MPM Corpóreos S.A

ESPA3 · SA · Consumer Cyclical / Personal Services

4.93BRL-0.27 (-5.19%)

Price History

Full chart

Market Stats

Previous Close5.20

Open5.00

Day Range4.92 – 5.20

52-Week Range5.64 – 12.89

Volume107.40K

Market Cap270.39M

P/E (TTM)37.85

Forward P/E0.00

EPS0.20

Dividend Yield3.81%

Beta0.27

50-Day Avg7.26

200-Day Avg8.92

About

MPM Corpóreos S.A., together with its subsidiaries, provides laser hair removal services in Brazil, Chile, Argentina, Colombia, and Paraguay. It operates through Laser; International Operations; and Franchising (Royalties) segments. The company offers physiotherapy services in the areas of laser hair removal, and facial and body aesthetics under the Espaçolaser, Cela, and Definite brands. It also franchises its stores. The company was founded in 2004 and is headquartered in São Paulo, Brazil.

Company Details

SectorConsumer Cyclical
IndustryPersonal Services
CEOMs. Magali Rogeria de Moura Leite
Employees4.79K
HeadquartersAvenida do Eucaliptos, no. 763, São Paulo, SP, Brazil, 04517-050, Brazil
Websitehttps://ri.espacolaser.com.br

Leadership

Ms. Magali Rogeria de Moura LeiteCEO, CFO, IRO & Member of Board of Executive Officers · b. 1971
Ms. Mariana Gama Costabile MattarDirector of People, ESG, Performance & Culture and Member of Executive Officers
Mr. Hamiltom BaezChief Information and Digital Officer & Member of Executive Officers
Mr. Joao Marcelo Veras SckiezarOperation Director

Financials

Income Statement

Currency: BRL	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	0	193.67M	336.29M	647.60M	521.91M	714.26M	906.51M	1.01B	1.03B	1.09B
Growth (%)	-	-	+73.64%	+92.57%	-19.41%	+36.86%	+26.92%	+11.02%	+2.32%	+6.14%
Cost of Revenue	0	81.45M	158.47M	285.38M	283.29M	423.57M	576.52M	634.56M	684.63M	752.51M
Gross Profit	0	112.22M	177.82M	362.21M	238.62M	290.69M	330.00M	371.89M	345.14M	340.47M
Gross Margin	-	57.95%	52.88%	55.93%	45.72%	40.70%	36.40%	36.95%	33.52%	31.15%
Operating Expense	2.59M	56.09M	112.41M	203.06M	164.27M	73.25M	268.86M	255.22M	199.27M	172.27M
Operating Income	-2.59M	56.13M	65.41M	159.15M	74.35M	217.45M	61.13M	116.67M	145.87M	168.20M
Operating Margin	-	28.98%	19.45%	24.57%	14.25%	30.44%	6.74%	11.59%	14.16%	15.39%
EBITDA	-2.59M	57.65M	85.02M	206.59M	233.96M	339.74M	159.07M	230.16M	242.16M	270.67M
EBITDA Margin	-	29.77%	25.28%	31.90%	44.83%	47.57%	17.55%	22.87%	23.52%	24.76%
Net Income	45.17M	35.78M	32.93M	51.03M	62.10M	177.35M	-50.20M	-23.11M	2.52M	15.68M
Net Income Margin	-	18.48%	9.79%	7.88%	11.90%	24.83%	-5.54%	-2.30%	0.24%	1.43%
Interest Expense	2.00K	2.50M	17.77M	51.89M	62.23M	55.64M	105.28M	134.40M	140.64M	155.84M
Interest Expense % of Total Revenue	-	1.29%	5.28%	8.01%	11.92%	7.79%	11.61%	13.35%	13.66%	14.26%

