Beurs gesloten -
Sao Paulo
21:43:50 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,09
BRL
|
-3,50%
|
|
-2,68%
|
-15,41%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.262
|
67.925
|
115.308
|
91.006
|
70.189
|
39.725
|
-
|
-
|
Bedrijfswaarde
1 |
66.687
|
69.039
|
115.919
|
92.461
|
74.274
|
44.562
|
44.661
|
44.247
|
K/w-verhouding
|
38
x
|
101
x
|
40,8
x
|
38,9
x
|
70,4
x
|
52,2
x
|
27
x
|
21
x
|
Dividendrendement
|
0,91%
|
0,74%
|
0,65%
|
0,91%
|
-
|
2,39%
|
2,5%
|
2,7%
|
Marktkapitalisatie/omzet
|
4,46
x
|
4,75
x
|
7,11
x
|
5,13
x
|
4,4
x
|
2,55
x
|
2,37
x
|
2,23
x
|
Bedrijfswaarde/omzet
|
4,49
x
|
4,83
x
|
7,14
x
|
5,21
x
|
4,66
x
|
2,86
x
|
2,67
x
|
2,49
x
|
Bedrijfswaarde/EBITDA
|
21,1
x
|
25,5
x
|
31,1
x
|
21,9
x
|
28,9
x
|
19,6
x
|
14,3
x
|
11,9
x
|
Bedrijfswaarde/FCF
|
37,6
x
|
41,7
x
|
38,7
x
|
46,2
x
|
102
x
|
47,7
x
|
28,5
x
|
21,9
x
|
FCF Yield
|
2,66%
|
2,4%
|
2,58%
|
2,16%
|
0,98%
|
2,1%
|
3,51%
|
4,56%
|
Price to Book
|
15
x
|
17,2
x
|
19,2
x
|
16,6
x
|
12,7
x
|
7,11
x
|
6,64
x
|
6,24
x
|
Aantal aandelen (in duizenden)
|
361.873
|
359.999
|
362.512
|
357.347
|
357.413
|
358.564
|
-
|
-
|
Referentieprijs
2 |
183,1
|
188,7
|
318,1
|
254,7
|
196,4
|
110,8
|
110,8
|
110,8
|
Datum van publicatie
|
19/08/19
|
20/08/20
|
19/08/21
|
18/08/22
|
18/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.866
|
14.294
|
16.229
|
17.741
|
15.937
|
15.599
|
16.739
|
17.793
|
EBITDA
1 |
3.164
|
2.709
|
3.723
|
4.227
|
2.567
|
2.270
|
3.125
|
3.703
|
Bedrijfsresultaat (EBIT)
1 |
2.607
|
2.098
|
3.072
|
3.500
|
1.823
|
1.471
|
2.297
|
2.860
|
Operationele Marge
|
17,54%
|
14,68%
|
18,93%
|
19,73%
|
11,44%
|
9,43%
|
13,72%
|
16,07%
|
Resultaat voor belastingen (EBT)
1 |
2.307
|
1.046
|
3.331
|
3.036
|
1.397
|
1.216
|
2.080
|
2.659
|
Nettowinst (verlies)
1 |
1.785
|
684
|
2.870
|
2.390
|
1.006
|
760,6
|
1.498
|
1.888
|
Nettomarge
|
12,01%
|
4,79%
|
17,68%
|
13,47%
|
6,31%
|
4,88%
|
8,95%
|
10,61%
|
WPA
2 |
4,820
|
1,860
|
7,790
|
6,550
|
2,790
|
2,122
|
4,099
|
5,265
|
Free Cash Flow
1 |
1.773
|
1.657
|
2.994
|
2.000
|
728
|
934,8
|
1.570
|
2.019
|
FCF-marge
|
11,93%
|
11,59%
|
18,45%
|
11,27%
|
4,57%
|
5,99%
|
9,38%
|
11,35%
|
Kasstroomconversie (ebitda)
|
56,04%
|
61,17%
|
80,42%
|
47,31%
|
28,36%
|
41,18%
|
50,23%
|
54,52%
|
Kasstroomconversie (nettowinst)
|
99,33%
|
242,25%
|
104,32%
|
83,68%
|
72,37%
|
122,9%
|
104,75%
|
106,97%
|
Dividend per aandeel
2 |
1,670
|
1,390
|
2,070
|
2,330
|
-
|
2,643
|
2,773
|
2,992
|
Datum van publicatie
|
19/08/19
|
20/08/20
|
19/08/21
|
18/08/22
|
18/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
5.539
|
4.245
|
3.562
|
3.930
|
4.621
|
3.755
|
3.626
|
3.518
|
4.280
|
3.940
