Beurs gesloten -
Sao Paulo
22:07:55 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,90 BRL
|
+13,31%
|
|
+8,27%
|
+10,73%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.726
|
29.081
|
37.616
|
34.074
|
37.159
|
38.887
|
38.853
|
42.448
|
Variatie
|
-
|
4,89%
|
29,35%
|
-9,42%
|
9,05%
|
4,65%
|
-0,09%
|
9,25%
|
EBITDA
1 |
13.210
|
13.978
|
19.007
|
17.780
|
19.274
|
21.777
|
23.532
|
26.755
|
Variatie
|
-
|
5,81%
|
35,98%
|
-6,46%
|
8,4%
|
12,99%
|
8,06%
|
13,7%
|
Bedrijfsresultaat (EBIT)
1 |
10.262
|
10.444
|
18.173
|
15.090
|
10.525
|
15.801
|
18.221
|
21.712
|
Variatie
|
-
|
1,77%
|
74%
|
-16,96%
|
-30,25%
|
50,12%
|
15,32%
|
19,16%
|
Betaalde rente
1 |
-2.081
|
-1.672
|
-2.056
|
-4.596
|
-12.002
|
-12.316
|
-9.748
|
-9.232
|
Resultaat voor belastingen (EBT)
1 |
6.369
|
6.953
|
10.994
|
3.347
|
1.728
|
6.997
|
11.641
|
14.401
|
Variatie
|
-
|
9,17%
|
58,12%
|
-69,55%
|
-48,36%
|
304,83%
|
66,37%
|
23,72%
|
Nettowinst (verlies)
1 |
10.697
|
6.387
|
5.714
|
3.638
|
4.882
|
5.949
|
8.328
|
11.363
|
Variatie
|
-
|
-40,29%
|
-10,54%
|
-36,33%
|
34,17%
|
21,86%
|
39,99%
|
36,44%
|
Datum van publicatie
|
28/03/20
|
19/03/21
|
18/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
7.339
|
6.956
|
11.098
|
9.013
|
9.013
|
8.208
|
7.959
|
9.957
|
11.492
|
9.181
|
8.856
|
8.033
|
9.009
|
9.210
|
9.246
|
8.781
|
9.922
|
8.718
|
8.395
|
11.043
|
10.173
|
10.284
|
10.194
|
10.052
|
Variatie
|
-
|
-5,22%
|
59,55%
|
-18,79%
|
0%
|
-8,93%
|
-3,03%
|
25,1%
|
15,42%
|
-20,11%
|
-3,54%
|
-9,29%
|
12,15%
|
2,23%
|
0,39%
|
-5,03%
|
13%
|
-12,13%
|
-3,7%
|
31,54%
|
-7,88%
|
1,09%
|
-0,88%
|
-1,39%
|
EBITDA
1 |
3.248
|
3.205
|
2.413
|
3.202
|
4.575
|
4.938
|
4.794
|
5.598
|
4.775
|
5.428
|
4.861
|
3.197
|
4.401
|
5.616
|
5.431
|
4.560
|
3.840
|
4.505
|
4.204
|
11.964
|
5.425
|
6.621
|
6.630
|
6.259
|
Variatie
|
-
|
-1,32%
|
-24,71%
|
32,7%
|
42,88%
|
7,93%
|
-2,92%
|
16,77%
|
-14,7%
|
13,68%
|
-10,45%
|
-34,23%
|
37,66%
|
27,61%
|
-3,29%
|
-16,04%
|
-15,79%
|
17,32%
|
-6,68%
|
184,59%
|
-54,66%
|
22,06%
|
0,14%
|
-5,6%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.968
|
2.734
|
3.404
|
4.050
|
3.990
|
4.215
|
3.352
|
4.230
|
2.144
|
2.385
|
3.522
|
3.987
|
4.994
|
3.635
|
-391
|
3.509
|
3.236
|
10.974
|
4.188
|
5.125
|
5.134
|
4.955
|
Variatie
|
-
|
-
|
-
|
38,92%
|
24,51%
|
18,98%
|
-1,48%
|
5,64%
|
-20,47%
|
26,19%
|
-49,31%
|
11,24%
|
47,67%
|
13,2%
|
25,26%
|
-27,21%
|
-
|
-
|
-7,78%
|
239,12%
|
-61,83%
|
22,37%
|
0,16%
|
-3,47%
|
Charge d'intérêts
1 |
-
|
-
|
-1.331
|
-
|
-
|
-583,8
|
-
|
-
|
-
|
478,2
|
-1.457
|
-3.184
|
-484,3
|
-1.852
|
-3.559
|
-3.119
|
-3.472
|
-2.988
|
-2.922
|
-2.788
|
-3.769
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
734
|
-
|
2.817
|
3.350
|
4.033
|
795
|
3.585
|
1.295
|
-212,6
|
-1.138
|
854,1
|
2.139
|
771
|
-2.371
|
635,6
|
539,7
|
8.381
|
3.505
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-100%
|
-
|
18,92%
|
20,39%
|
-80,29%
|
350,94%
|
-63,88%
|
-
|
435,24%
|
-
|
150,45%
|
-63,96%
|
-
|
-
|
-15,09%
|
1.452,92%
|
-58,19%
|
-100%
|
-
|
-
|
Nettowinst (verlies)
1 |
3.084
|
300,2
|
4.597
|
96
|
1.269
|
1.609
|
2.530
|
923,8
|
610
|
2.716
|
1.401
|
-14,53
|
-478,6
|
488,6
|
1.619
|
1.477
|
1.048
|
328,1
|
1.740
|
7.200
|
1.233
|
-
|
-
|
-
|
Variatie
|
-
|
-90,27%
|
1.431,53%
|
-97,91%
|
1.221,88%
|
26,79%
|
57,24%
|
-63,48%
|
-33,97%
|
345,25%
|
-48,42%
|
-
|
3.193,35%
|
-
|
231,34%
|
-8,77%
