Beurs gesloten -
Sao Paulo
22:06:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,05
BRL
|
+1,18%
|
|
+4,80%
|
-4,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.088
|
7.938
|
7.062
|
8.275
|
9.603
|
9.207
|
-
|
-
|
Bedrijfswaarde
1 |
12.742
|
14.833
|
15.178
|
17.223
|
9.603
|
18.227
|
18.448
|
18.961
|
K/w-verhouding
|
26,5
x
|
35,6
x
|
19,1
x
|
15,9
x
|
41
x
|
12
x
|
9,71
x
|
7,42
x
|
Dividendrendement
|
0,83%
|
1,03%
|
1,7%
|
1,7%
|
-
|
3,88%
|
4,63%
|
5,1%
|
Marktkapitalisatie/omzet
|
4,56
x
|
4,19
x
|
2,78
x
|
2,82
x
|
2,9
x
|
2,7
x
|
2,47
x
|
2,36
x
|
Bedrijfswaarde/omzet
|
7,19
x
|
7,83
x
|
5,98
x
|
5,87
x
|
2,9
x
|
5,35
x
|
4,95
x
|
4,85
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
10,2
x
|
7,21
x
|
6,99
x
|
3,82
x
|
6,19
x
|
5,83
x
|
5,79
x
|
Bedrijfswaarde/FCF
|
-53,4
x
|
-19,5
x
|
18,1
x
|
11,7
x
|
-
|
10,3
x
|
9,29
x
|
14,2
x
|
FCF Yield
|
-1,87%
|
-5,13%
|
5,54%
|
8,56%
|
-
|
9,67%
|
10,8%
|
7,06%
|
Price to Book
|
1,62
x
|
1,38
x
|
2,2
x
|
3,57
x
|
-
|
1,56
x
|
1,39
x
|
1,33
x
|
Aantal aandelen (in duizenden)
|
316.949
|
316.949
|
316.949
|
316.949
|
316.949
|
316.949
|
-
|
-
|
Referentieprijs
2 |
25,52
|
25,05
|
22,28
|
26,11
|
30,30
|
29,05
|
29,05
|
29,05
|
Datum van publicatie
|
11/03/20
|
22/03/21
|
24/02/22
|
2/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.772
|
1.895
|
2.538
|
2.932
|
3.311
|
3.407
|
3.724
|
3.910
|
EBITDA
1 |
1.246
|
1.451
|
2.105
|
2.464
|
2.512
|
2.944
|
3.166
|
3.276
|
Bedrijfsresultaat (EBIT)
1 |
1.014
|
1.157
|
1.754
|
2.040
|
2.358
|
2.504
|
2.764
|
2.900
|
Operationele Marge
|
57,2%
|
61,05%
|
69,11%
|
69,56%
|
71,2%
|
73,51%
|
74,23%
|
74,18%
|
Resultaat voor belastingen (EBT)
1 |
758,8
|
697,1
|
841,3
|
1.078
|
1.480
|
1.673
|
1.932
|
2.053
|
Nettowinst (verlies)
1 |
305
|
222,4
|
369,4
|
522,9
|
694,1
|
764,7
|
905,7
|
938,2
|
Nettomarge
|
17,21%
|
11,73%
|
14,56%
|
17,84%
|
20,96%
|
22,45%
|
24,32%
|
24%
|
WPA
2 |
0,9615
|
0,7027
|
1,165
|
1,646
|
0,7389
|
2,414
|
2,992
|
3,917
|
Free Cash Flow
1 |
-238,5
|
-761,6
|
840,4
|
1.475
|
-
|
1.763
|
1.986
|
1.338
|
FCF-marge
|
-13,46%
|
-40,18%
|
33,12%
|
50,31%
|
-
|
51,75%
|
53,34%
|
34,22%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
39,93%
|
59,87%
|
-
|
59,88%
|
62,73%
|
40,84%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
227,47%
|
282,09%
|
-
|
230,56%
|
219,27%
|
142,61%
|
Dividend per aandeel
2 |
0,2126
|
0,2589
|
0,3791
|
0,4438
|
-
|
1,126
|
1,344
|
1,483
|
Datum van publicatie
|
11/03/20
|
22/03/21
|
24/02/22
|
2/03/23
|
5/03/24
|
-
|
-
|
-
|
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 |
715,3
|
679,7
|
713,7
|
701,2
|
757,2
|
759,8
|
1.004
|
