Raia Drogasil S.A.
Raia Drogasil S.A.
RADL3.SA
Valuace
48
Růst
93
Zdraví
78
Cena
R$ 23.54
Dnes
-0.53 (-2.11%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (BRL)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues44.2544.2538.8633.9729.0724.1320.0717.5714.8013.2111.268.907.396.235.382.732.01
Cost of Revenues32.3233.3027.3123.7720.2616.9214.1812.3710.369.227.756.185.284.513.892.011.53
Gross Profit11.9310.9511.5510.218.817.215.895.204.453.993.502.712.111.721.490.720.48
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues12.1011.2610.8310.0510.099.999.699.108.928.68
Cost of Revenues9.078.467.637.177.107.026.766.446.656.09
Gross Profit3.042.813.202.882.992.972.932.662.272.59
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.008.197.065.884.964.303.682.862.521.981.601.361.170.460.37
Depreciation & Amortization2.042.010.910.801.521.331.181.040.410.340.270.230.190.160.120.060.03
Total Operating Expenses9.318.319.188.136.985.834.964.303.683.202.802.211.801.571.330.640.37
Operating Income2.622.642.372.081.481.220.850.790.720.790.710.090.310.150.160.080.11
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.001.792.10
Depreciation & Amortization0.530.510.500.50-0.470.480.460.450.420.44
Total Operating Expenses2.362.062.482.402.462.322.282.131.762.11
Operating Income0.670.750.720.490.530.650.660.530.510.42
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.030.020.040.050.000.000.000.000.010.000.000.000.000.000.000.020.01
Interest Expense1.071.070.790.740.290.230.230.220.000.000.020.000.000.000.000.010.01
Other Expense-1.17-1.19-0.95-0.86-0.29-0.24-0.240.00-0.08-0.11-0.110.35-0.01-0.010.000.010.01
IBT1.451.451.421.221.190.990.620.780.640.690.600.440.300.140.160.090.12
Income Tax Expense0.150.150.210.130.180.220.120.000.130.170.140.100.080.040.050.020.03
Net Income1.301.301.201.051.000.750.480.770.500.510.450.340.220.100.100.070.09
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.010.010.010.000.010.010.000.040.00
Interest Expense0.300.270.280.220.150.200.190.220.190.17
Other Expense-0.37-0.20-0.32-0.29-0.25-0.21-0.24-0.25-0.22-0.19
IBT0.300.540.400.200.280.440.420.280.300.30
Income Tax Expense0.010.080.020.04-0.070.100.090.090.020.03
Net Income0.300.450.370.160.350.340.330.190.260.26
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPSR$0.00R$0.00R$0.73R$0.65R$0.58R$0.44R$0.28R$0.45R$0.29R$0.30R$0.26R$0.20R$0.13R$0.06R$0.06R$0.04R$0.10
EPS DilutedR$0.00R$0.00R$0.73R$0.62R$0.60R$0.44R$0.28R$0.45R$0.29R$0.30R$0.26R$0.20R$0.13R$0.06R$0.06R$0.04R$0.09
Shares Outstanding1.751.651.651.631.711.721.721.721.711.711.711.711.711.721.721.650.93
Diluted Shares Outstanding1.751.661.651.701.651.721.721.721.711.721.711.711.711.721.721.650.94
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.20$0.20$0.11$0.11$0.15$0.16
EPS Diluted$0.00$0.00$0.00$0.00$0.20$0.20$0.11$0.11$0.15$0.16
Shares Outstanding1.751.711.651.651.711.651.721.651.711.69
Diluted Shares Outstanding1.751.711.661.651.711.661.721.671.711.69
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.370.530.410.430.360.880.300.240.260.280.270.280.240.170.340.18
Short Term Investments0.000.020.000.00-0.190.000.000.000.000.000.000.000.000.000.000.02
Total Cash & ST Investments0.370.540.410.430.360.880.300.240.260.280.270.280.240.170.340.20
Accounts Receivable2.912.713.082.751.951.651.361.041.030.900.000.000.000.440.000.00
Inventory7.698.417.206.135.124.233.853.092.522.151.651.341.130.970.810.30
Other Current Assets0.981.040.870.270.290.260.240.160.120.110.770.620.530.120.470.17
Total Current Assets11.9512.7011.569.587.727.025.764.533.933.432.692.241.901.691.630.67
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.440.530.400.530.410.370.410.410.590.35
Short Term Investments0.100.080.070.020.000.000.000.000.030.03
Total Cash & ST Investments0.540.610.470.540.410.370.410.410.620.37
