Beurs gesloten -
Sao Paulo
22:07:33 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,76
BRL
|
+2,08%
|
|
-0,55%
|
-6,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.783
|
19.613
|
17.907
|
18.871
|
21.540
|
20.196
|
-
|
-
|
Bedrijfswaarde
1 |
17.654
|
24.813
|
24.139
|
18.871
|
38.648
|
40.268
|
40.532
|
38.727
|
K/w-verhouding
|
23,1
x
|
19,6
x
|
15,4
x
|
44,3
x
|
99
x
|
19,6
x
|
21,3
x
|
27,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,5%
|
0,45%
|
1,99%
|
Marktkapitalisatie/omzet
|
4,39
x
|
6,05
x
|
3,49
x
|
3,08
x
|
2,13
x
|
2,46
x
|
2,25
x
|
1,9
x
|
Bedrijfswaarde/omzet
|
5,63
x
|
7,65
x
|
4,71
x
|
3,08
x
|
3,83
x
|
4,91
x
|
4,51
x
|
3,65
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
15,3
x
|
10,7
x
|
8,89
x
|
9,02
x
|
9,58
x
|
8,78
x
|
7,86
x
|
Bedrijfswaarde/FCF
|
-
|
-29,5
x
|
249
x
|
-21,1
x
|
171
x
|
-44,7
x
|
15,7
x
|
12,5
x
|
FCF Yield
|
-
|
-3,39%
|
0,4%
|
-4,74%
|
0,59%
|
-2,24%
|
6,37%
|
7,98%
|
Price to Book
|
2
x
|
2,47
x
|
1,98
x
|
-
|
1,74
x
|
1,46
x
|
1,44
x
|
1,57
x
|
Aantal aandelen (in duizenden)
|
1.261.933
|
1.263.344
|
1.265.478
|
1.581.775
|
1.582.655
|
1.582.797
|
-
|
-
|
Referentieprijs
2 |
10,92
|
15,52
|
14,15
|
11,93
|
13,61
|
12,76
|
12,76
|
12,76
|
Datum van publicatie
|
24/03/20
|
10/03/21
|
21/03/22
|
23/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.137
|
3.243
|
5.124
|
6.129
|
10.091
|
8.203
|
8.981
|
10.615
|
EBITDA
1 |
1.432
|
1.617
|
2.256
|
2.122
|
4.284
|
4.203
|
4.618
|
4.927
|
Bedrijfsresultaat (EBIT)
1 |
942,3
|
1.135
|
1.592
|
1.284
|
2.672
|
2.971
|
3.010
|
3.190
|
Operationele Marge
|
30,03%
|
34,99%
|
31,06%
|
20,95%
|
26,48%
|
36,22%
|
33,52%
|
30,05%
|
Resultaat voor belastingen (EBT)
1 |
556,5
|
817,1
|
1.405
|
516,8
|
281,6
|
114
|
521,5
|
1.006
|
Nettowinst (verlies)
1 |
600,8
|
1.008
|
1.173
|
375,8
|
217,7
|
256,3
|
1.064
|
1.656
|
Nettomarge
|
19,15%
|
31,07%
|
22,9%
|
6,13%
|
2,16%
|
3,12%
|
11,85%
|
15,6%
|
WPA
2 |
0,4728
|
0,7940
|
0,9202
|
0,2693
|
0,1374
|
0,6521
|
0,5985
|
0,4585
|
Free Cash Flow
1 |
-
|
-842
|
96,97
|
-894,8
|
226,4
|
-900
|
2.582
|
3.091
|
FCF-marge
|
-
|
-25,96%
|
1,89%
|
-14,6%
|
2,24%
|
-10,97%
|
28,75%
|
29,12%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
4,3%
|
-
|
5,28%
|
-
|
55,91%
|
62,74%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
8,26%
|
-
|
103,98%
|
-
|
242,65%
|
186,68%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0642
|
0,0576
|
0,2535
|
Datum van publicatie
|
24/03/20
|
10/03/21
|
21/03/22
|
23/03/23
|
14/03/24
|
-
|
-
|
-
|
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 |
1.528
|
1.682
|
759
|
1.349
