slotkoers
Sao Paulo
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- BRL
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.684
|
8.653
|
4.609
|
3.974
|
6.533
|
3.875
|
-
|
-
|
Bedrijfswaarde
1 |
30.159
|
14.890
|
10.476
|
10.050
|
12.517
|
10.320
|
8.114
|
7.108
|
K/w-verhouding
|
81,6
x
|
-1,47
x
|
-9,11
x
|
-7,31
x
|
-12,9
x
|
13,7
x
|
7,88
x
|
6,16
x
|
Dividendrendement
|
0,82%
|
-
|
-
|
-
|
-
|
0,32%
|
1,46%
|
69,8%
|
Marktkapitalisatie/omzet
|
2,66
x
|
1,47
x
|
0,96
x
|
0,78
x
|
1,11
x
|
0,59
x
|
0,56
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
4,29
x
|
2,52
x
|
2,19
x
|
1,97
x
|
2,12
x
|
1,57
x
|
1,17
x
|
0,95
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
21,6
x
|
7,73
x
|
6,88
x
|
7,21
x
|
5,06
x
|
3,68
x
|
2,99
x
|
Bedrijfswaarde/FCF
|
-
|
-79,2
x
|
86
x
|
-31
x
|
56,1
x
|
9,37
x
|
5,64
x
|
4,3
x
|
FCF Yield
|
-
|
-1,26%
|
1,16%
|
-3,23%
|
1,78%
|
10,7%
|
17,7%
|
23,3%
|
Price to Book
|
1,35
x
|
0,66
x
|
0,36
x
|
0,3
x
|
0,49
x
|
0,29
x
|
0,31
x
|
0,33
x
|
Aantal aandelen (in duizenden)
|
1.634.678
|
1.868.968
|
1.873.579
|
1.874.633
|
1.871.916
|
1.871.956
|
-
|
-
|
Referentieprijs
2 |
11,43
|
4,630
|
2,460
|
2,120
|
3,490
|
2,070
|
2,070
|
2,070
|
Datum van publicatie
|
31/03/20
|
31/03/21
|
24/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.027
|
5.899
|
4.778
|
5.092
|
5.895
|
6.590
|
6.953
|
7.457
|
EBITDA
1 |
2.709
|
689,7
|
1.355
|
1.460
|
1.736
|
2.041
|
2.205
|
2.380
|
Bedrijfsresultaat (EBIT)
1 |
1.511
|
-463,4
|
400
|
535,6
|
829,8
|
1.047
|
1.668
|
1.449
|
Operationele Marge
|
21,5%
|
-7,85%
|
8,37%
|
10,52%
|
14,08%
|
15,89%
|
23,99%
|
19,43%
|
Resultaat voor belastingen (EBT)
1 |
183,8
|
-3.836
|
-505,4
|
-592,1
|
-119,7
|
234,5
|
440,3
|
567,8
|
Nettowinst (verlies)
1 |
235,2
|
-5.806
|
-489,1
|
-528,9
|
-492,9
|
234,8
|
447,3
|
583,8
|
Nettomarge
|
3,35%
|
-98,42%
|
-10,24%
|
-10,39%
|
-8,36%
|
3,56%
|
6,43%
|
7,83%
|
WPA
2 |
0,1400
|
-3,140
|
-0,2700
|
-0,2900
|
-0,2700
|
0,1511
|
0,2626
|
0,3362
|
Free Cash Flow
1 |
-
|
-188
|
121,9
|
-324,2
|
223,2
|
1.101
|
1.439
|
1.654
|
FCF-marge
|
-
|
-3,19%
|
2,55%
|
-6,37%
|
3,79%
|
16,71%
|
20,7%
|
22,18%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
9%
|
-
|
12,86%
|
53,94%
|
65,26%
|
69,5%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
468,98%
|
321,68%
|
283,33%
|
Dividend per aandeel
2 |
0,0940
|
-
|
-
|
-
|
-
|
0,006670
|
0,0303
|
1,444
|
Datum van publicatie
|
31/03/20
|
31/03/21
|
24/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.169
|
1.046
|
1.177
|
1.155
|
1.064
|
1.696
|
1.330
|
1.387
|
1.270
