Beurs gesloten -
Sao Paulo
19:35:24 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
128,4
BRL
|
-1,38%
|
|
+8,66%
|
-8,99%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
6.714
|
7.354
|
8.152
|
3.840
|
2.923
|
2.590
|
-
|
-
|
Bedrijfswaarde
1 |
9.338
|
9.036
|
10.726
|
8.479
|
7.233
|
6.478
|
6.185
|
5.804
|
K/w-verhouding
|
9,81
x
|
-44
x
|
9,27
x
|
-232
x
|
9,26
x
|
14,4
x
|
10,8
x
|
9,33
x
|
Dividendrendement
|
6,25%
|
1,51%
|
2,13%
|
5,75%
|
-
|
8,74%
|
9,08%
|
9,37%
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,49
x
|
0,44
x
|
0,22
x
|
0,18
x
|
0,16
x
|
0,16
x
|
0,15
x
|
Bedrijfswaarde/omzet
|
0,49
x
|
0,6
x
|
0,58
x
|
0,49
x
|
0,44
x
|
0,4
x
|
0,38
x
|
0,34
x
|
Bedrijfswaarde/EBITDA
|
4,39
x
|
15,7
x
|
4,26
x
|
8,04
x
|
4,93
x
|
5,03
x
|
4,6
x
|
4,3
x
|
Bedrijfswaarde/FCF
|
11,6
x
|
9
x
|
6,44
x
|
-15,6
x
|
12,2
x
|
10,4
x
|
10,8
x
|
-
|
FCF Yield
|
8,59%
|
11,1%
|
15,5%
|
-6,42%
|
8,17%
|
9,61%
|
9,24%
|
-
|
Price to Book
|
1,24
x
|
1,42
x
|
1,84
x
|
1,11
x
|
-
|
0,69
x
|
0,7
x
|
0,71
x
|
Aantal aandelen (in duizenden)
|
156.568
|
157.652
|
139.158
|
110.484
|
110.712
|
111.206
|
-
|
-
|
Referentieprijs
2 |
42,88
|
46,65
|
58,58
|
34,76
|
26,40
|
23,21
|
23,21
|
23,21
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
1/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
18.885
|
15.031
|
18.471
|
17.161
|
16.586
|
16.306
|
16.437
|
16.841
|
EBITDA
1 |
2.129
|
574
|
2.518
|
1.054
|
1.466
|
1.287
|
1.345
|
1.350
|
Bedrijfsresultaat (EBIT)
1 |
1.212
|
-300
|
1.680
|
246
|
717
|
529,1
|
595,1
|
608,9
|
Operationele Marge
|
6,42%
|
-2%
|
9,1%
|
1,43%
|
4,32%
|
3,25%
|
3,62%
|
3,62%
|
Resultaat voor belastingen (EBT)
1 |
901
|
-546
|
1.219
|
-58
|
373
|
213,6
|
309,5
|
348
|
Nettowinst (verlies)
1 |
691
|
-163
|
938
|
-19
|
317
|
164,8
|
234,3
|
254,5
|
Nettomarge
|
3,66%
|
-1,08%
|
5,08%
|
-0,11%
|
1,91%
|
1,01%
|
1,43%
|
1,51%
|
WPA
2 |
4,370
|
-1,060
|
6,320
|
-0,1500
|
2,850
|
1,616
|
2,157
|
2,487
|
Free Cash Flow
1 |
802
|
1.004
|
1.666
|
-544
|
591
|
622,5
|
571,5
|
-
|
FCF-marge
|
4,25%
|
6,68%
|
9,02%
|
-3,17%
|
3,56%
|
3,82%
|
3,48%
|
-
|
Kasstroomconversie (ebitda)
|
37,67%
|
174,91%
|
66,16%
|
-
|
40,31%
|
48,37%
|
42,49%
|
-
|
Kasstroomconversie (nettowinst)
|
116,06%
|
-
|
177,61%
|
-
|
186,44%
|
377,83%
|
243,95%
|
-
|
Dividend per aandeel
2 |
2,680
|
0,7040
|
1,250
|
2,000
|
-
|
2,029
|
2,109
|
2,174
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
1/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
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
|
2026 Q1
|
2026 Q2
|
---|
Omzet
1 |
6.220
|
3.471
|
3.863
