|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
1 924 | 3 020 | 2 785 | 4 749 | 2 339 | 672 | 672 | - |
Enterprise Value (EV)1 |
1 759 | 3 702 | 3 428 | 5 002 | 2 603 | 1 503 | 1 358 | 1 135 |
P/E ratio |
27,2x | 48,6x | 51,9x | 15,8x | 10,2x | -3,46x | 118x | 21,0x |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
3,43x | 3,86x | 2,52x | 3,05x | 1,30x | 0,61x | 0,57x | 0,57x |
EV / Revenue |
3,14x | 4,73x | 3,10x | 3,22x | 1,45x | 1,37x | 1,16x | 0,97x |
EV / EBITDA |
10,6x | 18,6x | 12,3x | 7,94x | 5,03x | 35,8x | 7,22x | - |
Enterprise Value (EV) / FCF |
11,5x | -122x | 33,9x | 12,7x | 27,1x | -4,64x | 6,48x | 10,7x |
FCF Yield |
8,72% | -0,82% | 2,95% | 7,90% | 3,69% | -21,6% | 15,4% | 9,34% |
Price to Book |
- | 3,00x | 2,55x | 3,29x | 1,38x | 0,48x | 0,47x | 0,45x |
Nbr of stocks (in thousands) |
41 395 | 50 945 | 51 624 | 52 999 | 53 799 | 49 888 | 49 888 | - |
Reference price (USD) |
46,5 | 59,3 | 54,0 | 89,6 | 43,5 | 13,5 | 13,5 | 13,5 |
Announcement Date |
02/22/2018 | 02/21/2019 | 02/20/2020 | 02/18/2021 | 02/24/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
561 | 782 | 1 106 | 1 555 | 1 793 | 1 100 | 1 169 | 1 171 |
EBITDA1 |
166 | 199 | 280 | 630 | 518 | 42,0 | 188 | - |
Operating profit (EBIT)1 |
124 | 89,8 | 114 | 434 | 353 | -164 | 41,4 | 75,5 |
Operating Margin |
22,2% | 11,5% | 10,3% | 27,9% | 19,7% | -14,9% | 3,54% | 6,45% |
Pre-Tax Profit (EBT)1 |
119 | 81,5 | 77,4 | 407 | 314 | -216 | 5,92 | 39,7 |
Net income1 |
82,6 | 62,7 | 54,5 | 305 | 231 | -191 | -0,12 | 32,3 |
Net margin |
14,7% | 8,01% | 4,93% | 19,6% | 12,9% | -17,3% | -0,01% | 2,76% |
EPS2 |
1,71 | 1,22 | 1,04 | 5,67 | 4,27 | -3,89 | 0,11 | 0,64 |
Free Cash Flow1 |
153 | -30,3 | 101 | 395 | 96,1 | -324 | 210 | 106 |
FCF margin |
27,3% | -3,87% | 9,14% | 25,4% | 5,36% | -29,5% | 17,9% | 9,05% |
FCF Conversion |
92,4% | -15,2% | 36,1% | 62,7% | 18,6% | -771% | 111% | - |
Dividend per Share |
- | - | - | - | - | - | - | - |
Announcement Date |
02/22/2018 | 02/21/2019 | 02/20/2020 | 02/18/2021 | 02/24/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
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 |
2023 Q3 |
2023 Q4 |
Net sales1 |
395 | 385 | 583 | 343 | 398 | 329 | 723 | 308 | 243 | 240 | 309 | 236 | 339 | 269 | 314 |
EBITDA1 |
156 | 168 | 291 | 124 | 49,5 | -3,30 | 348 | 36,0 | -28,8 | -15,2 | 58,5 | - | - | - | - |
Operating profit (EBIT)1 |
126 | 61,3 | 258 | 95,4 | 14,5 | -34,7 | 277 | 6,40 | -72,0 | -42,0 | -56,5 | -6,00 | 25,5 | -9,90 | 17,5 |
Operating Margin |
31,9% | 15,9% | 44,3% | 27,8% | 3,65% | -10,5% | 38,4% | 2,08% | -29,7% | -17,5% | -18,3% | -2,54% | 7,53% | -3,68% | 5,57% |
Pre-Tax Profit (EBT)1 |
121 | 55,0 | 253 | 85,2 | 7,20 | -45,5 | 268 | -3,80 | -82,8 | -63,9 | -66,0 | -13,6 | 17,9 | -17,5 | 9,90 |
Net income1 |
92,7 | 39,5 | 185 | 69,7 | 4,60 | -32,7 | 189 | -3,70 | -56,4 | -75,7 | -54,4 | -13,5 | 18,0 | -17,4 | 10,0 |
Net margin |
23,5% | 10,3% | 31,8% | 20,3% | 1,16% | -9,94% | 26,2% | -1,20% | -23,2% | -31,5% | -17,6% | -5,72% | 5,31% | -6,46% | 3,18% |
EPS2 |
1,73 | 0,73 | 3,44 | 1,28 | 0,09 | -0,61 | 3,50 | -0,07 | -1,13 | -1,52 | -1,17 | -0,44 | 0,43 | -0,07 | 0,21 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
07/30/2020 | 11/05/2020 | 02/18/2021 | 04/29/2021 | 07/29/2021 | 11/04/2021 | 02/24/2022 | 04/28/2022 | 08/01/2022 | 11/08/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | 682 | 643 | 254 | 265 | 831 | 686 | 463 |
Net Cash position1 |
165 | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
-0,99x | 3,43x | 2,30x | 0,40x | 0,51x | 19,8x | 3,65x | - |
Free Cash Flow1 |
153 | -30,3 | 101 | 395 | 96,1 | -324 | 210 | 106 |
ROE (Net Profit / Equities) |
12,7% | 12,4% | 14,5% | 33,4% | 21,2% | -4,91% | 3,41% | 5,52% |
Shareholders' equity1 |
651 | 504 | 376 | 912 | 1 087 | 3 883 | -3,51 | 585 |
ROA (Net Profit / Asset) |
9,38% | 7,25% | 6,68% | 16,3% | 11,1% | -2,55% | 1,72% | 2,93% |
Assets1 |
880 | 865 | 816 | 1 875 | 2 071 | 7 476 | -6,97 | 1 101 |
Book Value Per Share2 |
- | 19,7 | 21,1 | 27,3 | 31,6 | 28,1 | 28,8 | 30,1 |
Cash Flow per Share |
- | - | - | - | - | - | - | - |
Capex1 |
54,8 | 72,1 | 86,9 | 141 | 225 | 81,0 | 70,5 | 45,0 |
Capex / Sales |
9,78% | 9,22% | 7,86% | 9,07% | 12,6% | 7,36% | 6,03% | 3,84% |
Announcement Date |
02/22/2018 | 02/21/2019 | 02/20/2020 | 02/18/2021 | 02/24/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (USD) |
671 994 296 |
Net sales (USD) |
1 792 700 000 |
Number of employees |
2 416 |
Sales / Employee (USD) |
742 012 |
Free-Float |
80,8% |
Free-Float capitalization (USD) |
542 707 997 |
Avg. Exchange 20 sessions (USD) |
11 665 533 |
Average Daily Capital Traded |
1,74% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|