Beurs gesloten -
Sao Paulo
22:07:37 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,22
BRL
|
+3,60%
|
|
+0,36%
|
-22,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
87.909
|
126.543
|
67.651
|
77.196
|
79.758
|
62.971
|
-
|
-
|
Bedrijfswaarde
1 |
83.148
|
118.160
|
62.716
|
77.196
|
79.758
|
59.439
|
58.930
|
58.417
|
K/w-verhouding
|
32,5
x
|
30,6
x
|
14,4
x
|
17,7
x
|
20,1
x
|
13,6
x
|
11,9
x
|
10,9
x
|
Dividendrendement
|
2,7%
|
2,65%
|
5,8%
|
-
|
-
|
7,76%
|
8,76%
|
9,5%
|
Marktkapitalisatie/omzet
|
14,9
x
|
15,1
x
|
7,32
x
|
8,49
x
|
8,93
x
|
6,62
x
|
5,99
x
|
5,55
x
|
Bedrijfswaarde/omzet
|
14,1
x
|
14,1
x
|
6,78
x
|
8,49
x
|
8,93
x
|
6,25
x
|
5,61
x
|
5,15
x
|
Bedrijfswaarde/EBITDA
|
19,5
x
|
18,5
x
|
8,62
x
|
11,5
x
|
12,6
x
|
8,76
x
|
7,74
x
|
7
x
|
Bedrijfswaarde/FCF
|
28,3
x
|
46,7
x
|
20,7
x
|
-
|
-
|
14,1
x
|
11,3
x
|
10,3
x
|
FCF Yield
|
3,54%
|
2,14%
|
4,82%
|
-
|
-
|
7,1%
|
8,87%
|
9,72%
|
Price to Book
|
3,46
x
|
5,14
x
|
3,05
x
|
-
|
-
|
3,14
x
|
3,13
x
|
3,17
x
|
Aantal aandelen (in duizenden)
|
6.137.449
|
6.125.009
|
6.072.842
|
5.843.738
|
5.481.658
|
5.612.359
|
-
|
-
|
Referentieprijs
2 |
14,32
|
20,66
|
11,14
|
13,21
|
14,55
|
11,22
|
11,22
|
11,22
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
17/03/22
|
15/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.908
|
8.383
|
9.248
|
9.092
|
8.930
|
9.513
|
10.512
|
11.346
|
EBITDA
1 |
4.259
|
6.383
|
7.274
|
6.700
|
6.334
|
6.787
|
7.611
|
8.351
|
Bedrijfsresultaat (EBIT)
1 |
3.229
|
5.680
|
6.243
|
5.644
|
5.244
|
6.254
|
7.243
|
8.120
|
Operationele Marge
|
54,66%
|
67,77%
|
67,5%
|
62,08%
|
58,73%
|
65,75%
|
68,9%
|
71,56%
|
Resultaat voor belastingen (EBT)
1 |
3.339
|
5.516
|
6.516
|
5.790
|
5.558
|
6.434
|
7.418
|
8.145
|
Nettowinst (verlies)
1 |
2.714
|
4.152
|
4.717
|
4.227
|
4.132
|
4.651
|
5.215
|
5.663
|
Nettomarge
|
45,94%
|
49,53%
|
51,01%
|
46,49%
|
46,27%
|
48,9%
|
49,61%
|
49,91%
|
WPA
2 |
0,4406
|
0,6757
|
0,7738
|
0,7480
|
0,7222
|
0,8270
|
0,9430
|
1,032
|
Free Cash Flow
1 |
2.941
|
2.531
|
3.026
|
-
|
-
|
4.222
|
5.228
|
5.676
|
FCF-marge
|
49,78%
|
30,19%
|
32,72%
|
-
|
-
|
44,38%
|
49,73%
|
50,02%
|
Kasstroomconversie (ebitda)
|
69,05%
|
39,65%
|
41,6%
|
-
|
-
|
62,21%
|
68,69%
|
67,97%
|
Kasstroomconversie (nettowinst)
|
108,35%
|
60,95%
|
64,15%
|
-
|
-
|
90,77%
|
100,24%
|
100,23%
|
Dividend per aandeel
2 |
0,3860
|
0,5481
|
0,6466
|
-
|
-
|
0,8702
|
0,9831
|
1,066
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
17/03/22
|
15/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
2.255
|
2.179
|
2.285
|
2.242
|
2.258
|
2.308
|
2.209
|
2.230
