Embraer S.A. - ADR Financials

$65.43

$1.06 (1.65%)

As on 02-Jan-2026 09:30EDT

Market cap

$12,331 Mln

Revenue (TTM)

$18,696 Mln

P/E Ratio

37.7

P/B Ratio

3.2

Div. Yield

0.1 %

Income Statement (R$ Mln)	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
Operating Revenue	18,695.77	6,394.70	5,268.50	4,540.40	4,201.07	3,771.10
Cost of Revenue	15,259.46	5,241.60	4,358.90	3,628.20	3,537.60	3,293.50
Gross Profit	3,436.31	1,153.10	909.60	912.20	655.85	477.60
Operating Expenses	1,351.78	485.60	595.10	1,022.70	458.30	801.00
Operating Profit (EBIT)	2,084.53	667.50	314.50	-110.50	201.30	-323.40
Other Income	--	--	--	--	--	--
Profit before Tax	1,142.11	557.00	120.70	-205.80	27.40	-635.20
Provision for Tax	645.14	202.40	-43.60	-2.30	70.90	93.10
Profit after Tax (Net Income)	533.19	352.50	164.00	-185.40	-44.70	-731.90
Minority Interest	10.50	-2.10	-0.30	18.10	-1.20	585.20
Consolidated Profit	697.90	1,918.85	783.56	-953.66	-274.82	-3,616.01

Liabilities (R$ Mln)	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
Shareholder's Funds	3,574.79	3,075.60	2,786.50	2,567.50	2,667.90	2,826.30
Minority Interest	10.50	--	--	--	--	--
Non-Current Liabilities	3,804.51	4,063.40	4,077.60	4,100.50	4,551.20	5,180.00
Current Liabilities	4,782.62	4,416.30	3,665.60	3,217.30	2,828.80	2,428.70
Total Liabilities	17,312.67	11,824.30	10,782.50	10,142.10	10,155.00	10,547.60

Assets (R$ Mln)	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
Non-Current Assets	5,678.63	5,311.90	4,727.10	4,385.50	4,279.20	4,400.20
Current Assets	6,851.41	6,512.40	6,055.40	5,756.60	5,875.80	6,147.40
Total Assets	19,381.45	11,824.30	10,782.50	10,142.10	10,155.00	10,547.60
Total Debt*	2,386.98	2,602.90	2,982.40	15,731.85	20,145.35	21,831.60
Net Current Assets	--	2,096.10	2,389.80	2,539.30	3,047.00	3,718.60

Cashflow (R$ Mln)	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
Cash From Operating Activities	--	871.20	617.00	751.30	515.30	-1,290.20
Cash Flow from Investing Activities	--	-599.70	-447.60	-109.50	-131.60	-105.30
Cash from Financing Activities	--	-335.70	-348.70	-669.20	-441.04	1,008.70
Net Cash Inflow / Outflow	--	--	--	--	--	--

Financials Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
Adjusted EPS (R$)	1.83	0.48	0.89	-1.01	-0.24	-3.98
Cash EPS (R$)	--	0.81	2.21	0.14	0.89	-2.39
Adjusted Book Value (R$)	--	4.19	15.17	13.98	14.53	15.36
Dividend per Share (R$)	--	--	--	--	--	--
Cash Flow per Share (R$)	--	1.19	3.36	4.09	2.81	-7.01
Free Cash Flow per Share (R$)	--	0.55	1.01	2.70	1.35	-8.23

Profitability Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
ROCE (%)	--	6.16	1.36	-0.90	-0.19	-5.17
ROE (%)	16.08	12.03	6.13	-7.08	-1.63	-23.07
ROA (%)	3.03	3.12	1.57	-1.83	-0.43	-6.93
EBIT Margin (%)	11.08	12.03	6.77	0.40	6.45	-11.02
Net Margin (%)	2.85	5.51	3.11	-4.08	-1.06	-19.41
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
Revenue Growth (%)	208.60	0.21	0.16	0.08	0.11	-0.31
EBIT Growth (%)	131.08	115.85	1,869.61	-93.33	165.28	-1,979.64
Net Profit Growth (%)	12.43	114.94	188.46	-314.77	93.89	-127.09
EPS Growth (%)	-32.82	-0.46	1.88	-3.15	0.94	-1.27
Book Value Growth (%)	14.23	--	--	--	--	--

Solvency Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
Debt to Equity	--	0.85	1.07	6.13	7.55	7.72
Short term debt to equity ratio	0.03	0.04	0.05	0.12	0.22	0.14
Current Ratio	1.43	1.47	1.65	1.79	2.08	2.53
Quick Ratio	0.67	0.82	0.94	1.08	1.39	1.51
Interest Coverage	4.67	3.41	1.48	0.08	1.06	-1.74

Operating Efficiency Ratios	TTM	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20
Debtors to sales (%)	6.33	17.17	17.81	19.04	21.31	21.00
Asset Turnover	1.06	0.57	0.50	0.45	0.41	0.36
Receivable days	--	58.14	62.49	70.79	73.35	72.53
Inventory Days	--	191.89	205.54	213.94	228.42	207.62
Payable days	--	63.81	66.56	64.28	52.26	47.70
Cash Conversion Cycle	--	186.23	201.46	220.46	249.51	232.45

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement (R$ Mln)