Localiza Rent a Car S.A. (RENT3)

Basic

  • Market Cap

    R$62.48B

  • EV

    R$92.28B

  • Shares Out

    1,054.82M

  • Revenue

    R$26.88B

  • Employees

    19,095

Margins

  • Gross

    23.21%

  • EBITDA

    20.35%

  • Operating

    19.78%

  • Pre-Tax

    5.65%

  • Net

    5.75%

  • FCF

    -54.98%

Returns (5Yr Avg)

  • ROA

    6.5%

  • ROE

    20.78%

  • ROCE

    13.02%

  • ROIC

    9.29%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    R$78.98

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    R$27.16

  • Earnings (Dil)

    R$1.55

  • FCF

    -R$14.84

  • Book Value

    R$23.88

Growth (CAGR)

  • Rev 3Yr

    37.35%

  • Rev 5Yr

    29.27%

  • Rev 10Yr

    23.2%

  • Dil EPS 3Yr

    10.12%

  • Dil EPS 5Yr

    12.15%

  • Dil EPS 10Yr

    10.67%

  • Rev Fwd 2Yr

    51.17%

  • EBITDA Fwd 2Yr

    42.08%

  • EPS Fwd 2Yr

    31.85%

  • EPS LT Growth Est

    25.98%

Dividends

  • Yield

    —

  • Payout

    97.01%

  • DPS

    R$1.51

  • DPS Growth 3Yr

    61.81%

  • DPS Growth 5Yr

    43.57%

  • DPS Growth 10Yr

    31.56%

  • DPS Growth Fwd 2Yr

    31.94%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

7,626.7

10,195.6

10,307.6

10,901.3

17,783.6

26,879.3

Total Revenues % Chg.

25.9%

33.7%

1.1%

5.8%

63.1%

84.9%

Cost of Goods Sold, Total

5,825.9

8,044.3

7,817.5

7,055.2

12,319.4

20,640.9

Gross Profit

1,800.7

2,151.3

2,490.2

3,846.1

5,464.2

6,238.4

Selling General & Admin Expenses, Total

815.3

1,020.1

1,097.2

1,474.7

2,118.8

2,488.2

Other Operating Expenses

-269.2

-358.4

-408.8

-852.6

-1,183.9

-1,567.8

Other Operating Expenses, Total

546.1

661.7

688.4

622.1

934.9

920.4

Operating Income

1,254.6

1,489.6

1,801.7

3,224.1

4,529.3

5,318.0

Interest Expense, Total

-536.8

-630.0

-511.6

-698.2

-2,956.2

-5,024.9

Interest And Investment Income

175.8

230.6

106.6

263.7

845.4

1,083.7

Net Interest Expenses

-361.0

-399.4

-405.1

-434.4

-2,110.7

-3,941.1

Income (Loss) On Equity Invest.

—

—

—

—

0.1

-0.5

Currency Exchange Gains (Loss)

—

—

—

0.3

-1.2

-0.9

Other Non Operating Income (Expenses)

-7.9

-10.4

-9.9

108.7

1.2

51.6

EBT, Excl. Unusual Items

885.7

1,079.8

1,386.8

2,898.6

2,418.7

1,427.1

Restructuring Charges

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

92.2

Other Unusual Items

—

—

40.6

4.5

0.2

0.2

EBT, Incl. Unusual Items

885.7

1,079.8

1,427.3

2,903.1

2,418.9

1,519.5

Income Tax Expense

226.5

245.9

379.1

859.4

577.7

-21.4

Earnings From Continuing Operations

659.2

833.9

1,048.2

2,043.7

1,841.2

1,540.9

Minority Interest

—

—

—

—

3.1

4.3

Net Income

659.2

833.9

1,048.2

2,043.7

1,844.3

1,545.2

Net Income to Common Incl Extra Items

659.2

833.9

1,048.2

2,043.7

1,844.3

1,545.2

Net Income to Common Excl. Extra Items

659.2

833.9

1,048.2

2,043.7

1,844.3

1,545.2

Total Shares Outstanding

695.1

755.7

751.7

752.2

978.6

1,054.8

Weighted Avg. Shares Outstanding

694.4

749.8

752.0

752.0

864.7

989.5

Weighted Avg. Shares Outstanding Dil

697.7

750.7

753.6

756.8

870.9

996.1

EPS

0.9

1.1

1.4

2.7

2.1

1.6

EPS Diluted

0.9

1.1

1.4

2.7

2.1

1.6

EBITDA

1,284.7

1,521.6

1,841.1

3,278.8

4,644.2

5,469.4