Beurs gesloten -
Sao Paulo
22:07:32 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,63
BRL
|
-5,05%
|
|
-3,07%
|
-5,91%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.297
|
39.208
|
43.755
|
46.237
|
40.123
|
37.433
|
-
|
-
|
Bedrijfswaarde
1 |
42.052
|
49.065
|
51.008
|
53.410
|
45.671
|
41.511
|
40.379
|
40.183
|
K/w-verhouding
|
28,6
x
|
17,7
x
|
3,02
x
|
4,37
x
|
5,58
x
|
8
x
|
7,6
x
|
7,87
x
|
Dividendrendement
|
1,05%
|
1,72%
|
11,5%
|
13%
|
6,36%
|
4,25%
|
4,63%
|
4,54%
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,89
x
|
0,56
x
|
0,56
x
|
0,58
x
|
0,57
x
|
0,56
x
|
0,54
x
|
Bedrijfswaarde/omzet
|
1,06
x
|
1,12
x
|
0,65
x
|
0,65
x
|
0,66
x
|
0,63
x
|
0,6
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
7,36
x
|
6,38
x
|
2,2
x
|
2,48
x
|
3,38
x
|
3,91
x
|
3,68
x
|
3,52
x
|
Bedrijfswaarde/FCF
|
9,56
x
|
10,3
x
|
5,37
x
|
7,79
x
|
7,7
x
|
22
x
|
12,7
x
|
11,3
x
|
FCF Yield
|
10,5%
|
9,7%
|
18,6%
|
12,8%
|
13%
|
4,55%
|
7,86%
|
8,85%
|
Price to Book
|
1,26
x
|
1,36
x
|
1,1
x
|
1,06
x
|
0,56
x
|
0,74
x
|
0,71
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
2.138.840
|
2.143.463
|
2.149.034
|
2.102.851
|
2.099.197
|
2.099.427
|
-
|
-
|
Referentieprijs
2 |
15,87
|
19,40
|
21,63
|
23,31
|
19,80
|
18,63
|
18,63
|
18,63
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
23/02/22
|
1/03/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
39.644
|
43.815
|
78.345
|
82.412
|
68.916
|
66.033
|
67.123
|
69.902
|
EBITDA
1 |
5.712
|
7.690
|
23.222
|
21.508
|
13.502
|
10.609
|
10.962
|
11.421
|
Bedrijfsresultaat (EBIT)
1 |
3.184
|
5.194
|
21.023
|
17.751
|
10.453
|
7.035
|
6.983
|
7.393
|
Operationele Marge
|
8,03%
|
11,86%
|
26,83%
|
21,54%
|
15,17%
|
10,65%
|
10,4%
|
10,58%
|
Resultaat voor belastingen (EBT)
1 |
1.675
|
3.496
|
20.273
|
15.859
|
9.347
|
6.420
|
6.426
|
6.942
|
Nettowinst (verlies)
1 |
1.217
|
2.388
|
15.559
|
11.426
|
7.537
|
4.908
|
5.086
|
5.180
|
Nettomarge
|
3,07%
|
5,45%
|
19,86%
|
13,86%
|
10,94%
|
7,43%
|
7,58%
|
7,41%
|
WPA
2 |
0,5556
|
1,095
|
7,175
|
5,333
|
3,550
|
2,328
|
2,450
|
2,366
|
Free Cash Flow
1 |
4.400
|
4.757
|
9.491
|
6.858
|
5.930
|
1.890
|
3.174
|
3.555
|
FCF-marge
|
11,1%
|
10,86%
|
12,11%
|
8,32%
|
8,6%
|
2,86%
|
4,73%
|
5,09%
|
Kasstroomconversie (ebitda)
|
77,03%
|
61,86%
|
40,87%
|
31,89%
|
43,92%
|
17,81%
|
28,95%
|
31,12%
|
Kasstroomconversie (nettowinst)
|
361,58%
|
199,21%
|
61%
|
60,03%
|
78,67%
|
38,51%
|
62,39%
|
68,62%
|
Dividend per aandeel
2 |
0,1667
|
0,3333
|
2,492
|
3,025
|
1,258
|
0,7920
|
0,8630
|
0,8464
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
23/02/22
|
1/03/23
|
20/02/24
|
-
|
-
|
-
|
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 |
21.317
|
21.555
|
20.330
|
22.968
|
21.149
|
17.964
