Prio Future Growth

Future criteria checks 5/6

Prio is forecast to grow earnings and revenue by 23.6% and 16.8% per annum respectively. EPS is expected to grow by 20.4% per annum. Return on equity is forecast to be 26.2% in 3 years.

Key information

23.6%

Earnings growth rate

20.4%

EPS growth rate

Oil and Gas earnings growth	13.6%
Revenue growth rate	16.8%
Future return on equity	26.2%
Analyst coverage	Good
Last updated	26 Dec 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

BASE:PRIO3 - Analysts future estimates and past financials data (BRL Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	21,878	7,609	11,086	13,251	9
12/31/2025	17,231	5,818	6,139	9,232	10
12/31/2024	13,831	4,354	-6,043	9,641	15
9/30/2024	14,369	4,901	4,737	9,201	N/A
6/30/2024	14,836	5,642	4,563	8,636	N/A
3/31/2024	12,387	5,063	4,769	9,581	N/A
12/31/2023	11,905	5,180	-5,583	7,740	N/A
9/30/2023	9,884	4,559	-7,033	6,349	N/A
6/30/2023	7,824	3,722	-7,288	5,584	N/A
3/31/2023	7,552	3,520	-9,528	3,867	N/A
12/31/2022	6,363	3,427	1,196	4,927	N/A
9/30/2022	7,168	3,381	1,037	4,187	N/A
6/30/2022	6,122	2,686	-89	3,050	N/A
3/31/2022	5,271	2,468	1,057	2,430	N/A
12/31/2021	4,396	1,333	871	2,184	N/A
9/30/2021	3,498	1,177	814	1,878	N/A
6/30/2021	3,047	969	1,037	1,631	N/A
3/31/2021	2,336	448	1,845	2,104	N/A
12/31/2020	1,904	453	760	1,618	N/A
9/30/2020	1,582	523	149	1,171	N/A
6/30/2020	1,492	532	-55	856	N/A
3/31/2020	1,728	904	-444	631	N/A
12/31/2019	1,644	842	-1,334	439	N/A
9/30/2019	1,354	133	-1,011	625	N/A
6/30/2019	1,180	306	-1,121	567	N/A
3/31/2019	871	110	-1,395	332	N/A
12/31/2018	849	205	71	270	N/A
9/30/2018	775	103	40	190	N/A
6/30/2018	660	48	N/A	136	N/A
3/31/2018	576	18	N/A	51	N/A
12/31/2017	534	51	N/A	49	N/A
9/30/2017	454	354	N/A	104	N/A
6/30/2017	483	409	N/A	69	N/A
3/31/2017	431	311	N/A	49	N/A
12/31/2016	398	242	N/A	114	N/A
9/30/2016	308	135	N/A	140	N/A
6/30/2016	296	64	N/A	55	N/A
3/31/2016	290	99	N/A	60	N/A
12/31/2015	253	110	N/A	-20	N/A
9/30/2015	311	-1,094	N/A	-143	N/A
6/30/2015	308	-1,080	N/A	-36	N/A
3/31/2015	348	-1,054	N/A	-102	N/A
12/31/2014	487	-999	N/A	88	N/A
9/30/2014	404	-843	N/A	205	N/A
6/30/2014	282	-1,581	N/A	-32	N/A
3/31/2014	146	-2,137	N/A	-21	N/A
12/31/2013	4	-2,238	N/A	-283	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: PRIO3's forecast earnings growth (23.6% per year) is above the savings rate (8.7%).

Earnings vs Market: PRIO3's earnings (23.6% per year) are forecast to grow faster than the AR market (2.2% per year).

High Growth Earnings: PRIO3's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: PRIO3's revenue (16.8% per year) is forecast to grow faster than the AR market (13.7% per year).

High Growth Revenue: PRIO3's revenue (16.8% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: PRIO3's Return on Equity is forecast to be high in 3 years time (26.2%)

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/27 16:21
End of Day Share Price	2024/12/27 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Prio S.A. is covered by 31 analysts. 15 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Felipe Mattar	Barclays
Andre Fagundes	Barclays
Caio Ribeiro	BofA Global Research