Beurs gesloten -
Sao Paulo
22:07:42 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,28
BRL
|
+2,20%
|
|
-0,89%
|
-19,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
282.075
|
226.779
|
171.480
|
152.508
|
172.227
|
138.467
|
-
|
-
|
Bedrijfswaarde
1 |
282.075
|
226.779
|
171.480
|
152.508
|
172.227
|
138.467
|
138.467
|
138.467
|
K/w-verhouding
|
12,9
x
|
13,8
x
|
8,11
x
|
7,79
x
|
12
x
|
7,7
x
|
6,09
x
|
4,78
x
|
Dividendrendement
|
5,34%
|
2,45%
|
4,58%
|
-
|
5,92%
|
7,05%
|
7,32%
|
8,2%
|
Marktkapitalisatie/omzet
|
2,63
x
|
2,1
x
|
1,57
x
|
1,31
x
|
1,45
x
|
1,13
x
|
1,02
x
|
0,94
x
|
Bedrijfswaarde/omzet
|
2,63
x
|
2,1
x
|
1,57
x
|
1,31
x
|
1,45
x
|
1,13
x
|
1,02
x
|
0,94
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,17
x
|
1,67
x
|
1,27
x
|
1,02
x
|
1,09
x
|
0,89
x
|
0,81
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
10.690.998
|
10.690.998
|
10.658.499
|
10.658.488
|
10.642.170
|
10.619.610
|
-
|
-
|
Referentieprijs
2 |
27,18
|
22,43
|
17,46
|
15,15
|
17,09
|
13,80
|
13,80
|
13,80
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
8/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
107.155
|
107.996
|
109.530
|
116.837
|
118.717
|
122.084
|
135.897
|
147.877
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
36.635
|
28.115
|
40.162
|
27.640
|
17.573
|
22.587
|
31.963
|
39.520
|
Operationele Marge
|
34,19%
|
26,03%
|
36,67%
|
23,66%
|
14,8%
|
18,5%
|
23,52%
|
26,72%
|
Resultaat voor belastingen (EBT)
1 |
16.179
|
5.091
|
30.496
|
24.210
|
26.690
|
20.746
|
30.748
|
35.775
|
Nettowinst (verlies)
1 |
22.582
|
16.546
|
21.945
|
20.732
|
15.122
|
19.110
|
24.715
|
31.204
|
Nettomarge
|
21,07%
|
15,32%
|
20,04%
|
17,74%
|
12,74%
|
15,65%
|
18,19%
|
21,1%
|
WPA
2 |
2,110
|
1,620
|
2,155
|
1,945
|
1,421
|
1,793
|
2,265
|
2,887
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,450
|
0,5494
|
0,8000
|
-
|
1,012
|
0,9722
|
1,010
|
1,132
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
8/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
29.353
|
28.958
|
28.003
|
28.608
|
30.228
|
29.068
|
30.153
|
29.595
|
29.901
|
28.010
|
30.005
|
31.908
|
32.761
|
32.167
|
33.234
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
10.283
|
10.342
|
9.061
|
7.047
|
-99
|
4.844
|
4.990
|
5.240
|
2.499
|
4.977
|
5.259
|
5.585
|
5.932
|
7.825
|
-
|
Operationele Marge
|
35,03%
|
35,71%
|
32,36%
|
24,63%
|
-0,33%
|
16,66%
|
16,55%
|
17,71%
|
8,36%
|
17,77%
|
17,53%
|
17,5%
|
18,11%
|
24,33%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
9.464
|
-
|
-2.543
|
-
|
5.007
|
2.058
|
4.253
|
4.991
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.170
|
-
|
7.138
|
5.211
|
1.437
|
4.280
|
4.518
|
3.400
|
1.703
|
4.211
|
4.191
|
4.660
|
4.801
|
5.914
|
6.134
|
Nettomarge
|
10,8%
|
-
|
25,49%
|
18,22%
|
4,75%
|
14,72%
|
14,98%
|
11,49%
|
5,7%
|
15,03%
|
13,97%
|
14,6%
|
14,65%
|
18,39%
|
18,46%
|
WPA
2 |
0,2964
|
-
|
0,6400
|
0,4889
|
0,1532
|
0,4016
|
0,4200
|
0,3300
|
0,2690
|
0,3962
|
0,3801
|
0,4352
|
0,4439
|
0,5532
|
0,5738
|
Dividend per aandeel
2 |
0,2546
|
0,2293
|
0,2000
|
0,2200
|
-
|
-
|
0,2400
|
0,2400
|
0,2300
|
-
|
0,2400
|
0,2600
|
0,2200
|
0,1798
|
0,2008
|
Datum van publicatie
|
8/02/22
|
5/05/22
|
4/08/22
|
8/11/22
|
9/02/23
|
4/05/23
|
3/08/23
|
9/11/23
|
7/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
20,6%
|
14,8%
|
18,1%
|
13,6%
|
10%
|
11%
|
14%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
1,71%
|
1,2%
|
1,6%
|
1,21%
|
0,88%
|
0,87%
|
1,21%
|
1,31%
|
Totale activa
1 |
1.323.177
|
1.378.833
|
1.371.562
|
1.716.751
|
1.725.822
|
2.189.819
|
2.045.512
|
2.378.958
|
Nettoactief per aandeel
2 |
12,50
|
13,40
|
13,80
|
14,90
|
15,60
|
15,60
|
17,00
|
19,00
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
8/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,77
BRL Gemiddelde koersdoel
16,35
BRL Spread / Gemiddelde doel +18,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,02% | 551 mld. | | +12,00% | 296 mld. | | +12,83% | 250 mld. | | +24,40% | 210 mld. | | +12,69% | 171 mld. | | +20,13% | 169 mld. | | +13,42% | 166 mld. | | +4,40% | 143 mld. | | -13,26% | 137 mld. |
Banken - Andere
|