Beurs gesloten -
Sao Paulo
17:38:33 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
131,2
BRL
|
-0,63%
|
|
+4,13%
|
+21,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.376
|
34.639
|
41.629
|
22.504
|
22.639
|
25.829
|
-
|
-
|
Bedrijfswaarde
1 |
34.311
|
38.576
|
49.332
|
29.221
|
28.377
|
31.883
|
31.915
|
26.448
|
K/w-verhouding
|
17,2
x
|
6,37
x
|
175
x
|
-18,3
x
|
8,4
x
|
15,4
x
|
14,1
x
|
12,9
x
|
Dividendrendement
|
1,61%
|
1,31%
|
1,08%
|
2,12%
|
2,29%
|
2,12%
|
2,24%
|
2,4%
|
Marktkapitalisatie/omzet
|
2,72
x
|
3,37
x
|
4
x
|
2,3
x
|
2,24
x
|
2,51
x
|
2,43
x
|
2,36
x
|
Bedrijfswaarde/omzet
|
3,18
x
|
3,76
x
|
4,73
x
|
2,98
x
|
2,81
x
|
3,1
x
|
3,01
x
|
2,41
x
|
Bedrijfswaarde/EBITDA
|
9,21
x
|
10,1
x
|
12,4
x
|
8,64
x
|
8,94
x
|
9,89
x
|
9,47
x
|
7,49
x
|
Bedrijfswaarde/FCF
|
13,4
x
|
14,5
x
|
22,3
x
|
13,4
x
|
14,4
x
|
16,3
x
|
15
x
|
11,2
x
|
FCF Yield
|
7,46%
|
6,87%
|
4,49%
|
7,45%
|
6,96%
|
6,12%
|
6,65%
|
8,89%
|
Price to Book
|
10,8
x
|
10,1
x
|
4,04
x
|
4,34
x
|
3,53
x
|
4,16
x
|
3,97
x
|
3,44
x
|
Aantal aandelen (in duizenden)
|
813.525
|
689.339
|
626.004
|
542.659
|
519.000
|
506.444
|
-
|
-
|
Referentieprijs
2 |
36,11
|
50,25
|
66,50
|
41,47
|
43,62
|
51,00
|
51,00
|
51,00
|
Datum van publicatie
|
28/01/20
|
3/02/21
|
23/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.800
|
10.271
|
10.420
|
9.795
|
10.112
|
10.275
|
10.616
|
10.959
|
EBITDA
1 |
3.724
|
3.826
|
3.981
|
3.381
|
3.175
|
3.224
|
3.370
|
3.530
|
Bedrijfsresultaat (EBIT)
1 |
3.043
|
3.217
|
3.479
|
2.939
|
2.772
|
2.899
|
3.019
|
3.132
|
Operationele Marge
|
28,18%
|
31,32%
|
33,39%
|
30,01%
|
27,41%
|
28,21%
|
28,43%
|
28,58%
|
Resultaat voor belastingen (EBT)
1 |
2.207
|
3.420
|
398
|
-1.601
|
3.707
|
2.102
|
2.256
|
2.408
|
Nettowinst (verlies)
1 |
1.792
|
5.667
|
252
|
-1.269
|
2.767
|
1.656
|
1.742
|
1.838
|
Nettomarge
|
16,59%
|
55,17%
|
2,42%
|
-12,96%
|
27,36%
|
16,12%
|
16,4%
|
16,77%
|
WPA
2 |
2,100
|
7,890
|
0,3800
|
-2,270
|
5,190
|
3,317
|
3,619
|
3,945
|
Free Cash Flow
1 |
2.560
|
2.652
|
2.213
|
2.178
|
1.975
|
1.952
|
2.124
|
2.352
|
FCF-marge
|
23,7%
|
25,82%
|
21,24%
|
22,24%
|
19,53%
|
18,99%
|
20,01%
|
21,46%
|
Kasstroomconversie (ebitda)
|
68,74%
|
69,32%
|
55,59%
|
64,42%
|
62,2%
|
60,54%
|
63,02%
|
66,62%
|
Kasstroomconversie (nettowinst)
|
142,86%
|
46,8%
|
878,17%
|
-
|
71,38%
|
117,83%
|
121,95%
|
127,96%
|
Dividend per aandeel
2 |
0,5800
|
0,6600
|
0,7200
|
0,8800
|
1,000
|
1,081
|
1,140
|
1,223
|
Datum van publicatie
|
28/01/20
|
3/02/21
|
23/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
2.613
|
2.483
|
2.422
|
2.380
|
2.510
|
2.510
|
2.540
|
2.500
|
2.562
|
2.556
|
2.525
|
2.540
|
2.645
|
2.628
|
2.609
|
EBITDA
1 |
948
|
923
|
807
|
794
|
857
|
851
|
785
|
755
|
784
|
850
|
773,8
|
781,5
|
820,1
|
874,9
|
817,6
|
Bedrijfsresultaat (EBIT)
1 |
826
|
805
|
694
|
690
|
750
|
744
|
684
|
658
|
686
|
774
|
694,2
|
698,9
|
729,2
|
794,6
|
732,2
|
Operationele Marge
|
31,61%
|
32,42%
|
28,65%
|
28,99%
|
29,88%
|
29,64%
|
26,93%
|
26,32%
|
26,78%
|
30,28%
|
27,49%
|
27,51%
|
27,57%
|
30,23%
|
28,06%
|
Resultaat voor belastingen (EBT)
1 |
-1.161
|
-1.649
|
-727
|
-54
|
829
|
730
|
285
|
1.661
|
1.031
|
536
|
515,5
|
520,2
|
543,1
|
611,4
|
535,6
|
Nettowinst (verlies)
1 |
-893
|
-1.341
|
-536
|
-69
|
672
|
567
|
171
|
1.305
|
724
|
438
|
407,3
|
402
|
424,3
|
480,5
|
421
|
Nettomarge
|
-34,18%
|
-54,01%
|
-22,13%
|
-2,9%
|
26,77%
|
22,59%
|
6,73%
|
52,2%
|
28,26%
|
17,14%
|
16,13%
|
15,82%
|
16,04%
|
18,28%
|
16,14%
|
WPA
2 |
-1,470
|
-2,280
|
-0,9600
|
-0,1300
|
1,230
|
1,050
|
0,3200
|
2,460
|
1,390
|
0,8500
|
0,7911
|
0,7958
|
0,8530
|
0,9938
|
0,8884
|
Dividend per aandeel
2 |
0,1800
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,2900
|
0,2900
|
Datum van publicatie
|
23/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
22/02/23
|
26/04/23
|
26/07/23
|
7/11/23
|
27/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.935
|
3.937
|
7.703
|
6.717
|
5.738
|
6.054
|
6.086
|
619
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,325
x
|
1,029
x
|
1,935
x
|
1,987
x
|
1,807
x
|
1,878
x
|
1,806
x
|
0,1753
x
|
Free Cash Flow
1 |
2.560
|
2.652
|
2.213
|
2.178
|
1.975
|
1.952
|
2.124
|
2.352
|
ROE (netto-inkomsten/eigen vermogen)
|
52,9%
|
76,3%
|
39,9%
|
31%
|
47,9%
|
37,7%
|
39,5%
|
41,8%
|
ROA (netto-inkomsten/totale activa)
|
11,8%
|
30,2%
|
-
|
-5,35%
|
13%
|
10,9%
|
8,24%
|
9,5%
|
Totale activa
1 |
15.171
|
18.742
|
-
|
23.738
|
21.235
|
15.131
|
21.143
|
19.347
|
Nettoactief per aandeel
2 |
3,350
|
4,960
|
16,50
|
9,560
|
12,40
|
12,30
|
12,90
|
14,80
|
Cashflow per aandeel
2 |
3,640
|
3,370
|
4,010
|
4,040
|
4,550
|
5,160
|
5,720
|
-
|
Capex
1 |
554
|
494
|
444
|
449
|
456
|
508
|
506
|
515
|
Capex/omzet
|
5,13%
|
4,81%
|
4,26%
|
4,58%
|
4,51%
|
4,94%
|
4,76%
|
4,7%
|
Datum van publicatie
|
28/01/20
|
3/02/21
|
23/02/22
|
22/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
51,94
USD Spread / Gemiddelde doel +1,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,86% | 189 mld. | | +44,81% | 94,05 mld. | | +7,79% | 85,88 mld. | | -24,34% | 75,95 mld. | | +11,71% | 52,63 mld. | | +28,61% | 11,11 mld. | | -10,47% | 8,62 mld. | | -25,44% | 4,91 mld. | | -6,63% | 4,08 mld. |
E-commerce & Veilingdiensten
|