Delayed
Sao Paulo
10:24:30 2024-05-28 am EDT
|
5-day change
|
1st Jan Change
|
8.69
BRL
|
-0.98%
|
|
-2.25%
|
-20.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
660.5
|
1,384
|
1,755
|
1,976
|
2,619
|
2,018
|
-
|
-
|
Enterprise Value (EV)
1 |
660.5
|
1,626
|
2,141
|
2,719
|
3,644
|
3,051
|
3,044
|
2,923
|
P/E ratio
|
-
|
14.8
x
|
-
|
-
|
6.87
x
|
7.77
x
|
7.74
x
|
-
|
Yield
|
-
|
1.8%
|
8.14%
|
9.42%
|
7.81%
|
10.3%
|
4.97%
|
7.51%
|
Capitalization / Revenue
|
0.73
x
|
1.34
x
|
1.09
x
|
1.17
x
|
1.64
x
|
1.19
x
|
1.1
x
|
1.07
x
|
EV / Revenue
|
0.73
x
|
1.58
x
|
1.33
x
|
1.61
x
|
2.29
x
|
1.8
x
|
1.66
x
|
1.55
x
|
EV / EBITDA
|
-
|
7.2
x
|
4.33
x
|
5.05
x
|
7.43
x
|
5.64
x
|
5.2
x
|
4.84
x
|
EV / FCF
|
-
|
12,726,408
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.76
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
164,344
|
256,696
|
254,344
|
245,423
|
239,830
|
233,301
|
-
|
-
|
Reference price
2 |
4.000
|
5.390
|
6.900
|
8.050
|
10.92
|
8.650
|
8.650
|
8.650
|
Announcement Date
|
3/13/20
|
2/26/21
|
2/24/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
898.8
|
1,030
|
1,606
|
1,687
|
1,594
|
1,697
|
1,837
|
1,886
|
EBITDA
1 |
-
|
225.9
|
493.9
|
538
|
490.5
|
541
|
585
|
604
|
EBIT
1 |
-
|
165.5
|
435.8
|
579.9
|
551.4
|
516
|
523.8
|
-
|
Operating Margin
|
-
|
16.08%
|
27.14%
|
34.38%
|
34.59%
|
30.41%
|
28.5%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
109.9
|
-
|
-
|
505.8
|
365.5
|
367
|
-
|
Net income
1 |
-
|
92.76
|
-
|
-
|
383.4
|
266.8
|
267.9
|
-
|
Net margin
|
-
|
9.01%
|
-
|
-
|
24.05%
|
15.72%
|
14.58%
|
-
|
EPS
2 |
-
|
0.3647
|
-
|
-
|
1.590
|
1.113
|
1.117
|
-
|
Free Cash Flow
|
-
|
127.7
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
12.41%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
56.55%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
137.7%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0968
|
0.5616
|
0.7585
|
0.8533
|
0.8900
|
0.4296
|
0.6500
|
Announcement Date
|
3/13/20
|
2/26/21
|
2/24/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Net sales
|
414.1
|
407.9
|
-
|
438.4
|
408.4
|
-
|
407.9
|
385
|
383.6
|
-
|
-
|
EBITDA
|
134.2
|
136.6
|
-
|
137.4
|
119.2
|
-
|
133.3
|
111.9
|
117.1
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21.04
|
83.5
|
104.9
|
152.9
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.46%
|
21.77%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-6.43
|
54.89
|
77.1
|
121.1
|
Net income
1 |
-
|
-
|
84.61
|
-
|
-
|
228.7
|
-
|
7.095
|
40.64
|
56.28
|
88.39
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.84%
|
10.59%
|
-
|
-
|
EPS
2 |
-
|
-
|
0.3398
|
-
|
-
|
0.9477
|
-
|
0.0321
|
0.1694
|
0.2347
|
0.3686
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1768
|
-
|
0.2561
|
0.0587
|
Announcement Date
|
2/24/22
|
4/29/22
|
7/29/22
|
10/31/22
|
2/24/23
|
7/31/23
|
10/30/23
|
2/23/24
|
4/30/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
242
|
386
|
743
|
1,025
|
1,033
|
1,026
|
905
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.071
x
|
0.7816
x
|
1.381
x
|
2.09
x
|
1.909
x
|
1.754
x
|
1.498
x
|
Free Cash Flow
|
-
|
128
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.8%
|
32.7%
|
36.3%
|
31.9%
|
20%
|
18.9%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
5.47%
|
13.7%
|
12.9%
|
11%
|
8%
|
9%
|
-
|
Assets
1 |
-
|
1,696
|
-
|
-
|
3,491
|
3,335
|
2,977
|
-
|
Book Value Per Share
|
-
|
3.060
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
0.7700
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
68.6
|
-
|
542
|
369
|
240
|
200
|
-
|
Capex / Sales
|
-
|
6.66%
|
-
|
32.13%
|
23.16%
|
14.14%
|
10.88%
|
-
|
Announcement Date
|
3/13/20
|
2/26/21
|
2/24/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
8.65
BRL Average target price
13.6
BRL Spread / Average Target +57.19% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.79% | 390M | | +12.80% | 16.38B | | +25.75% | 15.79B | | +30.37% | 13.97B | | +25.50% | 12.67B | | -6.05% | 8.95B | | +13.55% | 8.6B | | -1.09% | 8.01B | | +20.27% | 6.51B | | +8.48% | 5.96B |
Other Paper Packaging
|