Análises

Indicadores

Liquidez, alavancagem, rentabilidade, capex, ciclo de caixa e mercado. Múltiplos de mercado por consenso de analistas (EV/EBITDA, Preço/Lucro projetados) não são publicados aqui — ver nota de metodologia no rodapé.

Janela

Liquidez

Linha (R$ mil)	1T12	2T12	3T12	4T12	1T13	2T13	3T13	4T13	1T14	2T14	3T14	4T14	1T15	2T15	3T15	4T15	1T16	2T16	3T16	4T16	1T17	2T17	3T17	4T17	1T18	2T18	3T18	4T18	1T19	2T19	3T19	4T19	1T20	2T20	3T20	4T20	1T21	2T21	3T21	4T21	1T22	2T22	3T22	4T22	1T23	2T23	3T23	4T23	1T24	2T24	3T24	4T24	1T25	2T25	3T25	4T25	1T26	2T26
Liquidez corrente?	2,24x	1,16x	1,33x	1,33x	1,78x	1,68x	1,64x	2,29x	2,42x	2,54x	3,68x	3,57x	2,52x	3,16x	3,05x	2,14x	1,62x	1,62x	1,66x	1,50x	1,25x	1,67x	1,87x	2,00x	2,07x	1,60x	2,00x	1,98x	2,51x	2,44x	1,70x	1,67x	1,90x	1,90x	2,42x	2,52x	2,58x	2,31x	2,39x	2,31x	2,51x	2,88x	2,26x	2,30x	2,68x	2,62x	3,20x	3,09x	3,55x	3,26x	2,80x	2,71x	3,20x	3,03x	2,61x	2,10x	2,22x	2,22x
Liquidez imediata?	0,33x	0,13x	0,20x	0,17x	0,71x	0,58x	0,49x	0,77x	0,92x	0,64x	1,15x	1,31x	1,23x	0,91x	1,44x	1,02x	0,92x	0,90x	1,00x	0,77x	0,59x	0,89x	0,90x	0,80x	0,86x	0,51x	0,65x	0,49x	0,80x	0,74x	0,42x	0,25x	0,56x	1,07x	1,17x	1,26x	1,51x	1,13x	1,12x	0,67x	1,07x	0,77x	0,62x	0,79x	1,18x	1,14x	1,43x	1,17x	1,70x	1,40x	1,07x	0,92x	1,53x	1,40x	0,89x	0,39x	0,63x	0,56x
Liquidez geral?	0,87x	0,87x	0,90x	0,91x	0,94x	0,93x	0,91x	0,91x	0,91x	1,04x	1,00x	1,00x	1,00x	0,98x	0,95x	0,93x	0,91x	0,91x	0,92x	0,96x	0,96x	1,97x	1,03x	1,18x	1,21x	1,21x	1,20x	1,23x	1,10x	1,04x	1,19x	1,21x	1,26x	1,23x	1,35x	1,41x	1,37x	1,46x	1,53x	1,55x	1,67x	1,79x	1,83x	1,78x	1,86x	1,85x	1,86x	1,87x	1,98x	1,91x	1,89x	1,88x	1,98x	1,99x	1,90x	1,45x	1,55x	1,57x

