Beurs gesloten -
Sao Paulo
22:07:50 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,22
BRL
|
-10,95%
|
|
-10,95%
|
-86,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.082
|
8.829
|
6.726
|
3.065
|
3.751
|
512,8
|
-
|
-
|
Bedrijfswaarde
1 |
24.946
|
25.099
|
28.612
|
25.683
|
23.345
|
20.532
|
19.562
|
512,8
|
K/w-verhouding
|
-112
x
|
-1,48
x
|
-0,93
x
|
-1,92
x
|
-3,07
x
|
1,36
x
|
0,57
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,94
x
|
1,39
x
|
0,9
x
|
0,2
x
|
0,2
x
|
0,03
x
|
0,03
x
|
0,02
x
|
Bedrijfswaarde/omzet
|
1,8
x
|
3,94
x
|
3,85
x
|
1,69
x
|
1,24
x
|
1,1
x
|
0,96
x
|
0,02
x
|
Bedrijfswaarde/EBITDA
|
5,7
x
|
10,2
x
|
-52,2
x
|
11,3
x
|
4,66
x
|
4,44
x
|
3,75
x
|
0,1
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
273
x
|
-345
x
|
19,6
x
|
24,6
x
|
6,83
x
|
5,61
x
|
0,15
x
|
FCF Yield
|
6,37%
|
0,37%
|
-0,29%
|
5,11%
|
4,07%
|
14,6%
|
17,8%
|
650%
|
Price to Book
|
-1,71
x
|
-0,62
x
|
-0,32
x
|
-0,14
x
|
-0,13
x
|
-0,03
x
|
-0,03
x
|
-
|
Aantal aandelen (in duizenden)
|
355.494
|
354.019
|
394.962
|
417.511
|
418.224
|
420.362
|
-
|
-
|
Referentieprijs
2 |
36,80
|
24,94
|
17,03
|
7,340
|
8,970
|
1,220
|
1,220
|
1,220
|
Datum van publicatie
|
20/02/20
|
18/03/21
|
14/03/22
|
8/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.865
|
6.372
|
7.433
|
15.199
|
18.774
|
18.720
|
20.276
|
21.733
|
EBITDA
1 |
4.373
|
2.469
|
-547,6
|
2.277
|
5.006
|
4.625
|
5.211
|
4.973
|
Bedrijfsresultaat (EBIT)
1 |
2.645
|
1.600
|
-1.644
|
557,1
|
3.339
|
2.908
|
3.501
|
3.043
|
Operationele Marge
|
19,08%
|
25,11%
|
-22,12%
|
3,67%
|
17,79%
|
15,54%
|
17,27%
|
14%
|
Resultaat voor belastingen (EBT)
1 |
388,9
|
-5.817
|
-7.376
|
-1.518
|
-956,8
|
-300,1
|
1.258
|
-
|
Nettowinst (verlies)
1 |
-117,3
|
-5.988
|
-7.222
|
-1.561
|
-1.222
|
86
|
1.433
|
-
|
Nettomarge
|
-0,85%
|
-93,98%
|
-97,15%
|
-10,27%
|
-6,51%
|
0,46%
|
7,07%
|
-
|
WPA
2 |
-0,3300
|
-16,83
|
-18,23
|
-3,822
|
-2,920
|
0,8968
|
2,135
|
-
|
Free Cash Flow
1 |
1.589
|
91,99
|
-82,94
|
1.311
|
949,8
|
3.007
|
3.489
|
3.332
|
FCF-marge
|
11,46%
|
1,44%
|
-1,12%
|
8,63%
|
5,06%
|
16,06%
|
17,21%
|
15,33%
|
Kasstroomconversie (ebitda)
|
36,33%
|
3,73%
|
-
|
57,59%
|
18,97%
|
65,02%
|
66,95%
|
67%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
3.496,51%
|
243,48%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
18/03/21
|
14/03/22
|
8/03/23
|
27/03/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.900
|
2.922
|
3.220
|
3.242
|
4.010
|
4.727
|
4.920
|
