Loading...
BVMF
FRAS3
Market cap1.35bUSD
Apr 25, Last price  
28.79BRL
1D
0.66%
1Q
34.66%
Jan 2017
566.44%
Name

Fras Le SA

Chart & Performance

D1W1MN
No data to show
P/E
20.90
P/S
1.94
EPS
1.38
Div Yield, %
1.31%
Shrs. gr., 5y
4.47%
Rev. gr., 5y
23.77%
Revenues
3.97b
+17.03%
373,643,000391,550,000419,911,000432,295,000428,055,0003,718,972,000545,585,000662,758,000717,281,000764,677,000875,026,000812,651,000832,831,0001,141,149,0001,365,509,0001,670,789,0002,582,166,0003,058,171,0003,388,657,0003,965,776,000
Net income
368m
-2.56%
33,342,00040,782,00041,006,00025,522,00043,896,000360,422,00044,036,00024,739,00040,003,00045,002,00052,153,00064,281,00064,065,00093,329,00036,889,000188,367,000211,228,000204,838,000377,385,000367,742,000
CFO
114m
-89.01%
34,181,00036,063,00081,156,00049,709,000-66,132,00036,002,000196,245,00094,513,000194,571,000-73,356,000128,706,000266,154,000121,037,000241,216,000245,036,000-105,071,0001,037,516,000113,984,000
Dividend
Jul 23, 20240.24588 BRL/sh
Earnings
May 05, 2025

Profile

Fras-le S.A. develops, produces, and sells friction materials for braking systems and other products in Brazil. The company offers brake linings for commercial vehicles; brake pads for commercial vehicles, automobiles, and motorcycles; brake linings for automobiles and railway shoes; brake shoes for commercial vehicles and automobiles; and clutch facings, molded linings, universal sheets, and industrial products. It also provides brake discs, drums, wheel Hubs, hydraulic cylinders, servo brakes, repair kits, actuators, and retaining valves for the brake system; shock absorbers, shock absorbers kits, suspension bushing kits, pivots, trays, and ball joints for the suspension system and steering, powertrain; pistons, valves, water pumps, oil pumps, fuel pumps, hoses, air filters, and gaskets for the engine; brake fluids, coolants, antifreeze, anticorrosive, additives, and lubricants; and cardan shaft and accessories, bearings, crosspieces, axles, shafts, repair kits, pinions, crowns, homokinetic joint gaskets, flanges, linkage bars, reaction bars, tie rod ends, steering bars, connection bars, CV joints, side steering rods, rod ends, joints, backing plates, riveting machines, rivets, dies, and iron and steel scraps. The company also exports its products to Europe, South America, and the Asia Pacific region. It serves OEMs and aftermarkets. Fras-le S.A. was founded in 1954 and is headquartered in Caxias do Sul, Brazil.
URL
http://ir.fras-le.com.br/
IPO date
Apr 30, 2004
Employees
Domiciled in
BR
Incorporated in
BR

Valuation

Title
BRL in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
3,965,776
17.03%
3,388,657
10.81%
3,058,171
18.43%
Cost of revenue
3,372,749
2,834,738
2,657,334
Unusual Expense (Income)
NOPBT
593,027
553,919
400,837
NOPBT Margin
14.95%
16.35%
13.11%
Operating Taxes
168,597
137,950
45,512
Tax Rate
28.43%
24.90%
11.35%
NOPAT
424,430
415,969
355,325
Net income
367,742
-2.56%
377,385
84.24%
204,838
-3.03%
Dividends
(111,267)
(70,110)
Dividend yield
2.45%
2.89%
Proceeds from repurchase of equity
629,400
BB yield
-25.95%
Debt
Debt current
412,498
321,665
181,242
Long-term debt
1,043,206
866,423
1,039,932
Deferred revenue
1,475
1,475
1,744
Other long-term liabilities
237,772
224,634
233,288
Net debt
469,175
137,624
159,186
Cash flow
Cash from operating activities
113,984
1,037,516
(105,071)
CAPEX
(165,843)
(133,700)
(84,136)
Cash from investing activities
(201,082)
(236,388)
(87,381)
Cash from financing activities
(118,433)
(318,571)
396,708
FCF
205,120
380,696
420,144
Balance
Cash
1,394,355
1,050,464
1,061,988
Long term investments
(407,826)
Excess cash
788,240
881,031
909,079
Stockholders' equity
2,294,074
2,089,506
1,831,979
Invested Capital
2,985,933
2,239,307
2,175,913
ROIC
16.25%
18.84%
16.13%
ROCE
15.68%
17.75%
12.99%
EV
Common stock shares outstanding
267,016
267,016
252,359
Price
20.50
20.59%
17.00
76.90%
9.61
-31.01%
Market cap
5,473,828
20.59%
4,539,272
87.17%
2,425,170
-18.86%
EV
5,975,638
4,699,822
2,598,893
EBITDA
751,739
678,614
520,916
EV/EBITDA
7.95
6.93
4.99
Interest
130,340
109,094
112,183
Interest/NOPBT
21.98%
19.69%
27.99%