Beurs gesloten -
Sao Paulo
22:07:48 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,99
BRL
|
+2,07%
|
|
-2,14%
|
-20,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.937
|
7.727
|
5.743
|
4.520
|
14.990
|
11.609
|
-
|
-
|
Bedrijfswaarde
1 |
12.874
|
8.423
|
6.423
|
4.520
|
18.883
|
14.519
|
14.287
|
14.726
|
K/w-verhouding
|
495
x
|
45,7
x
|
20,9
x
|
-
|
4,39
x
|
17,3
x
|
14,2
x
|
13,2
x
|
Dividendrendement
|
-
|
0,78%
|
1,78%
|
-
|
-
|
5,85%
|
5,87%
|
6,82%
|
Marktkapitalisatie/omzet
|
16,1
x
|
10,1
x
|
6,27
x
|
4,07
x
|
5,53
x
|
4,35
x
|
4,19
x
|
4
x
|
Bedrijfswaarde/omzet
|
17,3
x
|
11
x
|
7,01
x
|
4,07
x
|
6,96
x
|
5,44
x
|
5,16
x
|
5,07
x
|
Bedrijfswaarde/EBITDA
|
18,7
x
|
16,1
x
|
9,85
x
|
5,53
x
|
9,73
x
|
7,37
x
|
6,88
x
|
6,7
x
|
Bedrijfswaarde/FCF
|
-747
x
|
28,5
x
|
45,3
x
|
-
|
17,3
x
|
12
x
|
9,16
x
|
8,92
x
|
FCF Yield
|
-0,13%
|
3,51%
|
2,21%
|
-
|
5,78%
|
8,32%
|
10,9%
|
11,2%
|
Price to Book
|
2,07
x
|
1,18
x
|
0,85
x
|
-
|
1,05
x
|
0,82
x
|
0,79
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
238.080
|
264.896
|
265.129
|
265.729
|
564.600
|
553.051
|
-
|
-
|
Referentieprijs
2 |
50,14
|
29,17
|
21,66
|
17,01
|
26,55
|
20,99
|
20,99
|
20,99
|
Datum van publicatie
|
11/03/20
|
9/03/21
|
29/03/22
|
23/03/23
|
20/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
743,2
|
767,2
|
915,8
|
1.111
|
2.712
|
2.668
|
2.769
|
2.904
|
EBITDA
1 |
689,1
|
522,9
|
652,2
|
817
|
1.941
|
1.971
|
2.077
|
2.198
|
Bedrijfsresultaat (EBIT)
1 |
592,5
|
290
|
444,7
|
580,1
|
1.265
|
1.349
|
1.446
|
1.563
|
Operationele Marge
|
79,72%
|
37,8%
|
48,56%
|
52,2%
|
46,65%
|
50,54%
|
52,24%
|
53,83%
|
Resultaat voor belastingen (EBT)
1 |
104,5
|
234,4
|
292,1
|
255,2
|
4.909
|
937
|
1.106
|
1.244
|
Nettowinst (verlies)
1 |
22,03
|
169,1
|
274,9
|
155,9
|
3.387
|
788,5
|
917,2
|
1.083
|
Nettomarge
|
2,96%
|
22,04%
|
30,01%
|
14,03%
|
124,88%
|
29,55%
|
33,13%
|
37,3%
|
WPA
2 |
0,1012
|
0,6386
|
1,036
|
-
|
6,054
|
1,212
|
1,478
|
1,585
|
Free Cash Flow
1 |
-17,24
|
295,8
|
141,7
|
-
|
1.092
|
1.208
|
1.560
|
1.651
|
FCF-marge
|
-2,32%
|
38,55%
|
15,48%
|
-
|
40,25%
|
45,27%
|
56,34%
|
56,86%
|
Kasstroomconversie (ebitda)
|
-
|
56,56%
|
21,73%
|
-
|
56,25%
|
61,29%
|
75,11%
|
75,11%
|
Kasstroomconversie (nettowinst)
|
-
|
174,93%
|
51,57%
|
-
|
32,24%
|
153,21%
|
170,08%
|
152,45%
|
Dividend per aandeel
2 |
-
|
0,2264
|
0,3847
|
-
|
-
|
1,227
|
1,233
|
1,431
|
Datum van publicatie
|
11/03/20
|
9/03/21
|
29/03/22
|
23/03/23
|
20/03/24
|
-
|
-
|
-
|