Accounts Receivable4.593.082.872.714.232.912.963.082.902.07
Inventory8.508.328.608.418.137.697.687.206.936.63
Other Current Assets0.121.271.171.040.120.930.930.870.870.83
Total Current Assets13.7513.2813.1112.7012.8911.9512.0311.5611.329.90
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment6.136.555.945.575.335.024.811.551.281.010.800.650.540.450.370.15
Goodwill1.061.061.061.080.960.830.830.830.830.830.820.800.800.800.000.00
Intangible Assets0.890.970.860.660.530.440.420.380.370.350.340.330.350.371.130.07
Long-Term Investments0.010.270.010.000.190.480.000.000.000.000.000.000.000.000.00-0.01
Other Long-Term Assets0.670.300.660.280.000.010.430.070.070.050.040.030.020.020.040.05
Total Long-Term Assets8.769.448.537.617.066.816.492.822.542.232.011.811.711.651.540.26
Total Assets20.7122.1420.0917.1914.7813.8312.257.356.465.664.704.053.613.343.170.92
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment7.086.886.686.556.316.136.085.945.855.75
Goodwill1.091.051.061.061.061.061.061.061.071.07
Intangible Assets0.980.990.960.970.930.890.850.860.800.74
Long-Term Investments0.310.280.270.270.010.010.010.010.010.00
Other Long-Term Assets0.250.240.250.300.560.260.480.660.330.28
Total Long-Term Assets10.389.779.539.449.078.768.628.538.077.85
Total Assets24.1323.0522.6322.1421.9620.7120.6520.0919.3917.75
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable4.915.825.094.263.663.112.652.141.821.621.200.870.670.580.610.02
Short-Term Debt0.421.591.460.951.311.030.800.270.200.130.110.100.110.060.000.21
Other Current Liabilities2.581.431.161.160.230.160.140.410.110.110.170.140.140.080.180.04
Current Liabilities7.909.228.086.375.904.804.082.912.492.181.651.281.020.860.790.29
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable6.115.656.055.825.704.895.595.094.654.11
Short-Term Debt1.531.921.731.591.571.331.201.461.431.39
Other Current Liabilities2.231.531.571.431.610.820.781.521.621.46
Current Liabilities9.879.509.759.229.307.908.398.087.706.96
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt6.256.115.605.113.874.053.520.570.410.280.190.180.160.130.000.03
Capital Leases4.164.403.943.743.673.433.180.000.000.000.000.000.020.000.000.00
Def. Tax Liability0.000.000.000.020.090.070.120.240.230.190.170.130.090.060.050.00
Total Liabilities14.5215.7014.0711.7810.069.408.173.823.212.722.041.591.291.080.970.32
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt6.626.505.996.116.006.255.755.605.604.89
Capital Leases0.004.724.554.404.294.164.113.943.933.88
Def. Tax Liability0.300.000.000.000.000.000.000.000.000.00
Total Liabilities17.1216.3716.1315.7015.6414.5214.5114.0713.5912.14
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock4.004.004.002.502.502.502.501.811.811.811.810.910.910.910.910.29
Retained Earnings1.952.251.790.000.000.000.000.000.000.000.000.000.000.000.000.00
Comprehensive Income0.150.170.090.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Common Equity6.186.435.965.344.684.364.033.503.222.912.632.462.332.262.200.60
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock4.004.004.004.004.004.004.004.004.004.00
Retained Earnings0.620.290.052.252.061.951.911.791.571.40
Comprehensive Income2.382.382.370.170.160.150.080.090.080.07
Total Common Equity7.006.676.496.436.306.186.075.965.725.53
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt6.677.707.076.065.185.084.310.840.610.410.300.280.270.190.000.24
Book Value6.196.446.035.404.724.434.083.533.252.942.662.462.332.262.200.60
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.010.010.010.010.010.010.070.070.070.07
Book Value7.006.676.496.436.306.186.075.965.725.53
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.081.301.281.051.190.990.620.780.640.690.600.440.300.140.160.090.12
Depreciation & Amortization1.752.010.911.661.521.331.181.040.410.340.270.230.190.160.120.060.03
