Beurs gesloten -
Sao Paulo
22:07:32 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,79
BRL
|
-0,97%
|
|
-0,28%
|
-12,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.449
|
35.852
|
31.340
|
30.907
|
36.986
|
32.466
|
-
|
-
|
Bedrijfswaarde
1 |
51.641
|
47.638
|
46.955
|
46.613
|
36.986
|
50.438
|
52.652
|
50.890
|
K/w-verhouding
|
17,9
x
|
12,8
x
|
20
x
|
11,6
x
|
10,8
x
|
8,7
x
|
8,95
x
|
8,15
x
|
Dividendrendement
|
5,3%
|
3,59%
|
6,5%
|
-
|
-
|
6,75%
|
8,13%
|
7,78%
|
Marktkapitalisatie/omzet
|
4,23
x
|
2,92
x
|
2,5
x
|
2,6
x
|
3,44
x
|
2,99
x
|
3,02
x
|
2,82
x
|
Bedrijfswaarde/omzet
|
5,27
x
|
3,89
x
|
3,74
x
|
3,91
x
|
3,44
x
|
4,64
x
|
4,9
x
|
4,42
x
|
Bedrijfswaarde/EBITDA
|
10
x
|
7,35
x
|
6,51
x
|
6,72
x
|
5,09
x
|
7,12
x
|
6,93
x
|
6,19
x
|
Bedrijfswaarde/FCF
|
-84,9
x
|
148
x
|
62,8
x
|
26,5
x
|
-
|
-42
x
|
19,3
x
|
8,34
x
|
FCF Yield
|
-1,18%
|
0,68%
|
1,59%
|
3,77%
|
-
|
-2,38%
|
5,17%
|
12%
|
Price to Book
|
5,93
x
|
4,63
x
|
3,95
x
|
3,66
x
|
-
|
3,04
x
|
2,9
x
|
2,49
x
|
Aantal aandelen (in duizenden)
|
815.928
|
815.928
|
815.928
|
815.928
|
815.928
|
815.928
|
-
|
-
|
Referentieprijs
2 |
50,80
|
43,94
|
38,41
|
37,88
|
45,33
|
39,79
|
39,79
|
39,79
|
Datum van publicatie
|
18/02/20
|
11/02/21
|
14/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.804
|
12.259
|
12.541
|
11.907
|
10.748
|
10.862
|
10.738
|
11.503
|
EBITDA
1 |
5.163
|
6.484
|
7.217
|
6.941
|
7.270
|
7.085
|
7.595
|
8.218
|
Bedrijfsresultaat (EBIT)
1 |
4.295
|
5.570
|
4.898
|
5.801
|
6.360
|
5.988
|
6.240
|
7.135
|
Operationele Marge
|
43,81%
|
45,43%
|
39,06%
|
48,72%
|
59,18%
|
55,13%
|
58,11%
|
62,03%
|
Resultaat voor belastingen (EBT)
1 |
3.088
|
3.687
|
1.819
|
3.285
|
4.397
|
5.355
|
4.806
|
6.382
|
Nettowinst (verlies)
1 |
2.311
|
2.797
|
1.564
|
2.663
|
3.429
|
3.496
|
3.478
|
4.264
|
Nettomarge
|
23,57%
|
22,82%
|
12,47%
|
22,37%
|
31,9%
|
32,19%
|
32,39%
|
37,07%
|
WPA
2 |
2,831
|
3,428
|
1,916
|
3,264
|
4,203
|
4,576
|
4,448
|
4,885
|
Free Cash Flow
1 |
-608,5
|
322,1
|
748
|
1.759
|
-
|
-1.200
|
2.722
|
6.104
|
FCF-marge
|
-6,21%
|
2,63%
|
5,96%
|
14,77%
|
-
|
-11,05%
|
25,35%
|
53,07%
|
Kasstroomconversie (ebitda)
|
-
|
4,97%
|
10,37%
|
25,34%
|
-
|
-
|
35,85%
|
74,27%
|
Kasstroomconversie (nettowinst)
|
-
|
11,52%
|
47,84%
|
66,04%
|
-
|
-
|
78,27%
|
143,15%
|
Dividend per aandeel
2 |
2,693
|
1,578
|
2,498
|
-
|
-
|
2,685
|
3,236
|
3,095
|
Datum van publicatie
|
18/02/20
|
11/02/21
|
14/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
3.389
|
2.769
|
3.062
|
2.996
|
2.747
|
3.101
|
2.914
|
2.610
|
2.514
|
2.711
|
2.534
