Market Closed -
Sao Paulo
04:07:32 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
31.25
BRL
|
+0.03%
|
|
+0.32%
|
-12.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,022
|
23,403
|
22,196
|
29,724
|
39,900
|
35,847
|
-
|
-
|
Enterprise Value (EV)
1 |
33,617
|
33,575
|
35,838
|
63,026
|
63,707
|
75,008
|
73,936
|
73,379
|
P/E ratio
|
8.84
x
|
7.86
x
|
6.19
x
|
21.7
x
|
-
|
14
x
|
9.78
x
|
9.08
x
|
Yield
|
4.17%
|
3.11%
|
2.83%
|
1.3%
|
-
|
1.9%
|
3.4%
|
3.2%
|
Capitalization / Revenue
|
1.22
x
|
1.31
x
|
0.92
x
|
1.1
x
|
0.97
x
|
1
x
|
0.93
x
|
0.88
x
|
EV / Revenue
|
1.79
x
|
1.88
x
|
1.48
x
|
2.32
x
|
1.55
x
|
2.09
x
|
1.92
x
|
1.79
x
|
EV / EBITDA
|
8.29
x
|
7.05
x
|
6.54
x
|
9
x
|
6.5
x
|
7.25
x
|
6.41
x
|
5.86
x
|
EV / FCF
|
-6.2
x
|
58.6
x
|
109
x
|
-12
x
|
-
|
426
x
|
23.7
x
|
23.6
x
|
FCF Yield
|
-16.1%
|
1.71%
|
0.92%
|
-8.36%
|
-
|
0.23%
|
4.22%
|
4.24%
|
Price to Book
|
5.67
x
|
2.23
x
|
1.74
x
|
1.79
x
|
-
|
1.65
x
|
1.4
x
|
1.39
x
|
Nbr of stocks (in thousands)
|
1,010,186
|
1,010,511
|
981,669
|
1,100,064
|
1,117,020
|
1,147,108
|
-
|
-
|
Reference price
2 |
22.79
|
23.16
|
22.61
|
27.02
|
35.72
|
31.25
|
31.25
|
31.25
|
Announcement Date
|
5/23/20
|
3/24/21
|
3/23/22
|
3/29/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,796
|
17,890
|
24,241
|
27,133
|
40,985
|
35,846
|
38,469
|
40,966
|
EBITDA
1 |
4,056
|
4,764
|
5,481
|
7,002
|
9,807
|
10,352
|
11,537
|
12,520
|
EBIT
1 |
3,294
|
3,937
|
4,697
|
5,277
|
7,647
|
7,845
|
8,845
|
9,547
|
Operating Margin
|
17.52%
|
22%
|
19.38%
|
19.45%
|
18.66%
|
21.89%
|
22.99%
|
23.3%
|
Earnings before Tax (EBT)
1 |
3,434
|
4,358
|
4,169
|
2,693
|
3,035
|
3,641
|
5,542
|
6,191
|
Net income
1 |
2,603
|
2,975
|
3,695
|
1,374
|
2,076
|
2,615
|
3,769
|
4,069
|
Net margin
|
13.85%
|
16.63%
|
15.24%
|
5.06%
|
5.06%
|
7.29%
|
9.8%
|
9.93%
|
EPS
2 |
2.579
|
2.948
|
3.650
|
1.242
|
-
|
2.232
|
3.195
|
3.441
|
Free Cash Flow
1 |
-5,419
|
572.7
|
330.2
|
-5,271
|
-
|
176
|
3,119
|
3,110
|
FCF margin
|
-28.83%
|
3.2%
|
1.36%
|
-19.43%
|
-
|
0.49%
|
8.11%
|
7.59%
|
FCF Conversion (EBITDA)
|
-
|
12.02%
|
6.02%
|
-
|
-
|
1.7%
|
27.03%
|
24.84%
|
FCF Conversion (Net income)
|
-
|
19.25%
|
8.94%
|
-
|
-
|
6.73%
|
82.75%
|
76.44%
|
Dividend per Share
2 |
0.9500
|
0.7200
|
0.6400
|
0.3500
|
-
|
0.5943
|
1.062
|
0.9991
|
Announcement Date
|
5/23/20
|
3/24/21
|
3/23/22
|
3/29/23
|
3/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q1
|
---|
Net sales
1 |
7,489
|
8,057
|
5,843
|
6,492
|
6,880
|
7,917
