Real-time Estimate
Cboe BZX
11:07:29 2024-05-23 am EDT
|
5-day change
|
1st Jan Change
|
18.62
USD
|
+3.47%
|
|
-14.68%
|
-28.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
85,421
|
115,159
|
89,718
|
45,506
|
69,301
|
47,797
|
-
|
-
|
Enterprise Value (EV)
1 |
85,421
|
79,480
|
118,108
|
50,647
|
69,301
|
54,727
|
54,204
|
53,238
|
P/E ratio
|
73.3
x
|
55.5
x
|
25.6
x
|
13
x
|
17.7
x
|
11.1
x
|
9.22
x
|
8.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
4.34%
|
6.1%
|
5.6%
|
Capitalization / Revenue
|
16.7
x
|
14.1
x
|
7.43
x
|
3.41
x
|
4.66
x
|
2.79
x
|
2.34
x
|
2.03
x
|
EV / Revenue
|
16.7
x
|
9.75
x
|
9.78
x
|
3.79
x
|
4.66
x
|
3.19
x
|
2.66
x
|
2.26
x
|
EV / EBITDA
|
49.7
x
|
30.4
x
|
28.2
x
|
12.5
x
|
14.6
x
|
9.77
x
|
7.81
x
|
6.63
x
|
EV / FCF
|
-22
x
|
65.2
x
|
-27
x
|
30.2
x
|
-
|
10.6
x
|
12.5
x
|
6.31
x
|
FCF Yield
|
-4.55%
|
1.53%
|
-3.7%
|
3.31%
|
-
|
9.43%
|
7.98%
|
15.8%
|
Price to Book
|
11.9
x
|
10.6
x
|
6.22
x
|
2.65
x
|
-
|
2.26
x
|
2.05
x
|
1.72
x
|
Nbr of stocks (in thousands)
|
551,800
|
558,931
|
559,549
|
560,294
|
548,083
|
516,075
|
-
|
-
|
Reference price
2 |
154.8
|
206.0
|
160.3
|
81.22
|
126.4
|
92.62
|
92.62
|
92.62
|
Announcement Date
|
3/17/20
|
2/23/21
|
2/8/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,128
|
8,152
|
12,077
|
13,348
|
14,860
|
17,148
|
20,391
|
23,537
|
EBITDA
1 |
1,720
|
2,616
|
4,190
|
4,065
|
4,732
|
5,604
|
6,944
|
8,028
|
EBIT
1 |
1,629
|
2,473
|
3,958
|
3,859
|
4,480
|
5,087
|
6,487
|
7,530
|
Operating Margin
|
31.77%
|
30.34%
|
32.77%
|
28.91%
|
30.15%
|
29.66%
|
31.81%
|
31.99%
|
Earnings before Tax (EBT)
1 |
1,544
|
2,421
|
4,382
|
3,445
|
3,936
|
4,838
|
6,086
|
6,997
|
Net income
1 |
1,089
|
2,081
|
3,589
|
3,580
|
3,899
|
4,633
|
5,490
|
6,174
|
Net margin
|
21.24%
|
25.53%
|
29.72%
|
26.82%
|
26.24%
|
27.02%
|
26.92%
|
26.23%
|
EPS
2 |
2.112
|
3.714
|
6.259
|
6.250
|
7.160
|
8.345
|
10.04
|
11.30
|
Free Cash Flow
1 |
-3,886
|
1,219
|
-4,373
|
1,677
|
-
|
5,162
|
4,325
|
8,437
|
FCF margin
|
-75.79%
|
14.96%
|
-36.21%
|
12.56%
|
-
|
30.1%
|
21.21%
|
35.85%
|
FCF Conversion (EBITDA)
|
-
|
46.61%
|
-
|
41.25%
|
-
|
92.12%
|
62.28%
|
105.09%
|
FCF Conversion (Net income)
|
-
|
58.59%
|
-
|
46.84%
|
-
|
111.42%
|
78.78%
|
136.66%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
4.024
|
5.649
|
5.186
|
Announcement Date
|
3/17/20
|
2/23/21
|
2/8/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
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 |
3,260
|
3,121
|
3,429
|
3,620
|
3,177
|
3,134
|
3,549
|
4,132
