Beurs gesloten -
Sao Paulo
22:10:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
79,21
BRL
|
+1,42%
|
|
+5,35%
|
+30,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
295.247
|
174.288
|
259.052
|
454.248
|
399.598
|
450.887
|
-
|
-
|
Bedrijfswaarde
1 |
339.078
|
237.564
|
299.954
|
465.801
|
409.632
|
464.327
|
462.158
|
463.453
|
K/w-verhouding
|
20,8
x
|
-7,85
x
|
11,4
x
|
8,32
x
|
11,2
x
|
12
x
|
11,5
x
|
11,4
x
|
Dividendrendement
|
4,92%
|
8,44%
|
5,7%
|
3,22%
|
3,68%
|
3,36%
|
3,48%
|
3,59%
|
Marktkapitalisatie/omzet
|
1,11
x
|
0,96
x
|
0,91
x
|
1,1
x
|
1,16
x
|
1,28
x
|
1,27
x
|
1,31
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,31
x
|
1,05
x
|
1,13
x
|
1,19
x
|
1,32
x
|
1,3
x
|
1,35
x
|
Bedrijfswaarde/EBITDA
|
9,36
x
|
18,6
x
|
5,69
x
|
4,46
x
|
5,31
x
|
5,83
x
|
5,39
x
|
5,5
x
|
Bedrijfswaarde/FCF
|
63,3
x
|
-90,9
x
|
8,33
x
|
7,98
x
|
12,2
x
|
13,3
x
|
10,9
x
|
12,4
x
|
FCF Yield
|
1,58%
|
-1,1%
|
12%
|
12,5%
|
8,17%
|
7,53%
|
9,19%
|
8,08%
|
Price to Book
|
1,55
x
|
1,11
x
|
1,54
x
|
2,86
x
|
1,94
x
|
1,87
x
|
1,83
x
|
1,66
x
|
Aantal aandelen (in duizenden)
|
4.231.106
|
4.228.234
|
4.233.567
|
4.118.293
|
3.996.774
|
3.942.354
|
-
|
-
|
Referentieprijs
2 |
69,78
|
41,22
|
61,19
|
110,3
|
99,98
|
114,4
|
114,4
|
114,4
|
Datum van publicatie
|
31/01/20
|
2/02/21
|
1/02/22
|
31/01/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
264.938
|
181.502
|
285.640
|
413.680
|
344.582
|
351.344
|
355.055
|
343.035
|
EBITDA
1 |
36.229
|
12.797
|
52.761
|
104.451
|
77.183
|
79.646
|
85.820
|
84.326
|
Bedrijfsresultaat (EBIT)
1 |
17.231
|
-7.278
|
32.154
|
80.411
|
56.542
|
54.865
|
55.935
|
55.610
|
Operationele Marge
|
6,5%
|
-4,01%
|
11,26%
|
19,44%
|
16,41%
|
15,62%
|
15,75%
|
16,21%
|
Resultaat voor belastingen (EBT)
1 |
20.056
|
-28.883
|
31.234
|
77.753
|
52.783
|
56.857
|
60.255
|
60.206
|
Nettowinst (verlies)
1 |
14.340
|
-22.440
|
23.040
|
55.740
|
36.010
|
40.183
|
43.139
|
42.759
|
Nettomarge
|
5,41%
|
-12,36%
|
8,07%
|
13,47%
|
10,45%
|
11,44%
|
12,15%
|
12,46%
|
WPA
2 |
3,360
|
-5,250
|
5,390
|
13,26
|
8,890
|
9,494
|
9,930
|
10,02
|
Free Cash Flow
1 |
5.355
|
-2.614
|
36.029
|
58.390
|
33.450
|
34.984
|
42.476
|
37.464
|
FCF-marge
|
2,02%
|
-1,44%
|
12,61%
|
14,11%
|
9,71%
|
9,96%
|
11,96%
|
10,92%
|
Kasstroomconversie (ebitda)
|
14,78%
|
-
|
68,29%
|
55,9%
|
43,34%
|
43,92%
|
49,49%
|
44,43%
|
Kasstroomconversie (nettowinst)
|
37,34%
|
-
|
156,38%
|
104,75%
|
92,89%
|
87,06%
|
98,46%
|
87,62%
|
Dividend per aandeel
2 |
3,430
|
3,480
|
3,490
|
3,550
|
3,680
|
3,838
|
3,977
|
4,110
|
Datum van publicatie
|
31/01/20
|
2/02/21
|
1/02/22
|
31/01/23
|
2/02/24
|
-
|
-
|
-
|
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 |
84.965
|
90.500
|
115.681
|
112.070
|
95.429
|
86.564
|
82.914
|
90.760
|
84.344
|
83.083
|
88.274
|
89.450
|
