Market Closed -
Sao Paulo
04:07:37 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
62.74
BRL
|
-0.93%
|
|
-0.98%
|
-18.73%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
68,013
|
86,310
|
68,381
|
76,311
|
332,180
|
52,392
|
-
|
-
|
Enterprise Value (EV)
1 |
73,719
|
90,163
|
73,861
|
76,311
|
332,180
|
63,507
|
64,071
|
63,043
|
P/E ratio
|
-40.2
x
|
17.7
x
|
3.13
x
|
4.15
x
|
8.7
x
|
5.56
x
|
6.49
x
|
6.12
x
|
Yield
|
-
|
7.11%
|
19.7%
|
-
|
-
|
7.64%
|
7.21%
|
7.28%
|
Capitalization / Revenue
|
1.81
x
|
2.16
x
|
1.25
x
|
1.74
x
|
7.95
x
|
1.29
x
|
1.29
x
|
1.27
x
|
EV / Revenue
|
1.96
x
|
2.25
x
|
1.36
x
|
1.74
x
|
7.95
x
|
1.57
x
|
1.57
x
|
1.53
x
|
EV / EBITDA
|
4.1
x
|
4.11
x
|
2.36
x
|
3.83
x
|
18.5
x
|
3.59
x
|
3.69
x
|
3.54
x
|
EV / FCF
|
9.94
x
|
9.11
x
|
3.61
x
|
12.6
x
|
-
|
11.3
x
|
13.2
x
|
10.8
x
|
FCF Yield
|
10.1%
|
11%
|
27.7%
|
7.91%
|
-
|
8.87%
|
7.55%
|
9.29%
|
Price to Book
|
1.85
x
|
2.48
x
|
2.03
x
|
-
|
-
|
1.1
x
|
0.98
x
|
0.89
x
|
Nbr of stocks (in thousands)
|
5,128,282
|
5,129,911
|
4,891,940
|
4,542,591
|
4,302,854
|
4,280,331
|
-
|
-
|
Reference price
2 |
13.26
|
16.82
|
13.98
|
16.80
|
15.91
|
12.24
|
12.24
|
12.24
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/16/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
37,570
|
40,018
|
54,502
|
43,839
|
41,784
|
40,560
|
40,747
|
41,286
|
EBITDA
1 |
17,987
|
21,954
|
31,343
|
19,931
|
17,961
|
17,696
|
17,353
|
17,803
|
EBIT
1 |
14,261
|
18,720
|
28,309
|
16,760
|
14,891
|
14,532
|
13,161
|
13,541
|
Operating Margin
|
37.96%
|
46.78%
|
51.94%
|
38.23%
|
35.64%
|
35.83%
|
32.3%
|
32.8%
|
Earnings before Tax (EBT)
1 |
-2,775
|
4,969
|
29,541
|
19,781
|
11,151
|
13,786
|
11,564
|
11,850
|
Net income
1 |
-1,683
|
4,881
|
22,445
|
18,788
|
7,983
|
10,072
|
8,723
|
8,854
|
Net margin
|
-4.48%
|
12.2%
|
41.18%
|
42.86%
|
19.11%
|
24.83%
|
21.41%
|
21.45%
|
EPS
2 |
-0.3300
|
0.9500
|
4.470
|
4.050
|
1.830
|
2.201
|
1.887
|
1.999
|
Free Cash Flow
1 |
7,420
|
9,892
|
20,449
|
6,039
|
-
|
5,631
|
4,836
|
5,855
|
FCF margin
|
19.75%
|
24.72%
|
37.52%
|
13.78%
|
-
|
13.88%
|
11.87%
|
14.18%
|
FCF Conversion (EBITDA)
|
41.25%
|
45.06%
|
65.24%
|
30.3%
|
-
|
31.82%
|
27.87%
|
32.89%
|
FCF Conversion (Net income)
|
-
|
202.66%
|
91.11%
|
32.14%
|
-
|
55.91%
|
55.44%
|
66.13%
|
Dividend per Share
2 |
-
|
1.196
|
2.753
|
-
|
-
|
0.9355
|
0.8820
|
0.8910
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/16/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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
|
2025 Q2
|
---|
Net sales
1 |
14,487
|
12,500
|
11,260
|
11,157