Stock-Based Compensation0.030.000.040.030.020.020.020.010.010.010.010.000.000.000.000.000.00
Change Working Capital-1.61-1.00-0.11-2.17-0.93-0.46-0.29-0.68-0.32-0.34-0.26-0.11-0.12-0.02-0.19-0.10-0.07
Change In Accounts Receivable-0.97-0.750.46-0.890.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Accounts Payable0.711.100.660.690.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Inventories-1.07-1.16-1.24-1.07-1.04-0.90-0.39-0.67-0.57-0.37-0.48-0.29-0.22-0.17-0.16-0.12-0.04
Other Non-cash Items4.080.13-0.201.21-0.110.320.30-0.060.050.070.060.030.020.030.010.010.00
Cash from Operations1.670.000.001.791.681.551.480.970.680.630.560.500.360.310.110.030.05
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.300.450.400.200.140.340.420.280.260.30
Depreciation & Amortization0.530.510.500.500.450.460.460.440.420.45
Stock-Based Compensation0.000.000.010.010.040.010.010.010.010.01
Change Working Capital-0.33-0.06-0.40-0.210.47-0.06-0.690.03-0.31-0.61
Change In Accounts Receivable0.00-0.39-0.22-0.180.69-0.460.030.12-0.29-0.84
Change In Accounts Payable0.790.480.000.000.000.820.000.000.310.61
Change In Inventories-1.07-0.180.30-0.21-0.28-0.45-0.02-0.48-0.27-0.30
Other Non-cash Items-0.080.09-0.020.030.000.030.05-0.111.390.18
Cash from Operations0.000.000.000.000.000.000.000.000.670.09
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-1.23-1.40-1.28-1.30-1.19-0.86-0.68-0.29-0.70-0.64-0.49-0.38-0.27-0.24-0.26-0.08-0.10
Acquisitions-0.120.00-0.120.00-0.04-0.010.000.280.000.000.00-0.010.000.000.000.230.00
Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.00-0.020.010.000.000.000.000.000.000.000.000.000.00
Cash from Investing-1.350.000.00-1.31-1.23-0.89-0.670.00-0.70-0.64-0.49-0.39-0.27-0.24-0.260.14-0.10
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.43-0.38-0.32-0.27-0.43-0.37-0.28-0.20-0.40-0.35
Acquisitions0.000.000.000.00-0.120.000.000.000.000.00
Investments0.08-0.02-0.010.000.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Investing0.000.000.000.000.000.000.000.00-0.40-0.35
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.930.000.000.79-0.67-0.52-0.23-0.46-0.20-0.22-0.13-0.11-0.09-0.06-0.08-0.03-0.02
Debt Issued2.137.700.631.801.550.611.003.930.430.420.240.120.100.140.27-0.220.26
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.13
Repurchase of Common Stock0.000.00-0.070.000.00-0.070.000.00-0.050.000.000.00-0.020.000.000.000.03
Dividends Paid-0.480.000.00-0.470.000.000.000.000.000.000.000.000.000.000.00-0.04-0.03
Other Financing Activities0.300.000.00-0.820.29-0.600.00-0.440.250.220.07-0.020.060.070.060.050.00
Cash from Financing-0.300.000.00-0.50-0.38-1.19-0.22-0.900.000.00-0.06-0.13-0.050.01-0.02-0.010.10
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.010.00
Debt Issued8.15-0.270.700.020.13-0.010.630.740.030.72
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.000.000.000.00-0.070.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.240.00
Other Financing Activities0.000.000.000.000.000.000.000.00-0.210.51
Cash from Financing0.000.000.000.000.000.000.000.00-0.460.51
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.05-0.020.12-0.020.08-0.520.580.06-0.02-0.010.01-0.020.040.07-0.170.160.05
Closing Cash Balance0.370.510.530.410.430.360.880.300.240.260.280.270.280.240.170.340.18
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.07-0.090.12-0.120.120.04-0.040.00-0.160.25
Closing Cash Balance0.510.440.530.400.530.410.370.410.410.59
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow0.441.030.630.480.490.690.800.68-0.02-0.010.070.120.090.07-0.15-0.06-0.05
Real Free Cash Flow0.411.030.590.450.470.680.780.67-0.03-0.020.060.110.080.07-0.15-0.06-0.05
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-0.010.620.170.25-0.200.41-0.030.450.28-0.26
Real Free Cash Flow-0.010.620.160.24-0.240.40-0.040.440.27-0.27
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader