Beurs gesloten -
Sao Paulo
22:07:55 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,46
BRL
|
-1,29%
|
|
-5,24%
|
-4,52%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
132.664
|
88.380
|
66.643
|
64.842
|
61.926
|
-
|
-
|
Bedrijfswaarde
1 |
146.263
|
108.214
|
74.687
|
71.208
|
69.226
|
68.344
|
69.751
|
K/w-verhouding
|
311
x
|
56,3
x
|
55,9
x
|
31,8
x
|
20
x
|
16,3
x
|
12,1
x
|
Dividendrendement
|
0,08%
|
0,73%
|
1,18%
|
1,26%
|
1,33%
|
1,93%
|
2,41%
|
Marktkapitalisatie/omzet
|
9,46
x
|
4,34
x
|
2,9
x
|
1,39
x
|
1,18
x
|
1,07
x
|
0,93
x
|
Bedrijfswaarde/omzet
|
10,4
x
|
5,31
x
|
3,25
x
|
1,53
x
|
1,32
x
|
1,18
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
46
x
|
19
x
|
12,6
x
|
9,68
x
|
8,73
x
|
7,44
x
|
6,44
x
|
Bedrijfswaarde/FCF
|
-143
x
|
-48,1
x
|
-64,5
x
|
-34,3
x
|
20,1
x
|
18,3
x
|
14
x
|
FCF Yield
|
-0,7%
|
-2,08%
|
-1,55%
|
-2,91%
|
4,97%
|
5,48%
|
7,16%
|
Price to Book
|
9,75
x
|
6,51
x
|
3,06
x
|
2,88
x
|
2,42
x
|
2,21
x
|
2,06
x
|
Aantal aandelen (in duizenden)
|
1.942.366
|
1.971.453
|
2.252.958
|
2.254.607
|
2.255.119
|
-
|
-
|
Referentieprijs
2 |
68,30
|
44,83
|
29,58
|
28,76
|
27,46
|
27,46
|
27,46
|
Datum van publicatie
|
24/02/21
|
29/03/22
|
27/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.029
|
20.382
|
22.987
|
46.509
|
52.269
|
57.984
|
66.361
|
EBITDA
1 |
3.179
|
5.696
|
5.907
|
7.354
|
7.930
|
9.189
|
10.823
|
Bedrijfsresultaat (EBIT)
1 |
1.637
|
3.668
|
3.899
|
4.491
|
5.876
|
7.225
|
9.074
|
Operationele Marge
|
11,67%
|
18%
|
16,96%
|
9,66%
|
11,24%
|
12,46%
|
13,67%
|
Resultaat voor belastingen (EBT)
1 |
483,5
|
2.033
|
1.325
|
2.674
|
4.221
|
5.299
|
6.841
|
Nettowinst (verlies)
1 |
428,3
|
1.575
|
1.195
|
2.095
|
3.064
|
3.822
|
4.864
|
Nettomarge
|
3,05%
|
7,73%
|
5,2%
|
4,5%
|
5,86%
|
6,59%
|
7,33%
|
WPA
2 |
0,2198
|
0,7968
|
0,5290
|
0,9051
|
1,371
|
1,682
|
2,270
|
Free Cash Flow
1 |
-1.022
|
-2.248
|
-1.158
|
-2.074
|
3.442
|
3.744
|
4.992
|
FCF-marge
|
-7,29%
|
-11,03%
|
-5,04%
|
-4,46%
|
6,59%
|
6,46%
|
7,52%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
43,41%
|
40,74%
|
46,13%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
112,33%
|
97,96%
|
102,63%
|
Dividend per aandeel
2 |
0,0539
|
0,3268
|
0,3495
|
0,3637
|
0,3652
|
0,5307
|
0,6612
|
Datum van publicatie
|
24/02/21
|
29/03/22
|
27/03/23
|
27/03/24
|
-
|
-
|
-
|
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 |
5.136
|
5.373
|
5.799
|
6.063
|
5.752
|
4.915
|
11.679
|
11.812
|
11.812
|
12.195
|
13.266
|
13.721
|
14.538
|
-
|
-
|
EBITDA
