Subscribe

Raia Drogasil S.A. (RADL3.SA)

BRL18.62 +0.02 (+0.11%)
BR SAO Consumer Defensive Household & Personal Products
Address Av. Corifeu de Azevedo Marques, 3097 05339-900
São Paulo, SP, BR
CEO Renato Raduan
IPO 2000-01-06
ISIN BRRADLACNOR0

Explore sections of this company profile

Also trades on B3 S.A. · RADL3.SA (BRL) Other OTC · RADLY (USD)
Description

Raia Drogasil S.A. engages in the retail sale of medicines, perfumery, personal care and beauty products, cosmetics and dermocosmetics and specialty medicines in Brazil. The company sells its products through stores, telesales, and call centers. Raia Drogasil S.A. was founded in 1905 and is headquartered in São Paulo, Brazil.

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
BRL18.62 +0.02 (+0.11%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
0.02
Float Shares
1.31B
Free Float %
75.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.68% -4.44% -14.15% -22.68% -10.50% -13.68% +27.33% -22.07% -12.23% +101.48% +833.79%
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
18.62
DCF (Unlevered) 51.88 +178.6%
DCF (Levered) 29.57 +58.8%

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) 73% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 8 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.50
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +13.9% Q1'26: +5.1% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    +6.9% Q1'26: -5.2% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +2.3% Q1'26: +4.8% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +6.0% Q1'26: +4.0% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +15.1% Q1'26: +11.0% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    +0.2% Q1'26: +2.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    1.90× Q1'26: 2.20× (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 (0.11) × ERP
WACC = 79% × Ke + 21% × Kd (12.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 50.74 Current price: 18.62
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 2015
actual
Dec 2016
actual
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
1 Rev. Ana.
7 EPS Ana.
Dec 2027
10 Rev. Ana.
6 EPS Ana.
Dec 2028
9 Rev. Ana.
5 EPS Ana.
Dec 2029
4 Rev. Ana.
1 EPS Ana.
Revenue
8.90B
est: 8.88B (+0.3%)
11.26B
est: 11.28B (-0.2%)
13.21B
est: 13.39B (-1.3%)
14.80B
est: 14.78B (+0.2%)
17.57B
est: 17.46B (+0.6%)
20.07B
est: 20.07B (0.0%)
24.13B
est: 24.11B (+0.1%)
29.07B
est: 29.14B (-0.2%)
33.97B
est: 36.39B (-6.6%)
38.86B
est: 39.11B (-0.6%)
44.25B
est: 44.35B (-0.2%)
50.02B
48.92B – 51.15B
+12.8% YoY
56.46B
54.15B – 58.81B
+12.9% YoY
62.92B
62.91B – 62.93B
+11.4% YoY
71.51B
69.93B – 73.12B
+13.7% YoY
EBITDA
697.95M
est: 811.88M (-14.0%)
913.75M
est: 1.03B (-11.4%)
1.09B
est: 1.23B (-11.0%)
1.11B
est: 1.35B (-17.7%)
2.18B
est: 1.60B (+36.3%)
2.08B
est: 1.84B (+13.1%)
2.60B
est: 2.21B (+17.8%)
2.45B
est: 2.67B (-8.0%)
2.75B
est: 3.34B (-17.6%)
3.14B
est: 3.59B (-12.5%)
4.65B
est: 4.07B (+14.2%)
4.59B
4.49B – 4.69B
+12.8% YoY
5.18B
4.97B – 5.40B
+12.9% YoY
5.78B
5.77B – 5.78B
+11.4% YoY
6.56B
6.42B – 6.71B
+13.7% YoY
EBIT
470.25M
est: 486.57M (-3.4%)
652.91M
est: 618.39M (+5.6%)
754.25M
est: 734.17M (+2.7%)
697.33M
est: 810.02M (-13.9%)
1.07B
est: 957.26M (+12.2%)
899.74M
est: 1.10B (-18.2%)
1.30B
est: 1.32B (-1.4%)
1.75B
est: 1.60B (+9.7%)
1.95B
est: 2.31B (-15.5%)
2.23B
est: 2.49B (-10.4%)
2.64B
est: 2.82B (-6.5%)
3.18B
3.11B – 3.25B
+12.8% YoY
3.59B
3.44B – 3.74B
+12.9% YoY
4.00B
4.00B – 4.00B
+11.4% YoY
4.55B
4.45B – 4.65B
+13.7% YoY
Net Income
340.21M
est: 355.99M (-4.4%)
447.69M
est: 491.65M (-8.9%)
511.16M
est: 527.81M (-3.2%)
502.45M
est: 505.19M (-0.5%)
772.24M
est: 593.91M (+30.0%)
484.44M
est: 555.46M (-12.8%)
751.93M
est: 813.29M (-7.5%)
996.11M
est: 918.20M (+8.5%)
1.05B
est: 1.04B (+1.5%)
1.20B
est: 1.14B (+4.6%)
1.30B
est: 1.30B (-0.5%)
1.73B
1.56B – 1.76B
+32.7% YoY
2.19B
1.88B – 2.20B
+26.4% YoY
2.47B
2.34B – 2.60B
+13.2% YoY
2.89B
2.80B – 2.97B
+16.6% YoY
SGA
1.98B
est: 2.15B (-8.0%)
2.52B
est: 2.73B (-7.8%)
3.20B
est: 3.24B (-1.4%)
3.66B
est: 3.58B (+2.5%)
4.29B
est: 4.23B (+1.5%)
4.94B
est: 4.86B (+1.6%)
5.88B
est: 5.84B (+0.7%)
7.06B
est: 7.05B (+0.1%)
8.19B
est: 8.38B (-2.2%)
9.19B
est: 9.01B (+2.1%)
8.28B
est: 10.21B (-18.9%)
11.52B
11.26B – 11.78B
+12.8% YoY
13.00B
12.47B – 13.54B
+12.9% YoY
14.49B
14.48B – 14.49B
+11.4% YoY
16.47B
16.10B – 16.84B
+13.7% YoY
EPS
0.20
est: 0.22 (-7.0%)
0.26
est: 0.30 (-12.5%)
0.30
est: 0.32 (-5.9%)
0.29
est: 0.31 (-5.0%)
0.45
est: 0.36 (+25.4%)
0.28
est: 0.34 (-16.6%)
0.44
est: 0.49 (-10.5%)
0.58
est: 0.55 (+4.5%)
0.65
est: 0.62 (+5.2%)
0.73
est: 0.69 (+5.8%)
0.79
est: 0.77 (+2.6%)
0.99
0.94 – 1.06
+29.1% YoY
1.24
1.14 – 1.33
+24.8% YoY
1.48
1.41 – 1.57
+19.3% YoY
1.74
1.69 – 1.79
+17.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B+ 3/5 4/5 5/5 4/5 1/5 2/5 2/5
2026-05-08 B 3/5 3/5 5/5 4/5 1/5 2/5 1/5
2026-05-07 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-06 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-05 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-04 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-04-30 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-04-29 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-04-28 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-04-27 B 3/5 4/5 4/5 5/5 1/5 2/5 1/5
2026-04-24 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-23 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.25B
OE per share TTM
1.32
Owner's Yield
6.64%
Maintenance CapEx ratio
100.11%
Maint CapEx / Avg PPE
19.5%

