Market Closed -
Sao Paulo
04:05:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
6.07
BRL
|
+6.30%
|
|
-3.19%
|
-36.97%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
7,306
|
9,364
|
5,585
|
7,964
|
5,136
|
-
|
Enterprise Value (EV)
1 |
16,099
|
24,151
|
33,120
|
39,710
|
43,611
|
35,517
|
P/E ratio
|
19.1
x
|
11.6
x
|
11.7
x
|
-
|
3.18
x
|
2.34
x
|
Yield
|
-
|
4.43%
|
-
|
-
|
-
|
10.7%
|
Capitalization / Revenue
|
0.74
x
|
0.68
x
|
0.23
x
|
0.25
x
|
0.14
x
|
0.12
x
|
EV / Revenue
|
1.64
x
|
1.74
x
|
1.36
x
|
1.25
x
|
1.19
x
|
0.82
x
|
EV / EBITDA
|
6.94
x
|
5.76
x
|
4.73
x
|
4.86
x
|
4.09
x
|
2.89
x
|
EV / FCF
|
-6.7
x
|
-1.61
x
|
-4.41
x
|
-16.8
x
|
9.38
x
|
5.73
x
|
FCF Yield
|
-14.9%
|
-62.2%
|
-22.7%
|
-5.96%
|
10.7%
|
17.5%
|
Price to Book
|
3.86
x
|
2.74
x
|
1.94
x
|
2.39
x
|
0.62
x
|
0.52
x
|
Nbr of stocks (in thousands)
|
823,892
|
801,746
|
826,221
|
827,042
|
861,674
|
-
|
Reference price
2 |
8.868
|
11.68
|
6.760
|
9.630
|
5.960
|
5.960
|
Announcement Date
|
3/10/21
|
2/24/22
|
3/7/23
|
3/27/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
9,600
|
9,807
|
13,866
|
24,382
|
31,844
|
36,785
|
43,330
|
EBITDA
1 |
-
|
2,320
|
4,190
|
7,003
|
8,177
|
10,654
|
12,291
|
EBIT
1 |
-
|
1,208
|
3,131
|
5,117
|
4,865
|
7,865
|
8,356
|
Operating Margin
|
-
|
12.31%
|
22.58%
|
20.99%
|
15.28%
|
21.38%
|
19.29%
|
Earnings before Tax (EBT)
1 |
-
|
655.2
|
1,913
|
987.4
|
-1,029
|
4,939
|
3,338
|
Net income
1 |
-
|
276
|
822.3
|
482.1
|
-651.9
|
897.5
|
2,592
|
Net margin
|
-
|
2.81%
|
5.93%
|
1.98%
|
-2.05%
|
2.44%
|
5.98%
|
EPS
2 |
0.3200
|
0.4648
|
1.008
|
0.5756
|
-
|
1.873
|
2.551
|
Free Cash Flow
1 |
-
|
-2,402
|
-15,024
|
-7,503
|
-2,369
|
4,651
|
6,202
|
FCF margin
|
-
|
-24.49%
|
-108.35%
|
-30.77%
|
-7.44%
|
12.64%
|
14.31%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
43.65%
|
50.46%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
518.22%
|
239.25%
|
Dividend per Share
2 |
-
|
-
|
0.5173
|
-
|
-
|
-
|
0.6378
|
Announcement Date
|
4/28/20
|
3/10/21
|
2/24/22
|
3/7/23
|
3/27/24
|
-
|
-
|
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
|
---|
Net sales
1 |
3,958
|
4,139
|
4,590
|
5,463
|
6,902
|
7,426
|
7,440
|
7,564
|
8,318
|
8,522
|
9,084
|
EBITDA
1 |
1,166
|
1,413
|
1,513
|
1,703
|
1,938
|
1,849
|
1,964
|
2,013
|
2,085
|
2,090
|
2,465
|
EBIT
|
889.7
|
1,001
|
1,136
|
1,287
|
1,428
|
1,267
|
-
|
1,333
|
1,368
|
591.6
|
-
|
Operating Margin
|
22.48%
|
24.18%
|
24.74%
|
23.55%
|
20.69%
|
17.06%
|
-
|
17.63%
|
16.44%
|
6.94%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
463.5
|
324.2
|
175.1
|
24.6
|
-
|
106.8
|
-
|
-949.7
|
-
|
Net income
|
-
|
-
|
191.7
|
102
|
18.5
|
169.9
|
6.189
|
12.33
|
-136.5
|
-718
|
-
|
Net margin
|
-
|
-
|
4.18%
|
1.87%
|
0.27%
|
2.29%
|
0.08%
|
0.16%
|
-1.64%
|
-8.43%
|
-
|
EPS
|
0.3136
|
0.2452
|
0.2351
|
0.1150
|
0.0226
|
0.2029
|
-
|
0.0149
|
-0.1651
|
-
|
-
|
Dividend per Share
|
-
|
0.5173
|
-
|
-
|
-
|
0.1378
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/10/21
|
2/24/22
|
5/6/22
|
8/4/22
|
11/10/22
|
3/7/23
|
5/4/23
|
8/10/23
|
11/8/23
|
3/27/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
8,794
|
14,787
|
27,534
|
31,745
|
38,476
|
30,381
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.791
x
|
3.529
x
|
3.932
x
|
3.882
x
|
3.611
x
|
2.472
x
|
Free Cash Flow
1 |
-
|
-2,402
|
-15,024
|
-7,503
|
-2,369
|
4,651
|
6,202
|
ROE (net income / shareholders' equity)
|
-
|
19.7%
|
30.4%
|
15.1%
|
-16%
|
28.5%
|
24.3%
|
ROA (Net income/ Total Assets)
|
-
|
1.18%
|
2.24%
|
0.88%
|
-
|
2.19%
|
3.44%
|
Assets
1 |
-
|
23,368
|
36,765
|
54,814
|
-
|
40,963
|
75,467
|
Book Value Per Share
2 |
-
|
2.300
|
4.260
|
3.490
|
4.020
|
9.540
|
11.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
225
|
311
|
661
|
988
|
9,714
|
11,058
|
Capex / Sales
|
-
|
2.29%
|
2.24%
|
2.71%
|
3.1%
|
26.41%
|
25.52%
|
Announcement Date
|
4/28/20
|
3/10/21
|
2/24/22
|
3/7/23
|
3/27/24
|
-
|
-
|
Last Close Price
5.96
BRL Average target price
16.32
BRL Spread / Average Target +173.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -36.97% | 1B | | +6.48% | 76.06B | | -.--% | 26.71B | | +26.61% | 12.9B | | -9.58% | 12.39B | | -18.72% | 8.22B | | -18.66% | 7.55B | | -9.19% | 7.52B | | -3.88% | 5.4B | | +5.99% | 5.34B |
Other Ground Freight & Logistics
|