WEG S.A. (WEGE3)

Basic

  • Market Cap

    R$148.09B

  • EV

    R$146.27B

  • Shares Out

    4,195.23M

  • Revenue

    R$31.92B

  • Employees

    39,137

Margins

  • Gross

    32.36%

  • EBITDA

    20.79%

  • Operating

    19.54%

  • Pre-Tax

    19.86%

  • Net

    16.23%

  • FCF

    15.8%

Returns (5Yr Avg)

  • ROA

    9.31%

  • ROE

    23.26%

  • ROCE

    21.85%

  • ROIC

    18.61%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    R$42.9

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    R$7.61

  • Earnings (Dil)

    R$1.23

  • FCF

    R$1.2

  • Book Value

    R$3.84

Growth (CAGR)

  • Rev 3Yr

    24.96%

  • Rev 5Yr

    22.61%

  • Rev 10Yr

    17.08%

  • Dil EPS 3Yr

    35.13%

  • Dil EPS 5Yr

    31.78%

  • Dil EPS 10Yr

    20.71%

  • Rev Fwd 2Yr

    13.26%

  • EBITDA Fwd 2Yr

    16.89%

  • EPS Fwd 2Yr

    14.42%

  • EPS LT Growth Est

    17.53%

Dividends

  • Yield

    —

  • Payout

    54.78%

  • DPS

    R$0.68

  • DPS Growth 3Yr

    48.79%

  • DPS Growth 5Yr

    37.74%

  • DPS Growth 10Yr

    21.97%

  • DPS Growth Fwd 2Yr

    13.93%

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

11,970.1

13,347.4

17,469.6

23,563.3

29,904.7

31,922.0

Total Revenues % Chg.

25.7%

11.5%

30.9%

34.9%

26.9%

12.1%

Cost of Goods Sold, Total

8,500.8

9,394.2

12,032.1

16,602.4

21,209.2

21,591.5

Gross Profit

3,469.3

3,953.3

5,437.5

6,961.0

8,695.5

10,330.4

Selling General & Admin Expenses, Total

1,706.0

1,801.6

2,161.3

2,609.2

3,037.7

3,352.3

Provision for Bad Debts

—

—

—

—

—

19.0

Stock-Based Compensation

6.1

6.9

12.1

—

—

0.2

Other Operating Expenses

253.6

307.5

451.6

561.5

629.9

722.9

Other Operating Expenses, Total

1,965.7

2,116.0

2,625.1

3,170.7

3,667.7

4,094.4

Operating Income

1,503.6

1,837.3

2,812.5

3,790.2

5,027.8

6,236.0

Interest Expense, Total

-230.2

-162.5

-76.8

-52.0

-78.4

-143.0

Interest And Investment Income

350.4

196.2

84.9

123.0

332.4

591.8

Net Interest Expenses

120.2

33.7

8.0

71.0

254.0

448.8

Income (Loss) On Equity Invest.

3.4

10.4

3.9

—

—

—

Currency Exchange Gains (Loss)

-48.8

-151.3

-77.6

54.5

-40.5

-186.1

Other Non Operating Income (Expenses)

-80.9

74.3

-0.1

-104.3

-174.9

-150.4

EBT, Excl. Unusual Items

1,497.5

1,804.5

2,746.6

3,811.4

5,066.4

6,348.4

Impairment of Goodwill

—

—

—

—

-20.5

-20.5

Gain (Loss) On Sale Of Investments

—

—

—

—

—

-45.5

Legal Settlements

—

—

—

518.6

69.7

57.9

EBT, Incl. Unusual Items

1,497.5

1,804.5

2,746.6

4,330.0

5,115.6

6,340.2

Income Tax Expense

153.4

172.0

350.7

672.6

842.8

1,041.5

Earnings From Continuing Operations

1,344.1

1,632.5

2,396.0

3,657.5

4,272.9

5,298.7

Minority Interest

-5.8

-17.9

-55.1

-71.5

-64.8

-118.8

Net Income

1,338.3

1,614.6

2,340.9

3,585.9

4,208.1

5,179.9

Net Income to Common Incl Extra Items

1,338.3

1,614.6

2,340.9

3,585.9

4,208.1

5,179.9

Net Income to Common Excl. Extra Items

1,338.3

1,614.6

2,340.9

3,585.9

4,208.1

5,179.9

Total Shares Outstanding

4,194.3

4,195.1

4,195.5

4,196.0

4,196.0

4,195.2

Weighted Avg. Shares Outstanding

4,194.4

4,194.9

4,195.4

4,196.1

4,196.0

4,195.8

Weighted Avg. Shares Outstanding Dil

4,196.9

4,197.5

4,197.2

4,196.7

4,197.0

4,196.7

EPS

0.3

0.4

0.6

0.9

1.0

1.2

EPS Diluted

0.3

0.4

0.6

0.9

1.0

1.2

EBITDA

1,820.6

2,173.3

3,181.4

4,197.8

5,477.4

6,637.4