|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
703 | 795 | 1 307 | 1 238 | 1 130 | 1 358 | 1 358 | - |
Enterprise Value (EV)1 |
703 | 795 | 1 307 | 1 238 | 1 130 | 1 358 | 1 358 | 1 358 |
P/E ratio |
12,8x | 12,3x | 16,0x | 22,3x | 16,3x | 14,8x | 14,4x | 13,1x |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
0,24x | 0,29x | 0,46x | 0,48x | 0,39x | 0,43x | 0,43x | 0,40x |
EV / Revenue |
0,24x | 0,29x | 0,46x | 0,48x | 0,39x | 0,43x | 0,43x | 0,40x |
EV / EBITDA |
7,48x | 7,74x | 10,2x | 13,7x | 10,0x | 9,89x | 9,72x | - |
Enterprise Value (EV) / FCF |
93,5x | 12,1x | 119x | 49,4x | 23,8x | 37,6x | 18,6x | 16,1x |
FCF Yield |
1,07% | 8,25% | 0,84% | 2,02% | 4,20% | 2,66% | 5,38% | 6,20% |
Price to Book |
1,46x | 1,52x | 2,20x | 1,96x | 1,67x | 1,78x | 1,60x | 1,44x |
Nbr of stocks (in thousands) |
26 816 | 26 730 | 26 316 | 26 175 | 26 209 | 26 288 | 26 288 | - |
Reference price (USD) |
26,2 | 29,7 | 49,7 | 47,3 | 43,1 | 51,7 | 51,7 | 51,7 |
Announcement Date |
02/15/2018 | 02/07/2019 | 02/04/2020 | 02/24/2021 | 02/07/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
2 912 | 2 699 | 2 820 | 2 590 | 2 893 | 3 154 | 3 189 | 3 368 |
EBITDA1 |
94,0 | 103 | 129 | 90,6 | 113 | 137 | 140 | - |
Operating profit (EBIT)1 |
77,5 | 85,7 | 112 | 72,1 | 96,5 | 126 | 130 | 143 |
Operating Margin |
2,66% | 3,17% | 3,97% | 2,78% | 3,34% | 4,00% | 4,08% | 4,24% |
Pre-Tax Profit (EBT)1 |
77,6 | 88,7 | 113 | 73,2 | 96,5 | 126 | 130 | 143 |
Net income1 |
54,9 | 64,6 | 82,1 | 55,8 | 69,9 | 91,9 | 94,8 | 104 |
Net margin |
1,88% | 2,39% | 2,91% | 2,15% | 2,42% | 2,91% | 2,97% | 3,09% |
EPS2 |
2,04 | 2,41 | 3,10 | 2,12 | 2,65 | 3,48 | 3,59 | 3,95 |
Free Cash Flow1 |
7,52 | 65,6 | 10,9 | 25,1 | 47,5 | 36,1 | 73,1 | 84,3 |
FCF margin |
0,26% | 2,43% | 0,39% | 0,97% | 1,64% | 1,15% | 2,29% | 2,50% |
FCF Conversion |
8,00% | 63,9% | 8,51% | 27,7% | 42,0% | 26,3% | 52,3% | - |
Dividend per Share |
- | - | - | - | - | - | - | - |
Announcement Date |
02/15/2018 | 02/07/2019 | 02/04/2020 | 02/24/2021 | 02/07/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
Net sales1 |
550 | 653 | 676 | 637 | 704 | 751 | 800 | 788 | 829 | 776 | 762 | 754 | 805 | 824 | 807 |
EBITDA1 |
15,6 | 25,5 | 24,9 | 18,4 | 27,9 | 31,3 | 35,5 | 34,5 | 39,2 | 36,4 | 30,3 | 29,7 | 33,5 | 40,1 | 36,5 |
Operating profit (EBIT)1 |
11,6 | 21,1 | 19,8 | 14,1 | 23,8 | 27,3 | 31,3 | 30,1 | 34,8 | 32,0 | 29,5 | 27,1 | 31,4 | 36,4 | 35,1 |
Operating Margin |
2,11% | 3,23% | 2,92% | 2,22% | 3,37% | 3,64% | 3,91% | 3,82% | 4,20% | 4,13% | 3,88% | 3,60% | 3,90% | 4,41% | 4,35% |
Pre-Tax Profit (EBT)1 |
10,6 | 21,1 | 20,8 | 14,1 | 23,8 | 27,3 | 31,3 | 30,1 | 34,8 | 32,0 | 29,4 | 27,1 | 31,4 | 36,5 | 35,1 |
Net income1 |
7,64 | 16,9 | 16,3 | 10,2 | 17,3 | 20,0 | 22,4 | 21,8 | 25,4 | 23,2 | 21,5 | 19,7 | 22,9 | 26,6 | 25,6 |
Net margin |
1,39% | 2,59% | 2,41% | 1,60% | 2,46% | 2,67% | 2,80% | 2,76% | 3,07% | 2,99% | 2,83% | 2,62% | 2,85% | 3,23% | 3,17% |
EPS2 |
0,29 | 0,64 | 0,62 | 0,39 | 0,66 | 0,76 | 0,85 | 0,83 | 0,96 | 0,88 | 0,82 | 0,75 | 0,87 | 1,01 | 0,97 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
08/10/2020 | 11/09/2020 | 02/24/2021 | 05/06/2021 | 08/05/2021 | 11/04/2021 | 02/07/2022 | 05/05/2022 | 08/04/2022 | 11/03/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt |
- | - | - | - | - | - | - | - |
Net Cash position |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
- | - | - | - | - | - | - | - |
Free Cash Flow1 |
7,52 | 65,6 | 10,9 | 25,1 | 47,5 | 36,1 | 73,1 | 84,3 |
ROE (Net Profit / Equities) |
12,0% | 12,6% | 14,7% | 9,16% | 10,6% | 12,9% | 11,9% | 11,6% |
Shareholders' equity1 |
458 | 512 | 558 | 609 | 659 | 713 | 797 | 897 |
ROA (Net Profit / Asset) |
7,65% | 8,20% | 9,48% | 5,79% | 6,66% | 8,40% | 8,20% | 8,40% |
Assets1 |
717 | 788 | 866 | 963 | 1 050 | 1 095 | 1 156 | 1 238 |
Book Value Per Share2 |
18,0 | 19,6 | 22,5 | 24,2 | 25,9 | 29,0 | 32,3 | 35,8 |
Cash Flow per Share2 |
0,72 | 3,23 | 1,38 | 1,37 | 2,19 | 1,89 | 3,31 | 3,79 |
Capex1 |
11,8 | 21,2 | 25,7 | 11,0 | 10,3 | 13,8 | 14,3 | 15,5 |
Capex / Sales |
0,41% | 0,79% | 0,91% | 0,43% | 0,36% | 0,44% | 0,45% | 0,46% |
Announcement Date |
02/15/2018 | 02/07/2019 | 02/04/2020 | 02/24/2021 | 02/07/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (USD) |
1 358 319 354 |
Net sales (USD) |
2 892 595 000 |
Number of employees |
2 542 |
Sales / Employee (USD) |
1 137 921 |
Free-Float |
38,7% |
Free-Float capitalization (USD) |
526 264 878 |
Avg. Exchange 20 sessions (USD) |
2 933 355 |
Average Daily Capital Traded |
0,22% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|