Beurs gesloten -
Sao Paulo
22:07:39 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,9
BRL
|
+0,34%
|
|
+3,13%
|
-14,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.963
|
37.506
|
30.915
|
38.255
|
44.373
|
37.909
|
-
|
-
|
Bedrijfswaarde
1 |
57.935
|
52.436
|
50.689
|
38.255
|
44.373
|
63.109
|
65.365
|
65.141
|
K/w-verhouding
|
14,4
x
|
10,3
x
|
6,51
x
|
7,49
x
|
8,02
x
|
8,23
x
|
8,4
x
|
7,12
x
|
Dividendrendement
|
5,07%
|
4,61%
|
12,1%
|
-
|
-
|
9,83%
|
9,54%
|
10,1%
|
Marktkapitalisatie/omzet
|
1,37
x
|
1,21
x
|
0,79
x
|
0,97
x
|
1,12
x
|
0,97
x
|
0,93
x
|
0,9
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
1,7
x
|
1,29
x
|
0,97
x
|
1,12
x
|
1,61
x
|
1,6
x
|
1,55
x
|
Bedrijfswaarde/EBITDA
|
9,06
x
|
7,73
x
|
5,53
x
|
3,12
x
|
3,46
x
|
5,49
x
|
5,57
x
|
5,14
x
|
Bedrijfswaarde/FCF
|
16,4
x
|
14,2
x
|
196
x
|
-
|
-
|
24
x
|
22,6
x
|
18,3
x
|
FCF Yield
|
6,09%
|
7,04%
|
0,51%
|
-
|
-
|
4,17%
|
4,43%
|
5,47%
|
Price to Book
|
3,15
x
|
2,69
x
|
2,04
x
|
-
|
-
|
2,07
x
|
1,95
x
|
1,65
x
|
Aantal aandelen (in duizenden)
|
1.152.254
|
1.152.254
|
1.152.254
|
1.152.254
|
1.152.254
|
1.152.254
|
-
|
-
|
Referentieprijs
2 |
35,55
|
32,55
|
26,83
|
33,20
|
38,51
|
32,90
|
32,90
|
32,90
|
Datum van publicatie
|
9/03/20
|
25/03/21
|
17/03/22
|
16/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.932
|
30.898
|
39.210
|
39.354
|
39.743
|
39.197
|
40.916
|
42.105
|
EBITDA
1 |
6.394
|
6.780
|
9.160
|
12.263
|
12.830
|
11.496
|
11.731
|
12.678
|
Bedrijfsresultaat (EBIT)
1 |
4.363
|
4.704
|
6.886
|
9.740
|
10.261
|
9.212
|
9.089
|
9.793
|
Operationele Marge
|
14,58%
|
15,22%
|
17,56%
|
24,75%
|
25,82%
|
23,5%
|
22,21%
|
23,26%
|
Resultaat voor belastingen (EBT)
1 |
3.986
|
4.797
|
6.615
|
7.320
|
8.023
|
7.059
|
6.728
|
7.533
|
Nettowinst (verlies)
1 |
2.703
|
3.643
|
4.748
|
5.219
|
5.527
|
4.607
|
4.667
|
5.274
|
Nettomarge
|
9,03%
|
11,79%
|
12,11%
|
13,26%
|
13,91%
|
11,75%
|
11,41%
|
12,52%
|
WPA
2 |
2,470
|
3,160
|
4,120
|
4,430
|
4,800
|
3,996
|
3,918
|
4,620
|
Free Cash Flow
1 |
3.526
|
3.691
|
258,4
|
-
|
-
|
2.633
|
2.895
|
3.560
|
FCF-marge
|
11,78%
|
11,94%
|
0,66%
|
-
|
-
|
6,72%
|
7,08%
|
8,45%
|
Kasstroomconversie (ebitda)
|
55,15%
|
54,43%
|
2,82%
|
-
|
-
|
22,9%
|
24,68%
|
28,08%
|
Kasstroomconversie (nettowinst)
|
130,47%
|
101,3%
|
5,44%
|
-
|
-
|
57,15%
|
62,04%
|
67,51%
|
Dividend per aandeel
2 |
1,801
|
1,502
|
3,242
|
-
|
-
|
3,233
|
3,137
|
3,317
|
Datum van publicatie
|
9/03/20
|
25/03/21
|
17/03/22
|
16/03/23
|
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 |
11.190
|
10.919
|
9.287
|
9.324
|
10.006
|
10.737
|
9.839
|
9.389
|
9.975
|
10.540
|
9.289
|
9.491
|
9.721
|
10.127
|
EBITDA
1 |
2.596
|
2.544
|
2.643
|
2.848
|
2.967
|
3.805
|
3.530
|
3.054
|
3.134
|
3.111
|
3.190
|
2.751
|
2.996
|
3.280
|
Bedrijfsresultaat (EBIT)
|
1.955
|
1.560
|
2.057
|
2.247
|
2.307
|
3.129
|
2.911
|
2.414
|
2.488
|
2.569
|
-
|
2.134
|
2.359
|
2.624
|
Operationele Marge
|
17,47%
|
14,29%
|
22,15%
|
24,1%
|
23,05%
|
29,15%
|
29,59%
|
25,72%
|
24,94%
|
24,37%
|
-
|
22,48%
|
24,27%
|
25,91%
|
Resultaat voor belastingen (EBT)
|
-
|
1.609
|
1.741
|
1.725
|
1.970
|
1.884
|
2.440
|
1.813
|
1.894
|
1.877
|
-
|
1.642
|
1.869
|
2.143
|
Nettowinst (verlies)
1 |
1.402
|
1.292
|
1.102
|
1.252
|
1.408
|
1.375
|
1.594
|
1.189
|
1.248
|
1.497
|
1.364
|
1.171
|
1.322
|
1.504
|
Nettomarge
|
12,53%
|
11,83%
|
11,87%
|
13,43%
|
14,07%
|
12,81%
|
16,2%
|
12,66%
|
12,51%
|
14,2%
|
14,68%
|
12,34%
|
13,6%
|
14,85%
|
WPA
2 |
1,220
|
1,120
|
0,9600
|
1,090
|
1,220
|
1,160
|
1,380
|
1,030
|
1,080
|
1,310
|
1,070
|
1,020
|
1,150
|
1,300
|
Dividend per aandeel
2 |
-
|
3,242
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,250
|
-
|
1,930
|
Datum van publicatie
|
11/11/21
|
17/03/22
|
12/05/22
|
11/08/22
|
10/11/22
|
16/03/23
|
11/05/23
|
10/08/23
|
9/11/23
|
21/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.972
|
14.930
|
19.774
|
-
|
-
|
25.200
|
27.456
|
27.232
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,654
x
|
2,202
x
|
2,159
x
|
-
|
-
|
2,192
x
|
2,34
x
|
2,148
x
|
Free Cash Flow
1 |
3.526
|
3.691
|
258
|
-
|
-
|
2.633
|
2.895
|
3.560
|
ROE (netto-inkomsten/eigen vermogen)
|
23,2%
|
27,1%
|
32,7%
|
-
|
-
|
27,4%
|
26,2%
|
23,3%
|
ROA (netto-inkomsten/totale activa)
|
6,26%
|
7,82%
|
8,24%
|
-
|
-
|
6,81%
|
6,27%
|
6,08%
|
Totale activa
1 |
43.146
|
46.594
|
57.613
|
-
|
-
|
67.660
|
74.380
|
86.792
|
Nettoactief per aandeel
2 |
11,30
|
12,10
|
13,10
|
-
|
-
|
15,90
|
16,90
|
20,00
|
Cashflow per aandeel
2 |
-
|
5,520
|
3,350
|
-
|
-
|
6,430
|
-
|
-
|
Capex
1 |
2.262
|
2.671
|
4.207
|
-
|
-
|
6.129
|
6.496
|
6.498
|
Capex/omzet
|
7,56%
|
8,64%
|
10,73%
|
-
|
-
|
15,64%
|
15,88%
|
15,43%
|
Datum van publicatie
|
9/03/20
|
25/03/21
|
17/03/22
|
16/03/23
|
21/03/24
|
-
|
-
|
-
|
Laatste slotkoers
32,9
BRL Gemiddelde koersdoel
39,62
BRL Spread / Gemiddelde doel +20,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,57% | 7,49 mld. | | +18,46% | 148 mld. | | +9,74% | 84,14 mld. | | +0,04% | 80,67 mld. | | +5,38% | 78,89 mld. | | -4,32% | 69,89 mld. | | +71,58% | 63,2 mld. | | +10,65% | 47,37 mld. | | 0,00% | 45,87 mld. | | +10,89% | 43,69 mld. |
Elektriciteitsbedrijven - Andere
|