LOCAWEB SERVIÇOS DE INTERNET S.A. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.36 BRL | -11.02% |
|
+0.69% | -27.45% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,129 | 7,754 | 4,138 | 3,543 | 2,715 | - | - |
| Enterprise Value (EV) 1 | 9,879 | 6,276 | 2,767 | 2,432 | 2,212 | 2,047 | 2,149 |
| P/E ratio | 503 x | -439 x | 140 x | -46.2 x | 38 x | 26.4 x | 19.2 x |
| Yield | 0.15% | - | - | - | - | 0.43% | 1.3% |
| Capitalization / Revenue | 20.7 x | 9.69 x | 3.63 x | 2.74 x | 1.89 x | 1.65 x | 1.45 x |
| EV / Revenue | 20.2 x | 7.84 x | 2.43 x | 1.88 x | 1.54 x | 1.24 x | 1.15 x |
| EV / EBITDA | 76.3 x | 43.9 x | 16.1 x | 10.7 x | 8.44 x | 6.4 x | 5.47 x |
| EV / FCF | - | -6.34 x | 24.6 x | 14.2 x | 56.7 x | 25 x | 11.9 x |
| FCF Yield | - | -15.8% | 4.06% | 7.04% | 1.76% | 4.01% | 8.42% |
| Price to Book | 3.76 x | 2.59 x | 1.39 x | 1.23 x | 0.91 x | 0.88 x | 0.89 x |
| Nbr of stocks (in thousands) | 503,495 | 589,225 | 589,462 | 589,536 | 588,908 | - | - |
| Reference price 2 | 20.12 | 13.16 | 7.020 | 6.010 | 4.610 | 4.610 | 4.610 |
| Announcement Date | 3/24/21 | 3/23/22 | 3/23/23 | 3/20/24 | - | - | - |
1BRL in Million2BRL
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 385.7 | 488.2 | 800.2 | 1,138 | 1,293 | 1,434 | 1,650 | 1,867 |
| EBITDA 1 | 110.9 | 129.4 | 143 | 172.4 | 226.6 | 262.2 | 320.1 | 392.5 |
| EBIT 1 | 52.94 | 44.2 | 8.529 | 48.56 | 86.46 | 133.4 | 185.4 | 266.6 |
| Operating Margin | 13.73% | 9.05% | 1.07% | 4.27% | 6.69% | 9.3% | 11.23% | 14.28% |
| Earnings before Tax (EBT) 1 | - | 29.7 | 12.56 | 63.11 | -109.7 | 93.5 | 150.9 | 216.8 |
| Net income 1 | 18.07 | 19.7 | -15.75 | 30.3 | -73.7 | 71.38 | 101.2 | 137 |
| Net margin | 4.69% | 4.04% | -1.97% | 2.66% | -5.7% | 4.98% | 6.13% | 7.33% |
| EPS 2 | - | 0.0400 | -0.0300 | 0.0500 | -0.1300 | 0.1212 | 0.1746 | 0.2400 |
| Free Cash Flow 1 | - | - | -989.7 | 112.3 | 171.2 | 39 | 82 | 181 |
| FCF margin | - | - | -123.68% | 9.87% | 13.24% | 2.72% | 4.97% | 9.69% |
| FCF Conversion (EBITDA) | - | - | - | 65.15% | 75.55% | 14.88% | 25.62% | 46.11% |
| FCF Conversion (Net income) | - | - | - | 370.69% | - | 54.64% | 81.01% | 132.16% |
| Dividend per Share 2 | 0.0150 | 0.0300 | - | - | - | - | 0.0200 | 0.0600 |
| Announcement Date | 3/25/20 | 3/24/21 | 3/23/22 | 3/23/23 | 3/20/24 | - | - | - |
1BRL in Million2BRL
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 245.9 | 248.8 | 282.5 | 304.3 | 302.9 | 302.8 | 313.9 | 330.1 | 347.3 | 320.6 | 331.1 | 349.9 | 371.8 | 392.9 | 404.4 |