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 154 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Global X - Brazil Active ETF BRAZ 2.39% 239.9K 0.75%
2 iShares MSCI Brazil ETF EWZ 1.05% 96.44M 0.59%
3 Franklin FTSE Brazil ETF FLBR 1.03% 5.61M 0.19%
4 Franklin FTSE Brazil UCITS ETF FLXB.L 1.03% 1.64M 0.19%
5 iShares MSCI Brazil UCITS ETF USD (Dist) IDBZ.L 0.98% 4.97M 0.74%
6 iShares MSCI Brazil UCITS ETF (DE) 4BRZ.DE 0.98% 46.22M 0.27%
7 Xtrackers MSCI Brazil UCITS ETF 1C XMBD.L 0.93% 2.42M 0.25%
8 Franklin FTSE Latin America ETF FLLA 0.61% 662.0K 0.19%
9 iShares MSCI EM Latin America UCITS ETF DLTM.L 0.51% 10.12M 0.20%
10 iShares Ageing Population UCITS ETF AGED.L 0.42% 3.67M 0.40%

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
35.7K
Shares Outstanding
1.75B

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
Afonso Celso Florentino de Oliveira Director of Controllership
Antonio Carlos Coelho Vice President of Finance & Administrative and Member of Executive Board male
Bruno Wright Pipponzi Vice President of Health Business & Member of Executive Board male
Celso Pissi Filho Accountant & Technical Manager
Erika Petri Vice President of People & Sustainability
Fernando Kozel Varela Vice President of Digital Transformation & Member of Executive Board male
Flavio Fogaca Director of IR, Corporate Affairs & Strategy
Juliana Lopes Marques Paixao Commercial Vice President
Marcello De Zagottis Chief Operating Officer & Member of Executive Board male
Melissa Teixeira Cabral Vice President of Pharmacy Operations female
Renato Cepollina Raduan Chief Executive Officer & Member of Executive Board male
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