|
1.704
|
2.317
|
2.459
|
2.523
|
2.380
|
2.728
|
1.642
|
1.803
|
1.862
|
2.059
|
EBITDA
1 |
572,7
|
859,7
|
491,4
|
487,7
|
597,4
|
563
|
1.169
|
1.188
|
903,1
|
1.036
|
966,2
|
1.002
|
1.005
|
1.109
|
Bedrijfsresultaat (EBIT)
1 |
496,1
|
686,2
|
349,3
|
336,5
|
419,7
|
178,4
|
753,2
|
806,8
|
493,5
|
618,8
|
531
|
629,4
|
628,9
|
696,8
|
Operationele Marge
|
32,47%
|
40,78%
|
46,02%
|
24,95%
|
24,63%
|
7,7%
|
30,63%
|
31,97%
|
20,73%
|
22,68%
|
32,34%
|
34,91%
|
33,77%
|
33,84%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
178,2
|
306
|
-217,4
|
318
|
498,6
|
-142
|
-392,9
|
75
|
228
|
126
|
122
|
Nettowinst (verlies)
1 |
362,6
|
489,4
|
184,8
|
147,3
|
237,8
|
-194,1
|
222,9
|
389,9
|
-86,9
|
-290,6
|
36,5
|
126
|
69
|
67
|
Nettomarge
|
23,73%
|
29,09%
|
24,35%
|
10,92%
|
13,95%
|
-8,38%
|
9,06%
|
15,45%
|
-3,65%
|
-10,65%
|
2,22%
|
6,99%
|
3,7%
|
3,25%
|
WPA
2 |
0,2843
|
0,3800
|
0,1442
|
0,1132
|
0,1753
|
-0,1509
|
0,1409
|
0,2353
|
-0,0549
|
-0,1837
|
0,0259
|
0,0792
|
0,0437
|
0,0425
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0754
|
Datum van publicatie
|
4/11/21
|
21/03/22
|
12/05/22
|
11/08/22
|
10/11/22
|
23/03/23
|
16/05/23
|
11/08/23
|
13/11/23
|
14/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.870
|
5.200
|
6.232
|
-
|
17.108
|
20.071
|
20.335
|
18.531
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,702
x
|
3,216
x
|
2,762
x
|
-
|
3,993
x
|
4,776
x
|
4,404
x
|
3,761
x
|
Free Cash Flow
1 |
-
|
-842
|
97
|
-895
|
226
|
-900
|
2.582
|
3.091
|
ROE (netto-inkomsten/eigen vermogen)
|
9,1%
|
13,6%
|
13,9%
|
3,31%
|
1,67%
|
3,06%
|
5,22%
|
4,65%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
1,25%
|
0,51%
|
0,68%
|
0,8%
|
1,3%
|
Totale activa
1 |
-
|
-
|
-
|
29.980
|
42.644
|
37.526
|
133.009
|
127.561
|
Nettoactief per aandeel
2 |
5,470
|
6,280
|
7,140
|
-
|
7,810
|
8,710
|
8,870
|
8,110
|
Cashflow per aandeel
2 |
-
|
-
|
0,9700
|
-
|
1,760
|
0,7100
|
0,6800
|
-
|
Capex
1 |
830
|
2.088
|
1.136
|
2.163
|
2.705
|
3.469
|
1.670
|
879
|
Capex/omzet
|
26,45%
|
64,38%
|
22,17%
|
35,29%
|
26,81%
|
42,29%
|
18,59%
|
8,28%
|
Datum van publicatie
|
24/03/20
|
10/03/21
|
21/03/22
|
23/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,76
BRL Gemiddelde koersdoel
15,59
BRL Spread / Gemiddelde doel +22,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,25% | 3,98 mld. | | +22,71% | 15,04 mld. | | +11,50% | 5 mld. | | +12,09% | 4,75 mld. | | +1,83% | 2,35 mld. | | -23,42% | 2,07 mld. | | +31,77% | 1,8 mld. | | +38,72% | 1,74 mld. | | +26,86% | 1,69 mld. | | -12,75% | 1,08 mld. |
Fossiele brandstoffen Elektriciteitsbedrijven
|