Mostrar linhas sem movimento na janela

Alavancagem

Linha (R$ mil)	1T12	2T12	3T12	4T12	1T13	2T13	3T13	4T13	1T14	2T14	3T14	4T14	1T15	2T15	3T15	4T15	1T16	2T16	3T16	4T16	1T17	2T17	3T17	4T17	1T18	2T18	3T18	4T18	1T19	2T19	3T19	4T19	1T20	2T20	3T20	4T20	1T21	2T21	3T21	4T21	1T22	2T22	3T22	4T22	1T23	2T23	3T23	4T23	1T24	2T24	3T24	4T24	1T25	2T25	3T25	4T25	1T26	2T26
Dívida bruta?	263.571	280.597	293.629	302.392	534.863	566.387	461.495	484.647	495.401	416.441	489.051	493.332	490.649	364.474	363.556	364.297	341.865	342.593	341.733	291.577	221.452	273.851	219.975	222.874	154.169	148.113	158.913	158.586	142.726	138.647	140.100	137.418	133.519	223.997	193.443	193.811	194.589	152.313	127.676	128.886	119.250	68.411	66.432	101.740	90.366	91.267	95.806	101.599	107.217	105.966	105.679	105.996	110.285	111.205	85.819	125.950	125.204	141.014
Caixa e aplicações?	61.323	54.203	80.554	66.743	302.799	287.281	185.415	204.448	221.474	179.882	186.093	227.857	306.960	131.505	206.751	214.259	232.693	219.216	241.918	192.858	126.013	183.030	145.307	148.732	125.466	90.689	97.964	83.542	107.994	106.775	112.108	67.332	125.940	286.503	247.793	260.387	304.909	244.529	221.421	147.128	210.504	119.723	137.242	190.299	242.048	237.038	258.630	232.539	299.796	282.802	264.126	241.335	339.197	347.151	245.664	113.860	184.189	196.923
Dívida (caixa) líquido?	202.248	226.394	213.075	235.649	232.064	279.106	276.080	280.199	273.927	236.559	302.958	265.475	183.689	232.969	156.805	150.038	109.172	123.377	99.815	98.719	95.439	90.821	74.668	74.142	28.703	57.424	60.949	75.044	34.732	31.872	27.992	70.086	7.579	-62.506	-54.350	-66.576	-110.320	-92.216	-93.745	-18.242	-91.254	-51.312	-70.810	-88.559	-151.682	-145.771	-162.824	-130.940	-192.579	-176.836	-158.447	-135.339	-228.912	-235.946	-159.845	12.090	-58.985	-55.909
EBITDA ajustado / Juros de empréstimos?	0,00x	0,00x	0,00x	0,00x	0,00x	0,00x	0,00x	0,00x	0,00x	0,00x	0,00x	3,06x	2,66x	2,28x	2,02x	1,78x	1,72x	1,73x	1,79x	1,80x	2,09x	2,70x	3,63x	5,05x	6,54x	8,62x	16,78x	18,85x	27,88x	26,16x	18,03x	-57,41x	-34,93x	-35,64x	-61,43x	-38,95x	14,24x	12,69x	18,59x	22,91x	21,74x	22,46x	28,60x	21,66x	18,05x	18,40x	17,17x	16,85x	9,30x	6,95x	8,54x	10,66x	11,95x	13,40x	14,64x	14,72x	17,44x	24,17x
Dívida bruta / EBITDA ajustado?	0,00x	0,00x	0,00x	1,70x	3,41x	3,71x	3,06x	3,15x	3,02x	2,59x	3,18x	2,93x	3,02x	2,57x	2,99x	3,68x	3,83x	3,86x	3,76x	3,28x	2,33x	2,57x	1,79x	1,65x	1,08x	0,92x	0,90x	0,79x	0,63x	0,57x	0,46x	0,43x	0,45x	0,92x	0,81x	0,83x	0,95x	0,77x	0,56x	0,59x	0,61x	0,34x	0,26x	0,35x	0,30x	0,28x	0,27x	0,30x	0,33x	0,30x	0,25x	0,23x	0,24x	0,22x	0,16x	0,26x	0,29x	0,28x
Dívida bruta / Patrimônio Líquido?	0,70x	0,81x	0,84x	0,85x	1,38x	1,59x	1,18x	1,32x	1,28x	1,11x	1,43x	1,41x	1,33x	0,98x	0,98x	1,00x	0,94x	0,95x	0,93x	0,78x	0,58x	0,68x	0,55x	0,50x	0,33x	0,33x	0,35x	0,33x	0,28x	0,27x	0,25x	0,25x	0,26x	0,42x	0,31x	0,31x	0,30x	0,23x	0,19x	0,19x	0,17x	0,10x	0,09x	0,13x	0,11x	0,11x	0,12x	0,12x	0,12x	0,12x	0,12x	0,12x	0,11x	0,11x	0,09x	0,14x	0,14x	0,14x
Dívida bruta / Market cap?	0,15x	0,17x	0,16x	0,16x	0,28x	0,38x	0,35x	0,39x	0,42x	0,33x	0,41x	0,45x	0,58x	0,41x	0,91x	1,35x	1,32x	1,01x	0,63x	0,57x	0,33x	0,32x	0,21x	0,17x	0,10x	0,11x	0,12x	0,10x	0,08x	0,08x	0,07x	0,07x	0,07x	0,19x	0,12x	0,12x	0,13x	0,10x	0,10x	0,12x	0,12x	0,07x	0,06x	0,07x	0,08x	0,07x	0,06x	0,06x	0,06x	0,06x	0,06x	0,05x	0,05x	0,05x	0,04x	0,05x	0,05x	0,07x
EBITDA ajustado / resultado financeiro (> 1,5)?	0,00x	0,00x	0,00x	5,35x	4,78x	6,45x	4,63x	3,95x	3,97x	3,17x	3,47x	3,65x	3,72x	3,57x	3,42x	3,00x	2,62x	2,53x	2,42x	2,98x	3,75x	6,83x	16,05x	—	—	—	—	21,98x	24,87x	21,96x	—	—	—	—	17,00x	17,75x	16,08x	31,45x	41,29x	53,56x	229,31x	75,31x	157,77x	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Dívida líquida / EBITDA ajustado (< 2,5)?	0,00x	0,00x	0,00x	1,32x	1,48x	1,83x	1,83x	1,82x	1,67x	1,47x	1,97x	1,57x	1,13x	1,64x	1,29x	1,52x	1,22x	1,39x	1,10x	1,11x	1,00x	0,85x	0,61x	0,55x	0,20x	0,36x	0,34x	0,37x	0,15x	0,13x	0,11x	0,28x	0,03x	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0,02x	-0,14x	-0,11x