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 |
230,5
|
277,6
|
253,1
|
245
|
273
|
312,4
|
621,4
|
650,2
|
641
|
818
|
603
|
636,9
|
626
|
798,8
|
641,1
|
EBITDA
1 |
162,1
|
227,2
|
183
|
176,3
|
202,2
|
230,2
|
436,3
|
465,4
|
480,1
|
566,3
|
431,9
|
462,6
|
445,2
|
577,9
|
-
|
Bedrijfsresultaat (EBIT)
1 |
102,8
|
176,9
|
132,1
|
94,3
|
160,9
|
170,5
|
257,7
|
283,4
|
361
|
363,2
|
289,9
|
313,8
|
308,1
|
432,1
|
314
|
Operationele Marge
|
44,6%
|
63,73%
|
52,19%
|
38,48%
|
58,94%
|
54,58%
|
41,48%
|
43,59%
|
56,32%
|
44,4%
|
48,08%
|
49,26%
|
49,21%
|
54,1%
|
48,97%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
60,58
|
115,7
|
55,95
|
23,56
|
93,36
|
-
|
-
|
153
|
23,68
|
235,3
|
111,8
|
151,4
|
139,8
|
280,9
|
-
|
Nettomarge
|
26,28%
|
41,67%
|
22,1%
|
9,62%
|
34,19%
|
-
|
-
|
23,53%
|
3,69%
|
28,77%
|
18,53%
|
23,77%
|
22,33%
|
35,17%
|
-
|
WPA
|
0,2273
|
0,4383
|
0,2112
|
0,0857
|
0,3555
|
-
|
8,718
|
0,3950
|
-
|
-0,3492
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
29/03/22
|
11/05/22
|
10/08/22
|
10/11/22
|
23/03/23
|
15/05/23
|
14/08/23
|
13/11/23
|
20/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
937
|
696
|
680
|
-
|
3.892
|
2.911
|
2.679
|
3.117
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,359
x
|
1,331
x
|
1,043
x
|
-
|
2,005
x
|
1,477
x
|
1,29
x
|
1,418
x
|
Free Cash Flow
1 |
-17,2
|
296
|
142
|
-
|
1.092
|
1.208
|
1.560
|
1.651
|
ROE (netto-inkomsten/eigen vermogen)
|
0,44%
|
1,07%
|
4,14%
|
2,3%
|
32,6%
|
6,25%
|
7,17%
|
7,58%
|
ROA (netto-inkomsten/totale activa)
|
0,28%
|
0,71%
|
2,76%
|
1,46%
|
17%
|
2,35%
|
2,84%
|
3,28%
|
Totale activa
1 |
7.825
|
23.921
|
9.971
|
10.645
|
19.972
|
33.523
|
32.319
|
33.007
|
Nettoactief per aandeel
2 |
24,20
|
24,70
|
25,40
|
-
|
25,30
|
25,60
|
26,60
|
26,50
|
Cashflow per aandeel
|
2,920
|
-
|
2,280
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
654
|
44,1
|
463
|
-
|
350
|
678
|
223
|
369
|
Capex/omzet
|
87,97%
|
5,75%
|
50,61%
|
-
|
12,91%
|
25,4%
|
8,06%
|
12,71%
|
Datum van publicatie
|
11/03/20
|
9/03/21
|
29/03/22
|
23/03/23
|
20/03/24
|
-
|
-
|
-
|
Laatste slotkoers
20,99
BRL Gemiddelde koersdoel
30,15
BRL Spread / Gemiddelde doel +43,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -20,94% | 2,29 mld. | | +5,35% | 10,81 mld. | | +36,53% | 6,56 mld. | | +21,03% | 3,19 mld. | | +12,00% | 2,92 mld. | | -13,44% | 2,82 mld. | | +2,00% | 2,69 mld. | | -7,27% | 2,65 mld. | | -13,58% | 2,33 mld. | | +0,43% | 2,1 mld. |
onroerend goed ontwikkeling
|