|
4,046
|
4,053
|
4,346
|
4,466
|
4,681
|
4,637
|
4,877
|
EBITDA
1 |
1,241
|
980
|
1,001
|
1,153
|
932
|
1,008
|
1,156
|
1,355
|
1,214
|
1,331
|
1,417
|
1,481
|
1,521
|
1,525
|
1,635
|
EBIT
1 |
1,189
|
919
|
945
|
1,109
|
886
|
960
|
1,105
|
1,284
|
1,132
|
1,263
|
1,298
|
1,360
|
1,496
|
1,477
|
1,553
|
Operating Margin
|
36.47%
|
29.45%
|
27.56%
|
30.64%
|
27.89%
|
30.63%
|
31.14%
|
31.07%
|
27.98%
|
31.16%
|
29.86%
|
30.46%
|
31.95%
|
31.86%
|
31.84%
|
Earnings before Tax (EBT)
1 |
1,278
|
1,017
|
1,057
|
983
|
738
|
816
|
968
|
1,157
|
995
|
1,088
|
1,186
|
1,274
|
1,384
|
1,419
|
1,494
|
Net income
1 |
989.4
|
854
|
913
|
1,031
|
783
|
796
|
977
|
1,087
|
1,040
|
1,030
|
1,113
|
1,175
|
1,296
|
1,263
|
1,330
|
Net margin
|
30.35%
|
27.36%
|
26.63%
|
28.48%
|
24.65%
|
25.4%
|
27.53%
|
26.31%
|
25.7%
|
25.41%
|
25.61%
|
26.31%
|
27.69%
|
27.23%
|
27.27%
|
EPS
2 |
1.716
|
1.480
|
1.580
|
1.798
|
1.390
|
1.480
|
1.830
|
1.960
|
1.880
|
-
|
1.950
|
2.060
|
2.030
|
2.221
|
2.425
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.024
|
1.087
|
1.187
|
1.382
|
1.455
|
Announcement Date
|
2/8/22
|
5/3/22
|
8/9/22
|
11/8/22
|
2/16/23
|
5/15/23
|
8/14/23
|
11/13/23
|
2/27/24
|
5/21/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
28,390
|
5,141
|
-
|
6,931
|
6,408
|
5,442
|
Net Cash position
1 |
-
|
35,679
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
6.776
x
|
1.265
x
|
-
|
1.237
x
|
0.9227
x
|
0.6778
x
|
Free Cash Flow
1 |
-3,886
|
1,219
|
-4,373
|
1,677
|
-
|
5,162
|
4,325
|
8,437
|
ROE (net income / shareholders' equity)
|
23.4%
|
23%
|
28.4%
|
22.8%
|
-
|
22.6%
|
24%
|
24.2%
|
ROA (Net income/ Total Assets)
|
3.52%
|
2.98%
|
3.05%
|
2.16%
|
-
|
1.75%
|
1.83%
|
1.76%
|
Assets
1 |
30,911
|
69,809
|
117,686
|
165,687
|
-
|
264,746
|
300,331
|
350,182
|
Book Value Per Share
2 |
13.00
|
19.50
|
25.80
|
30.70
|
-
|
40.90
|
45.10
|
53.90
|
Cash Flow per Share
2 |
3.420
|
2.700
|
-7.010
|
3.150
|
-
|
-6.060
|
-3.900
|
13.40
|
Capex
1 |
72.5
|
292
|
353
|
127
|
-
|
430
|
510
|
588
|
Capex / Sales
|
1.41%
|
3.58%
|
2.92%
|
0.95%
|
-
|
2.51%
|
2.5%
|
2.5%
|
Announcement Date
|
3/17/20
|
2/23/21
|
2/8/22
|
2/16/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
92.62
BRL Average target price
146.7
BRL Spread / Average Target +58.42% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.23% | 9.28B | | -7.05% | 28.45B | | -6.45% | 15.9B | | +9.69% | 14.5B | | +51.30% | 13.4B | | -3.33% | 9.09B | | -15.01% | 6.85B | | +12.18% | 6.2B | | -5.19% | 5.67B | | +10.20% | 4.33B |
Brokerage Services
|