Valuation MPM Corpóreos S.A.

Equities

Market Closed - Sao Paulo Other stock markets 04:05:00 2024-09-09 pm EDT			5-day change	1st Jan Change
1.080 ^BRL	-6.09%		-6.09%	-11.48%

Aug. 08	MPM Corpóreos S.A. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
May. 10	MPM Corpóreos S.A. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,032	480.7	440.9	412	-	-
Change	-	-76.34%	-8.27%	-6.56%	-	-
Enterprise Value (EV) ¹	2,715	1,162	1,152	1,009	1,020	1,015
Change	-	-57.22%	-0.83%	-12.42%	1.05%	-0.49%
P/E ratio	10.9x	-7.04x	-19.1x	-	-	-
PBR	2.84x	0.55x	0.51x	-	-	-
PEG	-	0x	0.3x	-	-	-
Capitalization / Revenue	2.42x	0.52x	0.44x	0.41x	0.39x	0.35x
EV / Revenue	3.24x	1.25x	1.14x	1x	0.96x	0.86x
EV / EBITDA	10.4x	7.58x	5.41x	4.33x	4.26x	3.76x
EV / EBIT	13.8x	15.5x	7.12x	5.69x	6.03x	5.58x
EV / FCF	-20,265,519x	-23,056,203x	-	-	-	-
FCF Yield	-0%	-0%	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.7634	-0.1889	-0.0639	-	-	-
Distribution rate	-	-	-	-	-	-
Net sales ¹	839	931.5	1,006	1,013	1,067	1,180
EBITDA ¹	261	153.3	213.1	232.9	239.5	269.7
EBIT ¹	196.1	74.74	161.7	177.3	169.1	181.8
Net income	179.1	-50.2	-25.52	-	-	-
Net Debt ¹	683.1	680.9	711.1	596.9	607.5	602.6
Reference price ²	8.320	1.330	1.220	1.140	1.140	1.140
Nbr of stocks (in thousands)	244,236	361,423	361,423	361,423	-	-
Announcement Date	3/25/22	3/27/23	3/21/24	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BEAUTY FARM MEDICAL AND HEALTH INDUSTRY INC.	14.22x	1.53x	6.79x	+2.77%	493M
PERFECT MEDICAL HEALTH MANAGEMENT LIMITED	8.36x	-	-	+13.68%	377M
EUROPEAN WAX CENTER, INC.	29.96x	2.83x	8.56x	+0.05%	329M
SIAM WELLNESS GROUP	28.47x	5.16x	12.8x	+1.47%	256M
EC HEALTHCARE	6.13x	0.2x	0.55x	+7.65%	126M
QB NET HOLDINGS CO.,LTD.	9.03x	-	-	+1.98%	102M
AB&COMPANY CO.,LTD.	11.29x	-	-	+3.03%	92.22M
Average	15.35x	2.43x	7.17x	+4.38%	253.78M
Weighted average by Cap.	16.92x	2.52x	7.90x	+4.71%