|
3.856
|
3.838
|
4.647
|
4.168
|
4.103
|
EBITDA
1 |
1.616
|
1.099
|
388
|
846
|
949
|
505
|
267
|
311
|
782
|
760
|
412,6
|
573,1
|
1.034
|
866,6
|
591,7
|
Bedrijfsresultaat (EBIT)
1 |
1.435
|
917
|
207
|
668
|
768
|
316
|
71
|
108
|
577
|
554
|
224,6
|
387,2
|
792,6
|
678,8
|
392,2
|
Operationele Marge
|
25,91%
|
21,6%
|
5,81%
|
17%
|
16,62%
|
8,42%
|
1,96%
|
3,07%
|
13,48%
|
14,06%
|
5,83%
|
10,09%
|
17,06%
|
16,29%
|
9,56%
|
Resultaat voor belastingen (EBT)
1 |
1.388
|
703
|
48
|
633
|
532
|
280
|
-48
|
46
|
519
|
486
|
145,4
|
301,1
|
718,3
|
597,6
|
335
|
Nettowinst (verlies)
1 |
1.088
|
558
|
52
|
489
|
394
|
156
|
-33
|
31
|
313
|
330
|
80,79
|
231,8
|
503,8
|
455,4
|
257,8
|
Nettomarge
|
19,64%
|
13,14%
|
1,46%
|
12,44%
|
8,53%
|
4,15%
|
-0,91%
|
0,88%
|
7,31%
|
8,38%
|
2,1%
|
6,04%
|
10,84%
|
10,93%
|
6,28%
|
WPA
2 |
2,970
|
1,530
|
0,1400
|
1,350
|
1,090
|
0,4300
|
-0,0900
|
0,0900
|
0,8700
|
0,9100
|
0,2325
|
0,6272
|
1,449
|
1,248
|
0,6719
|
Dividend per aandeel
2 |
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6600
|
0,6600
|
-
|
0,6600
|
0,6600
|
0,6600
|
0,6624
|
0,6663
|
0,6922
|
0,6908
|
0,7025
|
Datum van publicatie
|
3/02/22
|
3/05/22
|
18/08/22
|
2/11/22
|
2/02/23
|
3/05/23
|
18/08/23
|
1/11/23
|
5/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
425
|
1.114
|
611
|
1.455
|
4.085
|
4.837
|
4.935
|
4.522
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,1343
x
|
0,4112
x
|
0,1641
x
|
0,3442
x
|
1,591
x
|
2,131
x
|
1,579
x
|
1,221
x
|
Free Cash Flow
1 |
1.773
|
1.657
|
2.994
|
2.000
|
728
|
935
|
1.570
|
2.019
|
ROE (netto-inkomsten/eigen vermogen)
|
43,4%
|
36,1%
|
47,3%
|
40,9%
|
22,3%
|
14,4%
|
25,5%
|
31%
|
ROA (netto-inkomsten/totale activa)
|
15,4%
|
9,76%
|
12%
|
11,1%
|
5,63%
|
3,45%
|
6,09%
|
8,38%
|
Totale activa
1 |
11.612
|
7.007
|
24.008
|
21.441
|
17.855
|
22.067
|
24.594
|
22.531
|
Nettoactief per aandeel
2 |
12,20
|
11,00
|
16,50
|
15,30
|
15,50
|
15,60
|
16,70
|
17,70
|
Cashflow per aandeel
2 |
6,800
|
6,210
|
9,860
|
8,330
|
4,800
|
4,700
|
7,040
|
8,890
|
Capex
1 |
744
|
623
|
637
|
1.040
|
1.003
|
921
|
884
|
897
|
Capex/omzet
|
5%
|
4,36%
|
3,93%
|
5,86%
|
6,29%
|
5,91%
|
5,28%
|
5,04%
|
Datum van publicatie
|
19/08/19
|
20/08/20
|
19/08/21
|
18/08/22
|
18/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
110,8
USD Gemiddelde koersdoel
150,3
USD Spread / Gemiddelde doel +35,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,55% | 141 mld. | | +21,70% | 79,59 mld. | | -6,82% | 69,22 mld. | | -13,98% | 35,46 mld. | | +3,61% | 33,55 mld. | | +11,48% | 18,64 mld. | | +20,32% | 17,07 mld. | | +7,82% | 12,72 mld. | | +12,88% | 9,44 mld. |
Persoonlijke producten - NEC
|