808,7
|
797,3
|
878,3
|
805
|
836,4
|
669,1
|
1.004
|
-
|
EBITDA
1 |
570,1
|
593,7
|
622,2
|
595,6
|
628,8
|
617,3
|
811,6
|
680,7
|
662,4
|
608,9
|
687,5
|
727,1
|
715,7
|
810,8
|
790
|
Bedrijfsresultaat (EBIT)
1 |
466
|
499,2
|
520
|
487,4
|
522,8
|
509,8
|
776,8
|
573,3
|
553,4
|
567
|
561,5
|
676,5
|
654,3
|
786,8
|
-
|
Operationele Marge
|
65,15%
|
73,45%
|
72,86%
|
69,51%
|
69,05%
|
67,09%
|
77,37%
|
70,89%
|
69,4%
|
64,56%
|
69,75%
|
80,89%
|
97,79%
|
78,39%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
293,7
|
492,1
|
379,6
|
-
|
383,1
|
290,1
|
547
|
617
|
646
|
-
|
Nettowinst (verlies)
1 |
77,64
|
143,6
|
166,9
|
50,18
|
146,4
|
159,5
|
230,7
|
203,1
|
163,4
|
141,2
|
156,8
|
282
|
318
|
333
|
-
|
Nettomarge
|
10,85%
|
21,13%
|
23,38%
|
7,16%
|
19,33%
|
20,99%
|
22,98%
|
25,11%
|
20,49%
|
16,07%
|
19,47%
|
33,72%
|
47,52%
|
33,18%
|
-
|
WPA
2 |
0,2404
|
0,4530
|
0,5270
|
0,1572
|
0,4623
|
0,4993
|
0,2507
|
0,2395
|
0,5192
|
-
|
0,6975
|
0,7606
|
0,7543
|
0,9037
|
-
|
Dividend per aandeel
2 |
-
|
0,3791
|
-
|
-
|
-
|
0,4438
|
0,0385
|
-
|
0,0385
|
-
|
0,1250
|
0,1250
|
0,1250
|
0,8333
|
-
|
Datum van publicatie
|
10/11/21
|
24/02/22
|
10/05/22
|
9/08/22
|
9/11/22
|
2/03/23
|
11/05/23
|
9/08/23
|
9/11/23
|
5/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.654
|
6.895
|
8.116
|
8.948
|
-
|
9.020
|
9.240
|
9.754
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,736
x
|
4,752
x
|
3,856
x
|
3,631
x
|
-
|
3,063
x
|
2,919
x
|
2,977
x
|
Free Cash Flow
1 |
-239
|
-762
|
840
|
1.475
|
-
|
1.763
|
1.986
|
1.338
|
ROE (netto-inkomsten/eigen vermogen)
|
6,54%
|
17,5%
|
6,01%
|
7,74%
|
-
|
14,7%
|
15,6%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
1,8%
|
4,49%
|
1,53%
|
1,95%
|
-
|
4,29%
|
4,44%
|
4,1%
|
Totale activa
1 |
16.988
|
4.952
|
24.149
|
26.826
|
-
|
17.820
|
20.418
|
22.894
|
Nettoactief per aandeel
2 |
15,80
|
18,20
|
10,10
|
7,320
|
-
|
18,70
|
21,00
|
21,80
|
Cashflow per aandeel
2 |
-0,3400
|
-2,500
|
1,110
|
2,430
|
-
|
4,580
|
-
|
-
|
Capex
1 |
130
|
157
|
215
|
839
|
-
|
454
|
647
|
1.204
|
Capex/omzet
|
7,35%
|
8,27%
|
8,46%
|
28,6%
|
-
|
13,34%
|
17,36%
|
30,81%
|
Datum van publicatie
|
11/03/20
|
22/03/21
|
24/02/22
|
2/03/23
|
5/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
29,05
BRL Gemiddelde koersdoel
32,28
BRL Spread / Gemiddelde doel +11,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,12% | 1,82 mld. | | +15,48% | 144 mld. | | +8,17% | 82,94 mld. | | -2,49% | 78,45 mld. | | +3,32% | 77,35 mld. | | -7,13% | 68,38 mld. | | +66,70% | 61,4 mld. | | +9,09% | 46,7 mld. | | 0,00% | 45,57 mld. | | +9,36% | 43,08 mld. |
Elektriciteitsbedrijven - Andere
|