Mostrar linhas sem movimento na janela

Rentabilidade

Linha (R$ mil)	1T12	2T12	3T12	4T12	1T13	2T13	3T13	4T13	1T14	2T14	3T14	4T14	1T15	2T15	3T15	4T15	1T16	2T16	3T16	4T16	1T17	2T17	3T17	4T17	1T18	2T18	3T18	4T18	1T19	2T19	3T19	4T19	1T20	2T20	3T20	4T20	1T21	2T21	3T21	4T21	1T22	2T22	3T22	4T22	1T23	2T23	3T23	4T23	1T24	2T24	3T24	4T24	1T25	2T25	3T25	4T25	1T26	2T26
ROA?	0,0%	0,0%	0,0%	9,8%	7,9%	7,0%	6,3%	5,8%	6,0%	6,3%	6,3%	7,9%	8,5%	7,4%	6,3%	3,0%	2,3%	2,4%	2,6%	4,5%	5,3%	5,8%	6,8%	9,2%	9,8%	12,0%	13,5%	13,1%	14,1%	14,2%	17,3%	16,8%	15,5%	11,3%	7,4%	6,5%	6,6%	9,0%	7,8%	7,5%	7,0%	7,6%	10,4%	12,1%	13,0%	13,1%	12,5%	12,0%	12,0%	13,1%	15,2%	17,5%	17,6%	17,4%	16,7%	14,5%	14,6%	15,9%
ROE?	0,0%	0,0%	0,0%	19,9%	17,5%	17,1%	14,3%	11,9%	11,3%	4,7%	-7,9%	-6,2%	-4,6%	-1,5%	7,4%	2,7%	0,1%	-0,4%	-0,7%	3,8%	5,7%	12,1%	14,7%	25,5%	26,2%	26,4%	28,9%	23,2%	25,2%	25,3%	35,5%	35,6%	33,0%	25,6%	14,8%	12,1%	12,0%	16,2%	16,5%	16,3%	15,7%	16,4%	18,7%	22,0%	23,3%	23,8%	23,6%	22,3%	22,2%	24,4%	27,1%	30,3%	30,2%	29,7%	28,6%	25,5%	25,3%	27,0%
ROIC (A/B)?	—	—	—	—	18,1%	16,7%	15,1%	14,1%	14,0%	14,6%	14,3%	17,9%	20,1%	16,8%	14,9%	7,2%	5,7%	6,4%	7,2%	12,5%	13,9%	15,0%	16,9%	22,0%	23,6%	28,1%	30,8%	28,9%	30,7%	31,3%	38,3%	37,1%	33,8%	25,9%	17,5%	16,3%	17,7%	23,5%	20,3%	18,4%	16,3%	16,6%	21,9%	25,6%	27,5%	28,7%	28,4%	27,4%	27,5%	30,1%	34,7%	39,5%	39,6%	39,2%	37,3%	31,3%	29,9%	31,8%
NOPAT (soma 4 trimestres) (A)?	0	0	0	0	88	83	78	73	73	74	70	86	90	75	62	28	21	22	23	39	43	47	53	72	78	93	105	101	113	119	155	158	149	113	74	66	68	93	81	78	72	77	107	126	138	144	142	139	142	159	190	224	230	236	229	198	200	223
Capital empregado (média 4 trimestres) (B)?	0	0	0	0	484	499	515	520	524	504	492	478	447	445	414	386	366	336	321	310	311	313	316	328	329	331	340	350	368	381	405	426	440	435	425	403	386	396	398	424	442	465	488	492	502	502	500	506	514	528	547	568	582	602	613	634	671	702
EVA (WACC= 17%)?	0	0	0	0	5	-2	-10	-15	-10	-6	-8	10	14	-1	-9	-33	-37	-31	-27	-14	-10	4	13	15	20	25	35	53	62	67	62	54	45	9	6	3	6	25	14	1	-8	-3	26	43	54	60	53	53	54	74	101	132	136	138	129	95	91	109
EVA (WACC=12%)?	0	0	0	0	30	23	16	11	16	19	17	34	36	21	12	-14	-19	-14	-11	2	6	19	29	31	36	41	52	71	81	86	82	75	67	31	27	23	25	45	33	22	14	20	51	68	79	85	78	78	80	101	129	161	165	168	160	127	125	144

