|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.25 BRL | +27.65% |
|
-0.97% | +37.58% |
| Mar. 30 | Natura Cosméticos S.A. Announces Board and Committee Changes | CI |
| Mar. 30 | Brazil's Natura announces stake purchase by Advent as founders exit board | RE |
Company Valuation: Natura Cosméticos S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 35,074 | 15,942 | 23,319 | 17,681 | 10,235 | 14,289 | - | - |
| Change | - | -54.55% | 46.27% | -24.18% | -42.12% | 39.62% | - | - |
| Enterprise Value (EV) 1 | 41,805 | 26,809 | 22,806 | 21,043 | 10,235 | 17,826 | 17,358 | 17,421 |
| Change | - | -35.87% | -14.93% | -7.73% | -51.36% | 74.18% | -2.63% | 0.36% |
| P/E ratio | 33.9x | -5.57x | 7.86x | -1.98x | -8.44x | 11.2x | 8.63x | 7.57x |
| PBR | 1.23x | - | 1.01x | 1.13x | - | 1.05x | 1.01x | 0.95x |
| PEG | - | 0x | -0x | 0x | 0.1x | -0x | 0.3x | 0.5x |
| Capitalization / Revenue | 0.87x | 0.44x | 0.87x | 0.73x | 0.47x | 0.63x | 0.59x | 0.56x |
| EV / Revenue | 1.04x | 0.74x | 0.85x | 0.87x | 0.47x | 0.78x | 0.72x | 0.68x |
| EV / EBITDA | 10.1x | 8.49x | 8.37x | 7.17x | 3.27x | 5.63x | 4.88x | 4.54x |
| EV / EBIT | 31.1x | -58.6x | - | 10.7x | 4.42x | 8.06x | 6.62x | 6.14x |
| EV / FCF | -26.2x | -62.2x | -6.92x | -6.79x | - | 12.8x | 10.1x | 9.29x |
| FCF Yield | -3.81% | -1.61% | -14.4% | -14.7% | - | 7.82% | 9.88% | 10.8% |
| Dividend per Share 2 | - | - | 0.2129 | - | - | 0.34 | 0.9946 | - |
| Rate of return | - | - | 1.26% | - | - | 3.27% | 9.56% | - |
| EPS 2 | 0.7503 | -2.084 | 2.148 | -6.457 | -0.8831 | 0.9246 | 1.205 | 1.374 |
| Distribution rate | - | - | 9.91% | - | - | 36.8% | 82.5% | - |
| Net sales 1 | 40,100 | 36,350 | 26,737 | 24,090 | 21,823 | 22,755 | 24,169 | 25,551 |
| EBITDA 1 | 4,137 | 3,159 | 2,725 | 2,936 | 3,132 | 3,168 | 3,555 | 3,840 |
| EBIT 1 | 1,346 | -457.8 | - | 1,967 | 2,318 | 2,212 | 2,622 | 2,837 |
| Net income 1 | 1,048 | -2,860 | 2,974 | -8,930 | -1,785 | 1,280 | 1,708 | 1,497 |
| Net Debt 1 | 6,731 | 10,867 | -512.9 | 3,361 | - | 3,537 | 3,069 | 3,132 |
| Reference price 2 | 25.43 | 11.61 | 16.89 | 12.76 | 7.45 | 10.40 | 10.40 | 10.40 |
| Nbr of stocks (in thousands) | 1,379,256 | 1,373,111 | 1,380,627 | 1,385,693 | 1,373,784 | 1,373,962 | - | - |
| Announcement Date | 3/9/22 | 3/13/23 | 3/12/24 | 3/13/25 | 3/16/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.25x | 0.78x | 5.63x | 3.27% | 2.87B | |
| 20.98x | 4.17x | 15x | 2.96% | 336B | |
| 16.45x | 2.53x | 11.16x | 3.97% | 126B | |
| 22.83x | 3.49x | 14.49x | 2.59% | 67.52B | |
| 47.98x | 8.46x | 36.43x | 2.2% | 59.06B | |
| 18.54x | 2.63x | 11.33x | 4.9% | 33.37B | |
| 53.03x | 2.31x | 14.78x | 1.84% | 27.64B | |
| 17.34x | 1.25x | 7.34x | 1.35% | 19.57B | |
| 13.51x | 1.42x | 7.76x | 3.73% | 18.35B | |
| 51.62x | 7.19x | 35.22x | 1.23% | 11.65B | |
| Average | 27.35x | 3.42x | 15.91x | 2.8% | 70.15B | |
| Weighted average by Cap. | 23.94x | 3.91x | 15.78x | 3.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- NATU3 Stock
- Valuation Natura Cosméticos S.A.
Select your edition
All financial news and data tailored to specific country editions