|
-29,02%
|
-68,71%
|
430,5%
|
313,73%
|
-82,87%
|
-100%
|
-
|
-
|
Datum van publicatie
|
28/03/20
|
29/05/20
|
12/08/20
|
12/11/20
|
19/03/21
|
12/05/21
|
12/08/21
|
16/11/21
|
18/03/22
|
16/05/22
|
12/08/22
|
10/11/22
|
13/03/23
|
5/05/23
|
9/08/23
|
8/11/23
|
14/03/24
|
9/05/24
|
7/08/24
|
7/11/24
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
34.396
|
34.559
|
30.302
|
33.075
|
41.366
|
42.016
|
36.161
|
33.710
|
Variatie
|
-
|
0,47%
|
-12,32%
|
9,15%
|
25,07%
|
1,57%
|
-13,94%
|
-6,78%
|
Datum van publicatie
|
28/03/20
|
19/03/21
|
18/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
1.955
|
2.255
|
2.573
|
1.586
|
3.863
|
3.889
|
5.193
|
5.558
|
Variatie
|
-
|
15,35%
|
14,13%
|
-38,38%
|
143,61%
|
0,69%
|
33,52%
|
7,03%
|
Vrije kasstroom (FCF)
1 |
-2.041
|
1.944
|
5.657
|
7.690
|
4.380
|
18.189
|
10.854
|
12.270
|
Variatie
|
-
|
-195,25%
|
191,02%
|
35,94%
|
-43,04%
|
315,26%
|
-40,33%
|
13,04%
|
Datum van publicatie
|
28/03/20
|
19/03/21
|
18/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
47,64%
|
48,07%
|
50,53%
|
52,18%
|
51,87%
|
56%
|
60,57%
|
63,03%
|
EBIT-marge (%)
|
37,01%
|
35,91%
|
48,31%
|
44,29%
|
28,33%
|
40,63%
|
46,9%
|
51,15%
|
EBT-marge (%)
|
22,97%
|
23,91%
|
29,23%
|
9,82%
|
4,65%
|
17,99%
|
29,96%
|
33,93%
|
Nettomarge (%)
|
38,58%
|
21,96%
|
15,19%
|
10,68%
|
13,14%
|
15,3%
|
21,44%
|
26,77%
|
FCF-marge (%)
|
-7,36%
|
6,68%
|
15,04%
|
22,57%
|
11,79%
|
46,77%
|
27,94%
|
28,9%
|
Vrije kasstroom/nettoresultaat (%)
|
-19,08%
|
30,44%
|
99,01%
|
211,36%
|
89,73%
|
305,74%
|
130,33%
|
107,98%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-
|
5,31%
|
6,62%
|
4,56%
|
1,76%
|
1,75%
|
4,12%
|
4,96%
|
ROE
|
16,92%
|
13,17%
|
16,26%
|
11,21%
|
4,24%
|
5,18%
|
9,65%
|
10,51%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
2,6x
|
2,47x
|
1,59x
|
1,86x
|
2,15x
|
1,93x
|
1,54x
|
1,26x
|
Schuld/vrije kasstroom
|
-16,85x
|
17,78x
|
5,36x
|
4,3x
|
9,44x
|
2,31x
|
3,33x
|
2,75x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
7,05%
|
7,75%
|
6,84%
|
4,65%
|
10,4%
|
10%
|
13,37%
|
13,09%
|
CAPEX / EBITDA (%)
|
14,8%
|
16,13%
|
13,54%
|
8,92%
|
20,04%
|
17,86%
|
22,07%
|
20,77%
|
CAPEX / FCF (%)
|
-95,77%
|
115,99%
|
45,49%
|
20,62%
|
88,19%
|
21,38%
|
47,84%
|
45,3%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
2,702
|
5,163
|
4,589
|
3,9
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
91,11%
|
-11,12%
|
-15%
|
-
|
-
|
-
|
Dividend per aandeel
1 |
1,75
|
1,04
|
1,494
|
-
|
1,823
|
1,222
|
1,738
|
2,143
|
Variatie
|
-
|
-40,57%
|
43,62%
|
-
|
-
|
-32,96%
|
42,19%
|
23,3%
|
Nettoactief per aandeel
1 |
52,42
|
47,97
|
48,52
|
48,02
|
53,15
|
55,24
|
58,44
|
59,6
|
Variatie
|
-
|
-8,49%
|
1,14%
|
-1,03%
|
10,69%
|
3,93%
|
5,79%
|
1,97%
|
WPA
1 |
6,82
|
4
|
3,48
|
1,8
|
2,31
|
2,672
|
3,805
|
5,252
|
Variatie
|
-
|
-41,35%
|
-13%
|
-48,28%
|
28,33%
|
15,68%
|
42,4%
|
38,02%
|
Aantal aandelen (in duizend)
|
1.352.634
|
1.568.931
|
1.568.931
|
2.301.228
|
2.253.003
|
2.248.881
|
2.248.881
|
2.248.881
|
Datum van publicatie
|
28/03/20
|
19/03/21
|
18/03/22
|
13/03/23
|
14/03/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
15,7x |
11x |
---|
PBR-ratio |
0,76x |
0,72x |
---|
EV/omzet |
3,28x |
3,13x |
---|
Dividendrendement |
2,92% |
4,15% |
---|
Laatste slotkoers 41,90BRL Gemiddelde koersdoel 54,18BRL Spread / Gemiddelde doel +29,31% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|