Mostrar linhas sem movimento na janela

Capex

Linha (R$ mil)	1T12	2T12	3T12	4T12	1T13	2T13	3T13	4T13	1T14	2T14	3T14	4T14	1T15	2T15	3T15	4T15	1T16	2T16	3T16	4T16	1T17	2T17	3T17	4T17	1T18	2T18	3T18	4T18	1T19	2T19	3T19	4T19	1T20	2T20	3T20	4T20	1T21	2T21	3T21	4T21	1T22	2T22	3T22	4T22	1T23	2T23	3T23	4T23	1T24	2T24	3T24	4T24	1T25	2T25	3T25	4T25	1T26	2T26
Manutenção & Benfeitorias gerais	0	0	0	0	0	0	0	0	4.329	6.848	3.604	4.632	6.223	3.532	2.515	2.703	2.510	2.225	1.203	1.736	2.522	3.690	3.298	2.843	1.421	2.109	2.055	3.383	991	3.747	2.713	2.936	1.365	1.517	3.479	2.675	1.428	3.155	1.791	3.713	1.842	2.276	2.638	5.139	2.664	3.370	4.021	3.811	1.663	3.372	6.455	7.132	4.181	6.261	7.087	22.799	6.514	6.458
Aquisição de equipamentos logísticos	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	153	5.202	0	0	0	—	0	1.093	3.209	2.309	6.929	786	241	9.100	2.742	11.720	0	105	5.888	3.737	9.320	5.364	480	6.715	0	2.543	8.794	6.211	267	1.888
TI	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.244	878	1.650	1.273	1.039	1.077	1.908	2.677	1.782	849	954	1.675	1.636	986	730	1.904	1.889	992	1.572	1.829	2.326	956	2.614	3.383	2.791	1.687	2.035	3.042	5.153	3.324	5.639	2.958	5.763	2.641	2.300	3.793	4.058	2.210
Compra e benfeitorias em terrenos	—	—	—	—	—	—	—	—	—	—	3.400	17.000	648	10.472	16.744	5.242	5.339	6.670	2.790	3.395	—	—	—	—	—	165	10.508	6.750	3.413	1.593	396	6.076	2.426	1.763	197	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	40.000	1.500	4.139
Novas operações	—	—	—	—	—	—	—	—	—	—	—	—	4.692	3.716	5.008	6.985	2.657	1.441	—	1.173	—	—	—	—	—	1.373	529	446	219	83	57	3	0	—	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Renovação de contratos	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	3.054	3.864	914	0	—	—	—	0	77	3.078	13	0	0	—	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total?	0	0	0	0	0	0	0	0	4.329	6.848	7.004	21.632	11.562	17.719	24.267	14.930	10.505	10.337	3.993	6.304	6.820	8.432	5.862	4.116	2.460	4.724	14.999	13.256	6.636	14.552	4.132	10.690	5.427	4.266	4.406	5.672	6.526	6.456	10.292	6.328	4.409	12.332	7.994	20.242	5.456	5.162	11.944	10.590	16.136	12.060	12.574	16.805	9.944	11.445	18.181	72.803	12.339	14.696

