Fras Le SA
BOVESPA:FRAS3

Watchlist Manager
Fras Le SA Logo
Fras Le SA
BOVESPA:FRAS3
Watchlist
Price: 27.5 BRL 1.1% Market Closed
Market Cap: 7.3B BRL
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+54%
5Y
+190%
10Y
+419%
0
Operating Income
+0%
3Y
+181%
5Y
+404%
10Y
+715%
0
Net Income
+0%
3Y
+74%
5Y
+897%
10Y
+715%

Earnings Waterfall
Fras Le SA

Revenue
4B BRL
Cost of Revenue
-2.6B BRL
Gross Profit
1.3B BRL
Operating Expenses
-787.8m BRL
Operating Income
542.7m BRL
Other Expenses
-175m BRL
Net Income
367.7m BRL

Income Statement
Fras Le SA

Rotate your device to view
Income Statement
Currency: BRL
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Interest Expense
25
25
33
37
32
34
30
27
24
21
19
19
21
23
22
18
17
16
33
0
17
28
12
25
34
36
43
44
68
85
99
118
112
117
123
113
109
105
108
121
130
Revenue
765
N/A
776
+1%
790
+2%
824
+4%
875
+6%
876
+0%
892
+2%
855
-4%
813
-5%
786
-3%
784
0%
806
+3%
833
+3%
902
+8%
970
+7%
1 011
+4%
1 141
+13%
1 217
+7%
1 274
+5%
1 346
+6%
1 366
+1%
1 385
+1%
1 326
-4%
1 446
+9%
1 671
+16%
1 970
+18%
2 289
+16%
2 492
+9%
2 582
+4%
2 646
+2%
2 830
+7%
2 996
+6%
3 058
+2%
3 192
+4%
3 329
+4%
3 394
+2%
3 389
0%
3 391
+0%
3 452
+2%
3 599
+4%
3 966
+10%
Gross Profit
Cost of Revenue
(560)
(568)
(574)
(589)
(619)
(615)
(618)
(602)
(581)
(576)
(588)
(599)
(616)
(661)
(711)
(736)
(838)
(901)
(945)
(1 011)
(1 016)
(1 021)
(986)
(1 039)
(1 191)
(1 390)
(1 599)
(1 750)
(1 834)
(1 892)
(2 020)
(2 131)
(2 155)
(2 187)
(2 234)
(2 239)
(2 250)
(2 259)
(2 325)
(2 461)
(2 635)
Gross Profit
205
N/A
208
+2%
216
+4%
235
+9%
256
+9%
261
+2%
275
+5%
253
-8%
232
-8%
209
-10%
195
-7%
207
+6%
217
+5%
241
+11%
259
+7%
276
+6%
304
+10%
316
+4%
329
+4%
335
+2%
350
+4%
363
+4%
340
-6%
407
+20%
480
+18%
580
+21%
689
+19%
743
+8%
748
+1%
754
+1%
810
+7%
866
+7%
903
+4%
1 005
+11%
1 095
+9%
1 155
+5%
1 139
-1%
1 132
-1%
1 127
0%
1 139
+1%
1 331
+17%
Operating Income
Operating Expenses
(138)
(137)
(140)
(155)
(175)
(172)
(169)
(157)
(148)
(152)
(148)
(153)
(152)
(110)
(130)
(140)
(164)
(231)
(240)
(246)
(242)
(249)
(243)
(264)
(327)
(365)
(415)
(456)
(555)
(571)
(592)
(618)
(560)
(592)
(630)
(647)
(574)
(598)
(672)
(688)
(788)
Selling, General & Administrative
(126)
(125)
(128)
(140)
(157)
(157)
(151)
(140)
(126)
(129)
(131)
(135)
(138)
(150)
(165)
(180)
(210)
(225)
(237)
(243)
(244)
(245)
(242)
(270)
(315)
(352)
(403)
(435)
(451)
(465)
(482)
(513)
(533)
(553)
(571)
(572)
(583)
(577)
(608)
(644)
(724)
Other Operating Expenses
(12)
(12)
(12)
(15)
(17)
(15)
(18)
(17)
(22)
(22)
(17)
(19)
(14)
40
34
40
46
(6)
(3)
(2)
2
(4)
(1)
6
(12)
(12)
(12)
(21)
(104)
(106)
(110)
(105)
(27)
(39)
(59)
(75)
9
(21)
(64)
(44)
(63)
Operating Income
67
N/A
71
+6%
75
+7%
80
+6%
81
+1%
89
+10%
106
+20%
96
-9%
84
-13%
58
-31%
48
-17%
54
+13%
65
+21%
131
+100%
128
-2%
136
