|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
3 236 | 2 650 | 3 800 | 5 041 | 4 441 | 4 739 | - | - |
Enterprise Value (EV)1 |
4 102 | 3 819 | 4 981 | 6 061 | 6 074 | 6 625 | 6 692 | 6 550 |
P/E ratio |
20,9x | 27,2x | 43,3x | 54,7x | 72,1x | 63,1x | 45,0x | 37,9x |
Yield |
0,64% | 1,01% | 0,59% | 0,50% | 0,61% | 0,56% | 0,62% | 0,69% |
Capitalization / Revenue |
4,67x | 3,68x | 5,09x | 7,15x | 6,70x | 6,55x | 5,44x | 5,03x |
EV / Revenue |
5,92x | 5,31x | 6,68x | 8,59x | 9,16x | 9,16x | 7,68x | 6,96x |
EV / EBITDA |
11,9x | 10,4x | 13,0x | 14,4x | 15,1x | 15,2x | 12,8x | 11,7x |
Price to Book |
2,59x | 2,01x | 2,73x | 2,58x | 2,40x | 2,36x | 2,26x | 2,07x |
Nbr of stocks (in thousands) |
50 597 | 50 673 | 50 994 | 55 841 | 56 002 | 56 072 | - | - |
Reference price (USD) |
64,0 | 52,3 | 74,5 | 90,3 | 79,3 | 84,5 | 84,5 | 84,5 |
Announcement Date |
03/01/2018 | 02/26/2019 | 02/25/2020 | 02/24/2021 | 02/23/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
693 | 719 | 746 | 705 | 663 | 723 | 871 | 941 |
EBITDA1 |
344 | 368 | 384 | 420 | 401 | 435 | 521 | 561 |
Operating profit (EBIT)1 |
205 | 185 | 194 | 214 | 169 | 207 | 266 | 331 |
Operating Margin |
29,6% | 25,7% | 26,0% | 30,3% | 25,5% | 28,5% | 30,5% | 35,2% |
Pre-Tax Profit (EBT)1 |
171 | 137 | 137 | 169 | 104 | 125 | 194 | - |
Net income1 |
155 | 98,0 | 88,1 | 85,5 | 62,1 | 78,5 | 116 | - |
Net margin |
22,4% | 13,6% | 11,8% | 12,1% | 9,36% | 10,8% | 13,3% | - |
EPS2 |
3,06 | 1,92 | 1,72 | 1,65 | 1,10 | 1,34 | 1,88 | 2,23 |
Dividend per Share2 |
0,41 | 0,53 | 0,44 | 0,45 | 0,48 | 0,48 | 0,52 | 0,58 |
Announcement Date |
03/01/2018 | 02/26/2019 | 02/25/2020 | 02/24/2021 | 02/23/2022 | - | - | - |
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 |
192 | 192 | 175 | 159 | 179 | 166 | 147 | 159 | 191 | 184 | 167 | 175 | 200 | 214 | 203 |
EBITDA1 |
102 | 106 | 97,9 | 107 | 109 | 99,2 | 84,5 | 102 | 116 | 108 | 98,2 | 106 | 124 | 132 | 121 |
Operating profit (EBIT)1 |
54,5 | 61,1 | 48,1 | 51,7 | 53,2 | 49,9 | 28,6 | 36,0 | 54,9 | 45,1 | 43,7 | 46,6 | 62,7 | 72,8 | 61,3 |
Operating Margin |
28,3% | 31,8% | 27,5% | 32,5% | 29,7% | 30,0% | 19,5% | 22,7% | 28,7% | 24,5% | 26,2% | 26,6% | 31,4% | 34,0% | 30,3% |
Pre-Tax Profit (EBT)1 |
41,1 | 48,8 | 35,4 | 39,6 | 45,0 | 20,3 | 18,9 | 22,2 | 42,2 | 32,4 | 26,4 | 29,9 | 43,8 | 48,5 | 45,6 |
Net income1 |
12,6 | 26,0 | 23,0 | 15,7 | 20,7 | 15,3 | 13,0 | 14,9 | 18,9 | 18,4 | 13,2 | 14,3 | 25,0 | 31,0 | 29,3 |
Net margin |
6,55% | 13,6% | 13,2% | 9,86% | 11,5% | 9,17% | 8,87% | 9,38% | 9,90% | 10,0% | 7,93% | 8,14% | 12,5% | 14,5% | 14,5% |
EPS2 |
0,24 | 0,51 | 0,45 | 0,31 | 0,39 | 0,27 | 0,23 | 0,26 | 0,34 | 0,33 | 0,22 | 0,27 | 0,46 | 0,53 | 0,40 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/25/2020 | 05/11/2020 | 08/04/2020 | 11/03/2020 | 02/24/2021 | 05/05/2021 | 08/04/2021 | 11/03/2021 | 02/23/2022 | 05/02/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
866 | 1 169 | 1 181 | 1 020 | 1 633 | 1 886 | 1 953 | 1 811 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,52x | 3,18x | 3,07x | 2,43x | 4,07x | 4,33x | 3,75x | 3,23x |
Free Cash Flow1 |
-13,7 | -113 | -43,5 | -55,7 | -160 | -197 | -63,0 | - |
ROE (Net Profit / Equities) |
13,4% | 8,38% | 6,50% | 5,34% | 4,29% | 6,17% | 9,61% | 5,64% |
Shareholders' equity1 |
1 157 | 1 169 | 1 356 | 1 599 | 1 446 | 1 271 | 1 210 | - |
ROA (Net Profit / Asset) |
6,16% | 3,69% | 2,77% | 2,39% | 1,89% | 3,76% | 5,31% | - |
Assets1 |
2 524 | 2 652 | 3 186 | 3 570 | 3 284 | 2 086 | 2 193 | - |
Book Value Per Share2 |
24,7 | 26,0 | 27,3 | 35,0 | 33,1 | 35,9 | 37,3 | 40,8 |
Cash Flow per Share |
- | - | - | - | - | - | - | - |
Capex1 |
267 | 259 | 280 | 321 | 419 | 515 | 400 | 300 |
Capex / Sales |
38,6% | 35,9% | 37,5% | 45,5% | 63,2% | 71,2% | 45,9% | 31,9% |
Announcement Date |
03/01/2018 | 02/26/2019 | 02/25/2020 | 02/24/2021 | 02/23/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (USD) |
4 739 178 562 |
Net sales (USD) |
663 084 000 |
Number of employees |
1 385 |
Sales / Employee (USD) |
478 761 |
Free-Float |
98,6% |
Free-Float capitalization (USD) |
4 671 565 267 |
Avg. Exchange 20 sessions (USD) |
29 058 424 |
Average Daily Capital Traded |
0,61% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|