Projected Income Statement: Lojas Renner S.A.

Forecast Balance Sheet: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 181 1,812 -1,177 -1,826 -1,500 1,320 1,574 1,818
Change - 901.1% -164.96% -55.14% 17.85% 188% 19.24% 15.5%
Announcement Date 17/3/22 16/2/23 14/3/24 20/2/25 3/3/26 - - -
1BRL in Million
Estimates

Cash Flow Forecast: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 934 1,105 892.9 679.2 858.4 1,015 1,121 1,217
Change - 18.34% -19.21% -23.93% 26.38% 18.26% 10.43% 8.59%
Free Cash Flow (FCF) 1 281.6 431 1,770 1,808 1,438 1,312 1,318 1,466
Change - 53.02% 310.82% 2.11% -20.45% -8.81% 0.46% 11.27%
Announcement Date 17/3/22 16/2/23 14/3/24 20/2/25 3/3/26 - - -
1BRL in Million
Estimates

Forecast Financial Ratios: Lojas Renner S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 16.3% 18.09% 15.41% 18.35% 20.13% 19.46% 19.93% 20.19%
EBIT Margin (%) 7.7% 10.6% 6.51% 8.72% 11.35% 11.72% 11.9% 12.45%
EBT Margin (%) 6.05% 10.43% 6.16% 9.15% 10.83% 11% 11.33% 12.04%
Net margin (%) 5.99% 9.73% 7.15% 8.29% 9.48% 9.22% 9.2% 9.4%
FCF margin (%) 2.66% 3.25% 12.97% 12.52% 9.09% 7.94% 7.35% 7.53%
FCF / Net Income (%) 44.48% 33.36% 181.35% 151.07% 95.88% 86.21% 79.9% 80.16%

Profitability

        
ROA 3.51% 6.07% 4.69% 5.86% 7.29% 7.56% 7.49% 7.5%
ROE 8.27% 12.99% 9.7% 11.5% 13.73% 14.28% 14.56% 15.06%

Financial Health

        
Leverage (Debt/EBITDA) 0.1x 0.75x - - - 0.41x 0.44x 0.46x
Debt / Free cash flow 0.64x 4.2x - - - 1.01x 1.19x 1.24x

Capital Intensity

        
CAPEX / Current Assets (%) 8.83% 8.33% 6.54% 4.7% 5.42% 6.15% 6.25% 6.26%
CAPEX / EBITDA (%) 54.2% 46.03% 42.45% 25.63% 26.93% 31.6% 31.38% 30.98%
CAPEX / FCF (%) 331.62% 256.46% 50.43% 37.57% 59.69% 77.4% 85.09% 83.04%

Items per share

        
Cash flow per share 1 1.157 1.431 2.521 2.356 2.759 1.889 1.802 2.715
Change - 23.66% 76.23% -6.55% 17.12% -31.55% -4.58% 50.65%
Dividend per Share 1 0.3896 - 0.6488 0.6456 0.8383 1.267 1.217 1.227
Change - - - -0.5% 29.85% 51.12% -3.9% 0.76%
Book Value Per Share 1 9.016 - 9.558 10.24 10.39 11.11 11.82 12.57
Change - - - 7.17% 1.39% 7% 6.33% 6.41%
EPS 1 0.6026 1.203 0.9241 1.138 1.442 1.567 1.683 1.86
Change - 99.62% -23.17% 23.17% 26.71% 8.67% 7.4% 10.49%
Nbr of stocks (in thousands) 1,084,183 1,067,423 1,051,161 1,051,732 957,030 961,283 961,283 961,283
Announcement Date 17/3/22 16/2/23 14/3/24 20/2/25 3/3/26 - - -
1BRL
Estimates
2026 *2027 *
P/E 7.4x 6.89x
PBR 1.04x 0.98x
EV / Sales 0.76x 0.71x
Yield 10.9% 10.5%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
11.60BRL
Average target price
16.91BRL
Spread / Average Target
+45.80%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. LREN3 Stock
  4. LREN3 Stock
  5. Financials Lojas Renner S.A.