Kepler Weber S.A. (KEPL3.SA)
BRL 9.29
(-1.69%)
BRL 9.29
(-1.69%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 1.51 Billion | 1.81 Billion | 1.22 Billion | 671.24 Million | 583.46 Million | 576.3 Million |
| Cost of Revenue | 1.06 Billion | 1.15 Billion | 894.69 Million | 508.72 Million | 438.27 Million | 492.94 Million |
| Gross Profit | 446.12 Million | 662.18 Million | 331.48 Million | 162.51 Million | 145.19 Million | 83.36 Million |
| Operating Expenses | 147.07 Million | 143.96 Million | 128.46 Million | 83.37 Million | 95.92 Million | 60.76 Million |
| Selling, General and Administrative Expenses | 183.78 Million | 165.69 Million | 127.51 Million | 94.41 Million | 86.03 Million | 79.68 Million |
| Research and Development Expenses | 2.91 Million | 839 Thousand | 800 Thousand | 349 Thousand | 412 Thousand | 337 Thousand |
| Other Expenses | -42.35 Million | -22.57 Million | 149 Thousand | -11.04 Million | 9.89 Million | 174 Thousand |
| Cost and Expenses | 1.21 Billion | 1.29 Billion | 1.02 Billion | 592.09 Million | 534.19 Million | 553.7 Million |
| Operating Income | 301.77 Million | 518.14 Million | 204.87 Million | 80.42 Million | 52.42 Million | 20.99 Million |
| Interest Expense | 35.25 Million | 22.6 Million | 21.75 Million | 7.48 Million | 6.79 Million | 9.96 Million |
| Income Tax Expense | 60.5 Million | 137.26 Million | 52.32 Million | 21.51 Million | 9.95 Million | 6.99 Million |
| Earnings before Tax | 305.71 Million | 519.73 Million | 206.96 Million | 89.16 Million | 47.52 Million | 15.26 Million |
| Net Income | 245.21 Million | 382.46 Million | 154.63 Million | 67.65 Million | 37.57 Million | 8.26 Million |
| Earnings Per Share Basic | 1.48 | 2.67 | 0.92 | 0.43 | 0.24 | 0.05 |
| Earnings Per Share Diluted | 1.48 | 2.67 | 0.92 | 0.43 | 0.24 | 0.05 |
| Weighted Average Shares Outstanding | 165.6 Million | 143.23 Million | 167.47 Million | 157.87 Million | 157.87 Million | 157.87 Million |
| Weighted Average Shares Outstanding (Diluted) | 165.6 Million | 143.23 Million | 167.47 Million | 157.87 Million | 157.87 Million | 157.87 Million |
| Gross Margin | 0.30 | 0.36 | 0.27 | 0.24 | 0.25 | 0.14 |
| EBIT Margin | 0.25 | 0.31 | 0.21 | 0.18 | 0.14 | 0.08 |
| Profit Margin | 0.16 | 0.21 | 0.13 | 0.10 | 0.06 | 0.01 |
| EBITDA | 375.84 Million | 575.62 Million | 244.87 Million | 124.83 Million | 85.8 Million | 52.67 Million |
| Earnings Before Tax Margin | 0.20 | 0.29 | 0.17 | 0.12 | 0.09 | 0.04 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 439.05 Million | 327.83 Million | 380.31 Million | 1.51 Billion | 502.2 Million | 405.62 Million |
| Cost of Revenue | 307.95 Million | 230.87 Million | 258 Million | 1.06 Billion | 350.72 Million | 292.74 Million |
| Gross Profit | 131.09 Million | 96.96 Million | 122.3 Million | 451.27 Million | 151.48 Million | 112.88 Million |
| Operating Expenses | 62.58 Million | 52.87 Million | 53.22 Million | 193.13 Million | 60.8 Million | 31.89 Million |
| Selling, General and Administrative Expenses | 50.04 Million | 47.72 Million | 48.52 Million | - | 52.85 Million | 47.38 Million |
| Research and Development Expenses | - | 875 Thousand | 872 Thousand | - | 844 Thousand | 825 Thousand |
| Other Expenses | -12.53 Million | -5.14 Million | -4.7 Million | -8.77 Million | -7.94 Million | 1.27 Million |
| Cost and Expenses | 370.53 Million | 283.74 Million | 311.22 Million | 1.25 Billion | 411.52 Million | 324.63 Million |
| Operating Income | 68.51 Million | 44.08 Million | 69.08 Million | 258.13 Million | 90.68 Million | 79.23 Million |
| Interest Expense | 10.56 Million | 6.48 Million | 186 Thousand | 35.25 Million | 10.12 Million | 6.61 Million |
| Income Tax Expense | 23.22 Million | 17.62 Million | 27.86 Million | 60.5 Million | 13.07 Million | 15.62 Million |
| Earnings before Tax | 82.86 Million | 54.63 Million | 80.02 Million | 305.71 Million | 107.09 Million | 82.21 Million |
| Net Income | 59.64 Million | 37 Million | 52.15 Million | 245.21 Million | 94.02 Million | 66.59 Million |
| Earnings Per Share Basic | 0.34 | 0.21 | 0.30 | - | 0.53 | 0.38 |
| Earnings Per Share Diluted | 0.34 | 0.21 | 0.29 | - | 0.53 | 0.38 |
| Weighted Average Shares Outstanding | 175.74 Million | 176.83 Million | 176.76 Million | 165.6 Million | 176.76 Million | 176.76 Million |
| Weighted Average Shares Outstanding (Diluted) | 176.54 Million | 178.3 Million | 178.03 Million | 165.6 Million | 176.76 Million | 176.76 Million |
| Gross Margin | 0.30 | 0.30 | 0.32 | 0.30 | 0.30 | 0.28 |
| EBIT Margin | 0.24 | 0.16 | 0.21 | - | 0.20 | 0.25 |
| Profit Margin | 0.14 | 0.11 | 0.14 | 0.16 | 0.19 | 0.16 |
| EBITDA | 103.22 Million | 53.96 Million | 78.92 Million | - | 100.07 Million | 100.17 Million |
| Earnings Before Tax Margin | 0.16 | 0.13 | 0.18 | 0.17 | 0.18 | 0.20 |
BRDCY
2081
0532
1419
8361
005610