|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
62 217 | 67 936 | 68 013 | 86 310 | 68 381 | 63 655 | - | - |
Enterprise Value (EV)2 |
80 360 | 77 183 | 73 719 | 90 163 | 73 861 | 70 885 | 67 632 | 69 278 |
P/E ratio |
11,5x | 9,97x | -40,2x | 17,7x | 3,13x | 3,58x | 4,90x | 5,36x |
Yield |
2,30% | 4,83% | - | - | - | 12,2% | 9,64% | 7,97% |
Capitalization / Revenue |
1,83x | 1,86x | 1,81x | 2,16x | 1,25x | 1,35x | 1,39x | 1,54x |
EV / Revenue |
2,37x | 2,11x | 1,96x | 2,25x | 1,36x | 1,51x | 1,48x | 1,68x |
EV / EBITDA |
5,24x | 4,65x | 4,10x | 4,11x | 2,36x | 2,77x | 2,81x | 3,38x |
Price to Book |
1,43x | - | 1,85x | 2,48x | 2,03x | 1,61x | 1,39x | 1,34x |
Nbr of stocks (in thousands) |
5 110 400 | 5 160 594 | 5 128 282 | 5 129 911 | 4 891 940 | 4 591 262 | - | - |
Reference price (USD) |
12,2 | 13,2 | 13,3 | 16,8 | 14,0 | 13,9 | 13,9 | 13,9 |
Announcement Date |
02/27/2018 | 03/27/2019 | 02/20/2020 | 02/25/2021 | 02/24/2022 | - | - | - |
1 BRL in Million 2 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
33 967 | 36 575 | 37 570 | 40 018 | 54 502 | 46 989 | 45 727 | 41 237 |
EBITDA1 |
15 338 | 16 593 | 17 987 | 21 954 | 31 343 | 25 581 | 24 106 | 20 508 |
Operating profit (EBIT)1 |
11 224 | 13 242 | 14 261 | 18 720 | 28 309 | 22 313 | 20 245 | 15 421 |
Operating Margin |
33,0% | 36,2% | 38,0% | 46,8% | 51,9% | 47,5% | 44,3% | 37,4% |
Pre-Tax Profit (EBT)1 |
7 829 | 6 816 | -2 775 | 4 969 | 29 541 | 22 199 | 18 216 | 14 685 |
Net income1 |
5 507 | 6 860 | -1 683 | 4 881 | 22 445 | 17 360 | 13 371 | 10 493 |
Net margin |
16,2% | 18,8% | -4,48% | 12,2% | 41,2% | 36,9% | 29,2% | 25,4% |
EPS2 |
1,06 | 1,32 | -0,33 | 0,95 | 4,47 | 3,88 | 2,83 | 2,59 |
Dividend per Share2 |
0,28 | 0,64 | - | - | - | 1,70 | 1,34 | 1,10 |
Announcement Date |
02/27/2018 | 03/27/2019 | 02/20/2020 | 02/25/2021 | 02/24/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2018 S1 |
2020 Q1 |
2020 Q2 |
2020 S1 |
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 |
Net sales1 |
17 219 | 6 969 | 7 518 | 14 487 | 10 762 | 14 769 | 12 645 | 16 675 | 12 682 | 12 500 | 11 260 | 11 157 | 11 883 | 12 344 | 11 293 | 11 159 | 11 112 |
EBITDA1 |
7 873 | 3 041 | 3 586 | 6 627 | 6 224 | 9 103 | 8 467 | 11 239 | 7 109 | 4 528 | 6 385 | 5 254 | 5 352 | 6 065 | 6 276 | 6 140 | 5 385 |
Operating profit (EBIT)1 |
6 139 | 2 226 | 2 779 | 5 005 | 5 450 | 8 265 | 7 736 | 10 390 | 6 409 | 3 774 | 5 699 | 4 444 | 4 339 | 4 517 | 4 001 | 4 492 | - |
Operating Margin |
35,7% | 31,9% | 37,0% | 34,5% | 50,6% | 56,0% | 61,2% | 62,3% | 50,5% | 30,2% | 50,6% | 39,8% | 36,5% | 36,6% | 35,4% | 40,3% | - |
Pre-Tax Profit (EBT) |
- | - | 1 064 | - | 3 601 | 792 | 7 287 | 9 610 | 3 598 | 9 046 | 6 569 | - | - | - | - | - | - |
Net income1 |
- | 239 | 995 | - | 2 908 | 739 | 5 546 | 7 586 | 3 886 | 5 427 | 4 458 | 6 151 | 3 810 | 3 465 | 3 022 | 2 702 | 2 436 |
Net margin |
- | 3,43% | 13,2% | - | 27,0% | 5,00% | 43,9% | 45,5% | 30,6% | 43,4% | 39,6% | 55,1% | 32,1% | 28,1% | 26,8% | 24,2% | 21,9% |
EPS2 |
- | 0,05 | 0,19 | - | 0,57 | 0,14 | 1,09 | 1,49 | 0,76 | 1,13 | 0,93 | 1,32 | 0,99 | 0,94 | - | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
07/25/2018 | 04/29/2020 | 07/30/2020 | 07/30/2020 | 10/28/2020 | 02/25/2021 | 04/26/2021 | 07/28/2021 | 10/28/2021 | 02/24/2022 | 04/27/2022 | 07/28/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
18 143 | 9 247 | 5 706 | 3 853 | 5 480 | 7 230 | 3 977 | 5 622 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
1,18x | 0,56x | 0,32x | 0,18x | 0,17x | 0,28x | 0,16x | 0,27x |
Free Cash Flow1 |
8 544 | 9 117 | 7 420 | 9 892 | 20 449 | 9 001 | 12 508 | 10 534 |
ROE (Net Profit / Equities) |
16,4% | 15,3% | 19,4% | 13,2% | 63,9% | 44,8% | 32,4% | 21,4% |
Shareholders' equity1 |
33 638 | 44 807 | -8 689 | 36 907 | 35 109 | 38 756 | 41 302 | 48 937 |
ROA (Net Profit / Asset) |
7,09% | 7,32% | 9,02% | 5,31% | 24,7% | 20,8% | 16,4% | 16,1% |
Assets1 |
77 707 | 93 688 | -18 649 | 91 860 | 90 724 | 83 340 | 81 668 | 65 020 |
Book Value Per Share2 |
8,52 | - | 7,19 | 6,79 | 6,87 | 8,59 | 9,97 | 10,4 |
Cash Flow per Share2 |
2,37 | - | - | - | 5,11 | 4,79 | 3,39 | - |
Capex1 |
3 770 | 3 784 | 3 372 | 4 430 | 5 227 | 5 685 | 5 942 | 5 787 |
Capex / Sales |
11,1% | 10,3% | 8,98% | 11,1% | 9,59% | 12,1% | 13,0% | 14,0% |
Announcement Date |
02/27/2018 | 03/27/2019 | 02/20/2020 | 02/25/2021 | 02/24/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (BRL) |
321 617 901 628 |
Capitalization (USD) |
63 655 200 718 |
Net sales (USD) |
54 502 000 000 |
Number of employees |
74 316 |
Sales / Employee (USD) |
733 382 |
Free-Float |
85,6% |
Free-Float capitalization (BRL) |
275 319 633 832 |
Free-Float capitalization (USD) |
54 491 763 252 |
Avg. Exchange 20 sessions (USD) |
531 871 533 |
Average Daily Capital Traded |
0,17% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|