JBS S.A.

JBSS3
Delayed Quote. Delayed  - 05/16 04:07:31 pm
36.25BRL -1.89%
Valuation
Fiscal Period: December 2021 2022
Capitalization1 88 38276 658
Enterprise Value (EV)1 157 661129 912
P/E ratio 4,59x5,57x
Yield 5,27%5,21%
Capitalization / Revenue 0,25x0,21x
EV / Revenue 0,45x0,36x
EV / EBITDA 3,45x3,57x
Price to Book 1,97x1,43x
Nbr of stocks (in thousands) 2 328 9102 218 116
Reference price (BRL) 38,034,6
Announcement Date 03/21/2022-
Previous period Next period
1 BRL in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2021 2022
Net sales1 350 696358 757
EBITDA1 45 66236 419
Operating profit (EBIT)1 36 63426 206
Operating Margin 10,4%7,30%
Pre-Tax Profit (EBT)1 27 19218 227
Net income1 20 48714 407
Net margin 5,84%4,02%
EPS2 8,266,20
Dividend per Share2 2,001,80
Announcement Date 03/21/2022-
Previous period Next period
1 BRL in Million
2 BRL
Estimates
Finances - Leverage
Fiscal Period: December 2021 2022
Net Debt1 69 27953 254
Net Cash position1 --
Leverage (Debt / EBITDA) 1,52x1,46x
Free Cash Flow1 17 17018 061
ROE (Net Profit / Equities) 48,6%28,0%
Shareholders' equity1 42 11951 415
ROA (Net Profit / Asset) 11,0%6,80%
Assets1 185 456211 868
Book Value Per Share2 19,224,2
Cash Flow per Share2 8,667,78
Capex1 9 38910 228
Capex / Sales 2,68%2,85%
Announcement Date 03/21/2022-
Previous period Next period
1 BRL in Million
2 BRL
Estimates
Financial Ratios
Size 2022e 2023e
Capitalization 76 658 M BRL -
Enterprise Value (EV) 129 912 M BRL 127 371 M BRL
Valuation 2022e 2023e
P/E ratio (Price / EPS) 5,57x 7,13x
Capitalization / Revenue 0,21x 0,21x
EV / Revenue 0,36x 0,36x
EV / EBITDA 3,57x 3,95x
Yield (DPS / Price) 5,21% 3,97%
Price to book (Price / BVPS) 1,43x 1,30x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 7,30% 6,27%
Operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 4,02% 3,22%
ROA (Net Profit / Asset) 6,80% -
ROE (Net Profit / Equities) 28,0% 20,1%
Rate of Dividend 29,1% 28,3%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   2,85% 2,93%
Cash Flow / CA 4,81% 4,46%
Capital Intensity (Assets / Revenue) 0,59x -
Financial Leverage (Net Debt / EBITDA) 1,46x 1,54x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend