Escolar Documentos
Profissional Documentos
Cultura Documentos
* - A TIR é calculada pelo Solver, por isso não possui fórmula na célula.
Dashboard ARZZ3
CDS 3,77%
Valor
Prêmio de Risco 6,50%
Ke 10,33%
YTM 6,00%
Alíquota de IR 34,00%
Kd 3,96%
WACC 7,47%
e Capital Próprio (Ke)
Descrição
25.00%
20.00%
15.00%
f(x) = 0.87056004486413
10.00%x + 0.0308186961035174
R² = 0.187800531644203
5.00%
0.00%
-15.00% -10.00% -5.00% 0.00% 5.00% 10.00% 15.00% f(x) = 0.96620
-5.00% R² = 0.069021
-15.00% -10.00% -
-10.00%
-15.00%
-20.00%
GRND3 x BOVA11
20.00%
15.00%
10.00%
f(x) = 0.9546
f(x) = 0.641709862470281 x + 0.0133026234630897 R² = 0.26858
R² = 0.170555019731086
5.00%
-15.00% -10.00%
0.00%
-15.00% -10.00% -5.00% 0.00% 5.00% 10.00% 15.00%
-5.00%
-10.00%
-15.00%
VULC3 x BOVA11
100.00%
80.00%
60.00%
40.00%
20.00%
f(x) = 0.9662028387592 x + 0.0256956592974977
R² = 0.0690211493214860.00%
% -10.00% -5.00% 0.00% 5.00% 10.00% 15.00%
-20.00%
-40.00%
ARZZ3 x BOVA11
30.00%
20.00%
10.00%
f(x) = 0.954635670760068 x + 0.0107148490745407
R² = 0.268581034946146
0.00%
% -10.00% -5.00% 0.00% 5.00% 10.00% 15.00%
-10.00%
-20.00%
-30.00%
2010 2011 2012
RECEITA BRUTA 712.867 862.620 1.108.739
Mercado externo 50.386 47.422 39.131
Participação na Receita Bruta - Mercado Externo 7.1% 5.5% 3.5%
Exportações - - -
Operação USA - - -
Mercado interno 662.481 815.197 1.069.609
Por marca - - -
Arezzo 479.178 566.886 663.253
Schutz 173.072 215.822 356.510
Anacapri 2.611 21.649 32.203
Vans - - -
Outros¹ 7.620 10.840 17.642
RECEITA LÍQUIDA 571.525 678.907 860.335
CUSTO DE MERCADORIA VENDIDA -339.884 -397.483 -484.530
LUCRO BRUTO 231.641 281.424 375.805
DESPESAS OPERACIONAIS (SG&A) -142.276 -169.421 -242.852
Comerciais -119.469 -174.453
Lojas próprias e Web Commerce -46.573 -79.979
Venda, logística e suprimentos -72.896 -94.474
Gerais e Administrativas -45.895 -60.841
Outras receitas operacionais 1.668 -4.748
Depreciação e amortização -2.527 -4.058 -7.558
EBIT 89.365 112.003 132.953
Margem EBIT (%) 15.6% 16.5% 15.5%
EBITDA 95.348 117.729 135.763
Margem EBITDA (%) 16,68% 17,34% 15,78%
NOPAT - 301.630 468.975
∆ Capital de Giro - - -
Capex 15.376 30.220 57.427
Lojas - expansão e reforma 8.018 23.352 37.349
Corporativo 5.772 6.082 18.417
Outros 1.585 786 1.661
Depreciação e Amortização -2.527 -4.058 -7.558
Capex Líquido 12.849 26.162 49.869
Δ Capital Empregado Médio - 223.104 306.250
Taxa de reinvestimento (CAPEX) - 9% 11%
Taxa de reinvestimento (Capital Empregado) - 23% 20%
FCFF - - -
2013 2014 2015 2016 2017 2018
1.232.085 1.357.996 1.434.658 1.554.147 1.678.873 1.865.768
61.666 76.195 127.562 152.139 154.465 186.900
5.0% 5.6% 8.9% 9.8% 9.2% 10.0%
- - - - 65.432 66.627
- - - - 89.032 120.271
