OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
DMVF357

d1000 Varejo Farma Participacoes SA

Drug RetailersVerified

The company’s capital structure shows a debt-to-equity ratio of 0.52, indicating moderate leverage, with long-term debt of BRL 475.0 million against total equity of BRL 919.3 million. Liquidity is constrained, with a current ratio of 1.08 and only BRL 40.1 million in cash and equivalents, which is insufficient to cover total liabilities of BRL 1.03 billion. Free cash flow of BRL 64.9 million is positive but limited in scale relative to the company’s debt obligations. Profitability metrics are weak, with a return on equity of 2.45% and return on assets of 1.16%, both below the typical thresholds for a profitable retail operation. Operating income of BRL 83.9 million and net income of BRL 22.6 million suggest thin margins, which may reflect competitive pricing pressures or high operating costs in the drug retail sector. Geographically, the company is concentrated in five Brazilian states, with no disclosed international presence or diversification beyond this regional footprint. Revenue of BRL 2.67 billion is entirely attributed to these domestic markets, which exposes the company to local economic and regulatory risks. Growth appears modest, with the most recent actual revenue of BRL 2.16 billion reported by analysts, compared to the BRL 2.67 billion in the latest financial snapshot. This suggests a recent increase in revenue, but the pace and sustainability of this growth are unclear without forward-looking guidance or segment-level performance data. Risk factors include liquidity constraints, as the company’s cash and equivalents are insufficient to cover its total debt, and a medium liquidity risk rating. Dilution risk is assessed as low, with no significant changes in shares outstanding between basic and diluted metrics. However, the company’s net cash position is negative after subtracting total debt, which could necessitate future financing or asset sales. Recent events include the latest financial reporting period, which shows a net income of BRL 22.6 million and a capital expenditure of BRL 92.4 million. No recent filings or transcripts were provided in the input data, so no additional commentary on management guidance or strategic shifts is available.

30-day price · DMVF3-0.75 (-10.8%)
Low$6.08High$7.35Close$6.20As of17 May, 00:00 UTC
Profile
Companyd1000 Varejo Farma Participacoes SA
TickerDMVF3.SA
SectorConsumer Non-Cyclicals
BusinessFood & Drug Retailing
Industry groupFood & Drug Retailing
IndustryDrug Retailers
AI analysis

Business. d1000 Varejo Farma Participacoes SA operates as a pharmaceutical retailer in Brazil, selling drugs, dietary supplements, and cosmetics through its brands Drogasmil, Farmalife, Drogarias Tamoio, and Drogaria Rosario, with approximately 300 stores in Rio de Janeiro, Goias, Mato Grosso, Tocantins, and the Federal District.

Classification. The company is classified under the Consumer Non-Cyclicals economic sector, Food & Drug Retailing business sector, and Drug Retailers industry, with a confidence level of 0.92 based on verified market data.

The company’s capital structure shows a debt-to-equity ratio of 0.52, indicating moderate leverage, with long-term debt of BRL 475.0 million against total equity of BRL 919.3 million. Liquidity is constrained, with a current ratio of 1.08 and only BRL 40.1 million in cash and equivalents, which is insufficient to cover total liabilities of BRL 1.03 billion. Free cash flow of BRL 64.9 million is positive but limited in scale relative to the company’s debt obligations. Profitability metrics are weak, with a return on equity of 2.45% and return on assets of 1.16%, both below the typical thresholds for a profitable retail operation. Operating income of BRL 83.9 million and net income of BRL 22.6 million suggest thin margins, which may reflect competitive pricing pressures or high operating costs in the drug retail sector. Geographically, the company is concentrated in five Brazilian states, with no disclosed international presence or diversification beyond this regional footprint. Revenue of BRL 2.67 billion is entirely attributed to these domestic markets, which exposes the company to local economic and regulatory risks. Growth appears modest, with the most recent actual revenue of BRL 2.16 billion reported by analysts, compared to the BRL 2.67 billion in the latest financial snapshot. This suggests a recent increase in revenue, but the pace and sustainability of this growth are unclear without forward-looking guidance or segment-level performance data. Risk factors include liquidity constraints, as the company’s cash and equivalents are insufficient to cover its total debt, and a medium liquidity risk rating. Dilution risk is assessed as low, with no significant changes in shares outstanding between basic and diluted metrics. However, the company’s net cash position is negative after subtracting total debt, which could necessitate future financing or asset sales. Recent events include the latest financial reporting period, which shows a net income of BRL 22.6 million and a capital expenditure of BRL 92.4 million. No recent filings or transcripts were provided in the input data, so no additional commentary on management guidance or strategic shifts is available.
Key takeaways
  • The company maintains a moderate debt load but faces liquidity constraints due to limited cash reserves.
  • Profitability is weak, with ROE and ROA below industry benchmarks, suggesting operational inefficiencies or pricing pressures.
  • Revenue is concentrated in five Brazilian states, exposing the company to regional economic and regulatory risks.
  • Growth appears to be recent but unconfirmed, with no clear forward-looking guidance provided.
  • Liquidity risk is medium, and the company’s net cash position is negative after accounting for total debt.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyBRL
Revenue$2.67B
Gross profit$762.2M
Operating income$83.9M
Net income$22.6M
R&D
SG&A
D&A
SBC
Operating cash flow$165.2M
CapEx-$92.4M
Free cash flow$64.9M
Total assets$1.95B
Total liabilities$1.03B
Total equity$919.3M
Cash & equivalents$40.1M
Long-term debt$475.0M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$919.3M
Net cash-$435.0M
Current ratio1.1
Debt/Equity0.5
ROA1.2%
ROE2.5%
Cash conversion7.3%
CapEx/Revenue-3.5%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Food & Drug Retailing · cohort 234 companies
MetricDMVF3Activity
Op margin3.1%2.8% medp25 0.9% · p75 5.9%above median
Net margin0.8%1.8% medp25 0.3% · p75 3.6%below median
Gross margin28.6%24.1% medp25 13.8% · p75 31.4%above median
CapEx / revenue-3.5%-2.0% medp25 -3.8% · p75 -1.0%below median
Debt / equity52.0%56.0% medp25 14.0% · p75 113.8%below median
Observations
IR observations
Last actual revenue2,160,645,000 BRL
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 06:20 UTC#5f7d18d8
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 06:23 UTCJob: 98eac17f