Skip to main content

Menu

Select a tool from the sidebar

Create your free account now!

Sign in to customize and use tools on the sidebar.

Sign InCreate free account
Magazine Luiza S.A. logo
MGLU3.SA
Magazine Luiza S.A.
13:12:21
4.49 R$
0.0000 (%0.00)
Previous Close: 4.5
Day Low₺4.48
Day High₺4.53
Bid
Ask
Overview
Technicals
Financial Statements
Comments
Archive

MGLU3.SA: Magazine Luiza S.A. Financials

Magazine Luiza S.A. Income Statement

Total revenue
Net income
Gross margin TTM
26.53%
Operating margin TTM
2.7%
Net profit margin TTM
52.86%
Return on investment TTM
1.81%
Period end31/12/202531/12/202431/12/202331/12/2022
Total revenue38,703,387,00038,038,068,00036,768,149,00037,299,002,000
Operating income1,045,800,0001,562,432,000-372,148,000771,635,000
Net income204,603,000448,717,000-979,104,000-498,975,000

All line items

Line item31/12/202531/12/202431/12/202331/12/2022
Total revenue38,703,387,00038,038,068,00036,768,149,00037,299,002,000
Cost of revenue28,433,623,00026,410,812,00026,604,266,00026,860,106,000
Gross profit10,269,764,00011,627,256,00010,163,883,00010,438,896,000
Research and development expenses0000
General and administrative expenses0000
Selling and marketing expenses0000
Selling, general and administrative expenses9,223,959,0008,958,003,0008,723,427,0008,350,965,000
Other expenses01,106,821,0001,812,604,0001,316,296,000
Operating expenses9,224,000,00010,064,824,00010,536,031,0009,667,261,000
Cost and expenses37,657,600,00036,475,636,00037,140,297,00036,527,367,000
Net interest income-1,268,346,000-1,475,048,000-1,039,830,000-2,144,408,000
Interest income775,854,000720,233,000255,821,000285,774,000
Interest expense2,044,200,0002,195,281,0001,295,651,0002,430,182,000
Depreciation and amortization1,284,800,000374,601,000304,208,000310,151,000
EBITDA3,203,500,0001,708,654,000-178,154,0001,215,407,000
EBIT1,918,700,0001,334,053,000-482,362,000905,256,000
Non-operating income (excl. interest)-872,900,000228,379,000110,214,000-133,621,000
Operating income1,045,800,0001,562,432,000-372,148,000771,635,000
Total other income/expenses (net)-1,171,300,000-1,475,048,000-1,692,219,000-2,041,033,000
Income before tax-125,500,00087,384,000-2,064,367,000-1,269,398,000
Income tax expense-330,099,000-361,333,000-1,085,263,000-770,423,000
Net income from continuing operations204,603,000448,717,000-979,104,000-498,975,000
Net income from discontinued operations0000
Other adjustments to net income0000
Net income204,603,000448,717,000-979,104,000-498,975,000
Net income deductions0000
Bottom line net income204,603,000448,717,000-979,104,000-498,975,000
EPS0.260.61-1-0.7
Diluted EPS0.260.61-1-0.69
Weighted average shares outstanding774,601,561736,060,221669,191,122713,894,564
Weighted average diluted shares outstanding774,601,561736,060,221675,059,235720,595,601

Magazine Luiza S.A. Balance Sheet

Total assets
Total liabilities & equity
Liquidity ratio MRQ
—
Current ratio MRQ
—
Long-term debt / assets MRQ
3,946,200,000%
Total debt / assets MRQ
—
Period end31/12/202531/12/202431/12/202331/12/2022
Total assets37,911,200,00037,311,858,00037,455,067,00037,765,845,000
Total liabilities26,633,200,00025,992,596,00027,844,533,00027,117,144,000
Total equity11,278,000,00011,319,262,0009,610,534,00010,648,701,000

