Beurs gesloten -
Sao Paulo
22:07:58 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,15
BRL
|
+1,67%
|
|
+2,45%
|
-11,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
293.740
|
246.228
|
242.713
|
228.568
|
216.110
|
191.334
|
-
|
-
|
Bedrijfswaarde
1 |
284.888
|
232.230
|
227.302
|
217.032
|
216.110
|
175.771
|
172.045
|
165.395
|
K/w-verhouding
|
25,2
x
|
21,7
x
|
19,3
x
|
-
|
15
x
|
13,3
x
|
12,3
x
|
11,6
x
|
Dividendrendement
|
2,63%
|
3,13%
|
3,91%
|
-
|
-
|
6,26%
|
6,51%
|
6,71%
|
Marktkapitalisatie/omzet
|
5,58
x
|
4,22
x
|
3,33
x
|
2,87
x
|
2,71
x
|
2,25
x
|
2,15
x
|
2,04
x
|
Bedrijfswaarde/omzet
|
5,42
x
|
3,98
x
|
3,12
x
|
2,72
x
|
2,71
x
|
2,07
x
|
1,94
x
|
1,76
x
|
Bedrijfswaarde/EBITDA
|
13,5
x
|
10,8
x
|
9,94
x
|
9,13
x
|
8,49
x
|
6,28
x
|
5,8
x
|
5,37
x
|
Bedrijfswaarde/FCF
|
21,4
x
|
16,4
x
|
14,9
x
|
15,4
x
|
-
|
11,7
x
|
11,2
x
|
10,5
x
|
FCF Yield
|
4,67%
|
6,1%
|
6,7%
|
6,5%
|
-
|
8,52%
|
8,89%
|
9,49%
|
Price to Book
|
4,79
x
|
3,34
x
|
2,94
x
|
-
|
-
|
2,27
x
|
2,22
x
|
2,09
x
|
Aantal aandelen (in duizenden)
|
15.733.264
|
15.733.430
|
15.740.153
|
15.741.582
|
15.739.975
|
15.747.644
|
-
|
-
|
Referentieprijs
2 |
18,67
|
15,65
|
15,42
|
14,52
|
13,73
|
12,15
|
12,15
|
12,15
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
52.600
|
58.379
|
72.854
|
79.709
|
79.737
|
84.883
|
88.873
|
94.021
|
EBITDA
1 |
21.147
|
21.592
|
22.870
|
23.771
|
25.455
|
27.986
|
29.674
|
30.805
|
Bedrijfsresultaat (EBIT)
1 |
16.472
|
16.424
|
17.473
|
17.831
|
19.038
|
21.323
|
22.694
|
23.834
|
Operationele Marge
|
31,32%
|
28,13%
|
23,98%
|
22,37%
|
23,88%
|
25,12%
|
25,54%
|
25,35%
|
Resultaat voor belastingen (EBT)
1 |
12.943
|
13.494
|
13.759
|
14.236
|
15.036
|
18.064
|
19.767
|
21.849
|
Nettowinst (verlies)
1 |
11.780
|
11.379
|
12.671
|
14.458
|
14.502
|
14.410
|
15.811
|
16.941
|
Nettomarge
|
22,4%
|
19,49%
|
17,39%
|
18,14%
|
18,19%
|
16,98%
|
17,79%
|
18,02%
|
WPA
2 |
0,7400
|
0,7200
|
0,7991
|
-
|
0,9156
|
0,9155
|
0,9918
|
1,044
|
Free Cash Flow
1 |
13.312
|
14.163
|
15.224
|
14.109
|
-
|
14.981
|
15.293
|
15.692
|
FCF-marge
|
25,31%
|
24,26%
|
20,9%
|
17,7%
|
-
|
17,65%
|
17,21%
|
16,69%
|
Kasstroomconversie (ebitda)
|
62,95%
|
65,6%
|
66,57%
|
59,35%
|
-
|
53,53%
|
51,54%
|
50,94%
|
Kasstroomconversie (nettowinst)
|
113%
|
124,46%
|
120,15%
|
97,59%
|
-
|
103,97%
|
96,73%
|
92,63%
|
Dividend per aandeel
2 |
0,4906
|
0,4904
|
0,6036
|
-
|
-
|
0,7607
|
0,7907
|
0,8154
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
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 |
18.493
|
22.011
|
18.439
|
17.989
|
20.588
|
22.693