87.604
|
88.424
|
87.542
|
EBITDA
1 |
17.536
|
20.980
|
29.279
|
30.619
|
23.573
|
21.206
|
16.147
|
18.283
|
21.547
|
17.402
|
21.627
|
23.889
|
20.655
|
19.775
|
21.808
|
Bedrijfsresultaat (EBIT)
1 |
11.875
|
12.097
|
24.828
|
24.977
|
18.509
|
16.962
|
11.905
|
13.868
|
13.807
|
12.590
|
12.734
|
13.757
|
11.662
|
12.219
|
12.689
|
Operationele Marge
|
13,98%
|
13,37%
|
21,46%
|
22,29%
|
19,4%
|
19,59%
|
14,36%
|
15,28%
|
16,37%
|
15,15%
|
14,43%
|
15,38%
|
13,31%
|
13,82%
|
14,49%
|
Resultaat voor belastingen (EBT)
1 |
11.729
|
8.556
|
24.933
|
25.422
|
18.842
|
16.803
|
11.656
|
13.699
|
10.625
|
12.369
|
14.454
|
15.958
|
16.160
|
16.597
|
17.097
|
Nettowinst (verlies)
1 |
8.870
|
5.480
|
17.850
|
19.660
|
12.750
|
11.430
|
7.880
|
9.070
|
7.630
|
8.220
|
9.940
|
11.100
|
10.859
|
10.937
|
11.114
|
Nettomarge
|
10,44%
|
6,06%
|
15,43%
|
17,54%
|
13,36%
|
13,2%
|
9,5%
|
9,99%
|
9,05%
|
9,89%
|
11,26%
|
12,41%
|
12,39%
|
12,37%
|
12,7%
|
WPA
2 |
2,080
|
1,280
|
4,210
|
4,680
|
3,090
|
2,790
|
1,940
|
2,250
|
1,910
|
2,060
|
2,383
|
2,520
|
2,467
|
2,481
|
2,563
|
Dividend per aandeel
2 |
0,8800
|
0,8800
|
0,8800
|
0,8800
|
0,9100
|
0,9100
|
0,9100
|
0,9100
|
0,9500
|
0,9500
|
0,9500
|
0,9538
|
0,9847
|
0,9915
|
0,9944
|
Datum van publicatie
|
1/02/22
|
29/04/22
|
29/07/22
|
28/10/22
|
31/01/23
|
28/04/23
|
28/07/23
|
27/10/23
|
2/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
43.831
|
63.276
|
40.902
|
11.553
|
10.034
|
13.440
|
11.271
|
12.566
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,21
x
|
4,945
x
|
0,7752
x
|
0,1106
x
|
0,13
x
|
0,1687
x
|
0,1313
x
|
0,149
x
|
Free Cash Flow
1 |
5.355
|
-2.614
|
36.029
|
58.390
|
33.450
|
34.984
|
42.476
|
37.464
|
ROE (netto-inkomsten/eigen vermogen)
|
7,48%
|
-0,81%
|
14,1%
|
32,5%
|
18%
|
15,8%
|
15,2%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
-0,41%
|
6,85%
|
16,7%
|
9,66%
|
10,2%
|
10,6%
|
10,9%
|
Totale activa
1 |
354.398
|
5.527.094
|
336.231
|
333.864
|
372.693
|
392.466
|
407.935
|
392.282
|
Nettoactief per aandeel
2 |
44,90
|
37,10
|
39,80
|
38,50
|
51,60
|
61,20
|
62,60
|
69,00
|
Cashflow per aandeel
2 |
6,740
|
4,060
|
11,00
|
18,30
|
14,70
|
14,40
|
15,70
|
15,80
|
Capex
1 |
24.361
|
17.282
|
12.100
|
18.407
|
21.919
|
24.831
|
26.262
|
27.090
|
Capex/omzet
|
9,19%
|
9,52%
|
4,24%
|
4,45%
|
6,36%
|
7,07%
|
7,4%
|
7,9%
|
Datum van publicatie
|
31/01/20
|
2/02/21
|
1/02/22
|
31/01/23
|
2/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
114,4
USD Gemiddelde koersdoel
132,6
USD Spread / Gemiddelde doel +15,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,06% | 1.783 mld. | | +49,61% | 245 mld. | | +8,54% | 227 mld. | | +0,71% | 156 mld. | | -0,40% | 90,39 mld. | | -7,26% | 81,36 mld. | | -.--% | 53,52 mld. | | -7,22% | 48,56 mld. | | +20,40% | 48,38 mld. |
Geïntegreerde olie & gas
|