1.170.419 1.281.801 1.307.096 1.402.008 1.524.408 1.678.868
- - - - - -
718.658 766.782 737.549 803.779 873.839 950.689
400.452 434.063 467.119 457.648 451.420 443.471
41.316 71.748 93.177 119.357 157.259 219.554
- - - - - -
9.993 9.208 9.251 21.224 41.890 65.154
962.950 1.052.909 1.120.557 1.239.110 1.360.474 1.526.659
-537.221 -603.610 -644.658 -689.819 -736.706 -815.987
425.729 449.299 475.899 549.291 623.768 710.672
-278.250 -301.229 -334.611 -397.965 -450.135 -519.393
-198.556 -214.282 -232.582 -284.292 -309.776 -349.297
-90.851 -95.234 -106.595 -122.407 -126.997 -130.886
-107.705 -119.049 -125.987 -161.885 -182.779 -218.411
-68.724 -70.009 -75.345 -85.447 -105.623 -131.068
1.011 -3.708 -2.476 -2.411 -2.104 393
-10.970 -13.230 -24.208 -25.815 -32.632 -39.420
147.479 148.070 141.288 151.326 173.633 191.279
15.3% 14.1% 12.6% 12.2% 12.8% 12.5%
159.460 161.300 165.496 177.141 206.265 232.161
16,56% 15,32% 14,77% 14,30% 15,16% 15,21%
411.902 400.689 381.607 410.250 505.433 659.901
- - - - - -
43.753 50.530 25.774 25.067 21.547 48.614
15.765 9.776 3.459 6.702 7.423 10.796
25.244 35.587 19.249 11.066 11.151 20.257
2.743 5.167 3.066 7.299 2.973 17.561
-10.970 -13.230 -24.208 -25.815 -32.632 -39.420
32.783 37.300 1.566 -748 -11.085 9.194
394.389 457.256 497.372 524.754 529.227 561.707
8% 9% 0% 0% -2% 1%
20% 10% 10% 4% -2% 11%
- - - - - -
2019 2020E 2021E 2022E 2023E 2024E 2025E
2.063.929 2.521.393 2.770.789 3.053.172 3.373.298 3.736.725 4.061.257
258.982 354.206 430.802 520.505 625.680 749.139 814.201
12.5% 14% 16% 17% 19% 20% 20%
66.627 - - - - - -
120.271 - - - - - -
1.804.947 2.167.188 2.339.986 2.532.667 2.747.619 2.987.586 3.247.056
92.0%
80.0%
90.0%
75.0%
88.0%
70.0%
86.0%
84.0% 65.0%
82.0% 60.0%
80.0%
10 11 12 13 14 15 16 17 18 55.0%
20 20 20 20 20 20 20 20 20 a a
19 m 19 m 19 m
a
1T -for 2T -for 3T -for
o o o 50.0%
Pr Pr Pr 2010 2011 2012 20
-25%
-20%
Comerciais
Gerais e Administrativas
-15%
Outras receitas operacion
Depreciação e amortizaç
-10%
-5%
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
0%
5%
50.0%
20%
40.0%
15%
30.0%
10%
20.0%
5%
10.0%
0.0% 0%
2010 2011 2012 2013 2014 2015 2016 2017 2018 2011 2012 2013
1,600,000
1,400,000
1,200,000
1,000,000
800,000
600,000
400,000
200,000
0
2010 2011 2012 2013 2014 2015 2016 2017 2018
50,000
40,000
30,000
20,000
10,000
0
2010 2011 2012 2013 2014 2015 20
-10,000
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 -20,000
16.0% 30.0%
14.0% 25.0%
12.0% 20.0%
15.0%
10.0%
5.0%
0.0%
10 011 012 013 014 015 016 017 018 019 20E
20 2 2 2 2 2 2 2 2 2 20
30.0%
25.0%
Média: 28%
20.0%
15.0%
10.0%
5.0%
0.0%
10 11 12 13 14 15 16 17 18
20 20 20 20 20 20 20 20 20 a a
19 m 19 m 19 m
a
1T -for 2T -for 3T -for
o o o
Pr Pr Pr
de 2016: 45,6%