Beurs gesloten -
Sao Paulo
22:07:38 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,59
BRL
|
-1,32%
|
|
-2,58%
|
-14,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.022
|
23.403
|
22.196
|
29.724
|
39.900
|
35.090
|
-
|
-
|
Bedrijfswaarde
1 |
33.617
|
33.575
|
35.838
|
63.026
|
63.707
|
74.251
|
73.179
|
72.622
|
K/w-verhouding
|
8,84
x
|
7,86
x
|
6,19
x
|
21,7
x
|
-
|
13,7
x
|
9,57
x
|
8,89
x
|
Dividendrendement
|
4,17%
|
3,11%
|
2,83%
|
1,3%
|
-
|
1,94%
|
3,47%
|
3,27%
|
Marktkapitalisatie/omzet
|
1,22
x
|
1,31
x
|
0,92
x
|
1,1
x
|
0,97
x
|
0,98
x
|
0,91
x
|
0,86
x
|
Bedrijfswaarde/omzet
|
1,79
x
|
1,88
x
|
1,48
x
|
2,32
x
|
1,55
x
|
2,07
x
|
1,9
x
|
1,77
x
|
Bedrijfswaarde/EBITDA
|
8,29
x
|
7,05
x
|
6,54
x
|
9
x
|
6,5
x
|
7,17
x
|
6,34
x
|
5,8
x
|
Bedrijfswaarde/FCF
|
-6,2
x
|
58,6
x
|
109
x
|
-12
x
|
-
|
422
x
|
23,5
x
|
23,4
x
|
FCF Yield
|
-16,1%
|
1,71%
|
0,92%
|
-8,36%
|
-
|
0,24%
|
4,26%
|
4,28%
|
Price to Book
|
5,67
x
|
2,23
x
|
1,74
x
|
1,79
x
|
-
|
1,61
x
|
1,37
x
|
1,36
x
|
Aantal aandelen (in duizenden)
|
1.010.186
|
1.010.511
|
981.669
|
1.100.064
|
1.117.020
|
1.147.108
|
-
|
-
|
Referentieprijs
2 |
22,79
|
23,16
|
22,61
|
27,02
|
35,72
|
30,59
|
30,59
|
30,59
|
Datum van publicatie
|
23/05/20
|
24/03/21
|
23/03/22
|
29/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.796
|
17.890
|
24.241
|
27.133
|
40.985
|
35.846
|
38.469
|
40.966
|
EBITDA
1 |
4.056
|
4.764
|
5.481
|
7.002
|
9.807
|
10.352
|
11.537
|
12.520
|
Bedrijfsresultaat (EBIT)
1 |
3.294
|
3.937
|
4.697
|
5.277
|
7.647
|
7.845
|
8.845
|
9.547
|
Operationele Marge
|
17,52%
|
22%
|
19,38%
|
19,45%
|
18,66%
|
21,89%
|
22,99%
|
23,3%
|
Resultaat voor belastingen (EBT)
1 |
3.434
|
4.358
|
4.169
|
2.693
|
3.035
|
3.641
|
5.542
|
6.191
|
Nettowinst (verlies)
1 |
2.603
|
2.975
|
3.695
|
1.374
|
2.076
|
2.615
|
3.769
|
4.069
|
Nettomarge
|
13,85%
|
16,63%
|
15,24%
|
5,06%
|
5,06%
|
7,29%
|
9,8%
|
9,93%
|
WPA
2 |
2,579
|
2,948
|
3,650
|
1,242
|
-
|
2,232
|
3,195
|
3,441
|
Free Cash Flow
1 |
-5.419
|
572,7
|
330,2
|
-5.271
|
-
|
176
|
3.119
|
3.110
|
FCF-marge
|
-28,83%
|
3,2%
|
1,36%
|
-19,43%
|
-
|
0,49%
|
8,11%
|
7,59%
|
Kasstroomconversie (ebitda)
|
-
|
12,02%
|
6,02%
|
-
|
-
|
1,7%
|
27,03%
|
24,84%
|
Kasstroomconversie (nettowinst)
|
-
|
19,25%
|
8,94%
|
-
|
-
|
6,73%
|
82,75%
|
76,44%
|
Dividend per aandeel
2 |
0,9500
|
0,7200
|
0,6400
|
0,3500
|
-
|
0,5943
|
1,062
|
0,9991
|
Datum van publicatie
|
23/05/20
|
24/03/21
|
23/03/22
|
29/03/23
|
25/03/24
|
-
|
-
|
-
|
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 |
7.489
|
8.057
|
5.843
|
6.492
|
6.880
|
7.917
|
10.177
