Escolar Documentos
Profissional Documentos
Cultura Documentos
Sources:
1
1 Modelo de negocio
2 Demonstrações financeiras
Sources:
1
1 Modelo de negocio
2 Demonstrações financeiras
Sources:
Modelo de negocio
A 3tentos possui um ecossistema verticalizado que fornece serviços e produtos para os agricultores.
Sources: Ri 3Tentos
Descrição do negocio
Receita liquida
62 Lojas
(RS/MT) 19%
Sources:
Análise da rentabilidade entre companhias do mesmo setor.
70% 35%
60% 40%
30%
14%
18%
60% 30%
35%
50%
30% 27%
SLC
50% 25%
42% 30%
40%
19%
36%
25%
40% 20%
30%
10%
13%
14% Boa Safra
20%
16%
15%
30% 15%
18%
27%
20%
19% 3Tentos
18% 15%
14%
14% 26%
11%
10%
11% SLC 20% 10%
10%
9%
8% 8% 3Tentos
7% 11%
0% 6%
10%
10% 5%
7% Boa Safra
5%
0% 0%
-1 0 % 0%
2018 2019 2020 2021 2022 2018 2019 2020 2021 2022
Sources:
1
1 Modelo de negocio
2 Demonstrações financeiras
Sources:
Destaques Financeiros
Receita liquida em R$ (Milhões) Lucro liquido R$ (Milhões)
Margem liquida
Industria
Lucro liquido
Grãos 6.885
Insumos 9 0 0 ,0 0 0 1 0 .0 %
8 0 0 ,0 0 0
5.339 3002
8.3%
7 0 0 ,0 0 0
8.1%
7.9%
6 0 0 ,0 0 0
571
2393 6.6%
5 0 0 ,0 0 0
3.110 5.4%
430
1348
5 .0 %
4 0 0 ,0 0 0
2.240
1.922 1706 1412 3 0 0 ,0 0 0
246
1.326 1063
868 2 0 0 ,0 0 0
722 918
416 612
0 0 .0 %
Sources:
Indicadores financeiros
Indicadores de rentabilidade
Indicadores operacionais
25%
Margem EBITIDA ROIC
4 5 .0 0 %
4 0 .0 0 %
38%
20%
19%
35%
18% 3 5 .0 0 %
16%
15% 3 0 .0 0 %
15% 27%
13% 13% 25%
2 5 .0 0 %
22%
20%
10% 2 0 .0 0 % 19% 19%
10%
17%
9% 8% 16%
7% 1 5 .0 0 %
1 0 .0 0 %
5%
5 .0 0 %
0 .0 0 %
0%
2018 2019 2020 2021 2022 2018 2019 2020 2021 2022
Sources:
Destaques financeiros
Alavancagem Div/EBTIDA
Divida liquida Caixa Disponível
2 ,5 0 0 ,0 0 0 3 .0
2.5
2,000,000
2 .5
2 ,0 0 0 ,0 0 0
2.1
2 .0
1.9
1 ,5 0 0 ,0 0 0
1 ,0 0 0 ,0 0 0
914,435
1.7 9 0 0 ,0 0 0
1 .5
1.5 1,096,070 8 0 0 ,0 0 0
724,314
7 0 0 ,0 0 0
1 ,0 0 0 ,0 0 0
799,700 6 0 0 ,0 0 0
1 .0
641,555
5 0 0 ,0 0 0
473,444
4 0 0 ,0 0 0
351,590
5 0 0 ,0 0 0
252,692
324,789
3 0 0 ,0 0 0
0 .5
168,910
136,847
2 0 0 ,0 0 0
1 0 0 ,0 0 0
- 0 .0
-
2018 2019 2020 2021 2022 2024 a 2030 2018 2019 2020 2021 2022 9M23
Sources:
Novo ciclo de investimento
14%
10%
R$ 2 BI
CAPEX
52%
13%
11%
Sources:
Valuation
Três possíveis cenários
Sources: