BANCO SANTANDER (BRASIL) S.A. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.35 BRL | +2.95% |
|
+6.23% | -9.71% |
| Apr. 30 | Banco Santander Brasil Q1 Net Profit, Revenue Increase; Shares Up | MT |
| Apr. 26 | Banco Santander S.A. Approves Election of Vanessa De Souza Lobato Barbosa as Board Member | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 182,996 | 168,302 | 112,480 | 105,138 | 119,724 | 107,367 | - | - |
| Enterprise Value (EV) 1 | 182,996 | 168,302 | 112,480 | 105,138 | 119,724 | 107,367 | 107,367 | 107,367 |
| P/E ratio | - | - | - | - | - | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.8 x | 2.42 x | 1.51 x | 1.48 x | 1.61 x | 1.31 x | 1.24 x | 1.11 x |
| EV / Revenue | 2.8 x | 2.42 x | 1.51 x | 1.48 x | 1.61 x | 1.31 x | 1.24 x | 1.11 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 7,466,843 | 7,460,855 | 7,466,889 | 7,454,809 | 7,444,051 | 7,444,146 | - | - |
| Reference price 2 | 23.53 | 23.49 | 15.95 | 14.94 | 17.00 | 15.35 | 15.35 | 15.35 |
| Announcement Date | 1/29/20 | 2/3/21 | 2/2/22 | 2/2/23 | 1/31/24 | - | - | - |
1BRL in Million2
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 65,379 | 69,567 | 74,496 | 71,135 | 74,304 | 81,854 | 86,735 | 96,626 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 32,129 | 36,448 | 43,558 | 38,678 | 33,334 | 42,824 | 48,665 | - |
| Operating Margin | 49.14% | 52.39% | 58.47% | 54.37% | 44.86% | 52.32% | 56.11% | - |
| Earnings before Tax (EBT) 1 | - | 20,691 | 23,672 | 17,298 | 9,867 | 14,557 | 19,233 | - |
| Net income 1 | 14,181 | 13,849 | 14,988 | 12,570 | 8,974 | 13,416 | 15,594 | 17,695 |
| Net margin | 21.69% | 19.91% | 20.12% | 17.67% | 12.08% | 16.39% | 17.98% | 18.31% |
| EPS | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 1/29/20 | 2/3/21 | 2/2/22 | 2/2/23 | 1/31/24 | - | - | - |
1BRL in Million
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 | 18,365 | 19,130 | 18,550 | 16,862 | 16,371 | 17,592 | 18,314 | 15,144 | 17,754 | 19,535 | 19,676 | 19,946 | 21,139 | 22,253 | 22,007 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 10,641 | 8,936 | 11,799 | 8,799 | 8,822 | 13,317 | 9,402 | - | 8,679 | 10,847 | - | - | - | - |
| Operating Margin | - | 55.62% | 48.17% | 69.97% | 53.75% | 50.15% | 72.71% | 62.09% | - | 44.43% | 55.13% | - | - | - | - |
| Earnings before Tax (EBT) | - | 5,400 | 6,067 | - | - | 2,112 | - | - | - | - | - | - | - | - | - |
| Net income 1 | 3,857 | 3,796 | 3,801 | 4,206 | 3,454 | 1,609 | 3,040 | 1,593 | 2,771 | 2,119 | 2,936 | 2,984 | 3,461 | 3,711 | - |
| Net margin | 21% | 19.84% | 20.49% | 24.95% | 21.1% | 9.15% | 16.6% | 10.52% | 15.61% | 10.85% | 14.92% | 14.96% | 16.37% | 16.68% | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/27/21 | 2/2/22 | 4/26/22 | 7/28/22 | 10/26/22 | 2/2/23 | 4/25/23 | 7/26/23 | 10/25/23 | 1/31/24 | 4/30/24 | - | - | - | - |
1BRL in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 21% | 18.1% | 14.2% | 15.6% | 7.99% | 14.7% | 16.4% | 16.8% |
| ROA (Net income/ Total Assets) | 1.71% | 1.45% | 1.61% | 1.2% | 0.85% | 1.09% | 1.19% | 1.19% |
| Assets 1 | 831,681 | 956,423 | 932,391 | 1,047,516 | 1,050,574 | 1,230,792 | 1,311,502 | 1,488,192 |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 1/29/20 | 2/3/21 | 2/2/22 | 2/2/23 | 1/31/24 | - | - | - |
1BRL in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.71% | 20.75B | |
| +12.72% | 551B | |
| +9.92% | 291B | |
| +10.73% | 249B | |
| +20.52% | 208B | |
| +18.46% | 171B | |
| +9.68% | 166B | |
| +9.46% | 162B | |
| -11.07% | 138B | |
| -0.60% | 137B |
- Stock Market
- Equities
- SANB4 Stock
- Financials Banco Santander (Brasil) S.A.