|
2.248
|
2.242
|
2.227
|
2.329
|
2.471
|
2.516
|
-
|
EBITDA
1 |
1.820
|
1.654
|
1.723
|
1.665
|
1.670
|
1.637
|
1.622
|
1.640
|
1.628
|
1.449
|
1.590
|
1.646
|
1.763
|
1.757
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.548
|
1.430
|
1.447
|
1.399
|
1.414
|
1.384
|
1.362
|
1.371
|
1.346
|
1.169
|
1.299
|
1.547
|
1.678
|
1.673
|
-
|
Operationele Marge
|
68,65%
|
65,62%
|
63,33%
|
62,42%
|
62,62%
|
59,97%
|
61,67%
|
61,49%
|
59,87%
|
52,15%
|
58,33%
|
66,43%
|
67,92%
|
66,49%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.570
|
1.452
|
1.660
|
1.384
|
1.366
|
1.380
|
1.499
|
1.477
|
1.386
|
1.196
|
1.339
|
1.552
|
1.677
|
1.678
|
-
|
Nettowinst (verlies)
1 |
1.176
|
1.092
|
1.101
|
1.092
|
1.029
|
1.004
|
1.089
|
1.053
|
1.074
|
915,5
|
998,4
|
1.171
|
1.264
|
1.253
|
-
|
Nettomarge
|
52,16%
|
50,09%
|
48,19%
|
48,72%
|
45,58%
|
43,53%
|
49,31%
|
47,21%
|
47,78%
|
40,83%
|
44,84%
|
50,29%
|
51,14%
|
49,82%
|
-
|
WPA
2 |
0,1919
|
0,1800
|
0,1820
|
0,1808
|
0,1695
|
0,2061
|
0,1884
|
0,1824
|
0,1857
|
0,1608
|
0,1787
|
0,2092
|
0,2247
|
0,2218
|
0,2300
|
Dividend per aandeel
2 |
0,1946
|
0,1992
|
0,1814
|
0,1300
|
0,0800
|
-
|
-
|
-
|
-
|
-
|
0,1801
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
17/03/22
|
12/05/22
|
11/08/22
|
10/11/22
|
15/02/23
|
11/05/23
|
10/08/23
|
9/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
4.761
|
8.383
|
4.935
|
-
|
-
|
3.531
|
4.041
|
4.554
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.941
|
2.531
|
3.026
|
-
|
-
|
4.222
|
5.228
|
5.676
|
ROE (netto-inkomsten/eigen vermogen)
|
12,8%
|
17,9%
|
20,1%
|
-
|
-
|
23,7%
|
26,8%
|
29,7%
|
ROA (netto-inkomsten/totale activa)
|
8,33%
|
10,4%
|
9,54%
|
-
|
-
|
9,81%
|
10,7%
|
11,3%
|
Totale activa
1 |
32.573
|
40.099
|
49.433
|
-
|
-
|
47.404
|
48.688
|
50.290
|
Nettoactief per aandeel
2 |
4,140
|
4,020
|
3,660
|
-
|
-
|
3,570
|
3,590
|
3,540
|
Cashflow per aandeel
2 |
0,5200
|
0,4500
|
0,5300
|
-
|
-
|
1,350
|
1,490
|
1,590
|
Capex
1 |
279
|
222
|
188
|
-
|
-
|
245
|
272
|
264
|
Capex/omzet
|
4,72%
|
2,65%
|
2,03%
|
-
|
-
|
2,58%
|
2,59%
|
2,33%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
17/03/22
|
15/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,22
BRL Gemiddelde koersdoel
15
BRL Spread / Gemiddelde doel +33,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,89% | 12,29 mld. | | +2,55% | 75,52 mld. | | -3,67% | 59,47 mld. | | -6,64% | 40,42 mld. | | +3,41% | 34,86 mld. | | +7,31% | 9,34 mld. | | -31,09% | 7,59 mld. | | +13,51% | 7,36 mld. | | -5,29% | 7,31 mld. | | -1,37% | 5,63 mld. |
Financiële en goederenmarktoperatoren - Andere
|