Subscribe

Dimed S.A. Distribuidora de Medicamentos (PNVL3.SA)

BRL11.09 -0.24 (-2.12%)
BR SAO Healthcare Drug Manufacturers - General
Address Av Industrial Belgraf, 865 - Industrial
Eldorado do Sul, RS, BR
CEO Julio Ricardo Mottin Neto Neto
IPO 2000-01-03
ISIN BRPNVLACNOR9

Explore sections of this company profile

Description

Headquartered in Eldorado do Sul, Brazil, Dimed S.A. Distribuidora de Medicamentos is a Brazilian company that supplies a wide range of goods, including pharmaceuticals, fragrances, personal care products, cosmetics, and dermocosmetics. Its business model encompasses both retail and wholesale operations. The company distributes its merchandise through logistical hubs situated in the states of Rio Grande do Sul, Paraná, and Espírito Santo. Furthermore, it boasts an extensive retail network of 517 stores, located across Rio Grande do Sul, Santa Catarina, Paraná, and São Paulo. Before April 2000, the company was known as Panvel S.A. Drogarias e Farmacias.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
BRL11.09 -0.24 (-2.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
829.4K
Beta
0.34
Float Shares
71.74M
Free Float %
48.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.25% +0.93% -12.31% -26.54% +16.67% -1.73% +39.02% +2.23% -42.48% +8.18% +3,148.44%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
11.09
DCF (Unlevered) 46.31 +317.6%
DCF (Levered) 69.84 +529.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 80% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 2 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.58
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Drug Manufacturers - General: +6.6%
    +11.5% Q1'26: +15.2% (vs Q1'25)
  • EPS growth Drug Manufacturers - General: +18.2%
    +18.6% Q1'26: +29.4% (vs Q1'25)
  • FCF margin FCF growth · Drug Manufacturers - General: +36.0%
    +3.6% Q1'26: +1.5% (vs Q1'25)
  • EBIT margin Drug Manufacturers - General: +19.4%
    +4.3% Q1'26: +4.5% (vs Q1'25)
  • ROIC Drug Manufacturers - General: +10.2%
    +8.7% Q1'26: +9.7% (vs Q1'25)
  • Share dilution Drug Manufacturers - General: +0.0%
    -0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Drug Manufacturers - General: -0.29×
    3.20× Q1'26: 2.74× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.43) × ERP
WACC = 54% × Ke + 46% × Kd (9.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 46.31 Current price: 11.09
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
1 EPS Ana.
Dec 2027
5 Rev. Ana.
1 EPS Ana.
Dec 2028
4 Rev. Ana.
1 EPS Ana.
Dec 2029
3 Rev. Ana.
Dec 2030
3 Rev. Ana.
Revenue
2.26B
est: 2.29B (-1.2%)
2.43B
est: 2.46B (-1.2%)
2.72B
est: 2.74B (-0.7%)
2.82B
est: 2.81B (+0.5%)
3.23B
est: 3.26B (-0.9%)
3.99B
est: 4.04B (-1.2%)
4.46B
est: 4.71B (-5.3%)
4.94B
est: 5.14B (-3.8%)
5.51B
est: 5.60B (-1.6%)
6.29B
6.25B – 6.34B
+12.2% YoY
7.10B
6.84B – 7.49B
+12.9% YoY
8.03B
8.00B – 8.05B
+13.0% YoY
9.07B
8.86B – 9.37B
+13.0% YoY
10.06B
9.84B – 10.40B
+11.0% YoY
EBITDA
111.39M
est: 191.02M (-41.7%)
132.20M
est: 205.73M (-35.7%)
213.27M
est: 229.21M (-7.0%)
206.39M
est: 234.39M (-11.9%)
278.14M
est: 272.00M (+2.3%)
333.02M
est: 337.47M (-1.3%)
394.31M
est: 405.85M (-2.8%)
427.65M
est: 442.73M (-3.4%)
470.83M
est: 482.55M (-2.4%)
541.64M
538.39M – 546.49M
+12.2% YoY
611.75M
589.31M – 645.54M
+12.9% YoY
691.28M
689.22M – 693.34M
+13.0% YoY
781.07M
763.56M – 807.39M
+13.0% YoY
866.60M
847.17M – 895.81M
+11.0% YoY
EBIT
87.36M
est: 88.45M (-1.2%)
104.07M
est: 95.26M (+9.2%)
118.42M
est: 106.14M (+11.6%)
88.61M
est: 108.54M (-18.4%)
120.36M
est: 125.95M (-4.4%)
148.46M
est: 156.27M (-5.0%)
194.16M
est: 247.21M (-21.5%)
217.44M
est: 269.68M (-19.4%)
238.29M
est: 293.93M (-18.9%)
329.92M
327.94M – 332.88M
+12.2% YoY
372.63M
358.96M – 393.21M
+12.9% YoY
421.08M
419.82M – 422.33M
+13.0% YoY
475.76M
465.10M – 491.80M
+13.0% YoY
527.86M
516.03M – 545.65M
+11.0% YoY
Net Income
59.80M
est: 59.74M (+0.1%)