|
1.285
|
1.317
|
1.580
|
1.657
|
1.353
|
1.347
|
1.615
|
1.912
|
1.772
|
2.087
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
924,1
|
793,5
|
846,2
|
1.163
|
878,5
|
866,3
|
1.122
|
1.414
|
1.088
|
1.685
|
1.507
|
1.549
|
1.480
|
-
|
-
|
Operationele Marge
|
17,99%
|
14,77%
|
14,59%
|
19,18%
|
15,27%
|
17,63%
|
9,61%
|
11,97%
|
9,21%
|
13,82%
|
11,36%
|
11,29%
|
10,18%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
327,5
|
616,4
|
980,7
|
749,4
|
1.013
|
1.105
|
1.147
|
1.066
|
-
|
-
|
Nettowinst (verlies)
1 |
406,4
|
-
|
-
|
375,3
|
215,1
|
287,4
|
408,5
|
753,8
|
644,8
|
804,6
|
785,1
|
849,9
|
782,4
|
-
|
-
|
Nettomarge
|
7,91%
|
-
|
-
|
6,19%
|
3,74%
|
5,85%
|
3,5%
|
6,38%
|
5,46%
|
6,6%
|
5,92%
|
6,19%
|
5,38%
|
-
|
-
|
WPA
2 |
0,2056
|
0,1064
|
0,1714
|
0,1899
|
0,0610
|
0,1272
|
0,1812
|
0,3344
|
0,2621
|
0,3570
|
0,3178
|
0,3696
|
0,3374
|
0,3900
|
0,4300
|
Dividend per aandeel
2 |
0,0944
|
0,1969
|
0,0500
|
-
|
0,0800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2733
|
-
|
-
|
Datum van publicatie
|
29/03/22
|
13/05/22
|
15/08/22
|
9/11/22
|
27/03/23
|
16/05/23
|
9/08/23
|
8/11/23
|
27/03/24
|
6/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.600
|
19.834
|
8.044
|
6.365
|
7.300
|
6.418
|
7.826
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,278
x
|
3,482
x
|
1,362
x
|
0,8655
x
|
0,9206
x
|
0,6984
x
|
0,7231
x
|
Free Cash Flow
1 |
-1.022
|
-2.248
|
-1.158
|
-2.074
|
3.442
|
3.744
|
4.993
|
ROE (netto-inkomsten/eigen vermogen)
|
4,55%
|
11,6%
|
6,75%
|
9,52%
|
13%
|
15%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
1,19%
|
3,21%
|
-
|
2,37%
|
3,22%
|
4%
|
5,08%
|
Totale activa
1 |
36.143
|
49.069
|
-
|
88.510
|
95.165
|
95.593
|
95.849
|
Nettoactief per aandeel
2 |
7,010
|
6,890
|
9,680
|
10,00
|
11,40
|
12,50
|
13,30
|
Cashflow per aandeel
|
-0,0400
|
-0,0600
|
0,5800
|
0,1800
|
-
|
-
|
-
|
Capex
1 |
945
|
2.127
|
2.476
|
2.470
|
2.580
|
2.092
|
1.886
|
Capex/omzet
|
6,74%
|
10,43%
|
10,77%
|
5,31%
|
4,94%
|
3,61%
|
2,84%
|
Datum van publicatie
|
24/02/21
|
29/03/22
|
27/03/23
|
27/03/24
|
-
|
-
|
-
|
Laatste slotkoers
27,46
BRL Gemiddelde koersdoel
34,8
BRL Spread / Gemiddelde doel +26,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,52% | 11,81 mld. | | +25,52% | 88,99 mld. | | -24,52% | 74,82 mld. | | +0,49% | 25,03 mld. | | +4,31% | 17,88 mld. | | -14,25% | 16,43 mld. | | +2,97% | 15,77 mld. | | +79,20% | 13,21 mld. | | +70,11% | 13,08 mld. | | +40,44% | 12,9 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|