| EBITDA 1 | 31.6 | 32.9 | 40.4 | 50.4 | 48.7 | 51.7 | 53.8 | 44.92 | 68.3 | 61 | 57 | 64 | 76 | 71.1 | 68.54 |
| EBIT 1 | -5.6 | 5 | 21.13 | 4.706 | 17.74 | 21.2 | 19.49 | 14.76 | 32.38 | 29.4 | 29.44 | 36.24 | 45.63 | 40.52 | 37.04 |
| Operating Margin | -2.28% | 2.01% | 7.48% | 1.55% | 5.86% | 7% | 6.21% | 4.47% | 9.32% | 9.17% | 8.89% | 10.36% | 12.27% | 10.31% | 9.16% |
| Earnings before Tax (EBT) 1 | -0.8 | 16.3 | 23.66 | 6.342 | 16.85 | - | - | 10.52 | -79.2 | 32.9 | 18.8 | 13.2 | 20.15 | - | - |
| Net income 1 | -7.2 | 4.5 | 13.26 | -6.378 | 18.9 | 7.2 | -38.83 | 3.87 | -45.1 | 24.5 | 10.5 | 9.914 | 22 | - | - |
| Net margin | -2.93% | 1.81% | 4.69% | -2.1% | 6.24% | 2.38% | -12.37% | 1.17% | -12.99% | 7.64% | 3.17% | 2.83% | 5.92% | - | - |
| EPS 2 | -0.0200 | 0.0100 | 0.0300 | -0.0100 | 0.0400 | 0.0100 | -0.0700 | 0.0100 | -0.0800 | 0.0400 | 0.0167 | 0.0182 | 0.0376 | 0.0525 | 0.0498 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/23/22 | 5/12/22 | 8/11/22 | 11/10/22 | 3/23/23 | 5/11/23 | 8/10/23 | 11/9/23 | 3/20/24 | 5/9/24 | - | - | - | - | - |
1BRL in Million2BRL
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 147 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 251 | 1,479 | 1,371 | 1,111 | 503 | 667 | 566 |
| Leverage (Debt/EBITDA) | 1.321 x | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -990 | 112 | 171 | 39 | 82 | 181 |
| ROE (net income / shareholders' equity) | 24.2% | 10.9% | 4.74% | 1.02% | -2.52% | 3.21% | 3.67% | 4.07% |
| ROA (Net income/ Total Assets) | - | - | 2.84% | 0.65% | -1.58% | 1.3% | 1.6% | 2.3% |
| Assets 1 | - | - | -555.2 | 4,656 | 4,664 | 5,491 | 6,327 | 5,955 |
| Book Value Per Share 2 | 0.2400 | 5.350 | 5.070 | 5.060 | 4.890 | 5.070 | 5.230 | 5.160 |
| Cash Flow per Share 2 | - | - | 0.2600 | 0.3600 | 0.4600 | 0.2600 | - | - |
| Capex 1 | - | - | 84.4 | 101 | 101 | 105 | 123 | 119 |
| Capex / Sales | - | - | 10.55% | 8.84% | 7.8% | 7.32% | 7.43% | 6.37% |
| Announcement Date | 3/25/20 | 3/24/21 | 3/23/22 | 3/23/23 | 3/20/24 | - | - | - |
1BRL in Million2BRL
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
4.61
BRL
Average target price
7.41
BRL
Spread / Average Target
+60.74%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -23.29% | 517M | |
| -16.86% | 183B | |
| +2.65% | 166B | |
| +2.84% | 155B | |
| +6.44% | 101B | |
| +13.25% | 84.43B | |
| +33.36% | 82.86B | |
| -0.60% | 73.03B | |
| -2.36% | 45.33B | |
| -33.65% | 44.21B |
- Stock Market
- Equities
- LWSA3 Stock
- Financials Locaweb Serviços de Internet S.A.
