Market Closed -
Sao Paulo
04:07:32 2024-05-10 pm EDT
|
5-day change
|
1st Jan Change
|
20.98
BRL
|
+2.54%
|
|
-0.10%
|
-8.58%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
40,690
|
35,674
|
32,914
|
34,472
|
42,548
|
38,803
|
-
|
-
|
Enterprise Value (EV)
1 |
53,224
|
49,323
|
46,903
|
46,259
|
56,290
|
50,486
|
54,265
|
55,229
|
P/E ratio
|
52.4
x
|
108
x
|
219
x
|
67.1
x
|
59.2
x
|
18.6
x
|
14.7
x
|
13.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.99%
|
1.55%
|
3.95%
|
Capitalization / Revenue
|
5.74
x
|
5.12
x
|
4.42
x
|
3.5
x
|
3.89
x
|
2.91
x
|
2.67
x
|
2.4
x
|
EV / Revenue
|
7.51
x
|
7.08
x
|
6.3
x
|
4.7
x
|
5.15
x
|
3.79
x
|
3.74
x
|
3.41
x
|
EV / EBITDA
|
13.9
x
|
13.5
x
|
14
x
|
9.25
x
|
9.96
x
|
6.92
x
|
6.72
x
|
6.12
x
|
EV / FCF
|
35.4
x
|
-676
x
|
-414
x
|
21.9
x
|
32
x
|
-41.6
x
|
42.5
x
|
250
x
|
FCF Yield
|
2.83%
|
-0.15%
|
-0.24%
|
4.57%
|
3.13%
|
-2.41%
|
2.35%
|
0.4%
|
Price to Book
|
4.88
x
|
2.14
x
|
2.22
x
|
2.27
x
|
2.71
x
|
2.18
x
|
1.99
x
|
1.83
x
|
Nbr of stocks (in thousands)
|
1,559,016
|
1,854,159
|
1,853,283
|
1,852,356
|
1,853,958
|
1,849,504
|
-
|
-
|
Reference price
2 |
26.10
|
19.24
|
17.76
|
18.61
|
22.95
|
20.98
|
20.98
|
20.98
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/17/22
|
2/15/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,088
|
6,966
|
7,440
|
9,842
|
10,938
|
13,324
|
14,515
|
16,198
|
EBITDA
1 |
3,829
|
3,664
|
3,350
|
5,003
|
5,650
|
7,293
|
8,075
|
9,032
|
EBIT
1 |
2,113
|
2,048
|
1,520
|
3,036
|
3,474
|
4,751
|
5,357
|
5,853
|
Operating Margin
|
29.81%
|
29.4%
|
20.43%
|
30.85%
|
31.77%
|
35.66%
|
36.91%
|
36.13%
|
Earnings before Tax (EBT)
1 |
915
|
474.7
|
159.8
|
707.1
|
919.1
|
2,746
|
3,489
|
3,694
|
Net income
1 |
786
|
304.7
|
150.5
|
514.9
|
719.7
|
2,087
|
2,640
|
3,101
|
Net margin
|
11.09%
|
4.37%
|
2.02%
|
5.23%
|
6.58%
|
15.67%
|
18.19%
|
19.14%
|
EPS
2 |
0.4977
|
0.1781
|
0.0810
|
0.2772
|
0.3875
|
1.125
|
1.423
|
1.575
|
Free Cash Flow
1 |
1,504
|
-72.94
|
-113.4
|
2,113
|
1,761
|
-1,214
|
1,276
|
220.5
|
FCF margin
|
21.22%
|
-1.05%
|
-1.52%
|
21.47%
|
16.1%
|
-9.11%
|
8.79%
|
1.36%
|
FCF Conversion (EBITDA)
|
39.28%
|
-
|
-
|
42.24%
|
31.17%
|
-
|
15.81%
|
2.44%
|
FCF Conversion (Net income)
|
191.35%
|
-
|
-
|
410.39%
|
244.71%
|
-
|
48.34%
|
7.11%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.2075
|
0.3247
|
0.8281
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/17/22
|
2/15/23
|
3/27/24
|
-
|
-
|
-
|
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 |
1,512
|
2,206
|
2,465
|
2,951
|
2,220
|
2,384
|
2,763
|
3,175
|