+6%
140
+3%
85
-40%
89
+5%
89
+0%
108
+20%
114
+6%
97
-15%
143
+48%
153
+6%
215
+41%
274
+28%
287
+4%
193
-32%
183
-5%
218
+19%
248
+14%
343
+39%
413
+20%
466
+13%
508
+9%
565
+11%
535
-5%
455
-15%
451
-1%
543
+20%
Pre-Tax Income
Interest Income Expense
7
9
3
5
9
(3)
(3)
8
10
41
55
42
28
22
115
104
(26)
84
(2)
(6)
(13)
(9)
(33)
(30)
(16)
(14)
(6)
4
(65)
(46)
(27)
(25)
(61)
13
(4)
(3)
2
22
26
9
23
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(4)
14
12
140
158
145
136
91
86
75
80
(2)
(7)
(3)
6
(19)
(13)
(12)
(13)
(12)
Total Other Income
(16)
(19)
(12)
(13)
(23)
(22)
(26)
(21)
(7)
(14)
(17)
(16)
(10)
(17)
(124)
(131)
(11)
(136)
(28)
(26)
(23)
(23)
(20)
(16)
(22)
(25)
(36)
(49)
6
(50)
(62)
(64)
(32)
(76)
(73)
(78)
(21)
25
54
44
(10)
Pre-Tax Income
58
N/A
62
+6%
66
+7%
73
+10%
67
-7%
64
-5%
77
+20%
83
+8%
86
+4%
84
-2%
85
+1%
80
-7%
84
+5%
136
+62%
119
-12%
109
-8%
102
-6%
33
-68%
59
+81%
58
-3%
70
+22%
78
+11%
59
-25%
109
+86%
255
+133%
334
+31%
377
+13%
378
+0%
226
-40%
173
-23%
203
+17%
239
+17%
249
+4%
343
+38%
386
+12%
433
+12%
527
+22%
569
+8%
523
-8%
491
-6%
543
+11%
Net Income
Tax Provision
(13)
(14)
(15)
(17)
(15)
(14)
(22)
(22)
(22)
(22)
(14)
(15)
(19)
(37)
(31)
(28)
(14)
9
(7)
(3)
(38)
(44)
(40)
(60)
(73)
(91)
(103)
(60)
(15)
5
(2)
(49)
(46)
(77)
(89)
(103)
(138)
(161)
(172)
(157)
(169)
Income from Continuing Operations
45
47
51
55
52
50
55
61
64
63
72
65
64
99
88
81
89
41
52
55
33
34
19
49
182
244
274
317
211
178
201
190
203
266
297
330
389
407
351
334
375
Income to Minority Interest
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
(0)
1
2
3
5
4
4
4
4
9
9
8
6
1
2
1
1
1
(0)
2
2
(0)
(2)
(5)
(11)
(12)
(12)
(12)
(7)
Net Income (Common)
45
N/A
47
+4%
51
+8%
55
+8%
52
-5%
50
-4%
55
+10%
61
+11%
64
+5%
63
-3%
71
+14%
65
-9%
64
-1%
99
+55%
90
-9%
85
-6%
93
+10%
46
-51%
56
+23%
59
+5%
37
-37%
43
+16%
28
-35%
57
+105%
188
+231%
245
+30%
276
+13%
318
+15%
211
-33%
179
-15%
201
+12%
192
-5%
205
+7%
266
+30%
296
+11%
325
+10%
377
+16%
396
+5%
339
-14%
322
-5%
368
+14%
EPS (Diluted)
0.39
N/A
0.38
-3%
0.41
+8%
0.45
+10%
0.43
-4%
0.41
-5%
0.34
-17%
0.34
N/A
0.34
N/A
0.29
-15%
0.33
+14%
0.3
-9%
0.3
N/A
0.46
+53%
0.42
-9%
0.4
-5%
0.44
+10%
0.21
-52%
0.26
+24%
0.27
+4%
0.17
-37%
0.2
+18%
0.13
-35%
0.27
+108%
0.88
+226%
1.14
+30%
1.29
+13%
1.48
+15%
0.98
-34%
0.83
-15%
0.84
+1%
0.64
-24%
0.81
+27%
0.99
+22%
1.1
+11%
1.21
+10%
1.41
+17%
1.48
+5%
1.27
-14%
1.2
-6%
1.38
+15%

See Also

Summary
FRAS3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
FRAS3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FRAS3 stock valuation using valuation multiples.
Wall Street Estimates
FRAS3 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FRAS3 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 254,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.