|
20.532
|
18.898
|
20.318
|
19.989
|
20.205
|
19.550
|
20.915
|
23.408
|
23.072
|
EBITDA
1 |
5.469
|
6.784
|
5.523
|
5.538
|
5.601
|
7.109
|
6.444
|
5.275
|
6.584
|
7.152
|
6.493
|
5.835
|
7.097
|
8.750
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.098
|
5.322
|
4.192
|
4.068
|
4.077
|
5.494
|
4.918
|
3.571
|
4.913
|
5.636
|
5.002
|
4.141
|
5.357
|
6.830
|
-
|
Operationele Marge
|
22,16%
|
24,18%
|
22,73%
|
22,62%
|
19,8%
|
24,21%
|
23,95%
|
18,9%
|
24,18%
|
28,19%
|
24,76%
|
21,18%
|
25,61%
|
29,18%
|
-
|
Resultaat voor belastingen (EBT)
1 |
3.122
|
4.104
|
3.566
|
3.539
|
2.804
|
4.328
|
3.878
|
2.372
|
4.060
|
4.727
|
4.425
|
4.212
|
4.924
|
5.642
|
5.204
|
Nettowinst (verlies)
1 |
3.552
|
3.607
|
3.529
|
2.970
|
3.109
|
4.967
|
3.700
|
2.503
|
3.912
|
4.388
|
3.400
|
3.068
|
3.866
|
4.466
|
-
|
Nettomarge
|
19,21%
|
16,39%
|
19,14%
|
16,51%
|
15,1%
|
21,89%
|
18,02%
|
13,24%
|
19,25%
|
21,95%
|
16,83%
|
15,69%
|
18,48%
|
19,08%
|
-
|
WPA
2 |
0,2200
|
0,2276
|
0,2200
|
0,1900
|
0,2000
|
-
|
0,2300
|
0,1600
|
0,2500
|
0,2756
|
0,2151
|
0,1835
|
0,2360
|
0,2811
|
0,2600
|
Dividend per aandeel
2 |
-
|
0,6036
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0450
|
0,0450
|
0,0500
|
0,2368
|
0,2100
|
Datum van publicatie
|
28/10/21
|
24/02/22
|
5/05/22
|
28/07/22
|
27/10/22
|
2/03/23
|
4/05/23
|
3/08/23
|
31/10/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
8.853
|
13.998
|
15.411
|
11.536
|
-
|
15.563
|
19.289
|
25.939
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
13.312
|
14.163
|
15.224
|
14.109
|
-
|
14.981
|
15.293
|
15.692
|
ROE (netto-inkomsten/eigen vermogen)
|
20%
|
16,8%
|
16,2%
|
17,6%
|
-
|
17,3%
|
18%
|
18,6%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
10%
|
9,61%
|
10,5%
|
-
|
11%
|
11%
|
11,5%
|
Totale activa
1 |
98.729
|
113.465
|
131.900
|
138.274
|
-
|
130.753
|
143.312
|
147.066
|
Nettoactief per aandeel
2 |
3,900
|
4,690
|
5,250
|
-
|
-
|
5,360
|
5,480
|
5,820
|
Cashflow per aandeel
2 |
1,160
|
1,190
|
1,440
|
-
|
-
|
1,350
|
1,390
|
1,430
|
Capex
1 |
5.069
|
4.693
|
7.677
|
6.533
|
-
|
6.960
|
7.389
|
7.508
|
Capex/omzet
|
9,64%
|
8,04%
|
10,54%
|
8,2%
|
-
|
8,2%
|
8,31%
|
7,99%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,15
BRL Gemiddelde koersdoel
15,75
BRL Spread / Gemiddelde doel +29,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,51% | 36,97 mld. | | -99,80% | 28,18 mln. | | -0,70% | 55,2 mld. | | +4,84% | 46,37 mld. | | -1,37% | 22,85 mld. | | +11,38% | 19,12 mld. | | -24,76% | 18,54 mld. | | +3,21% | 17,39 mld. | | +5,26% | 14,93 mld. | | -6,45% | 12,16 mld. |
Brouwers - Andere
|