2,616
|
3,146
|
3,244
|
3,721
|
3,147
|
-
|
-
|
EBITDA
1 |
419
|
1,002
|
1,198
|
1,429
|
1,374
|
1,181
|
1,448
|
1,815
|
1,207
|
1,689
|
1,821
|
2,288
|
1,616
|
-
|
-
|
EBIT
1 |
-62
|
478.2
|
675.3
|
993.4
|
889.2
|
679
|
909
|
1,252
|
634.2
|
1,106
|
1,268
|
1,634
|
1,058
|
-
|
-
|
Operating Margin
|
-4.1%
|
21.67%
|
27.4%
|
33.67%
|
40.06%
|
28.48%
|
32.9%
|
39.43%
|
24.25%
|
35.16%
|
39.09%
|
43.91%
|
33.61%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-506.7
|
-22.56
|
83.82
|
381.7
|
264.2
|
71.14
|
234
|
575
|
39.94
|
485
|
764.1
|
1,029
|
459.2
|
-
|
-
|
Net income
1 |
-384.9
|
-66.63
|
33.9
|
306.7
|
240.9
|
73.39
|
167.3
|
480.7
|
-1.447
|
-
|
575.3
|
821.3
|
354.2
|
-
|
-
|
Net margin
|
-25.45%
|
-3.02%
|
1.38%
|
10.4%
|
10.85%
|
3.08%
|
6.05%
|
15.14%
|
-0.06%
|
-
|
17.74%
|
22.07%
|
11.25%
|
-
|
-
|
EPS
2 |
-0.2070
|
-0.0360
|
0.0182
|
0.1652
|
0.1297
|
0.0395
|
0.0901
|
0.2587
|
-0.000690
|
-
|
0.3093
|
0.4416
|
0.1899
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0536
|
-
|
-
|
0.2053
|
0.2053
|
Announcement Date
|
2/17/22
|
5/5/22
|
8/11/22
|
11/10/22
|
2/15/23
|
5/4/23
|
8/10/23
|
11/9/23
|
3/27/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
12,534
|
13,649
|
13,988
|
11,787
|
13,742
|
11,683
|
15,463
|
16,426
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.273
x
|
3.725
x
|
4.175
x
|
2.356
x
|
2.432
x
|
1.602
x
|
1.915
x
|
1.819
x
|
Free Cash Flow
1 |
1,504
|
-72.9
|
-113
|
2,113
|
1,761
|
-1,215
|
1,277
|
221
|
ROE (net income / shareholders' equity)
|
9.6%
|
2.61%
|
1.01%
|
3.43%
|
4.66%
|
12.4%
|
14.2%
|
14.1%
|
ROA (Net income/ Total Assets)
|
2.62%
|
0.77%
|
0.32%
|
1.09%
|
1.51%
|
4.34%
|
4.79%
|
4.92%
|
Assets
1 |
29,984
|
39,369
|
47,042
|
47,063
|
47,594
|
48,088
|
55,089
|
62,975
|
Book Value Per Share
2 |
5.350
|
9.000
|
7.990
|
8.200
|
8.470
|
9.610
|
10.50
|
11.50
|
Cash Flow per Share
2 |
2.250
|
1.740
|
1.800
|
2.600
|
2.940
|
2.310
|
2.720
|
3.310
|
Capex
1 |
2,020
|
2,979
|
3,453
|
2,718
|
3,690
|
5,616
|
5,821
|
5,529
|
Capex / Sales
|
28.5%
|
42.77%
|
46.42%
|
27.62%
|
33.74%
|
42.15%
|
40.11%
|
34.13%
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/17/22
|
2/15/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
20.98
BRL Average target price
28.85
BRL Spread / Average Target +37.49% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.58% | 7.53B | | +4.60% | 81.18B | | +8.11% | 77.38B | | +30.63% | 13.31B | | -3.75% | 13.09B | | -4.25% | 9.69B | | -13.53% | 8.06B | | +11.95% | 6.34B | | +10.06% | 5.55B | | +0.26% | 4.63B |
Other Ground Freight & Logistics
|