|
9,929
|
11,941
|
8,434
|
9,673
|
10,378
|
13,054
|
8,459
|
10,067
|
10,451
|
12,088
|
8,961
|
10,455
|
EBITDA
1 |
6,627
|
4,528
|
6,385
|
5,254
|
3,666
|
4,626
|
3,576
|
3,874
|
4,085
|
6,334
|
3,438
|
4,590
|
4,546
|
5,235
|
3,721
|
4,526
|
EBIT
1 |
5,005
|
3,774
|
5,699
|
4,444
|
2,891
|
3,726
|
2,920
|
3,095
|
3,323
|
5,479
|
2,448
|
3,546
|
3,736
|
4,942
|
-
|
-
|
Operating Margin
|
34.55%
|
30.19%
|
50.61%
|
39.83%
|
29.12%
|
31.2%
|
34.62%
|
32%
|
32.02%
|
41.97%
|
28.94%
|
35.23%
|
35.75%
|
40.88%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
9,046
|
6,569
|
-
|
5,248
|
2,908
|
-
|
-
|
2,912
|
3,151
|
2,135
|
3,274
|
3,486
|
4,679
|
-
|
-
|
Net income
1 |
-
|
5,427
|
4,458
|
6,151
|
4,455
|
3,724
|
1,837
|
892
|
2,769
|
2,418
|
1,679
|
2,455
|
2,794
|
3,304
|
2,039
|
2,215
|
Net margin
|
-
|
43.42%
|
39.59%
|
55.13%
|
44.87%
|
31.19%
|
21.78%
|
9.22%
|
26.68%
|
18.52%
|
19.85%
|
24.39%
|
26.74%
|
27.34%
|
22.75%
|
21.19%
|
EPS
2 |
-
|
1.130
|
0.9300
|
1.320
|
0.9800
|
0.8300
|
0.4100
|
0.2000
|
0.6411
|
0.5600
|
-
|
0.5524
|
0.6215
|
0.7488
|
-
|
-
|
Dividend per Share
|
-
|
0.1309
|
0.1435
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/30/20
|
2/24/22
|
4/27/22
|
7/28/22
|
10/27/22
|
2/16/23
|
4/26/23
|
7/28/23
|
10/26/23
|
2/22/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,706
|
3,853
|
5,480
|
-
|
-
|
11,115
|
11,679
|
10,650
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.3172
x
|
0.1755
x
|
0.1748
x
|
-
|
-
|
0.6281
x
|
0.673
x
|
0.5982
x
|
Free Cash Flow
1 |
7,420
|
9,892
|
20,449
|
6,039
|
-
|
5,631
|
4,836
|
5,855
|
ROE (net income / shareholders' equity)
|
19.4%
|
13.2%
|
63.9%
|
-
|
-
|
25.1%
|
19.9%
|
18.3%
|
ROA (Net income/ Total Assets)
|
9.02%
|
5.31%
|
24.7%
|
21.3%
|
-
|
11%
|
9.39%
|
9.55%
|
Assets
1 |
-18,649
|
91,860
|
90,724
|
88,168
|
-
|
91,560
|
92,918
|
92,743
|
Book Value Per Share
2 |
7.190
|
6.790
|
6.870
|
-
|
-
|
11.20
|
12.60
|
13.70
|
Cash Flow per Share
2 |
-
|
-
|
5.110
|
2.480
|
-
|
3.010
|
2.430
|
-
|
Capex
1 |
3,372
|
4,430
|
5,227
|
5,446
|
-
|
6,480
|
6,304
|
6,172
|
Capex / Sales
|
8.98%
|
11.07%
|
9.59%
|
12.42%
|
-
|
15.98%
|
15.47%
|
14.95%
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/16/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
12.24
USD Average target price
14.61
USD Spread / Average Target +19.36% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.73% | 52.39B | | -11.82% | 51.33B | | +23.14% | 9.06B | | -22.65% | 8.11B | | -2.36% | 5.75B | | -36.40% | 5.33B | | +29.09% | 2.33B | | +9.71% | 1.98B | | -7.21% | 1.69B | | +6.96% | 1.62B |
Iron Ore Mining
|