Company Valuation: Dexco S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,532 13,211 11,287 5,478 6,522 4,923 4,923 -
Change - 14.55% -14.56% -51.47% 19.06% -24.51% 0% -
Enterprise Value (EV) 1 13,810 14,688 13,735 5,478 11,450 10,286 10,194 9,961
Change - 6.36% -6.49% -60.12% 109.03% -10.16% -0.9% -2.29%
P/E ratio 28.4x 29.3x 6.04x 6.66x 8.26x 25.7x 10.3x 9.41x
PBR 2.34x 2.55x 1.66x - 1.02x 0.74x 0.7x 0.66x
PEG - 2.6x 0x -0.1x -2.07x -0.3x 0x 0.98x
Capitalization / Revenue 2.3x 2.25x 1.38x 0.65x 0.88x 0.61x 0.58x 0.55x
EV / Revenue 2.76x 2.5x 1.68x 0.65x 1.55x 1.28x 1.2x 1.11x
EV / EBITDA 15.2x 11.4x 6.28x 3.16x 8.22x 6.22x 5.69x 5.01x
EV / EBIT 38.4x 22x 7.26x 3.78x 9.02x 11x 9.26x 8.24x
EV / FCF - 13.7x 15.1x - 64.6x 37.1x 13.6x 10.8x
FCF Yield - 7.32% 6.63% - 1.55% 2.69% 7.37% 9.26%
Dividend per Share 2 0.3086 0.2598 1.164 - 0.2153 0.0237 0.129 0.2647
Rate of return 2.23% 1.64% 8.56% - 2.67% 0.39% 2.12% 4.35%
EPS 2 0.486 0.5398 2.25 1.018 0.9772 0.2366 0.5905 0.6473
Distribution rate 63.5% 48.1% 51.7% - 22% 10% 21.8% 40.9%
Net sales 1 5,012 5,880 8,170 8,487 7,383 8,016 8,514 8,963
EBITDA 1 908.9 1,288 2,188 1,732 1,393 1,654 1,793 1,987
EBIT 1 359.8 667.8 1,891 1,449 1,270 931.5 1,101 1,209
Net income 1 405.7 453.8 1,725 764.9 811.3 157.1 549.3 760.3
Net Debt 1 2,278 1,477 2,448 - 4,929 5,363 5,271 5,038
Reference price 2 13.818 15.818 13.600 6.780 8.070 6.090 6.090 6.090
Nbr of stocks (in thousands) 834,565 835,151 829,912 807,921 808,142 808,365 808,365 -
Announcement Date 2/13/20 2/8/21 2/9/22 3/8/23 3/6/24 - - -
1BRL in Million2BRL
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
25.74x1.28x6.22x0.39% 853M
20.45x2.84x12.31x0.88% 8.27B
12.62x1.54x8.39x1.48% 2.67B
74.81x4.46x38.74x0.14% 2.18B
13.1x - - 5.46% 1.18B
15.2x1.37x7.93x3.4% 1.15B
19.43x2.21x10.01x3.78% 633M
12.68x - - - 543M
50.6x3.18x29.33x0.39% 527M
31.02x1.62x16.48x0.27% 430M
Average 27.57x 2.31x 16.18x percentage-no-prefix 1.84B
Weighted average by Cap. 26.05x 2.62x 15.08x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield