Beurs gesloten -
Sao Paulo
22:07:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,75
BRL
|
+10,20%
|
|
+6,13%
|
+10,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.217
|
1.943
|
1.843
|
2.330
|
3.867
|
4.274
|
-
|
-
|
Bedrijfswaarde
1 |
2.319
|
2.099
|
2.035
|
2.515
|
3.867
|
4.569
|
4.604
|
4.889
|
K/w-verhouding
|
22,4
x
|
17,2
x
|
11,7
x
|
11,2
x
|
11
x
|
8,2
x
|
6,71
x
|
6,57
x
|
Dividendrendement
|
3,33%
|
6,19%
|
5,43%
|
7,48%
|
-
|
2,85%
|
7,16%
|
11,3%
|
Marktkapitalisatie/omzet
|
1,52
x
|
1,29
x
|
1,04
x
|
1,08
x
|
1,64
x
|
1,31
x
|
1,04
x
|
0,98
x
|
Bedrijfswaarde/omzet
|
1,59
x
|
1,4
x
|
1,15
x
|
1,16
x
|
1,64
x
|
1,4
x
|
1,12
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
9,65
x
|
7,47
x
|
5,38
x
|
5,75
x
|
7,07
x
|
6
x
|
4,81
x
|
4,76
x
|
Bedrijfswaarde/FCF
|
10,4
x
|
7,67
x
|
22,8
x
|
13,9
x
|
-
|
-30,9
x
|
-54,2
x
|
15,2
x
|
FCF Yield
|
9,65%
|
13%
|
4,39%
|
7,2%
|
-
|
-3,24%
|
-1,85%
|
6,59%
|
Price to Book
|
1,77
x
|
1,57
x
|
1,46
x
|
1,75
x
|
-
|
1,85
x
|
1,75
x
|
1,33
x
|
Aantal aandelen (in duizenden)
|
147.806
|
148.400
|
145.006
|
148.985
|
172.694
|
172.694
|
-
|
-
|
Referentieprijs
2 |
15,00
|
13,09
|
12,71
|
15,64
|
22,39
|
24,75
|
24,75
|
24,75
|
Datum van publicatie
|
9/03/20
|
15/03/21
|
14/03/22
|
13/03/23
|
11/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.458
|
1.501
|
1.776
|
2.163
|
2.355
|
3.265
|
4.098
|
4.380
|
EBITDA
1 |
240,2
|
281,1
|
378,2
|
437,7
|
547
|
761,1
|
957,1
|
1.027
|
Bedrijfsresultaat (EBIT)
1 |
204,3
|
239,6
|
326,9
|
384,3
|
486,3
|
682,5
|
857,7
|
960,3
|
Operationele Marge
|
14,01%
|
15,97%
|
18,4%
|
17,77%
|
20,65%
|
20,9%
|
20,93%
|
21,92%
|
Resultaat voor belastingen (EBT)
1 |
153,8
|
181,2
|
244,3
|
322,4
|
436,9
|
616,7
|
762,4
|
828,5
|
Nettowinst (verlies)
1 |
100,5
|
113,1
|
159,5
|
208,8
|
331,6
|
508,6
|
637,1
|
653,6
|
Nettomarge
|
6,89%
|
7,53%
|
8,98%
|
9,66%
|
14,08%
|
15,57%
|
15,55%
|
14,92%
|
WPA
2 |
0,6700
|
0,7600
|
1,090
|
1,400
|
2,030
|
3,018
|
3,686
|
3,767
|
Free Cash Flow
1 |
223,7
|
273,7
|
89,42
|
181
|
-
|
-148
|
-85
|
322
|
FCF-marge
|
15,34%
|
18,24%
|
5,03%
|
8,37%
|
-
|
-4,53%
|
-2,07%
|
7,35%
|
Kasstroomconversie (ebitda)
|
93,14%
|
97,37%
|
23,64%
|
41,35%
|
-
|
-
|
-
|
31,35%
|
Kasstroomconversie (nettowinst)
|
222,68%
|
242,03%
|
56,06%
|
86,67%
|
-
|
-
|
-
|
49,27%
|
Dividend per aandeel
2 |
0,5000
|
0,8100
|
0,6900
|
1,170
|
-
|
0,7053
|
1,773
|
2,800
|
Datum van publicatie
|
9/03/20
|
15/03/21
|
14/03/22
|
13/03/23
|
11/03/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
453,4
|
487
|
468,1
|
586,1
|
574,4
|
534
|
557,3
|
605,4
|
557,7
|
634,8
|
683,5
|
817
|
871,3
|
908,7
|
1.060
|
EBITDA
1 |
100,7
|
109,8
|
97,03
|
118,9
|
107,8
|
113,8
|
121
|
134,2
|
139,6
|
152,2
|
142
|
181,3
|
185,7
|
191,7
|
238,9
|
Bedrijfsresultaat (EBIT)
1 |
87,66
|
96,1
|
82,85
|
105,3
|
95,01
|
101
|
107,5
|
117,1
|
123
|
138,9
|
120,8
|
176,6
|
189,8
|
197,9
|
212,7
|
Operationele Marge
|
19,34%
|
19,73%
|
17,7%
|
17,96%
|
16,54%
|
18,91%
|
19,29%
|
19,34%
|
22,06%
|
21,88%
|
17,67%
|
21,62%
|
21,78%
|
21,78%
|
20,06%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
83,6
|
128,3
|
96,97
|
128
|
109,8
|
122,3
|
138,9
|
159,4
|
201,6
|
Nettowinst (verlies)
1 |
47,18
|
44,53
|
27,43
|
55,14
|
63,26
|
76,88
|
58,75
|
104,4
|
68,76
|
99,61
|
98,96
|
123,6
|
134,8
|
142,4
|
164,2
|
Nettomarge
|
10,41%
|
9,14%
|
5,86%
|
9,41%
|
11,01%
|
14,4%
|
10,54%
|
17,25%
|
12,33%
|
15,69%
|
14,48%
|
15,13%
|
15,47%
|
15,67%
|
15,49%
|
WPA
2 |
0,3200
|
0,3100
|
0,1800
|
0,2800
|
0,4200
|
0,5200
|
0,3900
|
0,6900
|
0,4300
|
0,5700
|
0,5957
|
0,7504
|
0,8200
|
0,8727
|
0,9511
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,826
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/21
|
14/03/22
|
5/05/22
|
8/08/22
|
7/11/22
|
13/03/23
|
8/05/23
|
7/08/23
|
7/11/23
|
11/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
102
|
157
|
192
|
185
|
-
|
294
|
329
|
615
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4233
x
|
0,5584
x
|
0,5083
x
|
0,4227
x
|
-
|
0,3868
x
|
0,3442
x
|
0,599
x
|
Free Cash Flow
1 |
224
|
274
|
89,4
|
181
|
-
|
-148
|
-85
|
322
|
ROE (netto-inkomsten/eigen vermogen)
|
7,91%
|
9,11%
|
11%
|
16%
|
13%
|
23,6%
|
27,2%
|
21,4%
|
ROA (netto-inkomsten/totale activa)
|
2,16%
|
2,32%
|
3,08%
|
3,42%
|
-
|
6,47%
|
7,27%
|
7,16%
|
Totale activa
1 |
4.653
|
4.878
|
5.182
|
6.107
|
-
|
7.855
|
8.767
|
9.125
|
Nettoactief per aandeel
2 |
8,500
|
8,360
|
8,710
|
8,930
|
-
|
13,40
|
14,10
|
18,60
|
Cashflow per aandeel
2 |
1,610
|
1,920
|
0,7100
|
1,470
|
-
|
-0,6200
|
-
|
-
|
Capex
1 |
16,8
|
11,7
|
14,2
|
39,4
|
-
|
98
|
121
|
152
|
Capex/omzet
|
1,15%
|
0,78%
|
0,8%
|
1,82%
|
-
|
3%
|
2,95%
|
3,47%
|
Datum van publicatie
|
9/03/20
|
15/03/21
|
14/03/22
|
13/03/23
|
11/03/24
|
-
|
-
|
-
|
Laatste slotkoers
24,75
BRL Gemiddelde koersdoel
29,18
BRL Spread / Gemiddelde doel +17,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,54% | 838 mln. | | +0,46% | 24,75 mld. | | -28,11% | 11,34 mld. | | +8,76% | 10,89 mld. | | -23,14% | 7,7 mld. | | -4,98% | 7,06 mld. | | +6,00% | 6,66 mld. | | +0,90% | 6,56 mld. | | +15,16% | 3,71 mld. | | -5,14% | 3,68 mld. |
residentieel onroerend goed ontwikkeling
|