Beurs gesloten -
Sao Paulo
21:54:07 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
102,2
BRL
|
+13,56%
|
|
-2,78%
|
+29,99%
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
114.305
|
143.602
|
218.844
|
191.528
|
346.021
|
645.194
|
-
|
-
|
Bedrijfswaarde
1 |
142.048
|
177.046
|
246.411
|
218.627
|
371.061
|
698.238
|
686.702
|
675.771
|
K/w-verhouding
|
44,8
x
|
56,1
x
|
35,4
x
|
17,8
x
|
25,4
x
|
73
x
|
37,4
x
|
29,5
x
|
Dividendrendement
|
3,89%
|
3,66%
|
2,71%
|
3,47%
|
2,27%
|
1,51%
|
1,68%
|
1,92%
|
Marktkapitalisatie/omzet
|
5,06
x
|
6,01
x
|
7,97
x
|
5,77
x
|
9,66
x
|
12,8
x
|
11,3
x
|
10,3
x
|
Bedrijfswaarde/omzet
|
6,29
x
|
7,41
x
|
8,98
x
|
6,58
x
|
10,4
x
|
13,9
x
|
12
x
|
10,8
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
13,1
x
|
15
x
|
10,4
x
|
16
x
|
23,1
x
|
18,9
x
|
16,4
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
15,3
x
|
18,5
x
|
13,4
x
|
21
x
|
30,8
x
|
24,3
x
|
21,1
x
|
FCF Yield
|
6,52%
|
6,55%
|
5,41%
|
7,46%
|
4,75%
|
3,24%
|
4,12%
|
4,74%
|
Price to Book
|
5,13
x
|
6,05
x
|
9,54
x
|
9,14
x
|
14,9
x
|
8,44
x
|
7,45
x
|
7,56
x
|
Aantal aandelen (in duizenden)
|
396.671
|
404.501
|
411.616
|
405.008
|
412.736
|
463.421
|
-
|
-
|
Referentieprijs
2 |
288,2
|
355,0
|
531,7
|
472,9
|
838,4
|
1.392
|
1.392
|
1.392
|
Datum van publicatie
|
12/12/19
|
10/12/20
|
9/12/21
|
8/12/22
|
7/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.597
|
23.888
|
27.450
|
33.203
|
35.819
|
50.249
|
57.270
|
62.810
|
EBITDA
1 |
12.498
|
13.509
|
16.451
|
21.029
|
23.213
|
30.182
|
36.314
|
41.133
|
Bedrijfsresultaat (EBIT)
1 |
11.929
|
12.939
|
15.912
|
20.294
|
22.125
|
29.437
|
34.691
|
38.805
|
Operationele Marge
|
52,79%
|
54,17%
|
57,97%
|
61,12%
|
61,77%
|
58,58%
|
60,57%
|
61,78%
|
Resultaat voor belastingen (EBT)
1 |
2.226
|
2.443
|
6.765
|
12.434
|
15.097
|
9.379
|
18.372
|
22.526
|
Nettowinst (verlies)
1 |
2.724
|
2.960
|
6.736
|
11.495
|
14.082
|
9.642
|
17.689
|
22.263
|
Nettomarge
|
12,05%
|
12,39%
|
24,54%
|
34,62%
|
39,31%
|
19,19%
|
30,89%
|
35,45%
|
WPA
2 |
6,430
|
6,330
|
15,00
|
26,53
|
32,98
|
19,08
|
37,22
|
47,18
|
Free Cash Flow
1 |
9.265
|
11.598
|
13.321
|
16.312
|
17.633
|
22.657
|
28.282
|
32.005
|
FCF-marge
|
41%
|
48,55%
|
48,53%
|
49,13%
|
49,23%
|
45,09%
|
49,38%
|
50,95%
|
Kasstroomconversie (ebitda)
|
74,13%
|
85,85%
|
80,97%
|
77,57%
|
75,96%
|
75,07%
|
77,88%
|
77,81%
|
Kasstroomconversie (nettowinst)
|
340,12%
|
391,82%
|
197,76%
|
141,91%
|
125,22%
|
234,97%
|
159,88%
|
143,76%
|
Dividend per aandeel
2 |
11,20
|
13,00
|
14,40
|
16,40
|
19,05
|
21,06
|
23,44
|
26,72
|
Datum van publicatie
|
12/12/19
|
10/12/20
|
9/12/21
|
8/12/22
|
7/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Oktober |
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 |
7.407
|
7.706
|
8.103
|