|
9.201
|
10.362
|
11.246
|
8.598
|
-
|
-
|
-
|
-
|
EBITDA
1 |
1.348
|
1.716
|
1.685
|
1.803
|
1.673
|
2.088
|
2.267
|
2.261
|
2.522
|
2.757
|
2.486
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.183
|
1.451
|
1.363
|
1.329
|
1.230
|
1.601
|
1.676
|
1.693
|
1.890
|
1.771
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
15,79%
|
18,01%
|
23,33%
|
20,47%
|
17,88%
|
20,22%
|
16,47%
|
18,4%
|
18,24%
|
15,74%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
923,8
|
373,3
|
704
|
-
|
744,3
|
718,6
|
753,7
|
914,3
|
1.201
|
-
|
Nettowinst (verlies)
1 |
1.410
|
1.421
|
580,1
|
-170,3
|
517,6
|
459,9
|
163,7
|
517,7
|
720
|
674,2
|
465,5
|
485,5
|
586,9
|
766,3
|
-
|
Nettomarge
|
18,83%
|
17,64%
|
9,93%
|
-2,62%
|
7,52%
|
5,81%
|
1,61%
|
5,63%
|
6,95%
|
6%
|
5,41%
|
-
|
-
|
-
|
-
|
WPA
2 |
1,437
|
1,400
|
0,5169
|
-0,1548
|
0,4584
|
0,4218
|
0,1481
|
0,4667
|
0,6320
|
-
|
0,4020
|
0,4231
|
0,5118
|
0,6681
|
-
|
Dividend per aandeel
2 |
-
|
0,6400
|
-
|
-
|
-
|
0,3500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5638
|
-
|
Datum van publicatie
|
11/11/21
|
23/03/22
|
16/05/22
|
10/08/22
|
9/11/22
|
29/03/23
|
12/05/23
|
10/08/23
|
8/11/23
|
25/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.595
|
10.171
|
13.642
|
33.303
|
23.807
|
39.161
|
38.089
|
37.532
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,612
x
|
2,135
x
|
2,489
x
|
4,756
x
|
2,428
x
|
3,783
x
|
3,301
x
|
2,998
x
|
Free Cash Flow
1 |
-5.419
|
573
|
330
|
-5.271
|
-
|
176
|
3.119
|
3.110
|
ROE (netto-inkomsten/eigen vermogen)
|
21,7%
|
24,3%
|
15%
|
9,36%
|
-
|
13,6%
|
14,6%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
4,71%
|
5,53%
|
3,65%
|
1,8%
|
-
|
1,91%
|
2,33%
|
2,34%
|
Totale activa
1 |
55.294
|
53.817
|
101.150
|
76.165
|
-
|
137.267
|
162.125
|
173.723
|
Nettoactief per aandeel
2 |
4,020
|
10,40
|
13,00
|
15,10
|
-
|
19,00
|
22,40
|
22,50
|
Cashflow per aandeel
2 |
-3,230
|
3,450
|
1,330
|
3,140
|
-
|
7,390
|
9,990
|
-
|
Capex
1 |
4.768
|
2.908
|
2.884
|
5.083
|
-
|
7.395
|
5.446
|
5.969
|
Capex/omzet
|
25,37%
|
16,25%
|
11,9%
|
18,73%
|
-
|
20,63%
|
14,16%
|
14,57%
|
Datum van publicatie
|
23/05/20
|
24/03/21
|
23/03/22
|
29/03/23
|
25/03/24
|
-
|
-
|
-
|
Laatste slotkoers
30,59
BRL Gemiddelde koersdoel
39,39
BRL Spread / Gemiddelde doel +28,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,36% | 6,78 mld. | | +10,26% | 138 mld. | | +4,82% | 80,38 mld. | | -3,03% | 77,44 mld. | | +1,26% | 75,8 mld. | | -8,16% | 67,13 mld. | | +59,07% | 58,59 mld. | | +5,92% | 45,3 mld. | | -.--% | 41,82 mld. | | +8,47% | 42,7 mld. |
Elektriciteitsbedrijven - Andere
|