Market Closed -
Sao Paulo
04:06:00 2024-05-29 pm EDT
|
5-day change
|
1st Jan Change
|
11.98
BRL
|
-5.53%
|
|
-2.44%
|
+27.85%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,461
|
5,531
|
5,545
|
6,745
|
8,097
|
10,447
|
-
|
-
|
Enterprise Value (EV)
1 |
5,472
|
4,893
|
4,874
|
6,467
|
9,693
|
12,044
|
12,266
|
12,615
|
P/E ratio
|
356
x
|
-275
x
|
20.5
x
|
15.8
x
|
16.1
x
|
14.1
x
|
12.1
x
|
9.71
x
|
Yield
|
-
|
-
|
2.29%
|
-
|
5.07%
|
6.78%
|
7.67%
|
9.77%
|
Capitalization / Revenue
|
5.62
x
|
5.95
x
|
3.61
x
|
3.49
x
|
3.79
x
|
3.67
x
|
3.18
x
|
2.87
x
|
EV / Revenue
|
5.63
x
|
5.26
x
|
3.18
x
|
3.35
x
|
4.54
x
|
4.23
x
|
3.73
x
|
3.47
x
|
EV / EBITDA
|
24.7
x
|
23.1
x
|
8.64
x
|
8.3
x
|
9.69
x
|
8.01
x
|
6.8
x
|
6.13
x
|
EV / FCF
|
80.1
x
|
-63.1
x
|
33.2
x
|
19.7
x
|
57.8
x
|
30.3
x
|
10.9
x
|
11
x
|
FCF Yield
|
1.25%
|
-1.59%
|
3.01%
|
5.06%
|
1.73%
|
3.3%
|
9.2%
|
9.13%
|
Price to Book
|
4.04
x
|
2.16
x
|
2.54
x
|
3.22
x
|
3.65
x
|
4.63
x
|
4.42
x
|
4.11
x
|
Nbr of stocks (in thousands)
|
667,579
|
1,053,474
|
862,411
|
863,605
|
864,170
|
863,415
|
-
|
-
|
Reference price
2 |
8.180
|
5.250
|
6.430
|
7.810
|
9.370
|
12.10
|
12.10
|
12.10
|
Announcement Date
|
3/5/20
|
3/8/21
|
3/10/22
|
3/21/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
972.5
|
929.6
|
1,534
|
1,932
|
2,135
|
2,850
|
3,289
|
3,638
|
EBITDA
1 |
221.6
|
211.9
|
564
|
779.3
|
1,000
|
1,503
|
1,804
|
2,059
|
EBIT
1 |
86
|
59.53
|
376.8
|
602.8
|
779.1
|
1,251
|
1,494
|
1,849
|
Operating Margin
|
8.84%
|
6.4%
|
24.56%
|
31.2%
|
36.49%
|
43.88%
|
45.44%
|
50.84%
|
Earnings before Tax (EBT)
1 |
25
|
-17.66
|
359.7
|
580.5
|
692.7
|
1,122
|
1,279
|
1,602
|
Net income
1 |
15.4
|
-13.76
|
271.7
|
429.4
|
504.3
|
742.6
|
849.2
|
1,028
|
Net margin
|
1.58%
|
-1.48%
|
17.71%
|
22.23%
|
23.62%
|
26.05%
|
25.82%
|
28.27%
|
EPS
2 |
0.0230
|
-0.0191
|
0.3140
|
0.4953
|
0.5813
|
0.8596
|
0.9973
|
1.246
|
Free Cash Flow
1 |
68.32
|
-77.59
|
146.7
|
327.4
|
167.6
|
397
|
1,128
|
1,152
|
FCF margin
|
7.02%
|
-8.35%
|
9.56%
|
16.95%
|
7.85%
|
13.93%
|
34.32%
|
31.66%
|
FCF Conversion (EBITDA)
|
30.83%
|
-
|
26.01%
|
42.02%
|
16.76%
|
26.41%
|
62.55%
|
55.94%
|
FCF Conversion (Net income)
|
443.62%
|
-
|
53.98%
|
76.25%
|
33.23%
|
53.46%
|
132.89%
|
112.02%
|
Dividend per Share
2 |
-
|
-
|
0.1470
|
-
|
0.4746
|
0.8207
|
0.9284
|
1.182
|
Announcement Date
|
3/5/20
|
3/8/21
|
3/10/22
|
3/21/23
|
3/20/24
|
-
|
-
|
-
|
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 |
443.5
|
440.1
|
500.9
|
521.9
|
468.9
|
426.9
|
507.3
|