All line items

Line item31/12/202531/12/202431/12/202331/12/2022
Cash and cash equivalents1,575,837,0001,827,197,0002,593,346,0002,420,045,000
Short-term investments459,927,000337,894,000779,072,000304,298,000
Cash and short-term investments2,035,764,0002,165,091,0003,372,418,0002,724,343,000
Net receivables10,146,750,0007,494,933,0007,159,168,0009,336,842,000
Accounts receivable5,609,000,0005,833,528,0005,885,450,0006,760,270,000
Other receivables4,537,800,0001,661,405,0001,273,718,0002,576,572,000
Inventory7,181,339,0007,611,132,0007,497,299,0007,790,069,000
Prepaid expenses0000
Other current assets475,201,0002,279,668,0002,192,278,0002,086,882,000
Total current assets19,839,054,00019,550,824,00020,221,163,00021,938,136,000
Property, plant and equipment (net)5,115,281,0005,070,097,0005,184,576,0005,466,976,000
Goodwill02,241,768,0002,253,177,0002,253,289,000
Intangible assets4,555,400,0002,240,519,0002,251,630,0002,174,221,000
Goodwill and intangible assets4,555,400,0004,482,287,0004,504,807,0004,427,510,000
Long-term investments3,180,000,000633,968,00000
Tax assets3,664,800,0003,285,792,0002,836,852,0001,686,360,000
Other non-current assets1,556,700,0004,288,890,0004,707,669,0004,246,863,000
Total non-current assets18,072,100,00017,761,034,00017,233,904,00015,827,709,000
Other assets0000
Total assets37,911,200,00037,311,858,00037,455,067,00037,765,845,000
Total payables11,866,900,00012,393,820,00011,550,153,00011,473,300,000
Accounts payable11,499,800,00010,283,119,0009,324,072,0009,543,257,000
Other payables367,100,0002,110,701,0002,226,081,0001,930,043,000
Accrued expenses501,900,000000
Short-term debt1,452,300,0001,402,168,0002,954,347,000124,297,000
Capital lease obligations (current)0452,654,000508,359,000619,788,000
Tax payables0363,003,000359,971,000224,889,000
Deferred revenue155,100,000000
Other current liabilities3,206,600,0002,461,908,0002,395,268,0002,615,540,000
Total current liabilities17,182,800,00016,710,550,00017,408,127,00014,832,925,000
Long-term debt3,946,200,0003,179,992,0004,400,508,0006,984,460,000
Capital lease obligations (non-current)3,130,000,0003,080,881,0003,069,796,0003,073,728,000
Deferred revenue (non-current)810,100,000952,935,0001,102,758,000423,464,000
Deferred tax liabilities (non-current)76,900,0001,931,595,0001,724,288,0001,302,587,000
Other non-current liabilities1,487,200,000136,643,000139,056,000499,980,000
Total non-current liabilities9,450,400,0009,282,046,00010,436,406,00012,284,219,000
Other liabilities0000
Capital lease obligations3,130,000,0003,533,535,0003,578,155,0003,693,516,000
Total liabilities26,633,200,00025,992,596,00027,844,533,00027,117,144,000
Treasury stock-222,200,000-503,574,000-990,603,000-1,245,809,000
Preferred stock0000
Common stock14,002,500,00013,602,498,00012,352,498,00012,352,498,000
Retained earnings343,800,000768,554,000319,837,0001,298,941,000
Additional paid-in capital0000
Accumulated other comprehensive income/loss-2,846,200,000-2,548,216,000-2,071,198,000-1,756,929,000
Other stockholders' equity100,000000
Total stockholders' equity11,278,000,00011,319,262,0009,610,534,00010,648,701,000
Total equity11,278,000,00011,319,262,0009,610,534,00010,648,701,000
Minority interest0000
Total liabilities and total equity37,911,200,00037,311,858,00037,455,067,00037,765,845,000
Total investments3,639,900,000971,862,000779,072,000304,298,000
Total debt8,528,500,0008,115,695,00010,933,010,00010,802,273,000
Net debt6,952,663,0006,288,498,0008,339,664,0008,382,228,000

Magazine Luiza S.A. Cash Flow Statement

Cash from operations
Cash from investing
Cash flow / share TTM
—
Revenue / share TTM
—
Operating cash flow TTM
—
Period end31/12/202531/12/202431/12/202331/12/2022
Cash from operations15,047,836,00015,835,331,00015,903,221,0003,064,122,000
Cash from investing-1,000,816,000-1,290,606,000-148,400,000-1,043,558,000
Cash from financing-14,186,285,000-15,310,874,000-15,581,520,000-2,166,737,000
Net change in cash-251,360,000-766,149,000173,301,000-146,173,000

All line items

Line item31/12/202531/12/202431/12/202331/12/2022
Net income204,600,000448,717,000-979,104,000-498,975,000
Depreciation and amortization1,284,800,0001,333,288,0001,242,690,0001,163,624,000
Deferred income tax0000
Stock-based compensation023,207,00068,323,000116,677,000
Change in working capital13,169,122,000-1,136,286,0001,620,935,0002,127,183,000
Accounts receivable-1,093,668,000-917,795,0002,023,650,000-306,295,000
Inventory33,317,999-333,806,000230,501,0001,152,038,000
Accounts payable14,685,986,000000
Other working capital-456,513,999115,315,000-633,216,0001,281,440,000
Other non-cash items389,314,00015,166,405,00013,950,377,000155,613,000
Net cash from operating activities15,047,836,00015,835,331,00015,903,221,0003,064,122,000
Investments in property, plant and equipment-891,615,000-266,600,000-168,225,000-265,129,000
Acquisitions (net)-16,451,000-561,059,000-528,948,000-620,147,000
Purchases of investments0000
Sales/maturities of investments0000
Other investing activities-92,750,000-462,947,000548,773,000-158,282,000
Net cash from investing activities-1,000,816,000-1,290,606,000-148,400,000-1,043,558,000
Net debt issuance312,050,000-2,770,091,000-517,465,000-470,447,000
Long-term net debt issuance0-2,770,091,000-517,465,000-470,447,000
Short-term net debt issuance312,050,000000
Net stock issuance0000
Net common stock issuance0000
Common stock issuance0000
Common stock repurchased0000
Net preferred stock issuance0000
Net dividends paid-225,000,00000-99,966,000
Common dividends paid-225,000,00000-99,966,000
Preferred dividends paid0000
Other financing activities-14,273,335,000-12,540,783,000-15,064,055,000-1,596,324,000
Net cash from financing activities-14,186,285,000-15,310,874,000-15,581,520,000-2,166,737,000
Effect of FX changes on cash-112,095,000000
Net change in cash-251,360,000-766,149,000173,301,000-146,173,000
Cash at end of period1,575,837,0001,827,197,0002,593,346,0002,420,045,000
Cash at beginning of period1,827,197,0002,593,346,0002,420,045,0002,566,218,000
Operating cash flow15,047,836,00015,835,331,00015,903,221,0003,064,122,000
Capital expenditure-330,687,000-266,600,000-168,225,000-265,129,000
Free cash flow14,717,149,00015,568,731,00015,734,996,0002,798,993,000
Income taxes paid0000
Interest paid0000