Mostrar linhas sem movimento na janela

Ciclo de caixa

Linha (R$ mil)	1T12	2T12	3T12	4T12	1T13	2T13	3T13	4T13	1T14	2T14	3T14	4T14	1T15	2T15	3T15	4T15	1T16	2T16	3T16	4T16	1T17	2T17	3T17	4T17	1T18	2T18	3T18	4T18	1T19	2T19	3T19	4T19	1T20	2T20	3T20	4T20	1T21	2T21	3T21	4T21	1T22	2T22	3T22	4T22	1T23	2T23	3T23	4T23	1T24	2T24	3T24	4T24	1T25	2T25	3T25	4T25	1T26	2T26
Contas a receber	294.602	331.980	352.994	361.666	341.441	394.608	353.269	338.425	301.539	260.290	248.659	253.604	199.309	221.868	182.340	187.600	129.251	138.728	126.437	154.255	116.130	123.239	137.433	171.180	149.456	175.884	190.482	226.227	202.605	215.878	222.773	261.173	208.452	127.444	199.717	212.138	169.120	197.088	196.436	302.669	223.696	266.460	289.087	314.053	259.933	264.045	280.755	345.505	294.190	342.942	395.339	437.934	328.402	366.152	419.796	443.159	413.218	526.955
Dias a receber?	63 d	62 d	57 d	59 d	66 d	63 d	55 d	53 d	57 d	46 d	46 d	46 d	51 d	58 d	48 d	48 d	46 d	44 d	39 d	44 d	40 d	35 d	35 d	39 d	42 d	44 d	41 d	46 d	50 d	48 d	48 d	51 d	54 d	72 d	50 d	49 d	52 d	60 d	61 d	72 d	67 d	64 d	51 d	56 d	56 d	52 d	48 d	55 d	55 d	53 d	48 d	51 d	54 d	49 d	48 d	52 d	57 d	51 d
Fornecedores e fretes	45.173	47.474	43.965	32.532	42.104	54.771	65.269	56.817	53.213	46.278	53.006	51.894	48.471	39.196	39.489	45.404	33.904	30.891	32.399	43.164	23.189	23.235	26.706	32.237	28.016	24.553	27.786	36.898	32.147	30.700	30.325	36.312	21.287	17.169	28.173	31.268	27.426	29.673	37.709	47.838	39.307	34.064	30.411	49.406	36.895	36.160	43.470	49.620	45.666	54.715	56.527	62.418	48.147	52.246	59.589	62.248	68.197	77.654
Dias a pagar?	-14 d	-13 d	-10 d	-7 d	-11 d	-12 d	-14 d	-13 d	-14 d	-12 d	-15 d	-15 d	-18 d	-14 d	-15 d	-17 d	-17 d	-14 d	-15 d	-19 d	-12 d	-10 d	-10 d	-13 d	-12 d	-9 d	-9 d	-12 d	-12 d	-11 d	-10 d	-11 d	-9 d	-13 d	-11 d	-11 d	-13 d	-14 d	-18 d	-18 d	-18 d	-12 d	-9 d	-14 d	-12 d	-11 d	-12 d	-12 d	-13 d	-13 d	-11 d	-12 d	-12 d	-11 d	-11 d	-11 d	-14 d	-12 d
Ciclo de caixa?	48 d	49 d	47 d	51 d	55 d	50 d	41 d	40 d	43 d	35 d	31 d	32 d	33 d	44 d	33 d	31 d	29 d	30 d	24 d	25 d	28 d	25 d	24 d	26 d	30 d	35 d	32 d	34 d	37 d	37 d	38 d	40 d	46 d	59 d	39 d	38 d	39 d	46 d	43 d	54 d	50 d	51 d	42 d	42 d	44 d	41 d	36 d	43 d	42 d	40 d	37 d	40 d	42 d	38 d	37 d	41 d	43 d	39 d

