Stock AFYA AFYA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Afya Limited

Equities

AFYA

KYG011251066

Professional & Business Education

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
17.94 USD +3.40% Intraday chart for Afya Limited +11.99% -18.19%
Mar. 15 Afya Q4 Adjusted Earnings, Revenue Rise; Issues 2024 Revenue Guidance MT
Mar. 15 Afya Limited Provides Earnings Guidance for the FY2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,781 12,240 8,143 7,438 9,553 8,271 - -
Enterprise Value (EV) 1 9,468 12,336 8,769 9,059 11,675 9,411 8,696 7,781
P/E ratio 54 x 42.1 x 37 x 20.1 x 24.9 x 14.2 x 10.8 x 9.43 x
Yield - - - - - - 2.02% -
Capitalization / Revenue 13 x 10.2 x 4.74 x 3.19 x 3.32 x 2.59 x 2.37 x 2.14 x
EV / Revenue 12.6 x 10.3 x 5.1 x 3.89 x 4.06 x 2.94 x 2.49 x 2.01 x
EV / EBITDA 32.2 x 21.9 x 11.6 x 9.42 x 10 x 7.21 x 6.13 x 4.93 x
EV / FCF 53.3 x 52.7 x 24.8 x 16.6 x 14.6 x 10.8 x 8.43 x 6.9 x
FCF Yield 1.87% 1.9% 4.04% 6.04% 6.84% 9.27% 11.9% 14.5%
Price to Book 4.01 x 4.41 x 2.77 x 2.34 x 2.67 x 1.88 x 1.64 x 1.42 x
Nbr of stocks (in thousands) 89,744 93,147 92,902 89,937 89,812 89,949 - -
Reference price 2 109.0 131.4 87.65 82.70 106.4 91.96 91.96 91.96
Announcement Date 3/27/20 4/8/21 3/31/22 3/22/23 3/14/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 750.6 1,201 1,719 2,329 2,876 3,199 3,491 3,872
EBITDA 1 293.7 563.1 754.8 961.9 1,166 1,305 1,419 1,579
EBIT 1 220.5 363.3 600.6 755.7 767.1 1,046 1,074 1,285
Operating Margin 29.38% 30.25% 34.93% 32.45% 26.67% 32.71% 30.77% 33.18%
Earnings before Tax (EBT) 1 - 335.1 273.5 428.4 429.6 691.6 848.2 -
Net income 1 153.9 292.1 223.3 373.6 386.3 612.2 802.7 877.3
Net margin 20.5% 24.32% 12.99% 16.04% 13.43% 19.14% 23% 22.66%
EPS 2 2.020 3.120 2.370 4.120 4.270 6.471 8.485 9.753
Free Cash Flow 1 177.5 233.9 354.1 546.9 798.2 872 1,032 1,128
FCF margin 23.65% 19.47% 20.59% 23.48% 27.75% 27.26% 29.57% 29.13%
FCF Conversion (EBITDA) 60.45% 41.54% 46.91% 56.85% 68.47% 66.84% 72.71% 71.45%
FCF Conversion (Net income) 115.33% 80.09% 158.54% 146.39% 206.61% 142.44% 128.56% 128.58%
Dividend per Share 2 - - - - - - 1.854 -
Announcement Date 3/27/20 4/8/21 3/31/22 3/22/23 3/14/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q3 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
Net sales 1 766.7 454.4 498.3 566.3 598.2 580.6 584 710 712.6 723.5 729.9 790.6 794 791 806
EBITDA 1 368.3 191.4 195.1 249.2 220.2 228.7 242.2 330.2 268.2 278.4 288.9 368 297.1 305.2 322
EBIT 1 - 146.1 153.1 200.8 169.5 176.1 187.7 278.1 221 204.5 170.6 310 248 252 264
Operating Margin - 32.16% 30.73% 35.45% 28.33% 30.33% 32.14% 39.18% 31.01% 28.26% 23.37% 39.21% 31.23% 31.86% 32.75%
Earnings before Tax (EBT) - 63.01 61.63 148.3 111.6 87.11 81.4 - - - - - - - -
Net income 1 - 53.03 44.97 129.6 101.5 75.76 66.69 112.1 82.79 93.35 98.06 176 123 128 143
Net margin - 11.67% 9.03% 22.89% 16.97% 13.05% 11.42% 15.79% 11.62% 12.9% 13.44% 22.26% 15.49% 16.18% 17.74%
EPS 2 - 0.5600 0.4800 1.420 1.120 0.8400 0.7400 1.240 0.9200 1.030 1.090 1.957 1.366 1.423 1.586
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 8/26/21 11/22/21 3/31/22 5/23/22 8/22/22 11/21/22 3/22/23 5/24/23 8/28/23 11/13/23 3/14/24 - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 96.3 626 1,622 2,122 1,140 425 -
Net Cash position 1 313 - - - - - - 490
Leverage (Debt/EBITDA) - 0.1711 x 0.8297 x 1.686 x 1.821 x 0.8737 x 0.2994 x -
Free Cash Flow 1 178 234 354 547 798 872 1,032 1,128
ROE (net income / shareholders' equity) 12% 12.5% 14.7% 16.8% 17.4% 16.6% 17.7% 18.4%
ROA (Net income/ Total Assets) 8.04% 5.89% 7.5% 7.56% 8% 9.13% 9.99% 10.1%
Assets 1 1,915 4,959 2,978 4,941 4,831 6,709 8,035 8,647
Book Value Per Share 2 27.20 29.80 31.60 35.40 39.80 49.00 56.10 64.90
Cash Flow per Share 2 3.930 3.970 6.700 9.310 11.50 11.80 - -
Capex 1 122 138 277 297 245 246 271 294
Capex / Sales 16.21% 11.45% 16.1% 12.75% 8.53% 7.69% 7.76% 7.58%
Announcement Date 3/27/20 4/8/21 3/31/22 3/22/23 3/14/24 - - -
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 Afya Limited

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
91.96 BRL
Average target price
119.7 BRL
Spread / Average Target
+30.19%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Professional & Business Education

1st Jan change Capi.
AFYA LIMITED Stock Afya Limited
-18.19% 1.61B
IDP EDUCATION LIMITED Stock IDP Education Limited
-20.52% 2.89B
OFFCN EDUCATION TECHNOLOGY CO., LTD. Stock Offcn Education Technology Co., Ltd.
-37.25% 2.18B
NATIONAL COMPANY FOR LEARNING AND EDUCATION Stock National Company for Learning and Education
+28.93% 1.75B
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD. Stock Shanghai Action Education Technology CO.,LTD.
+39.56% 877M
NIIT LEARNING SYSTEMS LIMITED Stock NIIT Learning Systems Limited
+17.55% 837M
UNIVERSAL TECHNICAL INSTITUTE, INC. Stock Universal Technical Institute, Inc.
+21.41% 817M
PORTER HOLDING INTERNATIONAL, INC. Stock Porter Holding International, Inc.
-.--% 813M
ATAA EDUCATIONAL COMPANY Stock Ataa Educational Company
-1.11% 797M
CHINA EAST EDUCATION HOLDINGS LIMITED Stock China East Education Holdings Limited
-13.06% 649M
Professional & Business Education
  1. Stock Market
  2. Equities
  3. AFYA Stock
  4. Financials Afya Limited