|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.850 BRL | -10.18% |
|
-7.65% | +7.83% |
| 07-15 | Brazil retailer Assai to launch pharmacy operation with Sao Paulo store | RE |
| 05-08 | Alaska Investimentos raises stake in Brazil's Assai to 5.01% | RE |
Company Valuation: Sendas Distribuidora S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,451 | 26,268 | 18,290 | 7,613 | 9,787 | 10,761 | - | - |
| Change | - | 50.53% | -30.37% | -58.38% | 28.55% | 9.95% | - | - |
| Enterprise Value (EV) 1 | 22,902 | 26,268 | 37,199 | 28,196 | 30,710 | 31,630 | 30,423 | 29,833 |
| Change | - | 14.7% | 41.61% | -24.2% | 8.91% | 3% | -3.82% | -1.94% |
| P/E | 10.9x | 21.6x | 25.8x | 9.92x | 19.8x | 8.16x | 7.14x | 6.37x |
| PBR | 6.35x | - | 3.96x | 1.45x | 1.76x | 1.57x | 1.35x | 1.15x |
| PEG | - | -0.9x | -0.6x | 1.21x | -0.6x | 0x | 0.5x | 0.5x |
| Capitalization / Revenue | 0.42x | 0.48x | 0.28x | 0.1x | 0.13x | 0.13x | 0.13x | 0.12x |
| EV / Revenue | 0.55x | 0.48x | 0.56x | 0.38x | 0.4x | 0.39x | 0.36x | 0.34x |
| EV / EBITDA | 6.9x | 6.71x | 7.89x | 5.23x | 5.17x | 4.22x | 4.23x | 4.29x |
| EV / EBIT | 8.88x | 9.22x | 11.3x | 7.34x | 8.48x | 6.08x | 6.19x | 6.18x |
| EV / FCF | 22x | - | 13.9x | 8.69x | 6.78x | 11.3x | 10.1x | 11.4x |
| FCF Yield | 4.55% | - | 7.2% | 11.5% | 14.7% | 8.81% | 9.88% | 8.77% |
| Dividend per Share 2 | 0.1251 | - | - | - | - | 0.082 | 0.2216 | 0.3538 |
| Rate of return | 0.97% | - | - | - | - | 1.02% | 2.76% | 4.41% |
| EPS 2 | 1.189 | 0.9016 | 0.5242 | 0.5673 | 0.3679 | 0.9826 | 1.123 | 1.259 |
| Distribution rate | 10.5% | - | - | - | - | 8.35% | 19.7% | 28.1% |
| Net sales 1 | 41,898 | 54,520 | 66,503 | 73,819 | 77,307 | 80,460 | 84,963 | 89,046 |
| EBITDA 1 | 3,319 | 3,912 | 4,712 | 5,391 | 5,938 | 7,502 | 7,191 | 6,958 |
| EBIT 1 | 2,579 | 2,850 | 3,285 | 3,844 | 3,623 | 5,199 | 4,918 | 4,824 |
| Net income 1 | 1,610 | 1,220 | 710 | 769 | 497 | 1,339 | 1,549 | 1,685 |
| Net Debt 1 | 5,451 | - | 18,909 | 20,583 | 20,923 | 20,870 | 19,663 | 19,073 |
| Reference price 2 | 12.960 | 19.470 | 13.530 | 5.630 | 7.280 | 8.020 | 8.020 | 8.020 |
| Nbr of stocks (in thousands) | 1,346,499 | 1,349,165 | 1,351,833 | 1,352,216 | 1,344,303 | 1,341,716 | - | - |
| Announcement Date | 2/21/22 A | 2/16/23 A | 2/21/24 A | 2/19/25 A | 2/11/26 A | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.16x | 0.39x | 4.22x | 1.02% | 2.11B | |
| 37.38x | 1.21x | 18.57x | 0.92% | 863B | |
| 27.93x | 1.18x | 10.28x | 0.97% | 52.01B | |
| 15.62x | 0.54x | 7.87x | 3.3% | 39.41B | |
| 20.44x | 0.6x | 11.45x | 2.64% | 39.08B | |
| 12.38x | 0.48x | 6.01x | 3.76% | 33.79B | |
| 11.04x | 0.32x | 5.93x | 2.65% | 34.16B | |
| 45.16x | 0.89x | 10.38x | 2.42% | 33.14B | |
| 22.44x | 0.75x | 6.43x | 1.37% | 27.27B | |
| 49.4x | 0.61x | 10.25x | 1.09% | 22.51B | |
| Average | 24.99x | 0.70x | 9.14x | 2.01% | 114.62B | |
| Weighted average by Cap. | 34.15x | 1.08x | 16.12x | 1.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ASAI3 Stock
- Valuation Sendas Distribuidora S.A.
Select your edition
All financial news and data tailored to specific country editions
