Data do último fechamento disponível 12/30/2010 12/29/2011 12/28/2012 12/30/2013 12/30/2014 12/30/2015

IBOV 69304 56754 60952 51507 50007 43349

Magaz Luiza ON
Em R$ Real
Nao Consolidado 12/31/2010 12/31/2011 12/31/2012 12/31/2013 12/31/2014 12/31/2015
Meses 12 12 12 12 12 12
Preco / Lucro x - 142.6 -335.9 12.4 10.9 -6.0
Preco / Valor Patrim x - 2.9 3.7 2.0 1.8 0.7
Price Sales Ratio x - 0.3 0.3 0.2 0.1 0.0
Preco / EBITDA x - 6.4 9.6 3.1 2.4 0.9
Preco / Flx Cx Livre x - -3.7 -25.8 5.5 -14.5 0.8
Lucro / Preco % - 0.7 -0.3 8.1 9.2 -16.7
Valor de Mercado $ - 1779152760 2265902100 1389154700 1380874623.6 386078871.05
Enterprise Value $ - 2192553760 2971338100 1953980700 2249367623.6 1121105871.1
Estr Cap (D/D+Val Merc)% - 24.9 35.3 48.7 55.3 82.5
EV / EBITDA da empresa x - 8.4 12.6 4.3 3.9 2.6
EV / EBITDA da classe x - 7.9 12.6 4.4 4.0 2.6
EV / EBIT da empresa x - 11.6 20.0 5.6 4.9 3.6
EV / EBIT da classe x - 10.8 20.0 5.6 5.0 3.7

Consolidado 12/31/2010 12/31/2011 12/31/2012 12/31/2013 12/31/2014 12/31/2015

Meses 12 12 12 12 12 12
Preco / Lucro x - 142.6 -335.9 12.4 10.9 -6.0
Preco / Valor Patrim x - 2.9 3.7 2.0 1.8 0.7
Price Sales Ratio x - 0.3 0.3 0.2 0.1 0.0
Preco / EBITDA x - 5.5 9.4 3.0 2.3 0.8
Preco / Flx Cx Livre x - -3.2 -13.0 -16.9 -65.2 0.7
Lucro / Preco % - 0.7 -0.3 8.1 9.2 -16.7
Valor de Mercado $ - 1779152760 2265902100 1389154700 1380874623.6 386078871.05
Enterprise Value $ - 2242413760 2903511100 1937840700 2229352623.6 1094300871.1
Estr Cap (D/D+Val Merc)% - 28.6 35.3 48.7 55.3 82.5
EV / EBITDA da empresa x - 7.5 12.0 4.1 3.7 2.4
EV / EBITDA da classe x - 7.0 12.0 4.1 3.7 2.4
EV / EBIT da empresa x - 10.5 19.6 5.2 4.5 3.2
EV / EBIT da classe x - 9.8 19.6 5.2 4.6 3.3
12/29/2016 12/28/2017 5/28/2018
60227 76402.08 75355.84

12/31/2016 12/31/2017 5/28/2018

12 12 12
26.6 36.1 39.5
3.6 7.3 9.7
0.2 1.2 1.5
3.4 14.4 18.0
18.7 -90.8 53.8
3.8 2.8 2.5
2258653466.6 15180143228 19849473630
2725579466.6 14421162228 19632734630
45.0 5.4 4.0
4.0 14.7 18.7
4.1 13.6 17.8
5.0 17.3 21.7
5.1 16.0 20.6

12/31/2016 12/31/2017 5/28/2018

12 12 12
26.6 36.1 39.5
3.6 7.3 9.7
0.2 1.2 1.5
3.2 13.6 17.2
17.4 -94.1 52.8
3.8 2.8 2.5
2258653466.6 15180143228 19849473630
2689304466.6 14379381228 19593751630
45.0 5.4 4.0
3.8 14.0 17.8
3.8 12.9 16.9
4.6 16.2 20.5
4.7 15.0 19.5
Data do últi 12/30/2010 12/29/2011 12/28/2012 12/30/2013 12/30/2014 12/30/2015 12/29/2016 12/28/2017 5/28/2018
P/L 0 142.6 -335.9 12.4 10.9 -6.0 26.6 36.1 39.5
MGLU3 8.886555 11.33258 7.042054 7.366665 2.176304 13.09112 79.99117 108.42

MGLU x P/L

120
108.42
100

80

60

40 39.5

20
10.9
0

-20

MGLU3 P/L
108.42

39.5