4.146
|
4.665
|
5.042
|
4.711
|
-
|
-
|
-
|
EBITDA
1 |
464,7
|
248,8
|
146
|
439
|
695,2
|
1.093
|
1.193
|
947,3
|
1.250
|
1.616
|
1.219
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
338,1
|
-93,7
|
77,14
|
-191,9
|
40,72
|
631,2
|
796,5
|
537,2
|
825,1
|
1.180
|
1.016
|
796
|
791,8
|
1.358
|
Operationele Marge
|
17,79%
|
-3,21%
|
2,4%
|
-5,92%
|
1,02%
|
13,35%
|
16,19%
|
12,96%
|
17,68%
|
23,41%
|
21,58%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-2.720
|
-2.842
|
2.738
|
-2.968
|
-1.537
|
250
|
637,2
|
534,6
|
-1.256
|
-0,873
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-2.527
|
-2.809
|
2.608
|
-2.851
|
-1.549
|
230,9
|
619,5
|
556,3
|
-1.300
|
-1,098
|
-
|
-
|
-
|
-
|
Nettomarge
|
-132,99%
|
-96,13%
|
80,97%
|
-87,94%
|
-38,63%
|
4,89%
|
12,59%
|
13,42%
|
-27,87%
|
-0,02%
|
-
|
-
|
-
|
-
|
WPA
2 |
-6,380
|
-7,091
|
6,569
|
-7,041
|
-3,714
|
0,3640
|
1,480
|
1,328
|
-3,110
|
-
|
0,2300
|
-0,4900
|
-0,2500
|
0,7200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
14/03/22
|
28/04/22
|
28/07/22
|
27/10/22
|
8/03/23
|
26/04/23
|
27/07/23
|
6/11/23
|
27/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.863
|
16.270
|
21.885
|
22.619
|
19.594
|
20.019
|
19.049
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,713
x
|
6,59
x
|
-39,97
x
|
9,932
x
|
3,914
x
|
4,329
x
|
3,655
x
|
-
|
Free Cash Flow
1 |
1.589
|
92
|
-82,9
|
1.311
|
950
|
3.007
|
3.489
|
3.332
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
54,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-0,91%
|
-42,6%
|
-53,1%
|
-9,95%
|
-7,26%
|
-5,59%
|
-
|
-
|
Totale activa
1 |
12.834
|
14.056
|
13.608
|
15.686
|
16.847
|
-1.539
|
-
|
-
|
Nettoactief per aandeel
2 |
-21,60
|
-40,50
|
-53,10
|
-52,20
|
-68,80
|
-44,30
|
-36,30
|
-
|
Cashflow per aandeel
2 |
6,280
|
2,120
|
1,870
|
5,300
|
5,410
|
12,80
|
13,90
|
-
|
Capex
1 |
873
|
662
|
789
|
857
|
872
|
630
|
865
|
695
|
Capex/omzet
|
6,29%
|
10,39%
|
10,61%
|
5,64%
|
4,64%
|
3,37%
|
4,27%
|
3,2%
|
Datum van publicatie
|
20/02/20
|
18/03/21
|
14/03/22
|
8/03/23
|
27/03/24
|
-
|
-
|
-
|
Laatste slotkoers
1,22
BRL Gemiddelde koersdoel
1,025
BRL Spread / Gemiddelde doel -15,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -86,40% | 100 mln. | | +24,09% | 32,21 mld. | | +6,68% | 24,77 mld. | | -0,30% | 19,86 mld. | | +32,63% | 18,21 mld. | | +28,07% | 17,37 mld. | | -16,19% | 14,84 mld. | | +38,67% | 13,47 mld. | | -14,20% | 12,32 mld. | | +13,74% | 10,8 mld. |
Luchtvaartmaatschappijen - Andere
|