Stock PRIO3 PRIO S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Prio S.A.

Equities

PRIO3

BRPRIOACNOR1

Oil & Gas Exploration and Production

Market Closed - Sao Paulo
Other stock markets
 04:07:40 2024-04-26 pm EDT 		5-day change 1st Jan Change
49.25 BRL -0.28% Intraday chart for Prio S.A. +0.92% +6.95%
Mar. 11 Prio S.A. Seeks M&A CI
Mar. 11 Transcript : Prio S.A., Q4 2023 Earnings Call, Mar 11, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,419 9,487 17,347 31,405 38,513 41,338 - -
Enterprise Value (EV) 1 5,922 11,176 16,598 29,431 38,513 43,243 37,472 30,999
P/E ratio - 21.2 x 12.9 x 9.25 x 7.53 x 5.94 x 4.57 x 4.71 x
Yield - - - - - - 15.9% 23.4%
Capitalization / Revenue 2.69 x 4.98 x 3.95 x 4.94 x 3.24 x 2.7 x 2.11 x 2.12 x
EV / Revenue 3.6 x 5.87 x 3.78 x 4.62 x 3.24 x 2.83 x 1.92 x 1.59 x
EV / EBITDA 4.18 x 6.26 x 5.82 x 6.17 x 4.18 x 3.66 x 2.43 x 2.05 x
EV / FCF 20.2 x 13.1 x 13.4 x 116 x - 7.85 x 3.9 x 2.97 x
FCF Yield 4.96% 7.61% 7.47% 0.86% - 12.7% 25.7% 33.6%
Price to Book 2.35 x 3.05 x 2.74 x 3.17 x - 2.02 x 1.64 x 1.53 x
Nbr of stocks (in thousands) 668,400 675,805 839,253 843,994 836,331 839,359 - -
Reference price 2 6.612 14.04 20.67 37.21 46.05 49.25 49.25 49.25
Announcement Date 2/20/20 3/2/21 2/15/22 3/1/23 3/8/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,644 1,904 4,396 6,363 11,905 15,291 19,546 19,456
EBITDA 1 1,416 1,787 2,854 4,770 9,210 11,821 15,443 15,155
EBIT 1 924.3 942.7 2,121 3,916 7,156 9,531 12,493 12,253
Operating Margin 56.21% 49.51% 48.26% 61.54% 60.11% 62.33% 63.91% 62.98%
Earnings before Tax (EBT) 1 - 484.1 1,499 3,662 6,105 9,051 11,902 14,221
Net income 1 - 452.8 1,333 3,427 5,180 7,039 9,199 9,014
Net margin - 23.78% 30.32% 53.86% 43.51% 46.03% 47.06% 46.33%
EPS 2 - 0.6616 1.597 4.023 6.114 8.296 10.77 10.46
Free Cash Flow 1 293.7 850.9 1,240 252.8 - 5,508 9,615 10,425
FCF margin 17.86% 44.69% 28.21% 3.97% - 36.02% 49.19% 53.58%
FCF Conversion (EBITDA) 20.75% 47.63% 43.46% 5.3% - 46.6% 62.26% 68.79%
FCF Conversion (Net income) - 187.94% 93.03% 7.38% - 78.26% 104.53% 115.66%
Dividend per Share 2 - - - - - - 7.839 11.53
Announcement Date 2/20/20 3/2/21 2/15/22 3/1/23 3/8/24 - - -
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 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 939.5 1,778 1,530 1,874 1,986 973.7 2,815 2,311 4,045 2,995 3,145 3,740 3,987 4,475 -
EBITDA 1 624.1 1,236 1,000 1,340 1,543 887.5 1,674 1,219 3,079 2,586 2,339 2,789 2,798 3,065 -
EBIT 1 431.7 951.5 950.7 1,023 1,278 665.3 1,520 1,181 2,232 2,223 1,754 2,333 2,494 2,805 -
Operating Margin 45.95% 53.51% 62.14% 54.57% 64.34% 68.32% 53.99% 51.11% 55.18% 74.2% 55.79% 62.39% 62.55% 62.68% -
Earnings before Tax (EBT) 1 - 815.1 - 830.7 - 679.4 1,256 840.1 2,120 1,889 2,016 2,016 2,356 2,823 -
Net income 1 97.1 880.8 420.9 639.1 792.3 926.7 1,162 841 1,629 1,548 1,396 1,686 1,836 2,003 -
Net margin 10.34% 49.53% 27.51% 34.1% 39.9% 95.17% 41.28% 36.39% 40.26% 51.68% 44.4% 45.08% 46.06% 44.76% -
EPS 2 0.1140 1.052 1.258 0.7520 0.9270 1.086 1.361 0.9920 1.925 1.834 1.610 1.954 2.125 2.312 -
Dividend per Share 2 - - - - - - - - - - 0.1998 0.4437 0.5934 0.6108 2.081
Announcement Date 11/4/21 2/15/22 5/4/22 8/3/22 10/31/22 3/1/23 5/3/23 8/2/23 10/31/23 3/8/24 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,503 1,689 - - - 1,905 - -
Net Cash position 1 - - 750 1,974 - - 3,866 10,340
Leverage (Debt/EBITDA) 1.061 x 0.9453 x - - - 0.1611 x - -
Free Cash Flow 1 294 851 1,240 253 - 5,508 9,615 10,425
ROE (net income / shareholders' equity) 44.1% 17% 27.3% 41.5% - 39% 39.2% 36%
ROA (Net income/ Total Assets) - - - 21.1% - 22.1% 26.7% 23.3%
Assets 1 - - - 16,262 - 31,921 34,399 38,755
Book Value Per Share 2 2.810 4.600 7.540 11.70 - 24.40 29.90 32.20
Cash Flow per Share 2 - - 2.650 5.780 9.140 11.00 12.50 11.70
Capex 1 191 767 944 4,674 - 2,820 2,465 1,596
Capex / Sales 11.59% 40.26% 21.47% 73.46% - 18.45% 12.61% 8.2%
Announcement Date 2/20/20 3/2/21 2/15/22 3/1/23 3/8/24 - - -
1BRL in Million2BRL
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Prio S.A.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
49.25 BRL
Average target price
63.58 BRL
Spread / Average Target
+29.10%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Exploration and Production

1st Jan change Capi.
PRIO S.A. Stock Prio S.A.
+6.95% 8.06B
CHEVRON CORPORATION Stock Chevron Corporation
+11.22% 306B
CONOCOPHILLIPS Stock ConocoPhillips
+12.21% 153B
CNOOC LIMITED Stock CNOOC Limited
+51.69% 124B
CANADIAN NATURAL RESOURCES LIMITED Stock Canadian Natural Resources Limited
+22.70% 83.43B
EOG RESOURCES, INC. Stock EOG Resources, Inc.
+12.20% 78.06B
PIONEER NATURAL RESOURCES COMPANY Stock Pioneer Natural Resources Company
+19.56% 62.81B
OCCIDENTAL PETROLEUM CORPORATION Stock Occidental Petroleum Corporation
+13.52% 60.08B
HESS CORPORATION Stock Hess Corporation
+12.74% 49.91B
DIAMONDBACK ENERGY, INC. Stock Diamondback Energy, Inc.
+33.97% 37.05B
Other Oil & Gas Exploration and Production
  1. Stock Market
  2. Equities
  3. PRIO3 Stock
  4. Financials Prio S.A.