|
18.872
|
18.265
|
17.063
|
14.716
|
16.422
|
17.351
|
17.220
|
16.266
|
EBITDA
1 |
8.061
|
5.983
|
5.827
|
6.680
|
5.369
|
3.630
|
4.341
|
3.792
|
3.349
|
2.039
|
2.553
|
2.858
|
2.898
|
2.465
|
Bedrijfsresultaat (EBIT)
1 |
7.389
|
4.514
|
5.014
|
5.791
|
4.463
|
2.485
|
4.292
|
2.885
|
2.384
|
891,2
|
1.727
|
2.040
|
2.125
|
1.730
|
Operationele Marge
|
34,66%
|
20,94%
|
24,66%
|
25,21%
|
21,1%
|
13,83%
|
22,74%
|
15,79%
|
13,97%
|
6,06%
|
10,52%
|
11,75%
|
12,34%
|
10,64%
|
Resultaat voor belastingen (EBT)
1 |
7.466
|
3.898
|
4.510
|
5.430
|
3.932
|
1.987
|
4.242
|
2.462
|
-
|
735,7
|
1.553
|
1.898
|
1.952
|
1.524
|
Nettowinst (verlies)
1 |
5.594
|
3.560
|
2.940
|
4.298
|
3.022
|
1.208
|
3.206
|
2.136
|
1.592
|
587
|
1.063
|
1.328
|
1.367
|
1.067
|
Nettomarge
|
26,24%
|
16,52%
|
14,46%
|
18,71%
|
14,29%
|
6,72%
|
16,99%
|
11,69%
|
9,33%
|
3,99%
|
6,47%
|
7,66%
|
7,94%
|
6,56%
|
WPA
2 |
2,587
|
1,611
|
1,357
|
1,984
|
1,413
|
0,5873
|
1,517
|
1,008
|
0,7500
|
0,2750
|
0,4889
|
0,6190
|
0,6259
|
0,5512
|
Dividend per aandeel
2 |
0,3016
|
0,1587
|
0,4524
|
0,5635
|
1,706
|
0,1667
|
0,4250
|
0,3583
|
-
|
0,0833
|
0,0834
|
0,2021
|
0,2021
|
0,2021
|
Datum van publicatie
|
27/10/21
|
23/02/22
|
5/05/22
|
3/08/22
|
9/11/22
|
1/03/23
|
3/05/23
|
8/08/23
|
6/11/23
|
20/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.755
|
9.857
|
7.253
|
7.173
|
5.548
|
4.078
|
2.945
|
2.750
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,708
x
|
1,282
x
|
0,3123
x
|
0,3335
x
|
0,4109
x
|
0,3843
x
|
0,2687
x
|
0,2408
x
|
Free Cash Flow
1 |
4.400
|
4.757
|
9.491
|
6.858
|
5.930
|
1.890
|
3.174
|
3.555
|
ROE (netto-inkomsten/eigen vermogen)
|
4,92%
|
8,33%
|
37,8%
|
26,1%
|
15,8%
|
9,08%
|
8,72%
|
8,37%
|
ROA (netto-inkomsten/totale activa)
|
2,46%
|
4,08%
|
22,7%
|
15,7%
|
10,1%
|
6,22%
|
6,81%
|
6,83%
|
Totale activa
1 |
49.463
|
58.562
|
68.469
|
72.728
|
74.344
|
78.861
|
74.649
|
75.842
|
Nettoactief per aandeel
2 |
12,60
|
14,30
|
19,70
|
22,00
|
35,60
|
25,20
|
26,20
|
27,70
|
Cashflow per aandeel
2 |
0,7500
|
2,940
|
5,800
|
5,210
|
8,010
|
4,300
|
4,760
|
5,050
|
Capex
1 |
1.747
|
1.651
|
3.026
|
4.292
|
5.209
|
5.976
|
5.418
|
5.103
|
Capex/omzet
|
4,41%
|
3,77%
|
3,86%
|
5,21%
|
7,56%
|
9,05%
|
8,07%
|
7,3%
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
23/02/22
|
1/03/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,63
BRL Gemiddelde koersdoel
24,26
BRL Spread / Gemiddelde doel +30,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,91% | 7,3 mld. | | +0,79% | 42,1 mld. | | +18,89% | 24,83 mld. | | -21,02% | 21,75 mld. | | +13,50% | 21,17 mld. | | -7,50% | 20,77 mld. | | +6,81% | 9,44 mld. | | -12,44% | 8,5 mld. | | -23,08% | 8,41 mld. | | +36,31% | 8,35 mld. |
Staal - Andere
|