Balance Sheet

Currency: BRL	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	328.48M	418.83M	775.45M	1.13B	1.46B	2.22B	2.33B	2.28B	2.29B	2.21B
Total Liabilities	195.21M	247.79M	572.32M	902.07M	1.11B	1.50B	1.44B	1.42B	1.44B	1.35B
Total Equity	130.63M	164.82M	190.94M	199.66M	334.20M	713.25M	880.96M	857.79M	855.79M	858.55M
Cash	28.64M	20.00M	69.25M	55.11M	148.95M	143.45M	238.39M	157.96M	224.07M	145.32M
Total Debt	8.34M	15.79M	162.34M	318.37M	519.86M	975.88M	969.16M	891.15M	864.80M	753.03M
Net Debt	-20.29M	-4.21M	93.09M	263.26M	370.91M	832.44M	730.77M	733.18M	640.74M	607.72M

Cash Flow

Currency: BRL	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	814.00K	23.04M	47.58M	55.82M	108.63M	-30.57M	9.83M	70.51M	118.67M	116.16M
Investing Cash Flow	-19.68M	-37.58M	-91.85M	-119.72M	-131.18M	-1.61B	-152.24M	-39.38M	-26.39M	-52.32M
Financing Cash Flow	47.50M	5.91M	93.52M	49.75M	116.39M	1.63B	237.35M	-111.56M	-26.17M	-142.59M
Capital Expenditure	0	36.67M	65.14M	87.18M	52.48M	103.41M	60.22M	41.88M	29.02M	47.81M
Free Cash Flow	814.00K	-13.63M	-17.56M	-31.36M	56.16M	-133.98M	-50.38M	25.10M	89.64M	68.35M
Dividends Paid	0	3.00M	14.98M	15.33M	13.96M	34.74M	0	-	-	598.00K
FCF to OCF	100.00%	-59.18%	-36.90%	-56.17%	51.69%	438.21%	-512.39%	35.60%	75.54%	58.84%
Dividend Paid to FCF	0.00%	-21.98%	-85.34%	-48.88%	24.86%	-25.93%	0.00%	-	-	0.87%

Earnings

Report Date	Mar 29, 2021	May 12, 2021	Sep 1, 2021	Sep 30, 2021	May 16, 2022	Aug 15, 2022	Nov 14, 2022	Dec 31, 2022	May 15, 2023	Aug 14, 2023	Nov 13, 2023	Dec 31, 2023	May 9, 2024	Aug 7, 2024	Nov 7, 2024
EPS Estimate	0.05	1.00	1.10	0.06	0.80	0.30	0.60	-0.01	0.10	0.20	0.02	0.00	0.40	0.40	0.20
EPS Actual	6.54	1.30	2.32	0.65	0.27	-0.97	-0.69	-0.23	0.30	0.06	0.00	-0.02	0.37	0.05	-0.12
Surprise	12980.00%	30.00%	110.91%	983.33%	-66.25%	-423.33%	-215.00%	-2200.00%	200.00%	-70.00%	-100.00%	-	-7.50%	-87.50%	-160.00%
Timing	Pre-market	-	Pre-market	-	After-hours	After-hours	After-hours	-	After-hours	After-hours	After-hours	-	After-hours	After-hours	After-hours

Key Statistics & Ratios

Market Cap270.39M

Enterprise Value895.33M

Trailing P/E37.85

Forward P/E0.00

Price / Sales0.25

Price / Book0.29

EPS0.20

Book Value24.15

Revenue (TTM)1.10B

Gross Profit (TTM)368.57M

EBITDA214.76M

Profit Margin0.70%

Operating Margin11.28%

Return on Equity0.57%

Return on Assets4.59%

Shares Outstanding35.72M

Shares Float22.24M

Beta0.27

Dividend Yield3.81%

Dividend Rate0.28

Payout Ratio138.95%

Dividends

20261×

0.01May 4, 2026

20252×

0.38Dec 30, 20250.02Apr 30, 2025

20212×

0.82Sep 6, 20210.60Apr 30, 2021

Stock Splits

Jun 15, 20261:10