Stock MEAL3 INTERNATIONAL MEAL COMPANY ALIMENTAÇÃO S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials International Meal Company Alimentação S.A.

Equities

MEAL3

BRMEALACNOR9

Restaurants & Bars

Market Closed - Sao Paulo
Other stock markets
 04:06:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
1.57 BRL +0.64% Intraday chart for International Meal Company Alimentação S.A. +3.29% -20.71%
Mar. 27 Transcript : International Meal Company Alimentação S.A., Q4 2023 Earnings Call, Mar 27, 2024
Mar. 26 International Meal Company Alimentação S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,588 1,202 693.6 799.2 565.2 448.1 - -
Enterprise Value (EV) 1 1,858 1,348 963 1,052 860.6 799.1 799.1 762.1
P/E ratio -89.5 x -2.55 x -8.62 x 11.1 x - -8.26 x -26.2 x 39.3 x
Yield - - - - - - - -
Capitalization / Revenue 0.99 x 1.04 x 0.37 x 0.36 x 0.25 x 0.18 x 0.16 x 0.14 x
EV / Revenue 1.16 x 1.17 x 0.52 x 0.47 x 0.39 x 0.31 x 0.28 x 0.25 x
EV / EBITDA 7.87 x 38.3 x 4.91 x 3.13 x 2.84 x 2.22 x 1.9 x 1.57 x
EV / FCF - - - - 8.61 x 18.2 x 10.4 x 10.3 x
FCF Yield - - - - 11.6% 5.51% 9.64% 9.71%
Price to Book 1.44 x - - - - - - -
Nbr of stocks (in thousands) 189,024 285,443 285,443 285,443 285,443 285,443 - -
Reference price 2 8.400 4.210 2.430 2.800 1.980 1.570 1.570 1.570
Announcement Date 3/31/20 3/30/21 3/30/22 3/28/23 3/26/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,603 1,154 1,852 2,241 2,226 2,560 2,833 3,107
EBITDA 1 236.2 35.2 196.2 336.4 302.9 360 421 486
EBIT 1 48.6 -556.9 -3.232 263.7 79.06 98 131 166
Operating Margin 3.03% -48.27% -0.17% 11.77% 3.55% 3.83% 4.62% 5.34%
Earnings before Tax (EBT) -5.9 - - - - - - -
Net income 1 -13.7 -473.6 -80.45 72.67 -82 -55 -18 11
Net margin -0.85% -41.05% -4.34% 3.24% -3.68% -2.15% -0.64% 0.35%
EPS 2 -0.0938 -1.650 -0.2818 0.2516 - -0.1900 -0.0600 0.0400
Free Cash Flow 1 - - - - 100 44 77 74
FCF margin - - - - 4.49% 1.72% 2.72% 2.38%
FCF Conversion (EBITDA) - - - - 33.01% 12.22% 18.29% 15.23%
FCF Conversion (Net income) - - - - - - - 672.73%
Dividend per Share 2 - - - - - - - -
Announcement Date 3/31/20 3/30/21 3/30/22 3/28/23 3/26/24 - - -
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 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 540.4 544.5 487.3 621.5 676.9 550.2 - 645.2 548.7 558
EBITDA 1 77.9 30.5 38.8 86.4 95.9 57.6 - 93.6 72.5 80
EBIT - - - - - - - - - -
Operating Margin - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - -
Net income 1 -4.45 -41.7 -40.73 -4.768 -4.478 122.6 35.07 16.4 -76.21 -10
Net margin -0.82% -7.66% -8.36% -0.77% -0.66% 22.29% - 2.54% -13.89% -1.79%
EPS 2 -0.0112 -0.1508 -0.1427 -0.0167 -0.0157 0.4267 0.1228 0.0575 - -0.0400
Dividend per Share - - - - - - - - - -
Announcement Date 11/12/21 3/30/22 5/13/22 8/15/22 11/10/22 3/28/23 8/10/23 11/10/23 3/26/24 -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 270 146 269 253 295 351 351 314
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.144 x 4.142 x 1.373 x 0.7524 x 0.9752 x 0.975 x 0.8337 x 0.6461 x
Free Cash Flow 1 - - - - 100 44 77 74
ROE (net income / shareholders' equity) 1.4% - - - - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 5.840 - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 1 132 - 193 109 - 139 146 153
Capex / Sales 8.24% - 10.4% 4.87% - 5.43% 5.15% 4.92%
Announcement Date 3/31/20 3/30/21 3/30/22 3/28/23 3/26/24 - - -
1BRL in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for International Meal Company Alimentação S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1.57 BRL
Average target price
2.8 BRL
Spread / Average Target
+78.34%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Restaurants & Bars

1st Jan change Capi.
INTERNATIONAL MEAL COMPANY ALIMENTAÇÃO S.A. Stock International Meal Company Alimentação S.A.
-20.71% 87.43M
STARBUCKS CORPORATION Stock Starbucks Corporation
-8.08% 99.92B
COMPASS GROUP PLC Stock Compass Group PLC
+3.87% 47.26B
DARDEN RESTAURANTS, INC. Stock Darden Restaurants, Inc.
-4.99% 18.63B
HAIDILAO INTERNATIONAL HOLDING LTD. Stock Haidilao International Holding Ltd.
+23.66% 12.8B
SODEXO Stock Sodexo
-21.05% 12.31B
CAVA GROUP, INC. Stock CAVA Group, Inc.
+60.91% 7.88B
ZENSHO HOLDINGS CO., LTD. Stock Zensho Holdings Co., Ltd.
-16.84% 6.12B
JOLLIBEE FOODS CORPORATION Stock Jollibee Foods Corporation
-4.93% 4.64B
JUBILANT FOODWORKS LIMITED Stock Jubilant FoodWorks Limited
-22.60% 3.45B
Other Restaurants & Bars
  1. Stock Market
  2. Equities
  3. MEAL3 Stock
  4. Financials International Meal Company Alimentação S.A.