Market Closed -
Sao Paulo
04:07:49 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
22.91
BRL
|
+3.57%
|
|
+3.57%
|
-8.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
68,758
|
62,069
|
88,382
|
48,776
|
55,253
|
50,817
|
-
|
-
|
Enterprise Value (EV)
1 |
111,752
|
116,501
|
157,661
|
127,948
|
129,311
|
126,469
|
122,639
|
117,146
|
P/E ratio
|
11.3
x
|
13.7
x
|
4.59
x
|
3.17
x
|
-51.9
x
|
12
x
|
9.38
x
|
8.03
x
|
Yield
|
2.1%
|
1.77%
|
5.27%
|
-
|
4.01%
|
3.7%
|
3.17%
|
10.3%
|
Capitalization / Revenue
|
0.34
x
|
0.23
x
|
0.25
x
|
0.13
x
|
0.15
x
|
0.14
x
|
0.13
x
|
0.12
x
|
EV / Revenue
|
0.55
x
|
0.43
x
|
0.45
x
|
0.34
x
|
0.36
x
|
0.34
x
|
0.32
x
|
0.28
x
|
EV / EBITDA
|
5.62
x
|
3.94
x
|
3.45
x
|
3.7
x
|
7.54
x
|
5.15
x
|
4.71
x
|
4.05
x
|
EV / FCF
|
8.71
x
|
3.83
x
|
9.18
x
|
-
|
68.1
x
|
6.19
x
|
6.6
x
|
6.8
x
|
FCF Yield
|
11.5%
|
26.1%
|
10.9%
|
-
|
1.47%
|
16.2%
|
15.1%
|
14.7%
|
Price to Book
|
2.32
x
|
1.54
x
|
1.97
x
|
1.05
x
|
1.27
x
|
1.07
x
|
1.08
x
|
1.02
x
|
Nbr of stocks (in thousands)
|
2,665,041
|
2,623,374
|
2,328,910
|
2,218,116
|
2,218,116
|
2,218,116
|
-
|
-
|
Reference price
2 |
25.80
|
23.66
|
37.95
|
21.99
|
24.91
|
22.91
|
22.91
|
22.91
|
Announcement Date
|
3/25/20
|
3/24/21
|
3/21/22
|
3/21/23
|
3/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
204,524
|
270,204
|
350,696
|
374,852
|
363,816
|
373,143
|
388,582
|
411,539
|
EBITDA
1 |
19,881
|
29,555
|
45,662
|
34,568
|
17,159
|
24,555
|
26,030
|
28,926
|
EBIT
1 |
13,449
|
21,717
|
36,634
|
24,715
|
6,434
|
13,940
|
15,203
|
17,660
|
Operating Margin
|
6.58%
|
8.04%
|
10.45%
|
6.59%
|
1.77%
|
3.74%
|
3.91%
|
4.29%
|
Earnings before Tax (EBT)
1 |
7,498
|
8,264
|
27,192
|
18,284
|
-1,398
|
6,745
|
8,271
|
7,734
|
Net income
1 |
6,068
|
4,598
|
20,487
|
15,458
|
-1,061
|
4,497
|
5,558
|
8,863
|
Net margin
|
2.97%
|
1.7%
|
5.84%
|
4.12%
|
-0.29%
|
1.21%
|
1.43%
|
2.15%
|
EPS
2 |
2.280
|
1.730
|
8.260
|
6.930
|
-0.4800
|
1.909
|
2.441
|
2.852
|
Free Cash Flow
1 |
12,833
|
30,398
|
17,170
|
-
|
1,900
|
20,447
|
18,570
|
17,229
|
FCF margin
|
6.27%
|
11.25%
|
4.9%
|
-
|
0.52%
|
5.48%
|
4.78%
|
4.19%
|
FCF Conversion (EBITDA)
|
64.55%
|
102.85%
|
37.6%
|
-
|
11.07%
|
83.27%
|
71.34%
|
59.56%
|
FCF Conversion (Net income)
|
211.47%
|
661.08%
|
83.81%
|
-
|
-
|
454.72%
|
334.11%
|
194.39%
|
Dividend per Share
2 |
0.5406
|
0.4184
|
2.001
|
-
|
1.000
|
0.8475
|
0.7256
|
2.365
|
Announcement Date
|
3/25/20
|
3/24/21
|
3/21/22
|
3/21/23
|
3/26/24
|
-
|
-
|
-
|
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 |
92,625
|
97,192
|
90,867
|
92,191
|
98,928
|
92,866
|
