|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
1 165 | 1 395 | 1 453 | 2 132 | 2 888 | 2 211 | - | - |
Enterprise Value (EV)1 |
1 206 | 1 495 | 1 484 | 2 056 | 2 736 | 2 042 | 2 023 | 2 211 |
P/E ratio |
33,1x | 34,5x | 39,3x | 36,0x | 31,1x | 26,9x | 17,7x | - |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
1,18x | 1,34x | 1,50x | 2,33x | 2,76x | 1,97x | 1,67x | 1,48x |
EV / Revenue |
1,22x | 1,44x | 1,53x | 2,25x | 2,62x | 1,82x | 1,53x | 1,48x |
EV / EBITDA |
8,14x | 10,7x | 10,4x | 14,7x | 17,4x | 13,0x | 9,20x | 8,29x |
Price to Book |
2,11x | 3,02x | 3,13x | 3,66x | 4,38x | - | - | - |
Nbr of stocks (in thousands) |
36 681 | 34 889 | 32 742 | 32 690 | 33 229 | 33 132 | - | - |
Reference price (USD) |
31,8 | 40,0 | 44,4 | 65,2 | 86,9 | 66,7 | 66,7 | 66,7 |
Announcement Date |
02/20/2018 | 02/21/2019 | 02/19/2020 | 03/01/2021 | 02/17/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
986 | 1 038 | 972 | 913 | 1 046 | 1 123 | 1 322 | 1 490 |
EBITDA1 |
148 | 140 | 142 | 140 | 157 | 157 | 220 | 267 |
Operating profit (EBIT)1 |
103 | 87,6 | 129 | 103 | 115 | 122 | 185 | 235 |
Operating Margin |
10,5% | 8,43% | 13,3% | 11,3% | 11,0% | 10,9% | 14,0% | 15,8% |
Pre-Tax Profit (EBT)1 |
69,3 | 58,1 | 59,2 | 81,6 | 114 | 118 | 181 | - |
Net income1 |
35,2 | 41,9 | 37,5 | 48,9 | 93,4 | 83,8 | 130 | - |
Net margin |
3,57% | 4,04% | 3,86% | 5,35% | 8,93% | 7,46% | 9,87% | - |
EPS2 |
0,96 | 1,16 | 1,13 | 1,81 | 2,79 | 2,48 | 3,78 | - |
Dividend per Share |
- | - | - | - | - | - | - | - |
Announcement Date |
02/20/2018 | 02/21/2019 | 02/19/2020 | 03/01/2021 | 02/17/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
Net sales1 |
230 | 229 | 136 | 260 | 289 | 289 | 266 | 243 | 248 | 268 | 255 | 296 | 306 | 317 | 327 |
EBITDA1 |
34,4 | 32,7 | 0,12 | 50,1 | 57,0 | 51,8 | 43,7 | 30,5 | 30,9 | 27,0 | 28,9 | 48,6 | 52,4 | 49,7 | 53,7 |
Operating profit (EBIT)1 |
34,4 | 25,4 | -8,72 | 38,5 | 46,9 | 43,4 | 31,7 | 20,7 | 21,9 | 19,2 | 19,9 | 40,0 | 43,8 | 39,7 | 43,7 |
Operating Margin |
14,9% | 11,1% | -6,41% | 14,8% | 16,2% | 15,0% | 11,9% | 8,51% | 8,81% | 7,18% | 7,84% | 13,5% | 14,3% | 12,5% | 13,4% |
Pre-Tax Profit (EBT)1 |
12,9 | 17,3 | -10,1 | 33,7 | 40,6 | 40,5 | 30,5 | 20,3 | 22,5 | 16,0 | 17,5 | 38,0 | 42,1 | 39,2 | 43,2 |
Net income1 |
10,5 | 11,9 | -10,3 | 24,1 | 34,0 | 32,9 | 24,8 | 15,7 | 20,0 | 11,7 | 12,8 | 27,7 | 30,7 | 28,6 | 31,5 |
Net margin |
4,54% | 5,19% | -7,59% | 9,30% | 11,8% | 11,4% | 9,32% | 6,44% | 8,08% | 4,39% | 5,02% | 9,37% | 10,0% | 9,04% | 9,66% |
EPS2 |
0,32 | 0,36 | -0,32 | 0,73 | 1,02 | 0,99 | 0,74 | 0,47 | 0,60 | 0,35 | 0,38 | 0,82 | 0,90 | 0,83 | 0,91 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/19/2020 | 05/07/2020 | 08/04/2020 | 10/29/2020 | 03/01/2021 | 04/29/2021 | 07/29/2021 | 10/28/2021 | 02/17/2022 | 05/04/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
41,5 | 100 | 30,2 | - | - | - | - | - |
Net Cash position1 |
- | - | - | 75,9 | 152 | 169 | 188 | - |
Leverage (Debt / EBITDA) |
0,28x | 0,71x | 0,21x | -0,54x | -0,97x | -1,07x | -0,85x | - |
Free Cash Flow1 |
-0,91 | 76,9 | 95,1 | 93,5 | 105 | 70,0 | 80,0 | - |
ROE (Net Profit / Equities) |
16,8% | 14,8% | 16,3% | 9,13% | 15,1% | 12,5% | 18,0% | - |
Shareholders' equity1 |
210 | 282 | 230 | 535 | 620 | 668 | 725 | - |
ROA (Net Profit / Asset) |
9,86% | 9,10% | 10,2% | 5,55% | 9,54% | 8,95% | 13,0% | - |
Assets1 |
357 | 460 | 369 | 881 | 979 | 936 | 1 006 | - |
Book Value Per Share |
15,0 | 13,3 | 14,2 | 17,8 | 19,9 | - | - | - |
Cash Flow per Share |
- | - | - | - | - | - | - | - |
Capex1 |
50,8 | 41,5 | 23,7 | 17,2 | 38,5 | 53,5 | 60,0 | - |
Capex / Sales |
5,15% | 4,00% | 2,44% | 1,89% | 3,68% | 4,76% | 4,54% | - |
Announcement Date |
02/20/2018 | 02/21/2019 | 02/19/2020 | 03/01/2021 | 02/17/2022 | - | - | - |
1 USD in Million |
|
| |
|
Capitalization (USD) |
2 210 875 671 |
Net sales (USD) |
1 046 150 000 |
Number of employees |
10 474 |
Sales / Employee (USD) |
99 881 |
Free-Float |
99,1% |
Free-Float capitalization (USD) |
2 191 786 086 |
Avg. Exchange 20 sessions (USD) |
11 325 726 |
Average Daily Capital Traded |
0,51% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|