|
2.559
|
2.589
|
2.702
|
EBITDA
1 |
1.698
|
2.248
|
1.878
|
1.897
|
1.432
|
1.735
|
1.894
|
1.798
|
1.768
|
1.641
|
1.713
|
1.669
|
1.628
|
1.757
|
Bedrijfsresultaat (EBIT)
1 |
1.509
|
749,9
|
1.641
|
1.456
|
1.216
|
1.487
|
1.837
|
1.478
|
1.475
|
1.570
|
1.429
|
1.412
|
1.357
|
1.473
|
Operationele Marge
|
44,53%
|
27,08%
|
53,6%
|
48,6%
|
44,27%
|
47,95%
|
63,04%
|
56,65%
|
58,69%
|
57,92%
|
56,38%
|
55,2%
|
52,41%
|
54,51%
|
Resultaat voor belastingen (EBT)
|
839,3
|
-70,66
|
817,2
|
475,5
|
933,3
|
1.059
|
1.116
|
986,2
|
1.149
|
1.146
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
639
|
77,44
|
644,7
|
394,3
|
733,9
|
890,2
|
881,8
|
732,6
|
867,3
|
947,4
|
769,4
|
756,2
|
757,7
|
867,9
|
Nettomarge
|
18,86%
|
2,8%
|
21,05%
|
13,16%
|
26,72%
|
28,7%
|
30,26%
|
28,07%
|
34,5%
|
34,95%
|
30,36%
|
29,56%
|
29,26%
|
32,12%
|
WPA
2 |
0,7828
|
0,0949
|
0,7902
|
0,4832
|
0,8994
|
1,091
|
1,081
|
0,8979
|
1,063
|
1,162
|
0,9447
|
0,9258
|
0,9265
|
1,066
|
Dividend per aandeel
2 |
-
|
1,530
|
-
|
0,7082
|
-
|
-
|
-
|
0,9403
|
-
|
-
|
-
|
0,5550
|
-
|
1,503
|
Datum van publicatie
|
4/11/21
|
14/02/22
|
5/05/22
|
2/08/22
|
8/11/22
|
16/02/23
|
4/05/23
|
8/08/23
|
6/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.192
|
11.786
|
15.615
|
15.705
|
-
|
17.972
|
20.187
|
18.424
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,974
x
|
1,818
x
|
2,164
x
|
2,263
x
|
-
|
2,537
x
|
2,658
x
|
2,242
x
|
Free Cash Flow
1 |
-609
|
322
|
748
|
1.759
|
-
|
-1.200
|
2.723
|
6.104
|
ROE (netto-inkomsten/eigen vermogen)
|
34,7%
|
38%
|
20%
|
32,5%
|
-
|
39,6%
|
34,7%
|
28,7%
|
ROA (netto-inkomsten/totale activa)
|
8,58%
|
8,56%
|
4,27%
|
6,98%
|
-
|
7,25%
|
7,58%
|
7,84%
|
Totale activa
1 |
26.936
|
32.663
|
36.651
|
38.151
|
-
|
48.231
|
45.893
|
54.422
|
Nettoactief per aandeel
2 |
8,570
|
9,490
|
9,720
|
10,30
|
-
|
13,10
|
13,70
|
16,00
|
Cashflow per aandeel
2 |
4,440
|
1,650
|
2,440
|
4,090
|
-
|
5,440
|
7,930
|
-
|
Capex
1 |
1.166
|
1.020
|
1.241
|
1.579
|
-
|
6.825
|
3.510
|
756
|
Capex/omzet
|
11,89%
|
8,32%
|
9,9%
|
13,26%
|
-
|
62,83%
|
32,69%
|
6,57%
|
Datum van publicatie
|
18/02/20
|
11/02/21
|
14/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
39,79
BRL Gemiddelde koersdoel
43,9
BRL Spread / Gemiddelde doel +10,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,22% | 6,33 mld. | | +13,13% | 34,31 mld. | | +12,05% | 24,02 mld. | | -30,63% | 14,05 mld. | | -1,85% | 4,82 mld. | | -13,37% | 3,89 mld. | | -14,83% | 3,83 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. | | -15,72% | 2,65 mld. |
Hernieuwbare IPP's
|