Vertraagde tijd
Sao Paulo
22:07:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,17
BRL
|
-3,83%
|
|
-4,46%
|
+26,22%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.074
|
6.797
|
7.667
|
6.307
|
7.975
|
-
|
-
|
Bedrijfswaarde
1 |
4.002
|
4.363
|
7.937
|
6.307
|
14.226
|
12.683
|
11.529
|
K/w-verhouding
|
-78,7
x
|
-3.355
x
|
51,7
x
|
14,8
x
|
4,68
x
|
2,9
x
|
2,69
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
4,94%
|
15,3%
|
Marktkapitalisatie/omzet
|
19,9
x
|
9,34
x
|
4,45
x
|
1,12
x
|
0,91
x
|
0,78
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
19,6
x
|
5,99
x
|
4,61
x
|
1,12
x
|
1,62
x
|
1,24
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
75
x
|
12,3
x
|
11,2
x
|
3,35
x
|
3,71
x
|
2,31
x
|
1,99
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-6,7
x
|
-
|
3,39
x
|
1,36
x
|
0,99
x
|
FCF Yield
|
-
|
-
|
-14,9%
|
-
|
29,5%
|
73,8%
|
101%
|
Price to Book
|
3,78
x
|
1,65
x
|
1,79
x
|
-
|
1,09
x
|
0,63
x
|
0,55
x
|
Aantal aandelen (in duizenden)
|
109.504
|
202.593
|
203.088
|
239.985
|
240.429
|
-
|
-
|
Referentieprijs
2 |
37,20
|
33,55
|
37,75
|
26,28
|
33,17
|
33,17
|
33,17
|
Datum van publicatie
|
17/03/21
|
23/02/22
|
8/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32,4
|
204,3
|
727,8
|
1.722
|
5.620
|
8.789
|
10.208
|
10.891
|
EBITDA
1 |
-
|
53,37
|
356,1
|
709,6
|
1.880
|
3.832
|
5.494
|
5.794
|
Bedrijfsresultaat (EBIT)
1 |
-
|
13,74
|
415
|
271,1
|
1.266
|
2.769
|
4.041
|
4.524
|
Operationele Marge
|
-
|
6,72%
|
57,03%
|
15,74%
|
22,52%
|
31,51%
|
39,58%
|
41,54%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-301,6
|
-44,58
|
-214,1
|
590,8
|
2.112
|
3.721
|
4.096
|
Nettowinst (verlies)
1 |
-
|
-276,5
|
-0,905
|
149,6
|
425,2
|
1.710
|
2.825
|
3.086
|
Nettomarge
|
-
|
-135,39%
|
-0,12%
|
8,68%
|
7,57%
|
19,45%
|
27,67%
|
28,33%
|
WPA
2 |
-0,7500
|
-0,4729
|
-0,0100
|
0,7300
|
1,780
|
7,095
|
11,45
|
12,31
|
Free Cash Flow
1 |
-
|
-
|
-
|
-1.185
|
-
|
4.194
|
9.358
|
11.645
|
FCF-marge
|
-
|
-
|
-
|
-68,82%
|
-
|
47,72%
|
91,67%
|
106,93%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
109,45%
|
170,33%
|
200,99%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
245,31%
|
331,27%
|
377,38%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
1,640
|
5,076
|
Datum van publicatie
|
21/09/20
|
17/03/21
|
23/02/22
|
8/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
192,2
|
250
|
375,3
|
399,6
|
502,4
|
445,1
|
573,7
|
836,6
|
2.360
|
1.849
|
2.422
|
2.625
|
2.242
|
2.333
|
-
|
EBITDA
1 |
104,9
|
82,63
|
198,5
|
205,8
|
193
|
112,6
|
155,6
|
199,5
|
828,6
|
696,6
|
710,6
|
762,1
|
818,5
|
871,1
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
91,53
|
138,1
|
171,7
|
108,2
|
-141,8
|
72,68
|
74,91
|
607,2
|
511,1
|
483,9
|
613,6
|
643,8
|
716,6
|
-
|
Operationele Marge
|
-
|
36,61%
|
36,79%
|
42,97%
|
21,53%
|
-31,86%
|
12,67%
|
8,95%
|
25,73%
|
27,63%
|
19,98%
|
23,38%
|
28,71%
|
30,72%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-247,4
|
54,5
|
100,2
|
-111,8
|
574,9
|
1.819
|
1.894
|
1.966
|
2.432
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-292,1
|
-
|
431,9
|
-38,97
|
12,69
|
77,02
|
-83,49
|
407,2
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-77,84%
|
-
|
85,96%
|
-8,75%
|
2,21%
|
9,21%
|
-3,54%
|
22,02%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
0,0200
|
-1,650
|
0,2600
|
2,110
|
-0,2312
|
0,0600
|
0,3700
|
-0,3800
|
1,730
|
1,143
|
1,434
|
1,570
|
1,753
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5297
|
Datum van publicatie
|
11/11/21
|
23/02/22
|
3/05/22
|
11/08/22
|
9/11/22
|
8/03/23
|
27/04/23
|
9/08/23
|
8/11/23
|
7/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
270
|
-
|
6.251
|
4.708
|
3.554
|
Nettokaspositie
1 |
-
|
71,4
|
2.434
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,3809
x
|
-
|
1,631
x
|
0,8569
x
|
0,6134
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-1.185
|
-
|
4.194
|
9.358
|
11.645
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
4,36%
|
-6,84%
|
6,84%
|
-
|
20,5%
|
30,9%
|
25,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
4,28%
|
-
|
5,78%
|
11,4%
|
14,2%
|
Totale activa
1 |
-
|
-
|
-
|
3.499
|
-
|
29.584
|
24.710
|
21.796
|
Nettoactief per aandeel
2 |
-
|
9,840
|
20,30
|
21,10
|
-
|
30,50
|
52,50
|
60,80
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
0,4400
|
4,440
|
8,540
|
-
|
-
|
Capex
1 |
-
|
-
|
148
|
1.276
|
-
|
1.687
|
1.989
|
2.509
|
Capex/omzet
|
-
|
-
|
20,29%
|
74,06%
|
-
|
19,19%
|
19,48%
|
23,04%
|
Datum van publicatie
|
21/09/20
|
17/03/21
|
23/02/22
|
8/03/23
|
7/03/24
|
-
|
-
|
-
|
Laatste slotkoers
33,17
BRL Gemiddelde koersdoel
57,82
BRL Spread / Gemiddelde doel +74,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,22% | 1,54 mld. | | -8,79% | 1.942 mld. | | +16,11% | 466 mld. | | +43,02% | 250 mld. | | +9,62% | 230 mld. | | +11,35% | 170 mld. | | +12,84% | 108 mld. | | -7,20% | 78,92 mld. | | -1,38% | 51,7 mld. | | -.--% | 50,04 mld. |
Geïntegreerde olie & gas
|