Beurs gesloten -
Sao Paulo
22:07:44 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,93
BRL
|
-4,29%
|
|
-0,61%
|
-30,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.781
|
9.738
|
4.609
|
2.929
|
4.079
|
2.820
|
-
|
-
|
Bedrijfswaarde
1 |
10.530
|
8.678
|
3.741
|
2.688
|
4.173
|
2.902
|
2.226
|
2.820
|
K/w-verhouding
|
36,3
x
|
24
x
|
10,8
x
|
9,07
x
|
17,3
x
|
9,4
x
|
7,66
x
|
5,27
x
|
Dividendrendement
|
0,83%
|
0,99%
|
2,25%
|
2,61%
|
-
|
2,51%
|
12,5%
|
6,25%
|
Marktkapitalisatie/omzet
|
14,6
x
|
10,4
x
|
4,81
x
|
2,61
x
|
3,77
x
|
2,27
x
|
1,88
x
|
1,86
x
|
Bedrijfswaarde/omzet
|
13,1
x
|
9,27
x
|
3,91
x
|
2,4
x
|
3,85
x
|
2,33
x
|
1,48
x
|
1,86
x
|
Bedrijfswaarde/EBITDA
|
45,5
x
|
30,6
x
|
11,7
x
|
10,7
x
|
20
x
|
10,1
x
|
5,74
x
|
5,56
x
|
Bedrijfswaarde/FCF
|
132
x
|
-75,1
x
|
-146
x
|
-7,31
x
|
-18
x
|
-10,8
x
|
7,89
x
|
31,7
x
|
FCF Yield
|
0,76%
|
-1,33%
|
-0,68%
|
-13,7%
|
-5,56%
|
-9,27%
|
12,7%
|
3,16%
|
Price to Book
|
3,13
x
|
2,39
x
|
1,06
x
|
0,66
x
|
0,88
x
|
0,58
x
|
0,58
x
|
0,51
x
|
Aantal aandelen (in duizenden)
|
227.000
|
227.000
|
225.357
|
218.126
|
218.126
|
218.126
|
-
|
-
|
Referentieprijs
2 |
51,90
|
42,90
|
20,45
|
13,43
|
18,70
|
12,93
|
12,93
|
12,93
|
Datum van publicatie
|
19/03/20
|
16/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
804,4
|
936,6
|
957,9
|
1.121
|
1.083
|
1.245
|
1.502
|
1.516
|
EBITDA
1 |
231,6
|
283,3
|
320,7
|
251,6
|
208,8
|
288,4
|
387,8
|
507,1
|
Bedrijfsresultaat (EBIT)
1 |
220,1
|
266,1
|
309,7
|
239,7
|
189,1
|
243,8
|
327,3
|
460
|
Operationele Marge
|
27,36%
|
28,41%
|
32,34%
|
21,38%
|
17,46%
|
19,58%
|
21,79%
|
30,34%
|
Resultaat voor belastingen (EBT)
1 |
313,2
|
434,2
|
478,2
|
377,9
|
273,9
|
363
|
522,5
|
606
|
Nettowinst (verlies)
1 |
281,1
|
405,2
|
430,1
|
324,7
|
239,5
|
318,8
|
418,7
|
542,1
|
Nettomarge
|
34,94%
|
43,26%
|
44,9%
|
28,96%
|
22,11%
|
25,61%
|
27,87%
|
35,75%
|
WPA
2 |
1,430
|
1,790
|
1,900
|
1,480
|
1,080
|
1,376
|
1,687
|
2,453
|
Free Cash Flow
1 |
79,82
|
-115,5
|
-25,57
|
-367,8
|
-232
|
-269
|
282
|
89
|
FCF-marge
|
9,92%
|
-12,33%
|
-2,67%
|
-32,8%
|
-21,42%
|
-21,61%
|
18,77%
|
5,87%
|
Kasstroomconversie (ebitda)
|
34,47%
|
-
|
-
|
-
|
-
|
-
|
72,71%
|
17,55%
|
Kasstroomconversie (nettowinst)
|
28,4%
|
-
|
-
|
-
|
-
|
-
|
67,36%
|
16,42%
|
Dividend per aandeel
2 |
0,4300
|
0,4240
|
0,4600
|
0,3500
|
-
|
0,3244
|
1,612
|
0,8079
|
Datum van publicatie
|
19/03/20
|
16/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
176,4
|
287,2
|
242,6
|
280,6
|
310,9
|
250,8
|
242,7
|
251,7
|
337,9
|
239,2
|
285,8
|
287,5
|
297,9
|
317,7
|