Mostrar linhas sem movimento na janela

Mercado (ação)

Linha (R$ mil)	1T12	2T12	3T12	4T12	1T13	2T13	3T13	4T13	1T14	2T14	3T14	4T14	1T15	2T15	3T15	4T15	1T16	2T16	3T16	4T16	1T17	2T17	3T17	4T17	1T18	2T18	3T18	4T18	1T19	2T19	3T19	4T19	1T20	2T20	3T20	4T20	1T21	2T21	3T21	4T21	1T22	2T22	3T22	4T22	1T23	2T23	3T23	4T23	1T24	2T24	3T24	4T24	1T25	2T25	3T25	4T25	1T26	2T26
Volume diário médio de negociação	—	—	—	—	7.554	5.568	2.356	3.179	2.694	3.500	4.006	2.464	1.864	1.339	959	612	983	1.027	1.350	957	2.232	2.870	5.148	6.365	6.668	8.650	6.037	9.116	7.410	5.645	8.155	11.251	12.617	19.092	16.098	13.822	11.955	9.700	13.091	6.429	4.846	3.138	3.630	3.630	3.561	3.145	4.879	5.840	5.230	6.401	3.992	8.487	7.267	9.218	8.007	7.552	7.552	7.198
Volume total de negociação	—	—	—	—	432.096	368.690	228.555	230.941	164.725	277.955	261.121	152.383	115.188	81.310	61.603	36.869	62.022	64.032	87.794	58.390	136.182	175.100	324.337	375.565	260.051	542.172	542.172	537.842	437.201	349.994	521.933	911.317	782.253	1.176.621	1.046.414	843.162	717.334	601.390	850.947	392.174	300.504	194.538	235.957	235.957	224.349	191.872	312.279	350.421	319.075	403.257	262.744	517.695	443.332	261.272	222.539	206.306	206.306	439.092
Cotação média	R$ 29,59	R$ 29,67	R$ 33,16	R$ 34,08	R$ 32,17	R$ 26,27	R$ 21,72	R$ 20,42	R$ 18,73	R$ 19,25	R$ 18,53	R$ 17,33	R$ 14,15	R$ 13,60	R$ 6,06	R$ 4,10	R$ 3,91	R$ 5,15	R$ 8,28	R$ 7,75	R$ 10,23	R$ 13,04	R$ 16,12	R$ 19,74	R$ 22,73	R$ 19,84	R$ 19,84	R$ 23,29	R$ 28,11	R$ 26,80	R$ 31,53	R$ 32,42	R$ 34,43	R$ 19,89	R$ 25,19	R$ 24,95	R$ 22,82	R$ 22,88	R$ 20,14	R$ 15,76	R$ 14,68	R$ 14,81	R$ 16,25	R$ 20,88	R$ 18,23	R$ 19,71	R$ 24,15	R$ 25,74	R$ 26,78	R$ 24,92	R$ 25,91	R$ 29,52	R$ 31,39	R$ 35,26	R$ 36,20	R$ 36,42	R$ 36,42	R$ 31,49
Quantidade de ações (total mil)	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003	66.003
Quantidade de ações tesouraria	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	65	66	66	66	66	66	66	66	66	66	66	66	66	65	65	65	65	65	65

Mostrar linhas sem movimento na janela

Metodologia: EV/EBITDA e Preço/Lucro projetados dependem de consenso de analistas de mercado — não são calculados ou publicados neste módulo, pela mesma política de disclosure aplicada às estimativas de terceiros.