XP Inc. (XP)

Basic

  • Market Cap

    $12.87B

  • EV

    —

  • Shares Out

    548.08M

  • Revenue

    R$13.39B

  • Employees

    —

Margins

  • Gross

    67.88%

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    27.48%

  • Net

    27.18%

  • FCF

    40.6%

Returns (5Yr Avg)

  • ROA

    —

  • ROE

    25.19%

  • ROCE

    —

  • ROIC

    3.68%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $147.05

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    R$24.81

  • Earnings (Dil)

    R$6.66

  • FCF

    R$9.94

  • Book Value

    R$36.52

Growth (CAGR)

  • Rev 3Yr

    21.97%

  • Rev 5Yr

    47.64%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    24.98%

  • Dil EPS 5Yr

    48.9%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    15.27%

  • EBITDA Fwd 2Yr

    23.47%

  • EPS Fwd 2Yr

    17.44%

  • EPS LT Growth Est

    16.08%

Dividends

  • Yield

    —

  • Payout

    97.03%

  • DPS

    R$6.54

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

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

Revenues

1,388.7

2,371.8

3,454.9

4,147.9

4,247.6

4,484.9

Gain (Loss) on Sale of Investment, Total

631.9

1,154.8

1,429.8

1,917.4

1,631.4

1,653.0

Interest And Invest. Income

-72.3

-84.4

-52.7

-135.7

-402.3

—

Other Revenues, Total

937.8

1,601.3

3,266.9

6,011.8

7,468.4

7,253.1

Total Revenues

2,886.1

5,043.4

8,098.9

11,941.4

12,945.1

13,391.1

Total Revenues % Chg.

56.4%

74.7%

60.6%

47.4%

8.4%

2.1%

Cost of Goods Sold, Total

933.0

1,596.7

2,645.4

3,430.1

3,871.1

4,301.7

Gross Profit

1,953.1

3,446.8

5,453.6

8,511.3

9,074.0

9,089.4

Selling General & Admin Expenses, Total

1,228.9

2,006.9

3,104.5

4,866.6

5,708.6

5,368.0

Provision for Bad Debts

8.2

9.4

55.6

92.6

94.2

275.4

Other Operating Expenses

47.8

-133.4

-224.4

-278.8

-200.9

-231.5

Other Operating Expenses, Total

1,284.9

1,882.9

2,935.6

4,680.3

5,601.8

5,412.0

Operating Income

668.2

1,563.9

2,517.9

3,830.9

3,472.2

3,677.4

Interest And Investment Income

—

—

—

—

—

—

Net Interest Expenses

—

—

—

—

—

—

Income (Loss) On Equity Invest.

—

—

0.9

-7.7

-12.2

45.3

EBT, Excl. Unusual Items

668.2

1,563.9

2,518.8

3,823.2

3,460.0

3,722.7

Merger & Related Restructuring Charges

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

8.9

1.0

21.0

16.0

14.0

14.0

Asset Writedown

-19.9

-11.2

-73.1

-20.4

-20.8

-20.8

Legal Settlements

-16.4

-9.5

-45.3

-3.7

-8.6

-36.6

EBT, Incl. Unusual Items

640.7

1,544.1

2,421.4

3,815.2

3,444.7

3,679.3

Income Tax Expense

175.4

454.6

339.9

222.7

-135.6

37.4

Earnings From Continuing Operations

465.3

1,089.5

2,081.5

3,592.5

3,580.2

3,641.9

Minority Interest

-3.9

-9.0

-5.1

-3.0

-1.2

-2.4

Net Income

461.4

1,080.5

2,076.4

3,589.4

3,579.1

3,639.5

Net Income to Common Incl Extra Items

461.4

1,080.5

2,076.4

3,589.4

3,579.1

3,639.5

Net Income to Common Excl. Extra Items

461.4

1,080.5

2,076.4

3,589.4

3,579.1

3,639.5

Total Shares Outstanding

255.1

551.8

559.1

558.8

560.5

548.1

Weighted Avg. Shares Outstanding

493.1

511.5

552.3

559.0

555.4

539.8

Weighted Avg. Shares Outstanding Dil

493.1

511.7

559.1

573.5

573.0

546.9

EPS

0.9

2.1

3.8

6.4

6.4

6.7

EPS Diluted

0.9

2.1

3.7

6.3

6.2

6.7