Bianco Valuations
biancovaluations.com
biancovaluations.com  •  fredericogbianco@gmail.com  •  linkedin.com/in/fredericogbianco
Disclaimer: Os resultados apresentados sao meramente informativos e nao constituem recomendacao de investimento. Consulte um profissional antes de tomar decisoes de investimento.

Dados Historicos

▾
Consumer Staples
Anual Ult. 12M Trimestral
Preco Atual
US$ 167.58
Dados
Resumo — Ultimo Exercicio
Resultado
Tabela — DRE
Nome da ContaDec. 27, 2025Dec. 28, 2024Dec. 30, 2023Dec. 31, 2022Dec. 25, 2021Dec. 26, 2020Dec. 28, 2019Dec. 29, 2018Dec. 30, 2017Dec. 31, 2016
3.01 Receita Bruta93925.091854.091471.086392.079474.070372.067161.064661.063525.062799.0
3.01 Receita Bruta YoY%0.020.00.060.090.130.050.040.020.01nan
3.02 Custo das Mercadorias Vendidas43066.041744.041881.040576.037075.031797.030132.029381.028785.028209.0
3.02 Custo das Mercadorias Vendidas % Receita0.460.450.460.470.470.450.450.450.450.45
3.03 Lucro Bruto50859.050110.049590.045816.042399.038575.037029.035280.034740.034590.0
3.03 Lucro Bruto YoY%0.010.010.080.080.10.040.050.020.0nan
3.03 Lucro Bruto Margem %0.540.550.540.530.530.550.550.550.550.55
3.04.01 Despesas com Vendas % Receitanannannannannannannannannannan
3.04.02 Despesas Gerais e Administrativas % Receitanannannannannannannannannannan
3.04.03 Perdas pela nao recuperabilidade de ativos % Receitanannannannannannannannannannan
3.04.04 Outras Receitas Operacionais % Receitanannannannannannannannannannan
3.04.05 Outras Despesas Operacionais839.0813.0804.0771.0752.0719.0711.0680.0737.0760.0
3.04.05 Outras Despesas Operacionais % Receita0.010.010.010.010.010.010.010.010.010.01
3.04.06 Equivalência Patrimonial % Receitanannannannannannannannannannan
3.05 EBIT11498.012887.011986.011512.011162.010080.010291.010110.010509.09785.0
3.05 EBIT YoY%-0.110.080.040.030.11-0.020.02-0.040.07nan
3.05 EBIT Margem %0.120.140.130.130.140.140.150.160.170.16
3.06.02 Despesas Financeiras1121.0919.0819.0939.01863.01128.01135.01525.01151.01342.0
3.07 EBT10244.011946.011417.010705.09821.09069.09312.09189.09602.08553.0
3.08 Imposto de Renda1949.02320.02262.01727.02142.01894.01959.0-3370.04694.02174.0
3.08 Imposto de Renda % EBT0.190.190.20.160.220.210.21-0.370.490.25
3.09 Lucro Líquido8240.09578.09074.08910.07618.07120.07314.012515.04857.06329.0
3.09 Lucro Líquido Margem %0.090.10.10.10.10.10.110.190.080.1
3.09 Lucro Líquido YoY%-0.140.060.020.170.07-0.03-0.421.58-0.23nan
Custos e Despesas
Capital de Giro
Tabela — Capital de Giro
Nome da ContaDec. 27, 2025Dec. 28, 2024Dec. 30, 2023Dec. 31, 2022Dec. 25, 2021Dec. 26, 2020Dec. 28, 2019Dec. 29, 2018Dec. 30, 2017Dec. 31, 2016
Contas a recebernannannannannannannannannannan
# dias Contas a recebernannannannannannannannannannan
Estoques5845.05306.05334.05222.04347.04172.03338.03128.02947.02723.0
# dias Estoques-49.54-46.39-46.49-46.97-42.8-47.89-40.43-38.86-37.37-35.23
Tributos a Recuperarnannannannannannannannannannan
# dias Tributos a Recuperarnannannannannannannannannannan
Outros ativos correntesnannannannannannannannannannan
