Beurs gesloten -
Sao Paulo
22:07:38 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,34
BRL
|
+10,99%
|
|
-1,01%
|
-4,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.449
|
35.852
|
31.340
|
30.907
|
36.986
|
35.362
|
-
|
-
|
Bedrijfswaarde
1 |
51.641
|
47.638
|
46.955
|
46.613
|
52.407
|
54.589
|
55.411
|
53.786
|
K/w-verhouding
|
17,9
x
|
12,8
x
|
20
x
|
11,6
x
|
10,8
x
|
8,62
x
|
9,59
x
|
8,87
x
|
Dividendrendement
|
5,3%
|
3,59%
|
6,5%
|
-
|
-
|
6,72%
|
7,58%
|
7,14%
|
Marktkapitalisatie/omzet
|
4,23
x
|
2,92
x
|
2,5
x
|
2,6
x
|
3,44
x
|
3,28
x
|
3,28
x
|
3,07
x
|
Bedrijfswaarde/omzet
|
5,27
x
|
3,89
x
|
3,74
x
|
3,91
x
|
4,88
x
|
5,06
x
|
5,14
x
|
4,68
x
|
Bedrijfswaarde/EBITDA
|
10
x
|
7,35
x
|
6,51
x
|
6,72
x
|
7,21
x
|
7,72
x
|
7,26
x
|
6,48
x
|
Bedrijfswaarde/FCF
|
-84,9
x
|
148
x
|
62,8
x
|
26,5
x
|
26,1
x
|
-45,5
x
|
20,4
x
|
8,81
x
|
FCF Yield
|
-1,18%
|
0,68%
|
1,59%
|
3,77%
|
3,84%
|
-2,2%
|
4,91%
|
11,3%
|
Price to Book
|
5,93
x
|
4,63
x
|
3,95
x
|
3,66
x
|
4,17
x
|
3,17
x
|
3,07
x
|
2,71
x
|
Aantal aandelen (in duizenden)
|
815.928
|
815.928
|
815.928
|
815.928
|
815.928
|
815.928
|
-
|
-
|
Referentieprijs
2 |
50,80
|
43,94
|
38,41
|
37,88
|
45,33
|
43,34
|
43,34
|
43,34
|
Datum van publicatie
|
18/02/20
|
11/02/21
|
14/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.804
|
12.259
|
12.541
|
11.907
|
10.748
|
10.786
|
10.771
|
11.503
|
EBITDA
1 |
5.163
|
6.484
|
7.217
|
6.941
|
7.270
|
7.067
|
7.628
|
8.294
|
Bedrijfsresultaat (EBIT)
1 |
4.295
|
5.570
|
4.898
|
5.801
|
6.360
|
6.122
|
6.302
|
7.135
|
Operationele Marge
|
43,81%
|
45,43%
|
39,06%
|
48,72%
|
59,18%
|
56,76%
|
58,51%
|
62,03%
|
Resultaat voor belastingen (EBT)
1 |
3.088
|
3.687
|
1.819
|
3.285
|
4.397
|
5.134
|
4.876
|
6.382
|
Nettowinst (verlies)
1 |
2.311
|
2.797
|
1.564
|
2.663
|
3.429
|
3.985
|
3.545
|
4.264
|
Nettomarge
|
23,57%
|
22,82%
|
12,47%
|
22,37%
|
31,9%
|
36,95%
|
32,91%
|
37,07%
|
WPA
2 |
2,831
|
3,428
|
1,916
|
3,264
|
4,203
|
5,028
|
4,517
|
4,885
|
Free Cash Flow
1 |
-608,5
|
322,1
|
748
|
1.759
|
2.010
|
-1.200
|
2.722
|
6.104
|
FCF-marge
|
-6,21%
|
2,63%
|
5,96%
|
14,77%
|
18,7%
|
-11,13%
|
25,28%
|
53,07%
|
Kasstroomconversie (ebitda)
|
-
|
4,97%
|
10,37%
|
25,34%
|
27,65%
|
-
|
35,69%
|
73,59%
|
Kasstroomconversie (nettowinst)
|
-
|
11,52%
|
47,84%
|
66,04%
|
58,62%
|
-
|
76,8%
|
143,15%
|
Dividend per aandeel
2 |
2,693
|
1,578
|
2,498
|
-
|
-
|
2,912
|
3,287
|
3,095
|
Datum van publicatie
|
18/02/20
|
11/02/21
|
14/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.769
|
3.062
|
2.996
|
2.747
|
3.101
|
2.914
|
2.610
|
