Beurs gesloten -
Sao Paulo
18:58:27 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
55,4
BRL
|
+4,03%
|
|
+0,53%
|
+18,50%
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.956
|
63.989
|
84.516
|
87.744
|
90.800
|
97.694
|
-
|
-
|
Bedrijfswaarde
1 |
72.009
|
64.085
|
84.926
|
89.294
|
91.706
|
97.587
|
95.485
|
94.455
|
K/w-verhouding
|
31,6
x
|
26,1
x
|
32,7
x
|
30
x
|
26,8
x
|
26,1
x
|
23,9
x
|
22,1
x
|
Dividendrendement
|
1,85%
|
2,36%
|
1,86%
|
1,93%
|
2,18%
|
2,2%
|
2,39%
|
2,58%
|
Marktkapitalisatie/omzet
|
5,08
x
|
4,39
x
|
5,63
x
|
5,32
x
|
5,04
x
|
5,1
x
|
4,82
x
|
4,56
x
|
Bedrijfswaarde/omzet
|
5,08
x
|
4,39
x
|
5,66
x
|
5,41
x
|
5,09
x
|
5,09
x
|
4,71
x
|
4,41
x
|
Bedrijfswaarde/EBITDA
|
20,8
x
|
17,2
x
|
22,4
x
|
20,9
x
|
18,6
x
|
17,8
x
|
16,3
x
|
15,2
x
|
Bedrijfswaarde/FCF
|
28,5
x
|
22,5
x
|
29,1
x
|
30,5
x
|
22,9
x
|
20,9
x
|
15,9
x
|
14,8
x
|
FCF Yield
|
3,51%
|
4,45%
|
3,43%
|
3,28%
|
4,36%
|
4,78%
|
6,28%
|
6,73%
|
Price to Book
|
13,3
x
|
11,1
x
|
14,8
x
|
27,1
x
|
25,8
x
|
20,3
x
|
15,3
x
|
12
x
|
Aantal aandelen (in duizenden)
|
435.228
|
429.774
|
425.518
|
417.747
|
413.123
|
409.291
|
-
|
-
|
Referentieprijs
2 |
165,3
|
148,9
|
198,6
|
210,0
|
219,8
|
238,7
|
238,7
|
238,7
|
Datum van publicatie
|
31/07/19
|
29/07/20
|
28/07/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.175
|
14.590
|
15.005
|
16.498
|
18.012
|
19.174
|
20.266
|
21.404
|
EBITDA
1 |
3.460
|
3.716
|
3.787
|
4.282
|
4.919
|
5.470
|
5.858
|
6.223
|
Bedrijfsresultaat (EBIT)
1 |
3.156
|
3.349
|
3.384
|
3.872
|
4.468
|
4.948
|
5.326
|
5.689
|
Operationele Marge
|
22,26%
|
22,95%
|
22,55%
|
23,47%
|
24,8%
|
25,81%
|
26,28%
|
26,58%
|
Resultaat voor belastingen (EBT)
1 |
3.006
|
3.183
|
3.361
|
3.804
|
4.438
|
4.895
|
5.294
|
5.702
|
Nettowinst (verlies)
1 |
2.293
|
2.466
|
2.598
|
2.949
|
3.412
|
3.776
|
4.063
|
4.370
|
Nettomarge
|
16,17%
|
16,91%
|
17,32%
|
17,87%
|
18,94%
|
19,7%
|
20,05%
|
20,41%
|
WPA
2 |
5,240
|
5,700
|
6,070
|
7,000
|
8,210
|
9,156
|
10,00
|
10,79
|
Free Cash Flow
1 |
2.526
|
2.854
|
2.915
|
2.925
|
4.001
|
4.663
|
5.998
|
6.361
|
FCF-marge
|
17,82%
|
19,56%
|
19,42%
|
17,73%
|
22,21%
|
24,32%
|
29,6%
|
29,72%
|
Kasstroomconversie (ebitda)
|
73,01%
|
76,79%
|
76,96%
|
68,3%
|
81,34%
|
85,25%
|
102,4%
|
102,22%
|
Kasstroomconversie (nettowinst)
|
110,18%
|
115,69%
|
112,17%
|
99,19%
|
117,27%
|
123,49%
|
147,65%
|
145,57%
|
Dividend per aandeel
2 |
3,060
|
3,520
|
3,700
|
4,050
|
4,790
|
5,261
|
5,707
|
6,157
|
Datum van publicatie
|
31/07/19
|
29/07/20
|
28/07/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
4.025
|
4.513
|
4.128
|
4.216
|
4.391
|
4.928
|
4.478
|
4.512
|
4.668
|
5.254
|
4.743
|
4.786
|
4.936
|
5.529
|
5.035
|
EBITDA
1 |
