Beurs gesloten -
Sao Paulo
22:07:53 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,5
BRL
|
-3,19%
|
|
-2,80%
|
+0,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
407.219
|
373.468
|
387.853
|
345.928
|
497.645
|
489.149
|
-
|
-
|
Bedrijfswaarde
1 |
725.086
|
701.736
|
653.631
|
570.438
|
725.444
|
725.416
|
727.617
|
679.285
|
K/w-verhouding
|
9,8
x
|
52,5
x
|
3,48
x
|
1,7
x
|
-
|
4,29
x
|
4,68
x
|
4,3
x
|
Dividendrendement
|
2,45%
|
2,78%
|
30%
|
61,6%
|
-
|
15,9%
|
9,66%
|
10,9%
|
Marktkapitalisatie/omzet
|
1,35
x
|
1,28
x
|
0,86
x
|
0,54
x
|
0,98
x
|
0,99
x
|
1,04
x
|
1,01
x
|
Bedrijfswaarde/omzet
|
2,4
x
|
2,41
x
|
1,44
x
|
0,89
x
|
1,42
x
|
1,47
x
|
1,54
x
|
1,4
x
|
Bedrijfswaarde/EBITDA
|
5,61
x
|
5,13
x
|
2,79
x
|
1,68
x
|
2,78
x
|
2,71
x
|
2,93
x
|
2,67
x
|
Bedrijfswaarde/FCF
|
10,7
x
|
5,94
x
|
3,87
x
|
2,77
x
|
-
|
5,98
x
|
9,37
x
|
7,3
x
|
FCF Yield
|
9,34%
|
16,8%
|
25,9%
|
36,1%
|
-
|
16,7%
|
10,7%
|
13,7%
|
Price to Book
|
1,33
x
|
1,2
x
|
0,96
x
|
0,88
x
|
-
|
1,16
x
|
0,74
x
|
0,65
x
|
Aantal aandelen (in duizenden)
|
13.044.201
|
13.044.201
|
13.044.201
|
13.044.201
|
13.015.466
|
12.909.288
|
-
|
-
|
Referentieprijs
2 |
30,18
|
28,34
|
28,45
|
24,50
|
37,24
|
37,50
|
37,50
|
37,50
|
Datum van publicatie
|
19/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
8/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
302.245
|
290.704
|
452.668
|
641.256
|
509.987
|
492.993
|
471.921
|
483.544
|
EBITDA
1 |
129.249
|
136.690
|
234.576
|
340.482
|
261.016
|
267.636
|
248.674
|
254.179
|
Bedrijfsresultaat (EBIT)
1 |
70.747
|
74.714
|
171.528
|
272.280
|
194.883
|
196.611
|
174.929
|
175.312
|
Operationele Marge
|
23,41%
|
25,7%
|
37,89%
|
42,46%
|
38,21%
|
39,88%
|
37,07%
|
36,26%
|
Resultaat voor belastingen (EBT)
1 |
47.242
|
-1.224
|
151.575
|
274.998
|
176.269
|
164.594
|
153.848
|
161.866
|
Nettowinst (verlies)
1 |
40.137
|
6.179
|
106.668
|
188.328
|
123.920
|
116.138
|
106.736
|
111.442
|
Nettomarge
|
13,28%
|
2,13%
|
23,56%
|
29,37%
|
24,3%
|
23,56%
|
22,62%
|
23,05%
|
WPA
2 |
3,080
|
0,5400
|
8,180
|
14,44
|
-
|
8,732
|
8,005
|
8,722
|
Free Cash Flow
1 |
67.756
|
118.132
|
168.992
|
205.754
|
-
|
121.380
|
77.616
|
93.085
|
FCF-marge
|
22,42%
|
40,64%
|
37,33%
|
32,09%
|
-
|
24,62%
|
16,45%
|
19,25%
|
Kasstroomconversie (ebitda)
|
52,42%
|
86,42%
|
72,04%
|
60,43%
|
-
|
45,35%
|
31,21%
|
36,62%
|
Kasstroomconversie (nettowinst)
|
168,81%
|
1.911,91%
|
158,43%
|
109,25%
|
-
|
104,51%
|
72,72%
|
83,53%
|
Dividend per aandeel
2 |
0,7387
|
0,7874
|
8,534
|
15,09
|
-
|
5,952
|
3,622
|
4,076
|
Datum van publicatie
|
19/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
8/03/24
|
-
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
134.190
|
136.994
|
180.914
|
170.076
|
158.579
|
132.974
