C&A MODAS S.A. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.02 BRL | -7.47% |
|
+2.42% | +40.74% |
| Apr. 18 | C&A Modas S.A. announces an Equity Buyback for 3,000,000 shares, representing 2.88% of its issued share capital. | CI |
| Apr. 18 | C&A Modas S.A. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,530 | 3,973 | 1,896 | 702.9 | 2,393 | 3,368 | - | - |
| Enterprise Value (EV) 1 | 6,670 | 5,330 | 4,033 | 1,171 | 2,733 | 5,075 | 5,695 | 5,891 |
| P/E ratio | 5.69 x | -23.9 x | 5.79 x | 848 x | 1,030 x | 36.9 x | 15.4 x | 11.4 x |
| Yield | 2.79% | 1.97% | - | - | - | - | 1.15% | 2.59% |
| Capitalization / Revenue | 1.05 x | 0.97 x | 0.37 x | 0.11 x | 0.36 x | 0.46 x | 0.42 x | 0.39 x |
| EV / Revenue | 1.26 x | 1.3 x | 0.78 x | 0.19 x | 0.41 x | 0.69 x | 0.72 x | 0.68 x |
| EV / EBITDA | 4.35 x | 14.8 x | 6.23 x | 1.56 x | 2.61 x | 3.9 x | 3.89 x | 3.59 x |
| EV / FCF | 12.6 x | 11.9 x | 22.7 x | 1.31 x | 6.86 x | 75.7 x | 29.7 x | 21.2 x |
| FCF Yield | 7.96% | 8.37% | 4.41% | 76.6% | 14.6% | 1.32% | 3.37% | 4.72% |
| Price to Book | 2.02 x | 1.5 x | 0.63 x | 0.24 x | 0.81 x | 1.1 x | 1.02 x | 0.96 x |
| Nbr of stocks (in thousands) | 308,245 | 308,245 | 308,245 | 306,937 | 305,595 | 305,595 | - | - |
| Reference price 2 | 17.94 | 12.89 | 6.150 | 2.290 | 7.830 | 11.02 | 11.02 | 11.02 |
| Announcement Date | 3/20/20 | 3/18/21 | 3/10/22 | 3/1/23 | 2/28/24 | - | - | - |
1BRL in Million2BRL
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,285 | 4,086 | 5,153 | 6,184 | 6,719 | 7,314 | 7,947 | 8,646 |
| EBITDA 1 | 1,535 | 360.7 | 647.4 | 751.1 | 1,048 | 1,301 | 1,463 | 1,642 |
| EBIT 1 | 1,033 | -164.2 | 92.8 | 268.2 | 394.4 | 570.9 | 702.4 | 824 |
| Operating Margin | 19.55% | -4.02% | 1.8% | 4.34% | 5.87% | 7.81% | 8.84% | 9.53% |
| Earnings before Tax (EBT) 1 | 1,422 | -255.7 | 0.991 | -43.28 | -34.24 | 164.3 | 312.2 | 399.7 |
| Net income 1 | 972 | -166.3 | 329 | 0.831 | 2.335 | 121.2 | 236.1 | 302.4 |
| Net margin | 18.39% | -4.07% | 6.38% | 0.01% | 0.03% | 1.66% | 2.97% | 3.5% |
| EPS 2 | 3.153 | -0.5396 | 1.062 | 0.002700 | 0.007600 | 0.2983 | 0.7136 | 0.9650 |
| Free Cash Flow 1 | 530.6 | 446.2 | 178 | 897.2 | 398.4 | 67 | 192 | 278 |
| FCF margin | 10.04% | 10.92% | 3.45% | 14.51% | 5.93% | 0.92% | 2.42% | 3.22% |
| FCF Conversion (EBITDA) | 34.57% | 123.7% | 27.49% | 119.45% | 38.02% | 5.15% | 13.12% | 16.93% |
| FCF Conversion (Net income) | 54.59% | - | 54.1% | 107,966.31% | 17,062.1% | 55.28% | 81.33% | 91.93% |
| Dividend per Share 2 | 0.4999 | 0.2540 | - | - | - | - | 0.1269 | 0.2850 |
| Announcement Date | 3/20/20 | 3/18/21 | 3/10/22 | 3/1/23 | 2/28/24 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,339 | 1,862 | 1,197 | 1,608 | 1,408 | 1,949 | 1,241 | 1,643 | 1,543 | 2,293 | 1,412 | - | - |
| EBITDA 1 | 98 | 363.1 | -4 | 267.2 | 139.7 | 364.3 | - | 192 | 171.3 | 501.5 | 145.3 | 325.9 | 241.2 |
| EBIT 1 | - | - | - | - | - | - | - | - | - | 455.6 | -25.26 | 147.1 | 61.12 |
| Operating Margin | - | - | - | - | - | - | - | - | - | 19.87% | -1.79% | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | - | - | -41.67 | -112.4 | 38.28 | -41.97 |
| Net income 1 | - | - | -152.7 | 2.096 | -61.4 | - | -126.3 | - | -44.23 | 168.7 | -87 | - | - |
| Net margin | - | - | -12.76% | 0.13% | -4.36% | - | -10.18% | - | -2.87% | 7.36% | -6.16% | - | - |
| EPS 2 | - | - | - | - | - | - | - | - | - | 0.1517 | -0.2407 | - | -0.0899 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/11/21 | 3/10/22 | 5/5/22 | 8/10/22 | 11/8/22 | 3/1/23 | 5/11/23 | 8/10/23 | 11/9/23 | 2/28/24 | - | - | - |
1BRL in Million2BRL
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,140 | 1,357 | 2,137 | 468 | 341 | 1,707 | 2,327 | 2,524 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.7427 x | 3.761 x | 3.301 x | 0.6231 x | 0.325 x | 1.312 x | 1.591 x | 1.537 x |
| Free Cash Flow 1 | 531 | 446 | 178 | 897 | 398 | 67 | 192 | 278 |
| ROE (net income / shareholders' equity) | 50.4% | -6.17% | 11.6% | 0.03% | -1.49% | 3.67% | 7.1% | 8.61% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 8.890 | 8.610 | 9.720 | 9.730 | 9.690 | 10.10 | 10.80 | 11.40 |
| Cash Flow per Share | 3.180 | 1.960 | 1.560 | - | - | - | - | - |
| Capex 1 | 321 | 158 | 303 | 193 | 215 | 257 | 374 | 385 |
| Capex / Sales | 6.08% | 3.88% | 5.88% | 3.12% | 3.2% | 3.51% | 4.71% | 4.45% |
| Announcement Date | 3/20/20 | 3/18/21 | 3/10/22 | 3/1/23 | 2/28/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
11.02
BRL
Average target price
11.21
BRL
Spread / Average Target
+1.76%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +40.74% | 651M | |
| +8.67% | 143B | |
| +17.72% | 80.94B | |
| -17.29% | 43.25B | |
| -6.39% | 43.44B | |
| +0.07% | 25.92B | |
| -7.48% | 11.49B | |
| +8.45% | 9.16B | |
| -1.87% | 7.66B | |
| -2.84% | 7.21B |
- Stock Market
- Equities
- CEAB3 Stock
- Financials C&A Modas S.A.