1.082
|
1.310
|
923,2
|
1.127
|
1.232
|
1.488
|
1.124
|
1.215
|
1.267
|
1.658
|
1.237
|
1.356
|
1.412
|
1.711
|
1.396
|
Bedrijfsresultaat (EBIT)
1 |
929,8
|
1.208
|
818,7
|
1.018
|
1.069
|
1.372
|
1.009
|
1.093
|
1.147
|
1.539
|
1.123
|
1.206
|
1.255
|
1.605
|
1.251
|
Operationele Marge
|
23,1%
|
26,77%
|
19,83%
|
24,14%
|
24,35%
|
27,85%
|
22,54%
|
24,23%
|
24,57%
|
29,29%
|
23,68%
|
25,2%
|
25,43%
|
29,03%
|
24,84%
|
Resultaat voor belastingen (EBT)
1 |
910,1
|
1.190
|
803,3
|
1.010
|
1.058
|
1.364
|
1.006
|
1.093
|
1.144
|
1.546
|
1.114
|
1.192
|
1.251
|
1.626
|
1.232
|
Nettowinst (verlies)
1 |
694,4
|
928,5
|
625,4
|
779
|
813,1
|
1.043
|
776,7
|
859,4
|
878,4
|
1.185
|
854,4
|
914,8
|
953,5
|
1.258
|
932,9
|
Nettomarge
|
17,25%
|
20,57%
|
15,15%
|
18,48%
|
18,52%
|
21,17%
|
17,35%
|
19,05%
|
18,82%
|
22,55%
|
18,01%
|
19,11%
|
19,32%
|
22,76%
|
18,53%
|
WPA
2 |
1,650
|
2,210
|
1,500
|
1,870
|
1,950
|
2,510
|
1,870
|
2,080
|
2,130
|
2,880
|
2,108
|
2,295
|
2,412
|
3,119
|
2,381
|
Dividend per aandeel
2 |
1,040
|
1,040
|
1,040
|
1,040
|
1,250
|
1,250
|
1,250
|
-
|
-
|
1,400
|
1,382
|
1,396
|
1,448
|
1,502
|
1,492
|
Datum van publicatie
|
26/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
25/01/23
|
26/04/23
|
26/07/23
|
25/10/23
|
31/01/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
53
|
96,1
|
410
|
1.551
|
906
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
107
|
2.209
|
3.238
|
Hefboom (schuld/ebitda)
|
0,0153
x
|
0,0259
x
|
0,1082
x
|
0,3621
x
|
0,1841
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.526
|
2.854
|
2.915
|
2.925
|
4.001
|
4.663
|
5.998
|
6.361
|
ROE (netto-inkomsten/eigen vermogen)
|
45,2%
|
44,2%
|
45,5%
|
66,3%
|
102%
|
92,2%
|
78,1%
|
68,9%
|
ROA (netto-inkomsten/totale activa)
|
5,68%
|
6,09%
|
5,91%
|
5,27%
|
6%
|
6,93%
|
6,89%
|
7,12%
|
Totale activa
1 |
40.368
|
40.527
|
43.968
|
55.920
|
56.894
|
54.523
|
58.929
|
61.371
|
Nettoactief per aandeel
2 |
12,40
|
13,40
|
13,40
|
7,750
|
8,520
|
11,70
|
15,60
|
20,00
|
Cashflow per aandeel
2 |
6,140
|
6,990
|
7,230
|
7,360
|
10,10
|
12,20
|
13,50
|
16,00
|
Capex
1 |
162
|
173
|
179
|
174
|
206
|
244
|
265
|
263
|
Capex/omzet
|
1,14%
|
1,18%
|
1,19%
|
1,06%
|
1,15%
|
1,27%
|
1,31%
|
1,23%
|
Datum van publicatie
|
31/07/19
|
29/07/20
|
28/07/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Laatste slotkoers
238,7
USD Gemiddelde koersdoel
259,3
USD Spread / Gemiddelde doel +8,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,54% | 190 mld. | | +2,92% | 169 mld. | | +5,75% | 159 mld. | | +50,08% | 93,25 mld. | | +17,01% | 85,67 mld. | | +1,55% | 77,83 mld. | | -0,44% | 47,42 mld. | | -32,12% | 45,23 mld. | | -0,45% | 34,86 mld. |
IT Diensten & Consulting - Andere
|