| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 0.12 |
—
|
| 2025 | 0.17 |
—
—
|
| 2024 | ‡‡‡‡‡ |
|
| 2023 | 0.05 |
—
|
| 2022 | 0.16 |
—
—
|
| 2021 | 0.11 |
—
—
|
| 2020 | ‡‡‡‡‡ |
|
| 2019 | ‡‡‡‡‡ |
|
| 2018 | ‡‡‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 1,103.05 | 1,060.67 | 1,049.71 | 886.20 |
| Receivables | 489.73 | 649.09 | 771.20 | 921.03 |
| Inventory | 1,334.80 | 1,321.35 | 1,343.97 | 1,558.07 |
| Other | — | — | 3.22 | 3.56 |
| 2,927.59 | 3,049.46 | 3,187.98 | 3,411.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 2,425.63 | 2,159.35 | 2,225.68 | 2,124.85 |
| ST’ Debt | 423.63 | 386.37 | 307.87 | 430.63 |
| Other | — | 23.92 | 22.03 | 0.20 |
| 3,289.93 | 3,024.25 | 3,011.93 | 3,037.77 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 3,539.36 | 3,794.73 | — | — |
—
|
| ’25 | 3,166.83 | 3,353.85 | 3,480.32 | 3,844.68 |
13,845.68
|
| ’24 | 3,477.12 | 3,424.08 | 3,346.91 | 3,437.93 |
13,686.04
|
| ’23 | 2,905.98 | 3,228.77 | 3,482.01 | 3,703.79 |
13,320.55
|
| ’22 | 2,393.93 | 2,546.17 | 2,639.15 | 3,015.88 |
10,560.52
|
| ’21 | 1,643.13 | 1,897.25 | 2,075.73 | 2,074.69 |
7,763.70
|
| ’20 | 2,487.12 | 2,468.50 | 2,574.56 | — |
6,992.34
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (76.15) | 292.26 | — | — |
—
|
| ’25 | 67.60 | 176.33 | 299.53 | 468.28 |
1,011.74
|
| ’24 | 92.27 | 12.92 | 222.78 | 586.43 |
914.39
|
| ’23 | 4.62 | 527.45 | 163.43 | 498.89 |
1,194.39
|
| ’22 | 169.46 | 249.12 | 304.96 | 355.95 |
996.39
|
| ’21 | (38.09) | 93.64 | 121.11 | 386.00 |
606.30
|
| ’20 | (367.50) | 187.36 | 43.46 | 678.61 |
678.61
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (101.03) | 271.62 | — | — |
—
|
| ’25 | 15.02 | 142.24 | 258.59 | 430.04 |
845.89
|
| ’24 | 8.28 | (69.59) | 168.41 | 494.71 |
601.81
|
| ’23 | (98.17) | 352.49 | (66.93) | 352.82 |
540.21
|
| ’22 | 169.46 | (282.85) | 135.75 | 355.95 |
190.60
|
| ’21 | (38.09) | (49.28) | (0.87) | 386.00 |
73.93
|
| ’20 | (367.50) | 187.36 | 43.46 | 492.76 |
476.85
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.07 | 0.14 | 0.10 | — |
—
|
| ’24 | 0.05 | 0.09 | 0.10 | 0.27 |
0.53
|
| ’23 | 0.05 | 0.12 | 0.14 | 0.22 |
0.53
|
| ’22 | 0.03 | 0.05 | 0.20 | 0.06 |
0.87
|
| ’21 | 0.03 | 0.21 | 0.60 | 0.07 |
1.10
|
| ’20 | 0.00 | 0.00 | 0.06 | — |
0.20
|
| ’19 | — | — | 0.57 | 0.26 |
0.20
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | — | — | ‡‡‡‡‡ | 9.73 | 10.44 | 4.06 | 4.07 | — | — | — |
Low Price
|
| — | — | — | — | — | ‡‡‡‡‡ | 20.53 | 20.98 | 15.25 | 10.67 | — | — | — |
High Price
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 73,898 | 77,370 | 86,749 | 92,878 | — | — | — |
Employees
|
| — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.14 | 0.17 | 0.16 | 0.15 | — | — | — |
Revenue/Emp
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10,560.52 | 13,320.55 | 13,686.04 | 13,845.68 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 16.44% | 16.27% | 16.56% | 16.87% | — | — | — |
Gross Margin
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 258.59 | 110.97 | 173.35 | 41.91 | — | — | — |
EBT
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.45% | 0.83% | 1.27% | 0.30% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 236.31 | 142.21 | 142.57 | 89.01 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 191.76 | 295.64 | 304.06 | 314.32 | — | — | — |
Depreciation
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.17 | 49.34 | 50.65 | 51.43 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 0.88 | 0.53 | 0.53 | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.70 | 4.42 | 3.38 | 3.76 | ‡‡‡‡‡ | — | — |
Cash Flow/Sh
|
| — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.99) | (2.42) | (1.16) | (0.62) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.71 | 2.00 | 2.23 | 3.14 | — | — | — |
Free CF/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.80 | 3.43 | 3.61 | 3.70 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 269.60 | 270.00 | 270.20 | 269.20 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 50.42 | 24.91 | 8.76 | 11.62 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.43 | 0.27 | 0.09 | 0.13 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.20 | 3.84 | 1.24 | 1.82 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.70 | 0.54 | 0.36 | 0.40 | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 65.45 | 13.39 | 8.19 | 6.48 | — | — | — |
EV/FCF
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 996.39 | 1,194.39 | 914.39 | 1,011.74 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (805.79) | (654.18) | (312.58) | (165.85) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 190.60 | 540.21 | 601.81 | 845.89 | — | — | — |
FCF
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (433.31) | (362.34) | 25.21 | 176.06 | — | — | — |
Working Cap'
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,973.95 | 4,774.35 | 4,782.76 | 4,713.20 | — | — | — |
Total Debt
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,837.12 | 3,671.30 | 3,722.09 | 3,663.49 | — | — | — |
Net Debt
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 754.66 | 927.39 | 974.28 | 994.72 | — | — | — |
Sh' Equity
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.91% | 1.72% | 1.67% | 1.05% | — | — | — |
ROA
|
| — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.61% | 8.94% | 9.48% | 8.71% | — | — | — |
ROIC
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 37.30% | 16.91% | 14.99% | 9.04% | — | — | — |
ROE
|
Sendas Distribuidora S.A. (ASAIY), Brazil’s Assaí Atacadista, stands out as a hyper-growth wholesale retailer that’s aggressively expanded amid economic volatility, with revenue surging 144% from 2017 to 2024 through over 300 store openings and a tripling of its workforce. Yet, the stock trades as a beaten-down value play—8% above the lowest analyst target but 16% below average and 43% below the high—after cratering from 2022 peaks due to a revenue slowdown and profitability squeezes, including an 81% drop in EBT margins to 1.27% amid inflation, competition, and rising debt.
Despite margin pressures and a heavy debt load (net debt up 137%), Assaí’s fundamentals flash resilience: free cash flow exploded 714% to 602 million BRL in 2024, signaling a shift from peak capex to cash generation, while valuations scream bargain with a PE of 8.76, PS of 0.088, and EV/FCF of 8.19—near historical lows.
Analysts forecast explosive recovery, with revenue leaping 668% to 105 billion BRL in 2025, EPS tripling to 1.52 BRL by 2027, and average 16% upside (bulls at 43%, potential 100%+ to revisit highs). In Brazil’s stabilizing yet risky economy—plagued by politics, currency woes, and rivals—this asymmetric bet on execution and emerging market retail tailwinds merits a closer look.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.