Beurs gesloten -
Sao Paulo
22:07:50 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,52
BRL
|
0,00%
|
|
+4,06%
|
+19,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.986
|
23.039
|
25.254
|
28.200
|
27.948
|
32.075
|
-
|
-
|
Bedrijfswaarde
1 |
34.473
|
39.784
|
40.170
|
41.253
|
38.452
|
39.849
|
43.555
|
47.093
|
K/w-verhouding
|
6,44
x
|
7,7
x
|
5,91
x
|
5,99
x
|
4,38
x
|
5,82
x
|
6,42
x
|
6,72
x
|
Dividendrendement
|
3,77%
|
6,73%
|
8,85%
|
9,07%
|
-
|
9,1%
|
8%
|
7,78%
|
Marktkapitalisatie/omzet
|
0,83
x
|
0,91
x
|
0,75
x
|
0,82
x
|
0,76
x
|
0,92
x
|
0,87
x
|
0,84
x
|
Bedrijfswaarde/omzet
|
1,36
x
|
1,58
x
|
1,19
x
|
1,2
x
|
1,04
x
|
1,15
x
|
1,18
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
7,88
x
|
8,16
x
|
6,77
x
|
5,95
x
|
4,76
x
|
5,13
x
|
5,47
x
|
6,09
x
|
Bedrijfswaarde/FCF
|
17,5
x
|
5,63
x
|
11,5
x
|
6,41
x
|
22,6
x
|
10,7
x
|
-143
x
|
-108
x
|
FCF Yield
|
5,7%
|
17,8%
|
8,72%
|
15,6%
|
4,43%
|
9,32%
|
-0,7%
|
-0,92%
|
Price to Book
|
1,27
x
|
1,27
x
|
1,14
x
|
1,13
x
|
1,02
x
|
1,11
x
|
1,02
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
2.860.712
|
2.860.701
|
2.860.682
|
2.860.682
|
2.860.682
|
2.860.682
|
-
|
-
|
Referentieprijs
2 |
7,029
|
7,727
|
7,757
|
8,569
|
8,831
|
10,52
|
10,52
|
10,52
|
Datum van publicatie
|
20/03/20
|
26/03/21
|
29/03/22
|
25/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.390
|
25.228
|
33.646
|
34.463
|
36.850
|
34.696
|
36.955
|
38.041
|
EBITDA
1 |
4.376
|
4.875
|
5.933
|
6.928
|
8.078
|
7.765
|
7.959
|
7.739
|
Bedrijfsresultaat (EBIT)
1 |
3.109
|
3.886
|
4.884
|
5.746
|
6.804
|
6.598
|
6.589
|
6.497
|
Operationele Marge
|
12,25%
|
15,4%
|
14,52%
|
16,67%
|
18,47%
|
19,02%
|
17,83%
|
17,08%
|
Resultaat voor belastingen (EBT)
1 |
4.470
|
3.801
|
4.698
|
4.121
|
6.851
|
6.580
|
6.157
|
5.937
|
Nettowinst (verlies)
1 |
3.127
|
2.864
|
3.751
|
4.092
|
5.764
|
4.988
|
4.568
|
4.241
|
Nettomarge
|
12,32%
|
11,35%
|
11,15%
|
11,87%
|
15,64%
|
14,38%
|
12,36%
|
11,15%
|
WPA
2 |
1,091
|
1,003
|
1,314
|
1,431
|
2,015
|
1,808
|
1,639
|
1,565
|
Free Cash Flow
1 |
1.967
|
7.072
|
3.505
|
6.440
|
1.702
|
3.712
|
-304
|
-435
|
FCF-marge
|
7,75%
|
28,03%
|
10,42%
|
18,69%
|
4,62%
|
10,7%
|
-0,82%
|
-1,14%
|
Kasstroomconversie (ebitda)
|
44,94%
|
145,06%
|
59,07%
|
92,95%
|
21,07%
|
47,8%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
62,88%
|
246,9%
|
93,43%
|
157,36%
|
29,53%
|
74,42%
|
-
|
-
|
Dividend per aandeel
2 |
0,2651
|
0,5201
|
0,6864
|
0,7769
|
-
|
0,9573
|
0,8417
|
0,8182
|
Datum van publicatie
|
20/03/20
|
26/03/21
|
29/03/22
|
25/03/23
|
21/03/24
|
-
|
-
|
-
|
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 |
9.657
|
7.847
|
8.213
|
9.223
|
9.753
|
8.647
|
8.820
|
9.427
|
9.957
|
9.058
|
9.362
|
9.342
|
9.896
|