86,684
|
89,383
|
91,409
|
96,341
|
89,747
|
95,026
|
97,207
|
99,170
|
-
|
EBITDA
1 |
13,929
|
13,150
|
10,085
|
10,363
|
9,546
|
4,574
|
2,162
|
4,473
|
5,412
|
5,108
|
5,017
|
6,810
|
7,068
|
5,643
|
-
|
EBIT
1 |
11,645
|
10,646
|
7,649
|
7,698
|
6,993
|
1,950
|
-427.5
|
1,815
|
2,797
|
2,249
|
2,604
|
4,065
|
4,001
|
2,792
|
-
|
Operating Margin
|
12.57%
|
10.95%
|
8.42%
|
8.35%
|
7.07%
|
2.1%
|
-0.49%
|
2.03%
|
3.06%
|
2.33%
|
2.9%
|
4.28%
|
4.12%
|
2.82%
|
-
|
Earnings before Tax (EBT)
1 |
9,817
|
7,645
|
7,213
|
5,207
|
5,511
|
353
|
-2,149
|
-128.1
|
791
|
87.9
|
888
|
2,294
|
2,632
|
1,088
|
-
|
Net income
1 |
7,586
|
6,473
|
5,142
|
3,952
|
4,014
|
2,350
|
-1,453
|
-263.6
|
572.7
|
82.6
|
516
|
1,535
|
1,799
|
681
|
-
|
Net margin
|
8.19%
|
6.66%
|
5.66%
|
4.29%
|
4.06%
|
2.53%
|
-1.68%
|
-0.29%
|
0.63%
|
0.09%
|
0.57%
|
1.62%
|
1.85%
|
0.69%
|
-
|
EPS
2 |
3.010
|
2.690
|
2.290
|
1.780
|
1.810
|
1.060
|
-0.6500
|
-0.1200
|
0.2600
|
0.0400
|
0.1763
|
0.6097
|
0.6977
|
0.3313
|
0.1430
|
Dividend per Share
|
-
|
1.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/10/21
|
3/21/22
|
5/11/22
|
8/11/22
|
11/10/22
|
3/21/23
|
5/11/23
|
8/14/23
|
11/13/23
|
3/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
42,994
|
54,432
|
69,279
|
79,172
|
74,058
|
75,652
|
71,822
|
66,329
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.163
x
|
1.842
x
|
1.517
x
|
2.29
x
|
4.316
x
|
3.081
x
|
2.759
x
|
2.293
x
|
Free Cash Flow
1 |
12,833
|
30,398
|
17,170
|
-
|
1,900
|
20,447
|
18,570
|
17,229
|
ROE (net income / shareholders' equity)
|
22%
|
13.2%
|
48.6%
|
34.2%
|
-2.37%
|
11.8%
|
13.6%
|
18.1%
|
ROA (Net income/ Total Assets)
|
5.05%
|
3.17%
|
11%
|
7.44%
|
-2.27%
|
2.93%
|
3.28%
|
5.03%
|
Assets
1 |
120,242
|
145,071
|
185,456
|
207,680
|
46,658
|
153,414
|
169,610
|
176,271
|
Book Value Per Share
2 |
11.10
|
15.40
|
19.20
|
20.90
|
19.50
|
21.30
|
21.30
|
22.60
|
Cash Flow per Share
2 |
5.160
|
8.950
|
8.660
|
5.980
|
5.180
|
1.800
|
6.170
|
6.740
|
Capex
1 |
4,089
|
5,622
|
9,389
|
10,974
|
7,132
|
6,537
|
7,484
|
9,188
|
Capex / Sales
|
2%
|
2.08%
|
2.68%
|
2.93%
|
1.96%
|
1.75%
|
1.93%
|
2.23%
|
Announcement Date
|
3/25/20
|
3/24/21
|
3/21/22
|
3/21/23
|
3/26/24
|
-
|
-
|
-
|
Last Close Price
22.91
BRL Average target price
31.94
BRL Spread / Average Target +39.40% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.03% | 9.91B | | +12.80% | 21.61B | | +10.00% | 19.34B | | +1.09% | 12.91B | | +15.67% | 10.53B | | +29.28% | 8.47B | | +26.36% | 5.71B | | +6.43% | 2.79B | | -3.76% | 2.18B | | +6.10% | 1.85B |
Animal Slaughtering & Processing
|