2.514
|
2.711
|
2.609
|
2.593
|
2.389
|
2.750
|
EBITDA
1 |
2.248
|
1.878
|
1.897
|
1.432
|
1.735
|
1.894
|
1.798
|
1.768
|
1.641
|
1.679
|
1.761
|
1.545
|
1.833
|
Bedrijfsresultaat (EBIT)
1 |
749,9
|
1.641
|
1.456
|
1.216
|
1.487
|
1.837
|
1.478
|
1.475
|
1.570
|
2.920
|
1.482
|
1.253
|
1.529
|
Operationele Marge
|
27,08%
|
53,6%
|
48,6%
|
44,27%
|
47,95%
|
63,04%
|
56,65%
|
58,69%
|
57,92%
|
111,89%
|
57,18%
|
52,44%
|
55,62%
|
Resultaat voor belastingen (EBT)
|
-70,66
|
817,2
|
475,5
|
933,3
|
1.059
|
1.116
|
986,2
|
1.149
|
1.146
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
77,44
|
644,7
|
394,3
|
733,9
|
890,2
|
881,8
|
732,6
|
867,3
|
947,4
|
1.684
|
727,4
|
591,9
|
969
|
Nettomarge
|
2,8%
|
21,05%
|
13,16%
|
26,72%
|
28,7%
|
30,26%
|
28,07%
|
34,5%
|
34,95%
|
64,54%
|
28,06%
|
24,78%
|
35,24%
|
WPA
2 |
0,0949
|
0,7902
|
0,4832
|
0,8994
|
1,091
|
1,081
|
0,8979
|
1,063
|
1,162
|
2,064
|
0,8900
|
0,7300
|
1,190
|
Dividend per aandeel
2 |
1,530
|
-
|
0,7082
|
-
|
-
|
-
|
0,9403
|
-
|
-
|
-
|
0,5550
|
-
|
1,503
|
Datum van publicatie
|
14/02/22
|
5/05/22
|
2/08/22
|
8/11/22
|
16/02/23
|
4/05/23
|
8/08/23
|
6/11/23
|
27/02/24
|
7/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.192
|
11.786
|
15.615
|
15.705
|
15.421
|
19.226
|
20.048
|
18.424
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,974
x
|
1,818
x
|
2,164
x
|
2,263
x
|
2,121
x
|
2,721
x
|
2,628
x
|
2,221
x
|
Free Cash Flow
1 |
-609
|
322
|
748
|
1.759
|
2.010
|
-1.200
|
2.723
|
6.104
|
ROE (netto-inkomsten/eigen vermogen)
|
34,7%
|
38%
|
20%
|
32,5%
|
39,6%
|
41,1%
|
34,2%
|
28,7%
|
ROA (netto-inkomsten/totale activa)
|
8,58%
|
8,56%
|
4,27%
|
6,98%
|
8,53%
|
7,25%
|
7,58%
|
7,84%
|
Totale activa
1 |
26.936
|
32.663
|
36.651
|
38.151
|
40.200
|
54.971
|
46.771
|
54.422
|
Nettoactief per aandeel
2 |
8,570
|
9,490
|
9,720
|
10,30
|
10,90
|
13,70
|
14,10
|
16,00
|
Cashflow per aandeel
2 |
4,440
|
1,650
|
2,440
|
4,090
|
5,620
|
7,750
|
8,100
|
-
|
Capex
1 |
1.166
|
1.020
|
1.241
|
1.579
|
2.576
|
9.597
|
3.449
|
756
|
Capex/omzet
|
11,89%
|
8,32%
|
9,9%
|
13,26%
|
23,97%
|
88,98%
|
32,02%
|
6,57%
|
Datum van publicatie
|
18/02/20
|
11/02/21
|
14/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
43,34
BRL Gemiddelde koersdoel
43,82
BRL Spread / Gemiddelde doel +1,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,39% | 6,75 mld. | | +19,50% | 36,22 mld. | | +14,60% | 24,58 mld. | | +25,03% | 6,23 mld. | | -3,20% | 4,38 mld. | | -10,88% | 4,07 mld. | | +0,39% | 3,2 mld. | | +9,94% | 2,99 mld. | | -.--% | 2,89 mld. | | -0,25% | 2,67 mld. |
Hernieuwbare IPP's
|