|
Fiscal Period: December
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
1 870 | 3 154 | 5 892 | 3 612 | - | - |
Enterprise Value (EV)1 |
2 804 | 4 054 | 6 471 | 5 672 | 5 215 | 4 422 |
P/E ratio |
-26,7x | -8,21x | -38,5x | 42,2x | 21,5x | 10,4x |
Yield |
- | - | - | - | - | - |
Capitalization / Revenue |
0,46x | 0,88x | 1,50x | 0,55x | 0,53x | 0,50x |
EV / Revenue |
0,69x | 1,13x | 1,64x | 0,87x | 0,76x | 0,61x |
EV / EBITDA |
7,66x | 10,6x | 15,9x | 8,30x | 6,81x | 5,18x |
Price to Book |
1,02x | 2,00x | 2,54x | 1,07x | 0,95x | 0,83x |
Nbr of stocks (in thousands) |
177 272 | 173 794 | 228 625 | 237 189 | - | - |
Reference price (USD) |
10,6 | 18,2 | 25,8 | 15,2 | 15,2 | 15,2 |
Announcement Date |
04/02/2020 | 03/24/2021 | 03/01/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
4 092 | 3 587 | 3 940 | 6 533 | 6 867 | 7 208 |
EBITDA1 |
366 | 381 | 407 | 683 | 766 | 854 |
Operating profit (EBIT)1 |
183 | 287 | 324 | 461 | 563 | 698 |
Operating Margin |
4,47% | 8,00% | 8,22% | 7,06% | 8,20% | 9,68% |
Pre-Tax Profit (EBT)1 |
-58,0 | -184 | 79,0 | 203 | 347 | 542 |
Net income1 |
-67,0 | -375 | -137 | 133 | 224 | 400 |
Net margin |
-1,64% | -10,5% | -3,48% | 2,04% | 3,26% | 5,55% |
EPS2 |
-0,40 | -2,21 | -0,67 | 0,36 | 0,71 | 1,46 |
Dividend per Share2 |
- | - | - | - | - | - |
Announcement Date |
04/02/2020 | 03/24/2021 | 03/01/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
Net sales1 |
820 | 849 | 953 | 882 | 803 | 978 | 1 047 | 1 112 | 1 471 | 1 671 | 1 702 | 1 703 | 1 568 | 1 780 |
EBITDA1 |
61,0 | 101 | 115 | 103 | 61,0 | 106 | 125 | 115 | 128 | 178 | 189 | 188 | 149 | 202 |
Operating profit (EBIT)1 |
-9,00 | 72,0 | 93,0 | 74,0 | 43,0 | 85,0 | 102 | 103 | 109 | 121 | 133 | 129 | 118 | 163 |
Operating Margin |
-1,10% | 8,48% | 9,76% | 8,39% | 5,35% | 8,69% | 9,74% | 9,26% | 7,41% | 7,24% | 7,80% | 7,57% | 7,51% | 9,14% |
Pre-Tax Profit (EBT)1 |
-245 | 24,0 | 55,0 | -18,0 | -14,0 | 30,0 | 30,0 | 33,0 | -23,0 | 67,3 | 86,4 | 73,8 | 52,4 | 93,4 |
Net income1 |
-194 | 36,0 | 27,0 | -244 | -8,00 | 21,0 | 19,0 | -169 | -18,0 | 48,6 | 62,8 | 53,6 | 38,6 | 70,2 |
Net margin |
-23,7% | 4,24% | 2,83% | -27,7% | -1,00% | 2,15% | 1,81% | -15,2% | -1,22% | 2,91% | 3,69% | 3,14% | 2,46% | 3,94% |
EPS2 |
-1,14 | 0,17 | 0,13 | -1,44 | -0,04 | 0,09 | 0,08 | -0,75 | -0,08 | 0,14 | 0,17 | 0,12 | 0,19 | 0,29 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
06/02/2020 | 08/12/2020 | 11/10/2020 | 03/24/2021 | 05/12/2021 | 08/11/2021 | 11/10/2021 | 03/01/2022 | 05/04/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
934 | 900 | 579 | 2 060 | 1 603 | 809 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,55x | 2,36x | 1,42x | 3,01x | 2,09x | 0,95x |
Free Cash Flow1 |
231 | 458 | 127 | 400 | 434 | 554 |
ROE (Net Profit / Equities) |
- | 13,0% | 11,2% | 13,0% | 12,3% | 12,5% |
Shareholders' equity1 |
- | -2 891 | -1 219 | 1 025 | 1 811 | 3 188 |
ROA (Net Profit / Asset) |
- | - | - | 5,56% | 4,90% | - |
Assets1 |
- | - | - | 2 392 | 4 560 | - |
Book Value Per Share2 |
10,3 | 9,06 | 10,2 | 14,2 | 16,0 | 18,4 |
Cash Flow per Share2 |
- | - | - | 1,89 | 2,48 | - |
Capex1 |
64,0 | 38,0 | 55,0 | 90,7 | 99,5 | 106 |
Capex / Sales |
1,56% | 1,06% | 1,40% | 1,39% | 1,45% | 1,48% |
Announcement Date |
04/02/2020 | 03/24/2021 | 03/01/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (USD) |
3 612 382 560 |
Net sales (USD) |
3 940 000 000 |
Number of employees |
13 300 |
Sales / Employee (USD) |
296 241 |
Free-Float |
87,8% |
Free-Float capitalization (USD) |
3 171 890 774 |
Avg. Exchange 20 sessions (USD) |
17 947 870 |
Average Daily Capital Traded |
0,50% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|