74.98M
est: 71.91M (+4.3%)
76.76M
est: 87.65M (-12.4%)
56.15M
est: 66.15M (-15.1%)
79.43M
est: 129.29M (-38.6%)
86.35M
est: 99.79M (-13.5%)
92.91M
est: 91.34M (+1.7%)
105.51M
est: 122.58M (-13.9%)
124.61M
est: 132.37M (-5.9%)
172.67M
170.65M – 183.47M
+30.4% YoY
213.38M
205.65M – 221.10M
+23.6% YoY
264.00M
247.94M – 266.58M
+23.7% YoY
— – —
-100.0% YoY
— – —
SGA
135.27M
est: 125.43M (+7.8%)
141.24M
est: 135.09M (+4.6%)
599.85M
est: 150.51M (+298.6%)
149.01M
est: 153.91M (-3.2%)
179.66M
est: 178.60M (+0.6%)
220.14M
est: 221.59M (-0.7%)
232.79M
est: 433.50M (-46.3%)
288.83M
est: 472.89M (-38.9%)
1.31B
est: 515.41M (+155.1%)
578.54M
575.06M – 583.71M
+12.2% YoY
653.42M
629.46M – 689.51M
+12.9% YoY
738.37M
736.17M – 740.57M
+13.0% YoY
834.27M
815.57M – 862.39M
+13.0% YoY
925.63M
904.88M – 956.83M
+11.0% YoY
EPS
0.44
est: 0.40 (+10.7%)
0.55
est: 0.48 (+15.0%)
0.57
est: 0.58 (-2.2%)
0.37
est: 0.44 (-15.9%)
0.53
est: 0.86 (-38.4%)
0.58
est: 0.66 (-12.2%)
0.62
est: 0.61 (+0.9%)
0.71
est: 0.81 (-12.3%)
0.84
est: 0.88 (-4.5%)
1.17
1.14 – 1.22
+33.0% YoY
1.41
1.37 – 1.47
+20.5% YoY
1.70
1.65 – 1.77
+20.6% YoY
— – —
-100.0% YoY
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-28 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-27 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-26 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-25 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-22 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-21 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-20 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-19 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-18 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-15 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-14 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-13 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-12 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-11 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-08 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-07 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-06 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-05 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-05-04 A- 4/5 5/5 4/5 4/5 1/5 3/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-29 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-23 A- 4/5 5/5 3/5 5/5 1/5 3/5 4/5
2026-04-22 A- 4/5 5/5 3/5 5/5 1/5 3/5 4/5
2026-04-20 A- 4/5 5/5 3/5 5/5 1/5 3/5 4/5
2026-04-17 A- 4/5 5/5 3/5 5/5 1/5 3/5 4/5
2026-04-16 A- 4/5 5/5 3/5 5/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
444.01M
OE per share TTM
2.97
Owner's Yield
25.06%
Maintenance CapEx ratio
82.88%
Maint CapEx / Avg PPE
24.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 14 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 VanEck Brazil Small-Cap ETF BRF 0.51% 116.7K 0.60%
2 Sophus Capital Emerging Market Small Cap ETF EMSC 0.48% 212.2K 0.85%
3 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.03% 200.5K 0.65%
4 Avantis Emerging Markets Value ETF AVES 0.01% 201.5K 0.36%
5 Avantis Emerging Markets ex-China Equity ETF AVXC 0.01% 34.1K 0.33%
6 Dimensional - Emerging Markets ex China Core Equity ETF DEXC 0.01% 18.4K 0.56%
7 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 27.3K 0.44%
8 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 310.6K 0.39%
9 Avantis Emerging Markets Equity UCITS ETF USD Acc AVEM.L 0.00% 7.8K 0.35%
10 Dimensional - Emerging Markets Value ETF DFEV 0.00% 48.7K 0.46%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
21.5K
Shares Outstanding
149.02M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Antônio Carlos Tocchetto Napp Chief Financial Officer & Investor Relations Officer male
Julio Ricardo Mottin Neto Chief Executive Officer male
Roberto Coimbra Santos Executive Officer, MD & Director male
Sergio Rigon Controller
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits