|
Fiscal Period: October
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
662 | 383 | 363 | 755 | 517 | 599 | - |
Enterprise Value (EV)1 |
618 | 345 | 294 | 665 | 469 | 506 | 462 |
P/E ratio |
18,4x | 68,7x | 19,2x | 11,4x | 4,16x | 11,0x | 8,01x |
Yield |
3,23% | 0,60% | 0,64% | 4,15% | 0,45% | 0,39% | 0,39% |
Capitalization / Revenue |
1,46x | 0,84x | 0,77x | 1,28x | 0,63x | 0,81x | 0,74x |
EV / Revenue |
1,36x | 0,76x | 0,62x | 1,13x | 0,57x | 0,68x | 0,57x |
EV / EBITDA |
11,2x | 18,1x | 7,61x | 6,41x | 2,67x | 6,00x | 4,12x |
Enterprise Value (EV) / FCF |
17,4x | -88,4x | 5,99x | 12,7x | -45,9x | 6,75x | 10,1x |
FCF Yield |
5,75% | -1,13% | 16,7% | 7,88% | -2,18% | 14,8% | 9,93% |
Price to Book |
2,75x | 1,56x | 1,38x | 2,52x | 1,34x | 1,54x | 1,29x |
Nbr of stocks (in thousands) |
19 085 | 19 252 | 19 283 | 19 358 | 19 506 | 19 451 | - |
Reference price (USD) |
34,7 | 19,9 | 18,8 | 39,0 | 26,5 | 30,8 | 30,8 |
Announcement Date |
10/18/2018 | 10/17/2019 | 10/22/2020 | 10/21/2021 | 10/20/2022 | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: October
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
453 | 456 | 473 | 591 | 827 | 739 | 806 |
EBITDA1 |
55,3 | 19,1 | 38,7 | 104 | 176 | 84,3 | 112 |
Operating profit (EBIT)1 |
42,5 | 5,56 | 24,4 | 89,2 | 161 | 68,6 | 97,2 |
Operating Margin |
9,38% | 1,22% | 5,17% | 15,1% | 19,5% | 9,29% | 12,1% |
Pre-Tax Profit (EBT)1 |
42,6 | - | - | 86,1 | 162 | 89,9 | 97,5 |
Net income1 |
36,3 | 5,60 | 19,0 | 66,6 | 125 | 55,0 | 75,1 |
Net margin |
8,00% | 1,23% | 4,02% | 11,3% | 15,1% | 7,44% | 9,32% |
EPS2 |
1,88 | 0,29 | 0,98 | 3,41 | 6,37 | 2,81 | 3,84 |
Free Cash Flow1 |
35,5 | -3,90 | 49,1 | 52,4 | -10,2 | 74,9 | 45,9 |
FCF margin |
7,84% | -0,86% | 10,4% | 8,87% | -1,24% | 10,1% | 5,69% |
FCF Conversion |
64,2% | -20,4% | 127% | 50,5% | -5,82% | 88,9% | 40,9% |
Dividend per Share2 |
1,12 | 0,12 | 0,12 | 1,62 | 0,12 | 0,12 | 0,12 |
Announcement Date |
10/18/2018 | 10/17/2019 | 10/22/2020 | 10/21/2021 | 10/20/2022 | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: October
|
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 |
2024 Q1 |
2024 Q2 |
Net sales1 |
138 | 120 | 139 | 161 | 171 | 178 | 213 | 227 | 208 | 167 | 171 | 199 | 203 | 171 | 201 |
EBITDA1 |
13,8 | 14,9 | 23,5 | 29,0 | 36,3 | 33,8 | 53,5 | 53,5 | 35,0 | 14,0 | 15,7 | 25,2 | 27,7 | 16,9 | 28,0 |
Operating profit (EBIT)1 |
10,2 | 11,3 | 19,9 | 25,4 | 32,6 | 30,1 | 49,9 | 49,8 | 31,5 | 10,7 | 11,5 | 21,2 | 23,5 | 13,1 | 24,3 |
Operating Margin |
7,35% | 9,45% | 14,3% | 15,8% | 19,0% | 16,9% | 23,4% | 21,9% | 15,1% | 6,39% | 6,76% | 10,7% | 11,6% | 7,69% | 12,1% |
Pre-Tax Profit (EBT)1 |
9,38 | 10,6 | 19,3 | 23,7 | 32,5 | 30,0 | 50,2 | 49,9 | 31,6 | 14,4 | 11,7 | 21,5 | 23,8 | 13,2 | 24,4 |
Net income1 |
7,43 | 8,14 | 14,9 | 18,4 | 25,2 | 23,1 | 39,0 | 38,6 | 24,3 | 11,1 | 9,03 | 16,5 | 18,3 | 10,2 | 18,8 |
Net margin |
5,37% | 6,81% | 10,7% | 11,4% | 14,7% | 13,0% | 18,3% | 17,0% | 11,7% | 6,66% | 5,28% | 8,33% | 9,01% | 5,96% | 9,31% |
EPS2 |
0,38 | 0,42 | 0,76 | 0,94 | 1,28 | 1,18 | 1,99 | 1,96 | 1,24 | 0,57 | 0,46 | 0,85 | 0,94 | 0,52 | 0,96 |
Dividend per Share2 |
0,03 | 0,03 | - | - | 0,03 | 0,03 | 0,03 | 0,03 | 0,03 | 0,03 | 0,03 | 0,03 | 0,03 | - | - |
Announcement Date |
10/22/2020 | 01/21/2021 | 04/22/2021 | 07/22/2021 | 10/21/2021 | 01/20/2022 | 04/21/2022 | 07/21/2022 | 10/20/2022 | 01/19/2023 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: October
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | - | - | - | - |
Net Cash position1 |
43,9 | 38,2 | 68,7 | 89,9 | 48,3 | 92,9 | 136 |
Leverage (Debt / EBITDA) |
-0,79x | -2,00x | -1,78x | -0,87x | -0,27x | -1,10x | -1,22x |
Free Cash Flow1 |
35,5 | -3,90 | 49,1 | 52,4 | -10,2 | 74,9 | 45,9 |
ROE (Net Profit / Equities) |
15,6% | 2,30% | 7,44% | 23,5% | 36,1% | 13,1% | 17,4% |
Shareholders' equity1 |
233 | 244 | 255 | 283 | 346 | 420 | 432 |
ROA (Net Profit / Asset) |
11,8% | 1,80% | 6,03% | 18,3% | 29,0% | 8,30% | 14,3% |
Assets1 |
306 | 311 | 315 | 364 | 431 | 662 | 525 |
Book Value Per Share2 |
12,6 | 12,8 | 13,7 | 15,5 | 19,9 | 19,9 | 23,8 |
Cash Flow per Share |
- | - | - | - | - | - | - |
Capex1 |
18,4 | 10,5 | 7,11 | 17,5 | 15,9 | 30,0 | 25,0 |
Capex / Sales |
4,07% | 2,31% | 1,51% | 2,96% | 1,92% | 4,06% | 3,10% |
Announcement Date |
10/18/2018 | 10/17/2019 | 10/22/2020 | 10/21/2021 | 10/20/2022 | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (USD) |
598 511 977 |
Net sales (USD) |
826 832 000 |
Number of employees |
964 |
Sales / Employee (USD) |
857 710 |
Free-Float |
95,1% |
Free-Float capitalization (USD) |
569 250 969 |
Avg. Exchange 20 sessions (USD) |
4 964 358 |
Average Daily Capital Traded |
0,83% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|