533.7
|
667
|
645.2
|
738.4
|
809
|
765
|
-
|
-
|
EBITDA
1 |
158.2
|
178.9
|
213.1
|
215.4
|
171.8
|
153.3
|
222.2
|
257.8
|
366.8
|
321.3
|
379.3
|
397.3
|
403.7
|
-
|
-
|
EBIT
1 |
108.2
|
128.1
|
153.1
|
154.3
|
167.3
|
94.3
|
163
|
195.1
|
326.8
|
256.4
|
341.1
|
395.1
|
341.1
|
-
|
-
|
Operating Margin
|
24.4%
|
29.1%
|
30.56%
|
29.57%
|
35.68%
|
22.09%
|
32.13%
|
36.55%
|
48.99%
|
39.75%
|
46.19%
|
48.84%
|
44.59%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
116
|
143.6
|
156.2
|
-
|
113
|
72.01
|
143
|
139
|
305.5
|
227.4
|
273
|
289
|
284
|
-
|
-
|
Net income
1 |
113.8
|
94.24
|
102.4
|
109.8
|
123
|
45.86
|
94.4
|
139
|
225
|
147.8
|
180
|
191
|
188
|
-
|
-
|
Net margin
|
25.65%
|
21.41%
|
20.44%
|
21.03%
|
26.24%
|
10.74%
|
18.61%
|
26.05%
|
33.73%
|
22.9%
|
24.38%
|
23.61%
|
24.58%
|
-
|
-
|
EPS
2 |
0.1315
|
0.1087
|
0.1181
|
0.1266
|
0.1418
|
0.0528
|
0.1087
|
0.1601
|
0.2596
|
-
|
0.2233
|
0.2417
|
0.2499
|
0.1900
|
0.2400
|
Dividend per Share
2 |
0.1470
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1528
|
0.1676
|
-
|
0.2089
|
0.2139
|
0.2182
|
0.2546
|
0.2546
|
Announcement Date
|
3/10/22
|
5/11/22
|
8/10/22
|
11/9/22
|
3/21/23
|
5/11/23
|
8/8/23
|
11/8/23
|
3/20/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11
|
-
|
-
|
-
|
1,595
|
1,597
|
1,819
|
2,168
|
Net Cash position
1 |
-
|
637
|
671
|
278
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.0494
x
|
-
|
-
|
-
|
1.595
x
|
1.062
x
|
1.008
x
|
1.053
x
|
Free Cash Flow
1 |
68.3
|
-77.6
|
147
|
327
|
168
|
397
|
1,129
|
1,152
|
ROE (net income / shareholders' equity)
|
1.14%
|
-0.8%
|
12.7%
|
19.9%
|
23.4%
|
31.8%
|
36.9%
|
44.4%
|
ROA (Net income/ Total Assets)
|
0.51%
|
-0.37%
|
6.05%
|
9.96%
|
11.1%
|
14.6%
|
16.6%
|
-
|
Assets
1 |
3,032
|
3,713
|
4,491
|
4,310
|
4,528
|
5,079
|
5,120
|
-
|
Book Value Per Share
2 |
2.030
|
2.430
|
2.530
|
2.420
|
2.570
|
2.610
|
2.740
|
2.940
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
120
|
224
|
240
|
406
|
631
|
815
|
343
|
402
|
Capex / Sales
|
12.31%
|
24.08%
|
15.64%
|
21.04%
|
29.57%
|
28.58%
|
10.42%
|
11.04%
|
Announcement Date
|
3/5/20
|
3/8/21
|
3/10/22
|
3/21/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
12.1
BRL Average target price
16
BRL Spread / Average Target +32.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.14% | 2.03B | | +38.25% | 36.36B | | +17.55% | 18.51B | | 0.00% | 13.47B | | +14.81% | 7.96B | | +38.06% | 7.09B | | -23.51% | 6.83B | | +38.12% | 7.07B | | +8.46% | 6.27B | | +10.19% | 4.27B |
Other Marine Port Services
|