|
4.052
|
5.775
|
3.355
|
3.678
|
3.843
|
5.710
|
3.178
|
3.665
|
3.852
|
5.566
|
3.289
|
3.748
|
EBITDA
1 |
657
|
282
|
472
|
402
|
-102
|
286
|
349
|
345
|
486
|
231
|
334,5
|
307,1
|
418,7
|
187,5
|
-
|
Bedrijfsresultaat (EBIT)
1 |
450
|
82
|
266
|
200
|
-302
|
98
|
163
|
157
|
299
|
43
|
145,3
|
117,2
|
228,5
|
15,49
|
-
|
Operationele Marge
|
7,23%
|
2,36%
|
6,89%
|
4,94%
|
-5,23%
|
2,92%
|
4,43%
|
4,09%
|
5,24%
|
1,35%
|
3,96%
|
3,04%
|
4,1%
|
0,47%
|
-
|
Resultaat voor belastingen (EBT)
1 |
385
|
14
|
189
|
119
|
-380
|
14
|
74
|
68
|
217
|
-40
|
68,2
|
37,6
|
148,2
|
-
|
-
|
Nettowinst (verlies)
1 |
299
|
14
|
143
|
97
|
-273
|
14
|
58
|
59
|
186
|
-27
|
49,5
|
31,73
|
110,7
|
-
|
-
|
Nettomarge
|
4,81%
|
0,4%
|
3,7%
|
2,39%
|
-4,73%
|
0,42%
|
1,58%
|
1,54%
|
3,26%
|
-0,85%
|
1,35%
|
0,82%
|
1,99%
|
-
|
-
|
WPA
2 |
2,200
|
0,1100
|
1,110
|
0,8200
|
-2,490
|
0,1300
|
0,5200
|
0,5400
|
1,670
|
-0,2400
|
0,4604
|
0,2935
|
1,015
|
-0,2300
|
0,5950
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
-
|
0,5000
|
-
|
-
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
Datum van publicatie
|
1/03/22
|
19/05/22
|
18/08/22
|
17/11/22
|
1/03/23
|
24/05/23
|
23/08/23
|
21/11/23
|
12/03/24
|
30/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
2.624
|
1.682
|
2.574
|
4.639
|
4.310
|
3.888
|
3.595
|
3.214
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,233
x
|
2,93
x
|
1,022
x
|
4,401
x
|
2,94
x
|
3,021
x
|
2,673
x
|
2,38
x
|
Free Cash Flow
1 |
802
|
1.004
|
1.666
|
-544
|
591
|
623
|
572
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,6%
|
-3,06%
|
22,1%
|
-0,45%
|
8,28%
|
4,06%
|
5,83%
|
6,62%
|
ROA (netto-inkomsten/totale activa)
|
5,11%
|
-1,09%
|
7,17%
|
-0,13%
|
2,24%
|
1,2%
|
1,45%
|
2%
|
Totale activa
1 |
13.512
|
14.946
|
13.088
|
14.695
|
14.177
|
13.730
|
16.157
|
12.724
|
Nettoactief per aandeel
2 |
34,50
|
32,90
|
31,90
|
31,40
|
-
|
33,70
|
33,30
|
32,80
|
Cashflow per aandeel
2 |
10,50
|
8,690
|
15,30
|
2,350
|
10,50
|
6,480
|
8,070
|
-
|
Capex
1 |
855
|
334
|
605
|
826
|
577
|
518
|
536
|
544
|
Capex/omzet
|
4,53%
|
2,22%
|
3,28%
|
4,81%
|
3,48%
|
3,18%
|
3,26%
|
3,23%
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
1/03/23
|
12/03/24
|
-
|
-
|
-
|
Laatste slotkoers
23,21
USD Gemiddelde koersdoel
23,04
USD Spread / Gemiddelde doel -0,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +77,54% | 22,7 mld. | | +34,14% | 7,77 mld. | | +6,98% | 7,01 mld. | | +95,89% | 6,99 mld. | | -6,57% | 5,91 mld. | | -4,04% | 5,7 mld. | | +17,12% | 4,51 mld. | | -5,86% | 3,67 mld. | | +14,47% | 3,46 mld. |
Detailhandel - Afdeling winkels
|