Stock ARML3 ARMAC LOCAÇÃO, LOGÍSTICA E SERVIÇOS S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Armac Locação, Logística e Serviços S.A.

Equities

ARML3

BRARMLACNOR1

Business Support Services

Market Closed - Sao Paulo
Other stock markets
 04:07:40 2024-05-31 pm EDT 		5-day change 1st Jan Change
10.47 BRL -2.79% Intraday chart for Armac Locação, Logística e Serviços S.A. -0.19% -38.59%
May. 10 Armac Locação, Logística e Serviços S.A. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 27 Armac Locação, Logística E Serviços S.A. Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 9,055 4,057 5,892 3,624 - -
Enterprise Value (EV) 1 8,744 5,183 7,212 5,782 6,491 7,321
P/E ratio 154 x 27.3 x 36.3 x 13.6 x 9.81 x 8.7 x
Yield 0.52% - - 2.96% 3.12% 3.87%
Capitalization / Revenue 23.2 x 4.26 x 4.33 x 2.04 x 1.58 x 1.33 x
EV / Revenue 22.4 x 5.45 x 5.3 x 3.26 x 2.84 x 2.69 x
EV / EBITDA 47.5 x 11.9 x 11.3 x 6.79 x 5.89 x 5.6 x
EV / FCF -5.05 x -2.66 x -16 x -18.5 x -33.3 x -103 x
FCF Yield -19.8% -37.7% -6.24% -5.41% -3% -0.97%
Price to Book 8.14 x 3.5 x 4.79 x 2.61 x 2.58 x 2.06 x
Nbr of stocks (in thousands) 345,760 345,279 345,559 346,115 - -
Reference price 2 26.19 11.75 17.05 10.47 10.47 10.47
Announcement Date 3/24/22 3/23/23 3/26/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 389.8 951.8 1,361 1,773 2,287 2,717
EBITDA 1 - 184.1 434.5 640.7 851.4 1,102 1,307
EBIT 1 - 129.4 320.3 455.1 626.4 768.1 912.7
Operating Margin - 33.21% 33.66% 33.44% 35.34% 33.59% 33.59%
Earnings before Tax (EBT) 1 - 89.59 168 198.8 380.4 496.1 506.9
Net income 1 17.53 58.06 148.6 163.3 280.4 384.2 416.2
Net margin - 14.9% 15.61% 12% 15.82% 16.8% 15.32%
EPS 2 0.0752 0.1700 0.4300 0.4700 0.7675 1.067 1.203
Free Cash Flow 1 - -1,730 -1,952 -450 -313 -195 -71
FCF margin - -443.84% -205.09% -33.07% -17.66% -8.53% -2.61%
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - 0.1373 - - 0.3096 0.3262 0.4050
Announcement Date 5/11/21 3/24/22 3/23/23 3/26/24 - - -
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 1 167.1 195.4 225.9 275.6 279.9 291.5 310.9 359.5 399 387.8 417.4 457.9 480.7 - -
EBITDA 1 78.42 87.7 102.8 117.9 126.1 119.9 150.7 168.8 175.2 173.3 202.3 222.6 221.8 - -
EBIT 1 - - 71.7 - - - 106.7 120.9 123.1 134 143.4 159.1 157.4 - -
Operating Margin - - 31.74% - - - 34.32% 33.63% 30.85% 34.54% 34.36% 34.74% 32.74% - -
Earnings before Tax (EBT) 1 - - - - - - - - 57.43 68.15 99.04 101.6 - - -
Net income 1 25.92 - - - - - 43.44 47.87 45.8 53.11 65.55 74.86 70.02 - -
Net margin 15.51% - - - - - 13.97% 13.32% 11.48% 13.7% 15.7% 16.35% 14.57% - -
EPS 2 - - 0.0900 0.1100 0.1500 0.0800 - 0.1400 0.1300 0.1500 0.1950 0.2100 0.2050 0.1900 0.1800
Dividend per Share 2 - - - - - - - - - - 0.0229 0.0235 - - -
Announcement Date 3/24/22 5/10/22 8/9/22 11/9/22 3/23/23 5/9/23 8/3/23 11/7/23 3/26/24 5/9/24 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 1,126 1,320 2,158 2,867 3,697
Net Cash position 1 - 311 - - - - -
Leverage (Debt/EBITDA) - - 2.592 x 2.061 x 2.535 x 2.603 x 2.828 x
Free Cash Flow 1 - -1,730 -1,952 -450 -313 -195 -71
ROE (net income / shareholders' equity) - 9.7% 13.1% 13.7% 22.4% 24.4% 20.6%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - 3.220 3.350 3.560 4.010 4.070 5.090
Cash Flow per Share 2 - - - 0.3600 1.400 1.900 -
Capex 1 - 1,137 1,258 576 955 1,122 1,186
Capex / Sales - 291.8% 132.21% 42.32% 53.85% 49.06% 43.65%
Announcement Date 5/11/21 3/24/22 3/23/23 3/26/24 - - -
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

Ratings for Armac Locação, Logística e Serviços S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
10.47 BRL
Average target price
18.85 BRL
Spread / Average Target
+80.02%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Commercial Equipment Rental

1st Jan change Capi.
ARMAC LOCAÇÃO, LOGÍSTICA E SERVIÇOS S.A. Stock Armac Locação, Logística e Serviços S.A.
-38.59% 691M
UNITED RENTALS, INC. Stock United Rentals, Inc.
+16.74% 44.58B
ASHTEAD GROUP PLC Stock Ashtead Group plc
+4.14% 31.58B
AERCAP HOLDINGS N.V. Stock AerCap Holdings N.V.
+24.74% 17.97B
WILLSCOT MOBILE MINI HOLDINGS CORP. Stock WillScot Mobile Mini Holdings Corp.
-11.40% 7.5B
HERC HOLDINGS INC. Stock Herc Holdings Inc.
-2.57% 4.12B
AVIC INDUSTRY-FINANCE HOLDINGS CO., LTD. Stock AVIC Industry-Finance Holdings Co., Ltd.
-7.40% 3.51B
MCGRATH RENTCORP Stock McGrath RentCorp
-8.89% 2.68B
BOHAI LEASING CO., LTD. Stock Bohai Leasing Co., Ltd.
+19.63% 2.19B
H&E EQUIPMENT SERVICES, INC. Stock H&E Equipment Services, Inc.
-9.46% 1.71B
Commercial Equipment Rental
  1. Stock Market
  2. Equities
  3. ARML3 Stock
  4. Financials Armac Locação, Logística e Serviços S.A.