# dias Outros ativos correntesnannannannannannannannannannan
Fornecedores11704.010997.011635.010732.09834.08853.08013.07213.06727.06158.0
# dias Fornecedores-99.2-96.16-101.4-96.54-96.81-101.62-97.06-89.61-85.3-79.68
Obrigacoes fiscaisnannannannannannannannannannan
# dias Obrigacoes fiscaisnannannannannannannannannannan
Outros passivos correntes5771.05216.04969.04390.03960.03855.03077.03277.02954.02774.0
# dias Outros passivos correntes22.4320.7319.8318.5518.1919.9916.7218.516.9716.12
Capital de Gironannannannannannannannannannan
Variacao Capital de Gironannannannannannannannannannan
Capital de Giro % Receita Brutanannannannannannannannannannan
# dias Capital de Gironannannannannannannannannannan
CAPEX e Depreciacao
Tabela — Ativos Fixos
Nome da ContaDec. 27, 2025Dec. 28, 2024Dec. 30, 2023Dec. 31, 2022Dec. 25, 2021Dec. 26, 2020Dec. 28, 2019Dec. 29, 2018Dec. 30, 2017Dec. 31, 2016
Imobilizado no Inicio do Periodo45542.044767.042493.040788.040126.034806.032397.031984.031021.0nan
CAPEX6879.05472.05495.02430.03269.011619.06437.0-4564.04403.07148.0
CAPEX % Lucro Bruto0.140.110.110.050.080.30.17-0.130.130.21
Depreciacao-3451.0-3160.0-2948.0-2763.0-2710.0-2548.0-2432.0-2399.0-2369.0-2368.0
Depreciacao % Imobilizado0.120.120.120.120.130.130.140.140.14nan
Imobilizado no Fim do Periodo48970.047079.045040.040455.040685.043877.036402.025021.033055.0nan
Balanco Patrimonial
Tabela — Ativos
Nome da ContaDec. 27, 2025Dec. 28, 2024Dec. 30, 2023Dec. 31, 2022Dec. 25, 2021Dec. 26, 2020Dec. 28, 2019Dec. 29, 2018Dec. 30, 2017Dec. 31, 2016
1 Total do Ativo107399.099467.0100495.092187.092377.092918.078547.077648.079804.074129.0
1.01 Ativo Circulante27949.025826.026950.021539.021783.023001.017645.021893.031027.027089.0
1.01.01 Caixas e Equivalentes de Caixa9159.08505.09711.04954.05596.08185.05509.08721.010610.09158.0
1.01.02 Aplicacoes Financeiras371.0761.0292.0394.0392.01366.0229.0272.08900.06967.0
1.01.04 Estoques5845.05306.05334.05222.04347.04172.03338.03128.02947.02723.0
1.01.07 Despesas Antecipadas1068.0921.0798.0806.0980.0874.0747.0633.01546.01547.0
1.02.03 Imobilizado29905.028008.027039.024291.022407.021369.019305.017589.017240.016591.0
1.02.04 Intangível500.017534.017728.018202.018381.018757.015501.014808.014744.014430.0
Tabela — Passivos e Patrimonio
Nome da ContaDec. 27, 2025Dec. 28, 2024Dec. 30, 2023Dec. 31, 2022Dec. 25, 2021Dec. 26, 2020Dec. 28, 2019Dec. 29, 2018Dec. 30, 2017Dec. 31, 2016
2.01 Passivo Circulante32764.031536.031647.026785.026220.023372.020461.022138.020502.021135.0
2.01.02 Fornecedores11704.010997.011635.010732.09834.08853.08013.07213.06727.06158.0
2.01.04 Empréstimos e Financiamentosnannannannannannannannan1385.02257.0
2.01.05 Outros5771.05216.04969.04390.03960.03855.03077.03277.02954.02774.0
2.02.01 Empréstimos e Financiamentos42321.037224.037595.035657.036026.040370.029148.028295.033796.030053.0
2.02.02 Outras Obrigacoes7965.09052.08721.08339.09154.011340.09979.09114.011283.06669.0
2.02.03 Tributos Diferidos3802.03484.03895.04133.04826.04284.04091.03499.03242.05073.0
2.03 Patrimônio Líquido20406.018041.018503.017149.016043.013454.014786.014518.011045.011246.0