8.464
|
8.930
|
8.915
|
8.733
|
8.876
|
9.295
|
11.961
|
12.000
|
12.674
|
13.752
|
14.216
|
13.997
|
EBITDA
1 |
4.518
|
4.818
|
5.111
|
5.378
|
5.722
|
5.678
|
5.686
|
5.801
|
6.048
|
7.156
|
7.055
|
7.647
|
8.538
|
8.751
|
8.838
|
Bedrijfsresultaat (EBIT)
1 |
4.384
|
4.656
|
4.939
|
5.199
|
5.500
|
5.430
|
5.412
|
5.536
|
5.747
|
6.831
|
6.885
|
7.460
|
8.274
|
8.564
|
8.365
|
Operationele Marge
|
59,19%
|
60,42%
|
60,95%
|
61,42%
|
61,59%
|
60,91%
|
61,97%
|
62,37%
|
61,83%
|
57,11%
|
57,37%
|
58,86%
|
60,17%
|
60,24%
|
59,77%
|
Resultaat voor belastingen (EBT)
1 |
2.169
|
2.687
|
2.790
|
3.337
|
3.620
|
3.840
|
3.716
|
3.574
|
3.967
|
1.342
|
1.969
|
2.835
|
3.789
|
5.015
|
5.039
|
Nettowinst (verlies)
1 |
1.989
|
2.472
|
2.590
|
3.074
|
3.359
|
3.774
|
3.481
|
3.303
|
3.524
|
1.325
|
1.885
|
2.504
|
3.331
|
4.264
|
4.455
|
Nettomarge
|
26,85%
|
32,08%
|
31,96%
|
36,32%
|
37,61%
|
42,33%
|
39,86%
|
37,21%
|
37,91%
|
11,08%
|
15,71%
|
19,75%
|
24,22%
|
29,99%
|
31,83%
|
WPA
2 |
4,450
|
5,590
|
5,930
|
7,150
|
7,830
|
8,800
|
8,150
|
7,740
|
8,250
|
2,840
|
3,787
|
5,032
|
6,842
|
8,688
|
9,005
|
Dividend per aandeel
2 |
3,600
|
4,100
|
4,100
|
4,100
|
4,100
|
4,600
|
4,600
|
4,600
|
5,250
|
5,250
|
5,249
|
5,249
|
5,249
|
5,620
|
5,594
|
Datum van publicatie
|
9/12/21
|
3/03/22
|
26/05/22
|
1/09/22
|
8/12/22
|
2/03/23
|
1/06/23
|
31/08/23
|
7/12/23
|
7/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
27.743
|
33.444
|
27.567
|
27.099
|
25.040
|
53.044
|
41.509
|
30.578
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,22
x
|
2,476
x
|
1,676
x
|
1,289
x
|
1,079
x
|
1,757
x
|
1,143
x
|
0,7434
x
|
Free Cash Flow
1 |
9.265
|
11.598
|
13.321
|
16.312
|
17.633
|
22.657
|
28.282
|
32.005
|
ROE (netto-inkomsten/eigen vermogen)
|
36,6%
|
40,9%
|
51,5%
|
69,3%
|
78,7%
|
34,5%
|
44,1%
|
32,1%
|
ROA (netto-inkomsten/totale activa)
|
16,1%
|
4,13%
|
8,89%
|
22,2%
|
25,2%
|
14,5%
|
15,4%
|
14,4%
|
Totale activa
1 |
16.948
|
71.712
|
75.752
|
51.757
|
55.978
|
66.646
|
114.907
|
154.413
|
Nettoactief per aandeel
2 |
56,20
|
58,70
|
55,70
|
51,70
|
56,20
|
165,0
|
187,0
|
184,0
|
Cashflow per aandeel
2 |
23,10
|
28,60
|
32,10
|
39,60
|
42,40
|
47,70
|
60,50
|
83,60
|
Capex
1 |
432
|
463
|
443
|
424
|
452
|
565
|
649
|
714
|
Capex/omzet
|
1,91%
|
1,94%
|
1,61%
|
1,28%
|
1,26%
|
1,12%
|
1,13%
|
1,14%
|
Datum van publicatie
|
12/12/19
|
10/12/20
|
9/12/21
|
8/12/22
|
7/12/23
|
-
|
-
|
-
|
Laatste slotkoers
1.392
USD Gemiddelde koersdoel
1.514
USD Spread / Gemiddelde doel +8,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +91,73% | 2.346 mld. | | +45,70% | 675 mld. | | +12,29% | 266 mld. | | +40,31% | 224 mld. | | +47,97% | 141 mld. | | -37,47% | 135 mld. | | +49,62% | 119 mld. | | +20,95% | 107 mld. | | +39,72% | 96,93 mld. |
Halfgeleiders - Andere
|