|
10,177
|
9,201
|
10,362
|
11,246
|
8,598
|
-
|
-
|
-
|
-
|
EBITDA
1 |
1,348
|
1,716
|
1,685
|
1,803
|
1,673
|
2,088
|
2,267
|
2,261
|
2,522
|
2,757
|
2,486
|
-
|
-
|
-
|
-
|
EBIT
|
1,183
|
1,451
|
1,363
|
1,329
|
1,230
|
1,601
|
1,676
|
1,693
|
1,890
|
1,771
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
15.79%
|
18.01%
|
23.33%
|
20.47%
|
17.88%
|
20.22%
|
16.47%
|
18.4%
|
18.24%
|
15.74%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
923.8
|
373.3
|
704
|
-
|
744.3
|
718.6
|
753.7
|
914.3
|
1,201
|
-
|
Net income
1 |
1,410
|
1,421
|
580.1
|
-170.3
|
517.6
|
459.9
|
163.7
|
517.7
|
720
|
674.2
|
465.5
|
485.5
|
586.9
|
766.3
|
-
|
Net margin
|
18.83%
|
17.64%
|
9.93%
|
-2.62%
|
7.52%
|
5.81%
|
1.61%
|
5.63%
|
6.95%
|
6%
|
5.41%
|
-
|
-
|
-
|
-
|
EPS
2 |
1.437
|
1.400
|
0.5169
|
-0.1548
|
0.4584
|
0.4218
|
0.1481
|
0.4667
|
0.6320
|
-
|
0.4020
|
0.4231
|
0.5118
|
0.6681
|
-
|
Dividend per Share
2 |
-
|
0.6400
|
-
|
-
|
-
|
0.3500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5638
|
-
|
Announcement Date
|
11/11/21
|
3/23/22
|
5/16/22
|
8/10/22
|
11/9/22
|
3/29/23
|
5/12/23
|
8/10/23
|
11/8/23
|
3/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,595
|
10,171
|
13,642
|
33,303
|
23,807
|
39,161
|
38,089
|
37,532
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.612
x
|
2.135
x
|
2.489
x
|
4.756
x
|
2.428
x
|
3.783
x
|
3.301
x
|
2.998
x
|
Free Cash Flow
1 |
-5,419
|
573
|
330
|
-5,271
|
-
|
176
|
3,119
|
3,110
|
ROE (net income / shareholders' equity)
|
21.7%
|
24.3%
|
15%
|
9.36%
|
-
|
13.6%
|
14.6%
|
12.2%
|
ROA (Net income/ Total Assets)
|
4.71%
|
5.53%
|
3.65%
|
1.8%
|
-
|
1.91%
|
2.33%
|
2.34%
|
Assets
1 |
55,294
|
53,817
|
101,150
|
76,165
|
-
|
137,267
|
162,125
|
173,723
|
Book Value Per Share
2 |
4.020
|
10.40
|
13.00
|
15.10
|
-
|
19.00
|
22.40
|
22.50
|
Cash Flow per Share
2 |
-3.230
|
3.450
|
1.330
|
3.140
|
-
|
7.390
|
9.990
|
-
|
Capex
1 |
4,768
|
2,908
|
2,884
|
5,083
|
-
|
7,395
|
5,446
|
5,969
|
Capex / Sales
|
25.37%
|
16.25%
|
11.9%
|
18.73%
|
-
|
20.63%
|
14.16%
|
14.57%
|
Announcement Date
|
5/23/20
|
3/24/21
|
3/23/22
|
3/29/23
|
3/25/24
|
-
|
-
|
-
|
Last Close Price
31.25
BRL Average target price
39.39
BRL Spread / Average Target +26.05% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.51% | 6.99B | | +8.64% | 136B | | +4.41% | 80.06B | | -2.19% | 77.98B | | +0.69% | 75.38B | | -8.92% | 66.47B | | +61.15% | 59.36B | | +4.97% | 44.9B | | +7.34% | 42.26B | | 0.00% | 41.65B |
Other Electric Utilities
|