|
111.441
|
124.828
|
134.990
|
117.721
|
129.593
|
-
|
124.922
|
120.336
|
EBITDA
1 |
62.945
|
77.710
|
98.260
|
91.421
|
73.091
|
72.497
|
56.690
|
66.188
|
67.079
|
60.044
|
71.984
|
-
|
71.384
|
67.712
|
Bedrijfsresultaat (EBIT)
1 |
46.717
|
61.106
|
81.264
|
74.278
|
55.632
|
57.311
|
40.608
|
49.233
|
48.992
|
43.396
|
55.056
|
-
|
53.105
|
49.693
|
Operationele Marge
|
34,81%
|
44,6%
|
44,92%
|
43,67%
|
35,08%
|
43,1%
|
36,44%
|
39,44%
|
36,29%
|
36,86%
|
42,48%
|
-
|
42,51%
|
41,29%
|
Resultaat voor belastingen (EBT)
|
44.485
|
66.580
|
85.236
|
66.639
|
59.301
|
54.469
|
40.907
|
-
|
41.074
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
31.504
|
43.357
|
57.397
|
46.096
|
43.341
|
36.463
|
28.264
|
26.625
|
31.169
|
23.700
|
32.254
|
-
|
31.969
|
30.416
|
Nettomarge
|
23,48%
|
31,65%
|
31,73%
|
27,1%
|
27,33%
|
27,42%
|
25,36%
|
21,33%
|
23,09%
|
20,13%
|
24,89%
|
-
|
25,59%
|
25,28%
|
WPA
2 |
2,420
|
3,325
|
4,375
|
3,379
|
3,320
|
2,782
|
2,182
|
2,040
|
-
|
1,830
|
2,430
|
-
|
2,364
|
2,267
|
Dividend per aandeel
2 |
2,861
|
-
|
6,723
|
-
|
2,750
|
-
|
1,894
|
-
|
-
|
-
|
1,344
|
1,580
|
1,306
|
1,283
|
Datum van publicatie
|
24/02/22
|
5/05/22
|
28/07/22
|
3/11/22
|
2/03/23
|
11/05/23
|
3/08/23
|
9/11/23
|
8/03/24
|
14/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
317.867
|
328.268
|
265.778
|
224.510
|
227.799
|
236.268
|
238.468
|
190.137
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,459
x
|
2,402
x
|
1,133
x
|
0,6594
x
|
0,8727
x
|
0,8828
x
|
0,959
x
|
0,748
x
|
Free Cash Flow
1 |
67.756
|
118.132
|
168.992
|
205.754
|
-
|
121.380
|
77.616
|
93.085
|
ROE (netto-inkomsten/eigen vermogen)
|
14%
|
2,35%
|
30,7%
|
50,2%
|
33,5%
|
27,4%
|
21,8%
|
20,2%
|
ROA (netto-inkomsten/totale activa)
|
4,49%
|
0,74%
|
10,9%
|
19,3%
|
12,3%
|
11,6%
|
10%
|
9,36%
|
Totale activa
1 |
893.323
|
831.639
|
980.224
|
974.830
|
1.008.216
|
1.005.479
|
1.065.014
|
1.190.935
|
Nettoactief per aandeel
2 |
22,70
|
23,60
|
29,70
|
27,80
|
-
|
32,30
|
50,70
|
57,70
|
Cashflow per aandeel
2 |
7,800
|
11,40
|
15,60
|
19,60
|
-
|
15,30
|
13,70
|
14,00
|
Capex
1 |
34.010
|
29.974
|
34.134
|
49.656
|
-
|
81.420
|
102.357
|
96.465
|
Capex/omzet
|
11,25%
|
10,31%
|
7,54%
|
7,74%
|
-
|
16,52%
|
21,69%
|
19,95%
|
Datum van publicatie
|
19/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
8/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,5
BRL Gemiddelde koersdoel
42,58
BRL Spread / Gemiddelde doel +13,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,70% | 92,85 mld. | | -14,09% | 1.845 mld. | | +13,10% | 445 mld. | | +45,93% | 244 mld. | | +7,23% | 222 mld. | | -7,14% | 81,37 mld. | | -.--% | 52,57 mld. | | +23,70% | 48,85 mld. | | -8,08% | 48,26 mld. | | -.--% | 37,47 mld. |
Geïntegreerde olie & gas
|