Stock RAIL3 RUMO S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Rumo S.A.

Equities

RAIL3

BRRAILACNOR9

Ground Freight & Logistics

Market Closed - Sao Paulo
Other stock markets
 04:07:44 2024-04-26 pm EDT 		5-day change 1st Jan Change
20.84 BRL +1.17% Intraday chart for Rumo S.A. -1.93% -9.19%
Mar. 27 Rumo S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 26 Rumo and DP World Announce Agreement to Develop A New Grain and Fertilizer Terminal At Brazil's Port of Santos CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 40,690 35,674 32,914 34,472 42,548 38,544 - -
Enterprise Value (EV) 1 53,224 49,323 46,903 46,259 56,290 52,546 53,326 55,921
P/E ratio 52.4 x 108 x 219 x 67.1 x 59.2 x 18.5 x 14.7 x 13.1 x
Yield - - - - - 0.98% 1.57% 3.97%
Capitalization / Revenue 5.74 x 5.12 x 4.42 x 3.5 x 3.89 x 2.91 x 2.65 x 2.37 x
EV / Revenue 7.51 x 7.08 x 6.3 x 4.7 x 5.15 x 3.97 x 3.67 x 3.44 x
EV / EBITDA 13.9 x 13.5 x 14 x 9.25 x 9.96 x 7.2 x 6.6 x 6.12 x
EV / FCF 35.4 x -676 x -414 x 21.9 x 32 x -43.3 x 41.8 x 254 x
FCF Yield 2.83% -0.15% -0.24% 4.57% 3.13% -2.31% 2.39% 0.39%
Price to Book 4.88 x 2.14 x 2.22 x 2.27 x 2.71 x 2.19 x 1.97 x 1.91 x
Nbr of stocks (in thousands) 1,559,016 1,854,159 1,853,283 1,852,356 1,853,958 1,849,504 - -
Reference price 2 26.10 19.24 17.76 18.61 22.95 20.84 20.84 20.84
Announcement Date 2/13/20 2/12/21 2/17/22 2/15/23 3/27/24 - - -
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,088 6,966 7,440 9,842 10,938 13,250 14,533 16,264
EBITDA 1 3,829 3,664 3,350 5,003 5,650 7,298 8,078 9,133
EBIT 1 2,113 2,048 1,520 3,036 3,474 4,874 5,395 5,961
Operating Margin 29.81% 29.4% 20.43% 30.85% 31.77% 36.79% 37.13% 36.65%
Earnings before Tax (EBT) 1 915 474.7 159.8 707.1 919.1 2,658 3,505 3,731
Net income 1 786 304.7 150.5 514.9 719.7 2,087 2,623 3,169
Net margin 11.09% 4.37% 2.02% 5.23% 6.58% 15.75% 18.05% 19.49%
EPS 2 0.4977 0.1781 0.0810 0.2772 0.3875 1.125 1.414 1.597
Free Cash Flow 1 1,504 -72.94 -113.4 2,113 1,761 -1,214 1,276 220.5
FCF margin 21.22% -1.05% -1.52% 21.47% 16.1% -9.17% 8.78% 1.36%
FCF Conversion (EBITDA) 39.28% - - 42.24% 31.17% - 15.8% 2.41%
FCF Conversion (Net income) 191.35% - - 410.39% 244.71% - 48.66% 6.96%
Dividend per Share 2 - - - - - 0.2046 0.3267 0.8281
Announcement Date 2/13/20 2/12/21 2/17/22 2/15/23 3/27/24 - - -
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 1,966 1,512 2,206 2,465 2,951 2,220 2,384 2,763 3,175 2,616 2,931 3,299 3,721 3,131 -
EBITDA 1 903.2 419 1,002 1,198 1,429 1,374 1,181 1,448 1,815 1,207 1,590 2,022 2,276 1,607 -
EBIT 1 147.8 -62 478.2 675.3 993.4 889.2 679 909 1,252 634.2 1,024 1,318 1,638 1,033 -
Operating Margin 7.52% -4.1% 21.67% 27.4% 33.67% 40.06% 28.48% 32.9% 39.43% 24.25% 34.95% 39.97% 44.04% 32.99% -
Earnings before Tax (EBT) 1 77.42 -506.7 -22.56 83.82 381.7 264.2 71.14 234 575 39.94 426.6 764.1 1,029 459.2 -
Net income 1 51.04 -384.9 -66.63 33.9 306.7 240.9 73.39 167.3 480.7 -1.447 354 610.4 828 330.7 -
Net margin 2.6% -25.45% -3.02% 1.38% 10.4% 10.85% 3.08% 6.05% 15.14% -0.06% 12.08% 18.51% 22.25% 10.56% -
EPS 2 0.0275 -0.2070 -0.0360 0.0182 0.1652 0.1297 0.0395 0.0901 0.2587 -0.000690 0.1852 0.3293 0.4466 0.1774 -
Dividend per Share 2 - - - - - - - - - - - 0.0536 - - 0.2053
Announcement Date 11/11/21 2/17/22 5/5/22 8/11/22 11/10/22 2/15/23 5/4/23 8/10/23 11/9/23 3/27/24 - - - - -
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 12,534 13,649 13,988 11,787 13,742 14,003 14,783 17,377
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.273 x 3.725 x 4.175 x 2.356 x 2.432 x 1.919 x 1.83 x 1.903 x
Free Cash Flow 1 1,504 -72.9 -113 2,113 1,761 -1,215 1,277 221
ROE (net income / shareholders' equity) 9.6% 2.61% 1.01% 3.43% 4.66% 12% 14% 14.4%
ROA (Net income/ Total Assets) 2.62% 0.77% 0.32% 1.09% 1.51% 4.34% 4.79% 4.92%
Assets 1 29,984 39,369 47,042 47,063 47,594 48,078 54,733 64,362
Book Value Per Share 2 5.350 9.000 7.990 8.200 8.470 9.510 10.60 10.90
Cash Flow per Share 2 2.250 1.740 1.800 2.600 2.940 2.240 2.700 -
Capex 1 2,020 2,979 3,453 2,718 3,690 5,667 5,674 5,656
Capex / Sales 28.5% 42.77% 46.42% 27.62% 33.74% 42.77% 39.04% 34.77%
Announcement Date 2/13/20 2/12/21 2/17/22 2/15/23 3/27/24 - - -
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 Rumo S.A.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
20.84 BRL
Average target price
29.43 BRL
Spread / Average Target
+41.21%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Ground Freight & Logistics

1st Jan change Capi.
RUMO S.A. Stock Rumo S.A.
-9.19% 7.52B
CANADIAN PACIFIC KANSAS CITY LIMITED Stock Canadian Pacific Kansas City Limited
+6.48% 76.06B
KANSAS CITY SOUTHERN Stock Kansas City Southern
-.--% 26.71B
XPO, INC. Stock XPO, Inc.
+26.61% 12.9B
U-HAUL HOLDING COMPANY Stock U-Haul Holding Company
-9.58% 12.39B
C.H. ROBINSON WORLDWIDE, INC. Stock C.H. Robinson Worldwide, Inc.
-18.72% 8.22B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC. Stock Knight-Swift Transportation Holdings Inc.
-18.66% 7.55B
ALD Stock ALD
-3.88% 5.4B
RYDER SYSTEM, INC. Stock Ryder System, Inc.
+5.99% 5.34B
AURIZON HOLDINGS LIMITED Stock Aurizon Holdings Limited
+1.84% 4.65B
Other Ground Freight & Logistics
  1. Stock Market
  2. Equities
  3. RAIL3 Stock
  4. Financials Rumo S.A.