|
1.909
|
1.539
|
1.591
|
1.365
|
1.996
|
EBITDA
1 |
235,4
|
423,9
|
401,6
|
355,1
|
231,7
|
471,5
|
452,4
|
426
|
305,8
|
551,9
|
495,5
|
511
|
367,4
|
634,9
|
Bedrijfsresultaat (EBIT)
1 |
-38,88
|
172,2
|
165,6
|
120
|
4,677
|
243,2
|
226,4
|
202,5
|
77,52
|
323,5
|
270,3
|
368
|
212
|
447
|
Operationele Marge
|
-3,33%
|
16,46%
|
14,07%
|
10,39%
|
0,44%
|
14,34%
|
17,02%
|
14,6%
|
6,1%
|
16,95%
|
17,57%
|
23,13%
|
15,53%
|
22,4%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-54,22
|
-31,35
|
-143
|
-226
|
-
|
-
|
-
|
-
|
52,48
|
6,822
|
52,58
|
-70,39
|
169,5
|
Nettowinst (verlies)
1 |
-370,2
|
65,02
|
-13,11
|
-101
|
-211,3
|
-203,5
|
54,39
|
-47,3
|
-102,6
|
-397,4
|
-8,512
|
127
|
1
|
170
|
Nettomarge
|
-31,68%
|
6,21%
|
-1,11%
|
-8,74%
|
-19,85%
|
-12%
|
4,09%
|
-3,41%
|
-8,08%
|
-20,82%
|
-0,55%
|
7,98%
|
0,07%
|
8,52%
|
WPA
2 |
-0,1973
|
0,0253
|
-0,006980
|
-0,0900
|
-0,1125
|
-0,0724
|
0,0300
|
-0,0300
|
-0,0700
|
-0,2000
|
0,0441
|
0,0677
|
0,000730
|
0,0906
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/11/21
|
24/03/22
|
12/05/22
|
11/08/22
|
10/11/22
|
23/03/23
|
11/05/23
|
9/08/23
|
8/11/23
|
21/03/24
|
8/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.474
|
6.237
|
5.867
|
6.075
|
5.984
|
6.445
|
4.239
|
3.233
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,236
x
|
9,043
x
|
4,331
x
|
4,161
x
|
3,447
x
|
3,158
x
|
1,923
x
|
1,359
x
|
Free Cash Flow
1 |
-
|
-188
|
122
|
-324
|
223
|
1.101
|
1.439
|
1.654
|
ROE (netto-inkomsten/eigen vermogen)
|
4,87%
|
-6,25%
|
-3,77%
|
-4,25%
|
-3,8%
|
2,91%
|
4,01%
|
5,91%
|
ROA (netto-inkomsten/totale activa)
|
2,34%
|
-2,8%
|
-1,65%
|
-1,93%
|
-1,91%
|
1,69%
|
2,83%
|
4,03%
|
Totale activa
1 |
10.066
|
207.618
|
29.648
|
27.455
|
25.766
|
13.916
|
15.785
|
14.478
|
Nettoactief per aandeel
2 |
8,470
|
7,070
|
6,790
|
7,060
|
7,060
|
7,100
|
6,740
|
6,340
|
Cashflow per aandeel
2 |
0,5300
|
0,1400
|
0,2700
|
0,0600
|
0,3600
|
0,5800
|
0,6000
|
-
|
Capex
1 |
678
|
444
|
382
|
442
|
457
|
425
|
420
|
452
|
Capex/omzet
|
9,64%
|
7,53%
|
7,99%
|
8,67%
|
7,75%
|
6,45%
|
6,04%
|
6,05%
|
Datum van publicatie
|
31/03/20
|
31/03/21
|
24/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Laatste slotkoers
2,07
BRL Gemiddelde koersdoel
3,125
BRL Spread / Gemiddelde doel +50,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,13% | 3,4 mld. | | +7,35% | 1,76 mld. | | +14,08% | 1,04 mld. | | -30,37% | 883 mln. | | +4,74% | 387 mln. | | -16,04% | 315 mln. | | +36,36% | 144 mln. | | +1,23% | 133 mln. | | -15,10% | 113 mln. |
school, hbo & universiteit (NEC)
|