BVMFLREN3
Market cap2.32bUSD
Dec 20, Last price
13.43BRL
1D
3.23%
1Q
-25.55%
Jan 2017
-34.33%
Name
Lojas Renner SA
Chart & Performance
Profile
Lojas Renner S.A., together with its subsidiaries, operates as a fashion and lifestyle company in Brazil, Uruguay, and Argentina. The company operates in Retail and Financial Products segments. It engages in the trade of clothes and sports products, shoes, accessories, perfumery, domestic appliances, towels and linen, furniture, and decoration articles. The company owns and operates Renner stores, including 392 units in Brazil, 8 units in Brazil, and 4 in Argentina; 119 Camicado stores; 104 Youcom stores; and 114 Ashua stores. It also engages in the granting of withdrawals, and financing of purchases and insurance, as well as provides personal loans. The company was incorporated in 1965 and is headquartered in Porto Alegre, Brazil.
Valuation
Title BRL in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 13,647,849 2.84% | 13,271,137 25.54% | 10,571,556 40.26% | |||||||
Cost of revenue | 7,348,600 | 7,519,683 | 6,362,997 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,299,249 | 5,751,454 | 4,208,559 | |||||||
NOPBT Margin | 46.16% | 43.34% | 39.81% | |||||||
Operating Taxes | (135,592) | 92,581 | 6,741 | |||||||
Tax Rate | 1.61% | 0.16% | ||||||||
NOPAT | 6,434,841 | 5,658,873 | 4,201,818 | |||||||
Net income | 976,259 -24.42% | 1,291,704 104.02% | 633,112 -42.25% | |||||||
Dividends | (462,104) | (764,480) | (244,037) | |||||||
Dividend yield | 2.79% | 4.47% | 1.05% | |||||||
Proceeds from repurchase of equity | (288,180) | (410,015) | 3,916,730 | |||||||
BB yield | 1.74% | 2.39% | -16.78% | |||||||
Debt | ||||||||||
Debt current | 1,824,053 | 1,424,004 | 2,752,074 | |||||||
Long-term debt | 5,587,381 | 6,801,191 | 6,037,100 | |||||||
Deferred revenue | 145,114 | |||||||||
Other long-term liabilities | 105,750 | 160,899 | 126,694 | |||||||
Net debt | 4,281,596 | 4,711,348 | 2,290,429 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,663,364 | 1,536,237 | 1,215,600 | |||||||
CAPEX | (892,886) | (1,105,271) | (933,963) | |||||||
Cash from investing activities | (892,916) | (1,190,486) | (1,029,815) | |||||||
Cash from financing activities | (2,009,108) | (2,984,396) | 3,237,990 | |||||||
FCF | 7,044,025 | 4,170,170 | 2,641,873 | |||||||
Balance | ||||||||||
Cash | 3,103,842 | 3,503,482 | 5,947,502 | |||||||
Long term investments | 25,996 | 10,365 | 551,243 | |||||||
Excess cash | 2,447,446 | 2,850,290 | 5,970,167 | |||||||
Stockholders' equity | 10,109,326 | 10,640,327 | 10,655,142 | |||||||
Invested Capital | 12,374,692 | 12,146,518 | 9,719,722 | |||||||
ROIC | 52.48% | 51.76% | 48.62% | |||||||
ROCE | 42.50% | 38.34% | 26.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 960,393 | 881,138 | 955,208 | |||||||
Price | 17.25 -11.22% | 19.43 -20.50% | 24.44 -43.87% | |||||||
Market cap | 16,566,779 -3.23% | 17,120,519 -26.66% | 23,345,289 -39.44% | |||||||
EV | 20,848,375 | 21,831,867 | 25,635,718 | |||||||
EBITDA | 7,397,612 | 6,792,479 | 5,124,629 | |||||||
EV/EBITDA | 2.82 | 3.21 | 5.00 | |||||||
Interest | 396,276 | 543,132 | 370,394 | |||||||
Interest/NOPBT | 6.29% | 9.44% | 8.80% |