337,4
|
EBITDA
1 |
53,21
|
79,96
|
51,29
|
92,43
|
28,24
|
33,54
|
65
|
37,92
|
72,38
|
37,84
|
65
|
-
|
-
|
84
|
82,05
|
Bedrijfsresultaat (EBIT)
1 |
50,35
|
-
|
48,74
|
88,78
|
25,23
|
29,19
|
58,2
|
31,19
|
70,5
|
31,97
|
38,49
|
48,52
|
52,32
|
82,56
|
80,56
|
Operationele Marge
|
28,54%
|
-
|
20,09%
|
31,63%
|
8,12%
|
11,64%
|
23,98%
|
12,39%
|
20,86%
|
13,36%
|
13,47%
|
16,87%
|
17,57%
|
25,98%
|
23,88%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
53,51
|
81,3
|
44,91
|
94,23
|
62,83
|
82,97
|
84,64
|
87,59
|
102,2
|
100,8
|
Nettowinst (verlies)
1 |
72,48
|
104,6
|
83,12
|
105,4
|
31,51
|
42,22
|
75,33
|
39,11
|
82,8
|
56,71
|
71
|
-
|
-
|
91,76
|
90,02
|
Nettomarge
|
41,09%
|
36,44%
|
34,27%
|
37,57%
|
10,14%
|
16,84%
|
31,04%
|
15,54%
|
24,5%
|
23,71%
|
24,84%
|
-
|
-
|
28,88%
|
26,68%
|
WPA
2 |
0,3300
|
0,4700
|
0,3800
|
0,4800
|
0,1500
|
0,1900
|
0,3500
|
0,1800
|
0,3600
|
0,2600
|
0,3100
|
0,3500
|
0,4100
|
0,4207
|
0,4127
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,0800
|
-
|
-
|
-
|
0,2655
|
-
|
-
|
-
|
0,3506
|
Datum van publicatie
|
17/03/22
|
12/05/22
|
11/08/22
|
10/11/22
|
16/03/23
|
11/05/23
|
10/08/23
|
9/11/23
|
14/03/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
93,9
|
81,8
|
-
|
-
|
Nettokaspositie
1 |
1.251
|
1.060
|
868
|
241
|
-
|
-
|
594
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,4496
x
|
0,2835
x
|
-
|
-
|
Free Cash Flow
1 |
79,8
|
-116
|
-25,6
|
-368
|
-232
|
-269
|
282
|
89
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
10,3%
|
10,3%
|
7,42%
|
5,25%
|
6,82%
|
9,79%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
7,75%
|
9,01%
|
8,79%
|
4,14%
|
4,2%
|
5,29%
|
5,72%
|
8,03%
|
Totale activa
1 |
3.625
|
4.496
|
4.896
|
7.842
|
5.706
|
6.028
|
7.323
|
6.749
|
Nettoactief per aandeel
2 |
16,60
|
17,90
|
19,30
|
20,40
|
21,30
|
22,20
|
22,20
|
25,10
|
Cashflow per aandeel
2 |
0,4300
|
-
|
0,9900
|
-1,590
|
-1,050
|
1,660
|
-1,430
|
-
|
Capex
1 |
3,94
|
55,8
|
34,6
|
18,1
|
3,45
|
13
|
17,6
|
34
|
Capex/omzet
|
0,49%
|
5,96%
|
3,61%
|
1,61%
|
0,32%
|
1,04%
|
1,17%
|
2,24%
|
Datum van publicatie
|
19/03/20
|
16/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Laatste slotkoers
12,93
BRL Gemiddelde koersdoel
20,5
BRL Spread / Gemiddelde doel +58,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -30,86% | 538 mln. | | -21,13% | 12,51 mld. | | +9,67% | 11,03 mld. | | -25,23% | 7,71 mld. | | -10,07% | 6,65 mld. | | +2,42% | 6,53 mld. | | -2,35% | 6,37 mld. | | +1,44% | 3,82 mld. | | +42,97% | 3,56 mld. | | +8,30% | 3,41 mld. |
residentieel onroerend goed ontwikkeling
|