7.429
|
9.286
|
EBITDA
1 |
1.396
|
1.916
|
1.809
|
1.535
|
1.658
|
2.073
|
1.878
|
1.965
|
2.163
|
1.991
|
3.611
|
1.935
|
2.004
|
1.414
|
1.767
|
Bedrijfsresultaat (EBIT)
1 |
1.131
|
1.448
|
1.521
|
1.237
|
1.346
|
1.770
|
1.575
|
1.645
|
1.811
|
1.662
|
3.282
|
1.592
|
1.646
|
1.227
|
1.534
|
Operationele Marge
|
11,71%
|
18,46%
|
18,52%
|
13,42%
|
13,8%
|
20,47%
|
17,86%
|
17,45%
|
18,19%
|
18,35%
|
35,06%
|
17,04%
|
16,63%
|
16,52%
|
16,52%
|
Resultaat voor belastingen (EBT)
1 |
1.058
|
1.947
|
-805,3
|
1.392
|
1.587
|
1.753
|
1.615
|
1.480
|
1.722
|
1.502
|
3.154
|
1.554
|
1.605
|
1.201
|
1.501
|
Nettowinst (verlies)
1 |
962
|
1.455
|
49,52
|
1.182
|
1.406
|
1.398
|
1.245
|
1.237
|
1.885
|
1.152
|
2.287
|
1.250
|
1.290
|
930,5
|
1.163
|
Nettomarge
|
9,96%
|
18,54%
|
0,6%
|
12,81%
|
14,41%
|
16,16%
|
14,11%
|
13,13%
|
18,94%
|
12,72%
|
24,43%
|
13,38%
|
13,04%
|
12,52%
|
12,52%
|
WPA
2 |
0,3373
|
0,5077
|
0,0154
|
0,4154
|
0,4923
|
0,4923
|
0,4385
|
0,4308
|
0,6615
|
0,5200
|
0,8000
|
0,4400
|
0,4500
|
-
|
-
|
Dividend per aandeel
2 |
0,6864
|
-
|
-
|
-
|
0,7769
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0750
|
0,9956
|
-
|
-
|
Datum van publicatie
|
29/03/22
|
13/05/22
|
12/08/22
|
11/11/22
|
25/03/23
|
4/05/23
|
3/08/23
|
9/11/23
|
21/03/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.487
|
16.745
|
14.917
|
13.052
|
10.504
|
7.775
|
11.480
|
15.018
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,082
x
|
3,435
x
|
2,514
x
|
1,884
x
|
1,3
x
|
1,001
x
|
1,442
x
|
1,941
x
|
Free Cash Flow
1 |
1.967
|
7.072
|
3.505
|
6.440
|
1.702
|
3.712
|
-304
|
-435
|
ROE (netto-inkomsten/eigen vermogen)
|
20,5%
|
17,1%
|
20,3%
|
19,8%
|
24,8%
|
20,6%
|
16,7%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
5,7%
|
5,48%
|
7,07%
|
7,74%
|
10,6%
|
10,2%
|
7,2%
|
6%
|
Totale activa
1 |
54.891
|
52.305
|
53.064
|
52.858
|
54.335
|
48.901
|
63.445
|
70.676
|
Nettoactief per aandeel
2 |
5,550
|
6,110
|
6,800
|
7,610
|
8,620
|
9,470
|
10,30
|
11,10
|
Cashflow per aandeel
2 |
0,7100
|
3,010
|
1,290
|
2,310
|
2,320
|
2,720
|
3,220
|
3,440
|
Capex
1 |
1.927
|
1.538
|
2.032
|
3.405
|
4.942
|
6.216
|
5.258
|
6.359
|
Capex/omzet
|
7,59%
|
6,09%
|
6,04%
|
9,88%
|
13,41%
|
17,92%
|
14,23%
|
16,72%
|
Datum van publicatie
|
20/03/20
|
26/03/21
|
29/03/22
|
25/03/23
|
21/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,52
BRL Gemiddelde koersdoel
11,39
BRL Spread / Gemiddelde doel +8,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,13% | 5,89 mld. | | +20,15% | 150 mld. | | +11,27% | 85,31 mld. | | +5,52% | 83,84 mld. | | +3,26% | 77,33 mld. | | -2,08% | 71,51 mld. | | +90,24% | 70,1 mld. | | 0,00% | 49,73 mld. | | +6,98% | 45,8 mld. | | +4,66% | 41,23 mld. |
Elektriciteitsbedrijven - Andere
|