Stock INTB3 INTELBRAS S.A. - INDÚSTRIA DE TELECOMUNICAÇÃO ELETRÔNICA BRASILEIRA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira

Equities

INTB3

BRINTBACNOR9

Communications & Networking

Market Closed - Sao Paulo
Other stock markets
 04:07:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
19.05 BRL +2.42% Intraday chart for Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira +2.25% -13.41%
Feb. 29 Transcript : Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira, Q4 2023 Earnings Call, Feb 29, 2024
Feb. 28 Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 9,163 9,976 7,207 6,241 - -
Enterprise Value (EV) 1 8,662 9,506 6,829 5,885 5,660 5,510
P/E ratio 25.1 x 20.8 x 13.3 x 10.8 x 8.91 x 7.6 x
Yield 1.22% 1.56% 2.83% 4.74% 3.86% 4.39%
Capitalization / Revenue 2.97 x 2.36 x 1.76 x 1.36 x 1.2 x 1.06 x
EV / Revenue 2.81 x 2.25 x 1.66 x 1.29 x 1.09 x 0.94 x
EV / EBITDA 21.5 x 17.8 x 11.4 x 8.98 x 7.24 x 6.17 x
EV / FCF - - 18.1 x 17.7 x 7.95 x 6.45 x
FCF Yield - - 5.53% 5.64% 12.6% 15.5%
Price to Book 4.82 x 4.47 x 2.77 x 2.16 x 1.85 x 1.68 x
Nbr of stocks (in thousands) 327,611 327,611 327,611 327,611 - -
Reference price 2 27.97 30.45 22.00 19.05 19.05 19.05
Announcement Date 2/24/22 2/28/23 2/28/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,806 2,134 3,087 4,233 4,104 4,574 5,191 5,861
EBITDA 1 - 356.8 403.2 533 600.6 655.1 782 893.1
EBIT 1 - 333.4 362.6 463.4 521.3 562.7 680.2 756.5
Operating Margin - 15.62% 11.75% 10.95% 12.7% 12.3% 13.1% 12.91%
Earnings before Tax (EBT) 1 - - 370.5 470.1 516.7 575.5 718.8 830.8
Net income 1 - - 363.5 479.2 545.6 573.5 692.4 814.7
Net margin - - 11.77% 11.32% 13.29% 12.54% 13.34% 13.9%
EPS 2 6.900 - 1.112 1.466 1.660 1.759 2.137 2.506
Free Cash Flow 1 - 191.2 - - 377.8 332 711.5 854
FCF margin - 8.96% - - 9.21% 7.26% 13.71% 14.57%
FCF Conversion (EBITDA) - 53.59% - - 62.91% 50.68% 90.99% 95.62%
FCF Conversion (Net income) - - - - 69.25% 57.89% 102.76% 104.82%
Dividend per Share 2 - - 0.3422 0.4744 0.6233 0.9026 0.7362 0.8355
Announcement Date 7/1/20 3/23/21 2/24/22 2/28/23 2/28/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Quarterly data)

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 1 759 906.8 866.2 1,016 1,133 1,218 1,037 970.8 933.7 1,162 1,064 1,114 1,155 1,300 1,264
EBITDA 1 89.02 116 105 119 148.6 160.4 143.9 137.7 128.2 190.7 148.7 161.7 167.7 194.1 177.9
EBIT 1 - - - - 132.3 137.2 125.9 118.8 107.9 168.7 126.1 138.8 144.9 168.5 154.9
Operating Margin - - - - 11.68% 11.27% 12.15% 12.23% 11.56% 14.51% 11.85% 12.46% 12.54% 12.95% 12.26%
Earnings before Tax (EBT) 1 - - - - - - - - 102.6 174.2 134.2 155.7 164.1 170.7 -
Net income 1 - 100.2 98.57 96.78 122.7 161.2 132.1 118 111 184.5 131.6 142.8 151.7 173.5 153.1
Net margin - 11.05% 11.38% 9.53% 10.83% 13.24% 12.74% 12.16% 11.88% 15.87% 12.38% 12.82% 13.13% 13.34% 12.12%
EPS 2 - - - - 0.3700 0.4914 0.4000 0.3600 0.3400 0.5600 0.3967 0.4304 0.4516 0.5661 0.4674
Dividend per Share 2 - - - - - 0.1505 - 0.1656 - - 0.0433 0.0433 0.0433 0.5245 0.0497
Announcement Date 10/27/21 2/24/22 5/2/22 7/27/22 10/31/22 2/28/23 5/2/23 7/27/23 10/30/23 2/28/24 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 251 502 470 379 356 581 731
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 191 - - 378 332 712 854
ROE (net income / shareholders' equity) - 32.3% 25.3% 23.2% 22.6% 21% 22.5% 23.8%
ROA (Net income/ Total Assets) - - - - - 12.2% 13% 13.8%
Assets 1 - - - - - 4,714 5,312 5,922
Book Value Per Share 2 - 34.70 5.800 6.810 7.940 8.830 10.30 11.40
Cash Flow per Share 2 - - - - 1.680 1.680 - -
Capex 1 - 47.1 - 275 171 215 178 182
Capex / Sales - 2.21% - 6.5% 4.17% 4.7% 3.42% 3.1%
Announcement Date 7/1/20 3/23/21 2/24/22 2/28/23 2/28/24 - - -
1BRL in Million2BRL
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
19.05 BRL
Average target price
27.67 BRL
Spread / Average Target
+45.23%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Security & Surveillance

1st Jan change Capi.
INTELBRAS S.A. - INDÚSTRIA DE TELECOMUNICAÇÃO ELETRÔNICA BRASILEIRA Stock Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira
-13.41% 1.22B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD. Stock Hangzhou Hikvision Digital Technology Co., Ltd.
-5.33% 42.32B
ALLEGION PLC Stock Allegion plc
-2.24% 10.83B
ZHEJIANG DAHUA TECHNOLOGY CO., LTD. Stock Zhejiang Dahua Technology Co., Ltd.
-5.91% 7.84B
ADT INC. Stock ADT Inc.
-5.72% 5.79B
RESIDEO TECHNOLOGIES, INC. Stock Resideo Technologies, Inc.
+5.63% 2.9B
DORMAKABA HOLDING AG Stock dormakaba Holding AG
+6.61% 2.22B
TAIWAN SECOM CO., LTD. Stock Taiwan Secom Co., Ltd.
+7.69% 1.71B
NAPCO SECURITY TECHNOLOGIES, INC. Stock Napco Security Technologies, Inc.
+28.06% 1.61B
S-1 CORPORATION Stock S-1 Corporation
+2.83% 1.52B
Security & Surveillance
  1. Stock Market
  2. Equities
  3. INTB3 Stock
  4. Financials Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira