Beurs gesloten -
Sao Paulo
22:07:40 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,31
BRL
|
+1,95%
|
|
+1,39%
|
-9,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.532
|
13.211
|
11.287
|
5.478
|
6.522
|
5.908
|
-
|
-
|
Bedrijfswaarde
1 |
13.810
|
14.688
|
13.735
|
5.478
|
11.450
|
10.761
|
10.643
|
10.488
|
K/w-verhouding
|
28,4
x
|
29,3
x
|
6,04
x
|
6,66
x
|
8,26
x
|
21,6
x
|
14
x
|
12,9
x
|
Dividendrendement
|
2,23%
|
1,64%
|
8,56%
|
-
|
2,67%
|
1,01%
|
1,55%
|
3,34%
|
Marktkapitalisatie/omzet
|
2,3
x
|
2,25
x
|
1,38
x
|
0,65
x
|
0,88
x
|
0,75
x
|
0,69
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
2,76
x
|
2,5
x
|
1,68
x
|
0,65
x
|
1,55
x
|
1,37
x
|
1,24
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
11,4
x
|
6,28
x
|
3,16
x
|
8,22
x
|
6,75
x
|
5,61
x
|
5,25
x
|
Bedrijfswaarde/FCF
|
-
|
13,7
x
|
15,1
x
|
-
|
64,6
x
|
163
x
|
12,8
x
|
14
x
|
FCF Yield
|
-
|
7,32%
|
6,63%
|
-
|
1,55%
|
0,61%
|
7,82%
|
7,15%
|
Price to Book
|
2,34
x
|
2,55
x
|
1,66
x
|
-
|
1,02
x
|
0,89
x
|
0,8
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
834.565
|
835.151
|
829.912
|
807.921
|
808.142
|
808.142
|
-
|
-
|
Referentieprijs
2 |
13,82
|
15,82
|
13,60
|
6,780
|
8,070
|
7,310
|
7,310
|
7,310
|
Datum van publicatie
|
13/02/20
|
8/02/21
|
9/02/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.012
|
5.880
|
8.170
|
8.487
|
7.383
|
7.833
|
8.561
|
8.975
|
EBITDA
1 |
908,9
|
1.288
|
2.188
|
1.732
|
1.393
|
1.594
|
1.898
|
1.999
|
Bedrijfsresultaat (EBIT)
1 |
359,8
|
667,8
|
1.891
|
1.449
|
1.270
|
952,2
|
1.038
|
1.121
|
Operationele Marge
|
7,18%
|
11,36%
|
23,15%
|
17,08%
|
17,2%
|
12,16%
|
12,12%
|
12,49%
|
Resultaat voor belastingen (EBT)
1 |
479
|
534,7
|
1.989
|
917,5
|
751,2
|
376,9
|
510,2
|
580,9
|
Nettowinst (verlies)
1 |
405,7
|
453,8
|
1.725
|
764,9
|
811,3
|
305,5
|
483,7
|
631
|
Nettomarge
|
8,1%
|
7,72%
|
21,12%
|
9,01%
|
10,99%
|
3,9%
|
5,65%
|
7,03%
|
WPA
2 |
0,4860
|
0,5398
|
2,250
|
1,018
|
0,9772
|
0,3386
|
0,5226
|
0,5687
|
Free Cash Flow
1 |
-
|
1.074
|
911
|
-
|
177,3
|
66
|
832
|
750
|
FCF-marge
|
-
|
18,28%
|
11,15%
|
-
|
2,4%
|
0,84%
|
9,72%
|
8,36%
|
Kasstroomconversie (ebitda)
|
-
|
83,4%
|
41,63%
|
-
|
12,72%
|
4,14%
|
43,84%
|
37,52%
|
Kasstroomconversie (nettowinst)
|
-
|
236,77%
|
52,8%
|
-
|
21,85%
|
21,61%
|
172,01%
|
118,85%
|
Dividend per aandeel
2 |
0,3086
|
0,2598
|
1,164
|
-
|
0,2153
|
0,0738
|
0,1136
|
0,2443
|
Datum van publicatie
|
13/02/20
|
8/02/21
|
9/02/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
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 |
2.177
|
2.251
|
2.131
|
2.214
|
2.162
|
1.980
|
1.712
|
1.954
|
1.769
|
1.949
|
1.977
|
2.018
|
1.986
|
2.082
|
EBITDA
1 |
604,1
|
588,1
|
503,7
|
446,2
|
415,6
|
366,1
|
351,1
|
349,7
|
287,9
|
404,5
|
433,1
|
405
|
425,7
|
468
|
Bedrijfsresultaat (EBIT)
1 |
412
|
282,5
|
409,4
|
344,4
|
362,4
|
333
|
379,3
|
365,7
|
285,4
|
239,2
|
243,9
|
257,6
|
214,1
|
281,6
|
Operationele Marge
|
18,93%
|
12,55%
|
19,21%
|
15,56%
|
16,76%
|
16,82%
|
22,16%
|
18,72%
|
16,13%
|
12,28%
|
12,33%
|
12,76%
|
10,78%
|
13,53%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
255,3
|
581
|
223,7
|
169,2
|
154,1
|
217,9
|
154,3
|
157,7
|
304,1
|
-
|
103,4
|
178,9
|
183,2
|
196,6
|
Nettomarge
|
11,72%
|
25,81%
|
10,5%
|
7,64%
|
7,13%
|
11%
|
9,01%
|
8,07%
|
17,19%
|
-
|
5,23%
|
8,86%
|
9,22%
|
9,44%
|
WPA
2 |
0,3078
|
0,7464
|
0,2737
|
0,2096
|
0,1901
|
0,2761
|
0,1822
|
0,1870
|
0,3800
|
-
|
0,1150
|
0,1200
|
0,0950
|
0,1550
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
9/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
8/03/23
|
3/05/23
|
2/08/23
|
8/11/23
|
6/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.278
|
1.477
|
2.448
|
-
|
4.929
|
4.854
|
4.735
|
4.580
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,506
x
|
1,147
x
|
1,119
x
|
-
|
3,537
x
|
3,046
x
|
2,495
x
|
2,291
x
|
Free Cash Flow
1 |
-
|
1.075
|
911
|
-
|
177
|
66
|
832
|
750
|
ROE (netto-inkomsten/eigen vermogen)
|
8,5%
|
10,8%
|
20,8%
|
-
|
6,04%
|
4,79%
|
6,92%
|
9,07%
|
ROA (netto-inkomsten/totale activa)
|
4,02%
|
4,76%
|
9,58%
|
-
|
2,21%
|
-0,27%
|
-1,99%
|
-0,32%
|
Totale activa
1 |
10.098
|
9.543
|
18.009
|
-
|
36.709
|
-112.510
|
-24.294
|
-197.817
|
Nettoactief per aandeel
2 |
5,910
|
6,210
|
8,210
|
-
|
7,920
|
8,240
|
9,170
|
9,980
|
Cashflow per aandeel
2 |
1,320
|
1,790
|
2,230
|
-
|
1,660
|
0,6400
|
1,410
|
-
|
Capex
1 |
429
|
433
|
797
|
-
|
1.169
|
979
|
694
|
709
|
Capex/omzet
|
8,56%
|
7,37%
|
9,76%
|
-
|
15,83%
|
12,5%
|
8,1%
|
7,9%
|
Datum van publicatie
|
13/02/20
|
8/02/21
|
9/02/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Laatste slotkoers
7,31
BRL Gemiddelde koersdoel
10,31
BRL Spread / Gemiddelde doel +41,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,42% | 1,15 mld. | | +5,28% | 5,39 mld. | | +6,04% | 3,39 mld. | | -17,33% | 1,7 mld. | | +6,13% | 1,38 mld. | | +17,95% | 1,19 mld. | | -7,86% | 748 mln. | | -20,93% | 704 mln. | | +5,20% | 532 mln. | | -16,38% | 505 mln. |
Houtproducten
|