Subscribe

Irani Papel e Embalagem S.A. (RANI3.SA)

BRL8.04 +0.03 (+0.37%)
BR SAO Consumer Cyclical Packaging & Containers
Address JoAo Benjamin Zaffari Building 90035-120
Porto Alegre, RS, BR
CEO Odivan Carlos Cargnin
IPO 2000-01-04
ISIN BRRANIACNOR5

Explore sections of this company profile

Description

Irani Papel e Embalagem S.A. manufactures and sells corrugated cardboard and packaging papers in Brazil and internationally. It operates through three segments: Sustainable Packaging; Paper Segment for Sustainable Packaging; and RS Forestry. The company offers light, corrugated, and heavy cardboard boxes and sheets; and low and high density kraft papers and recycled papers. It also provides forestry and reforestation services; and cultivation of pine for the commercialization of timber logs. Irani Papel e Embalagem S.A. was founded in 1941 and is headquartered in Porto Alegre, 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
BRL8.04 +0.03 (+0.37%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
833.6K
Beta
-0.02
Float Shares
100.44M
Free Float %
43.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.52% -1.91% -19.18% -17.54% -10.97% -11.28% -1.78% -7.33% -4.10% +244.20% +15,320.00%
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
8.04
DCF (Unlevered) 23.01 +186.2%
DCF (Levered) 14.65 +82.2%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.61
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Packaging & Containers: +2.6%
    +3.6% Q1'26: -3.1% (vs Q1'25)
  • EPS growth Packaging & Containers: +8.0%
    -18.0% Q1'26: -66.3% (vs Q1'25)
  • FCF margin FCF growth · Packaging & Containers: +34.6%
    +9.0% Q1'26: -7.1% (vs Q1'25)
  • EBIT margin Packaging & Containers: +7.0%
    +19.8% Q1'26: +13.1% (vs Q1'25)
  • ROIC Packaging & Containers: +6.2%
    +10.2% Q1'26: +5.8% (vs Q1'25)
  • Share dilution Packaging & Containers: +0.2%
    -3.1% Q1'26: -0.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Packaging & Containers: 0.83×
    3.74× Q1'26: 4.28× (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 (-0.01) × ERP
WACC = 48% × Ke + 52% × Kd (12.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 22.81 Current price: 8.04
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 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
3 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
Dec 2030
1 Rev. Ana.
Revenue
1.03B
est: 985.56M (+4.5%)
1.61B
est: 1.59B (+0.9%)
1.69B
est: 1.69B (-0.1%)
1.59B
est: 1.57B (+1.5%)
1.63B
est: 1.63B (-0.1%)
1.69B
est: 1.69B (-0.4%)
1.76B
1.74B – 1.77B
+3.9% YoY
1.87B
1.84B – 1.88B
+6.1% YoY
1.97B
1.94B – 1.99B
+5.2% YoY
2.06B
2.04B – 2.07B
+4.7% YoY
2.16B
2.14B – 2.17B
+4.9% YoY
EBITDA
256.78M
est: 380.80M (-32.6%)
547.70M
est: 615.12M (-11.0%)
755.63M
est: 652.22M (+15.9%)
836.70M
est: 628.39M (+33.2%)
599.92M
est: 651.84M (-8.0%)
537.55M
est: 677.89M (-20.7%)
704.45M
698.14M – 707.71M
+3.9% YoY
747.55M
734.48M – 754.29M
+6.1% YoY
786.68M
777.78M – 795.59M
+5.2% YoY
823.73M
816.35M – 827.54M
+4.7% YoY
864.16M
856.41M – 868.15M
+4.9% YoY
EBIT
179.72M
est: 305.06M (-41.1%)
455.43M
est: 492.77M (-7.6%)
652.72M
est: 522.49M (+24.9%)
724.10M
est: 493.28M (+46.8%)
404.69M
est: 511.69M (-20.9%)
333.44M
est: 532.14M (-37.3%)
552.99M
548.04M – 555.55M
+3.9% YoY
586.83M
576.57M – 592.12M
+6.1% YoY
617.54M
610.55M – 624.53M
+5.2% YoY
646.63M
640.83M – 649.61M
+4.7% YoY
678.36M
672.28M – 681.50M
+4.9% YoY
Net Income
92.76M
est: 74.12M (+25.2%)
285.31M
est: 250.54M (+13.9%)
378.21M
est: 391.32M (-3.4%)
383.43M
est: 146.78M (+161.2%)
304.52M
est: 182.35M (+67.0%)
242.05M
est: 228.79M (+5.8%)
243.74M
241.58M – 245.90M
+6.5% YoY
258.54M
223.44M – 328.50M
+6.1% YoY
270.28M
267.88M – 272.67M
+4.5% YoY
— – —
-100.0% YoY
— – —
SGA
161.32M
est: 117.26M (+37.6%)
189.71M
est: 189.41M (+0.2%)
227.84M
est: 200.83M (+13.4%)
140.63M
est: 164.05M (-14.3%)
157.50M
est: 170.17M (-7.4%)
142.08M
est: 176.97M (-19.7%)
183.91M
182.26M – 184.76M
+3.9% YoY
195.16M
191.75M – 196.92M
+6.1% YoY
205.37M
203.05M – 207.70M
+5.2% YoY
215.05M
213.12M – 216.04M
+4.7% YoY
225.60M
223.58M – 226.64M
+4.9% YoY
EPS
0.36
est: 0.31 (+15.9%)
1.13
est: 1.05 (+7.6%)
1.52
est: 1.64 (-7.3%)
1.59
est: 0.64 (+149.9%)
1.28
est: 0.79 (+61.9%)
1.05
est: 0.99 (+5.9%)
1.06
1.04 – 1.06
+6.5% YoY
1.19
0.97 – 1.42
+12.9% YoY
1.17
1.16 – 1.18
-1.8% YoY
— – —
-100.0% YoY
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-07 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-05-06 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-05-05 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-05-04 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-30 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-29 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-28 A 4/5 4/5 5/5 5/5 1/5 4/5 4/5
2026-04-27 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-24 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-23 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-22 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-20 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-17 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-16 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
216.07M
OE per share TTM
0.93
Owner's Yield
11.91%
Maintenance CapEx ratio
485.21%
Maint CapEx / Avg PPE
93.2%

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 17 ETFs in our universe

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
153.2K
Shares Outstanding
230.50M

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
Andrea Quintana Marketing & Innovation Manager
André Camargo de Carvalho Chief Administrative, Member of Executive Board, Financial & Investor Relations Officer male
Cassandra Driessen Pavelski Legal & Compliance Manager female
Evandro Zabott Accounting Manager male
Fabiano Alves de Oliveira Director of People, Strategy & Management and Member of Executive Board male
Henrique Zugman Paper & Forestry Business Director and Member of Executive Board male
Leandro Farina Health, Safety, Quality & Sustainability Manager
Lindomar Lima de Souza Packaging Business Officer & Member of Executive Board male
Odivan Carlos Cargnin 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