Beurs gesloten -
Sao Paulo
22:07:51 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,43
BRL
|
-6,54%
|
|
-7,14%
|
-33,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
77.350
|
161.574
|
47.673
|
18.293
|
14.453
|
10.486
|
-
|
-
|
Bedrijfswaarde
1 |
73.445
|
162.884
|
53.797
|
26.675
|
18.436
|
15.813
|
15.984
|
16.405
|
K/w-verhouding
|
84,9
x
|
416
x
|
82
x
|
-36,5
x
|
-14,8
x
|
46,9
x
|
14,2
x
|
9,38
x
|
Dividendrendement
|
-
|
0,17%
|
0,21%
|
-
|
-
|
0,15%
|
1,45%
|
2,33%
|
Marktkapitalisatie/omzet
|
3,89
x
|
5,54
x
|
1,35
x
|
0,49
x
|
0,39
x
|
0,26
x
|
0,24
x
|
0,22
x
|
Bedrijfswaarde/omzet
|
3,69
x
|
5,58
x
|
1,52
x
|
0,72
x
|
0,5
x
|
0,4
x
|
0,37
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
56,3
x
|
108
x
|
36,4
x
|
12,5
x
|
8,65
x
|
5,31
x
|
4,57
x
|
4,01
x
|
Bedrijfswaarde/FCF
|
75
x
|
64,1
x
|
-9,73
x
|
11,3
x
|
6,79
x
|
11,6
x
|
14,7
x
|
-
|
FCF Yield
|
1,33%
|
1,56%
|
-10,3%
|
8,88%
|
14,7%
|
8,63%
|
6,81%
|
-
|
Price to Book
|
10,3
x
|
22
x
|
4,27
x
|
1,72
x
|
1,5
x
|
0,96
x
|
0,9
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
6.486.410
|
6.475.900
|
6.602.842
|
6.676.113
|
6.691.280
|
7.332.937
|
-
|
-
|
Referentieprijs
2 |
11,92
|
24,95
|
7,220
|
2,740
|
2,160
|
1,430
|
1,430
|
1,430
|
Datum van publicatie
|
17/02/20
|
8/03/21
|
14/03/22
|
10/03/23
|
18/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.886
|
29.177
|
35.278
|
37.299
|
36.768
|
39.634
|
43.398
|
46.616
|
EBITDA
1 |
1.304
|
1.506
|
1.477
|
2.128
|
2.132
|
2.978
|
3.498
|
4.088
|
Bedrijfsresultaat (EBIT)
1 |
1.093
|
824,6
|
470,6
|
771,6
|
-372,1
|
1.656
|
2.135
|
2.869
|
Operationele Marge
|
5,5%
|
2,83%
|
1,33%
|
2,07%
|
-1,01%
|
4,18%
|
4,92%
|
6,15%
|
Resultaat voor belastingen (EBT)
1 |
1.218
|
414,1
|
-218,4
|
-1.269
|
-2.064
|
160,2
|
922,4
|
1.725
|
Nettowinst (verlies)
1 |
921,8
|
391,7
|
590,7
|
-499
|
-979,1
|
204,5
|
673
|
1.073
|
Nettomarge
|
4,64%
|
1,34%
|
1,67%
|
-1,34%
|
-2,66%
|
0,52%
|
1,55%
|
2,3%
|
WPA
2 |
0,1405
|
0,0600
|
0,0880
|
-0,0750
|
-0,1460
|
0,0305
|
0,1009
|
0,1525
|
Free Cash Flow
1 |
979,5
|
2.539
|
-5.529
|
2.369
|
2.714
|
1.365
|
1.089
|
-
|
FCF-marge
|
4,93%
|
8,7%
|
-15,67%
|
6,35%
|
7,38%
|
3,44%
|
2,51%
|
-
|
Kasstroomconversie (ebitda)
|
75,12%
|
168,61%
|
-
|
111,34%
|
127,3%
|
45,84%
|
31,13%
|
-
|
Kasstroomconversie (nettowinst)
|
106,26%
|
648,28%
|
-
|
-
|
-
|
667,39%
|
161,82%
|
-
|
Dividend per aandeel
2 |
-
|
0,0418
|
0,0155
|
-
|
-
|
0,002150
|
0,0208
|
0,0333
|
Datum van publicatie
|
17/02/20
|
8/03/21
|
14/03/22
|
10/03/23
|
18/03/24
|
-
|
-
|
-
|
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 |
8.612
|
9.400
|
8.762
|
8.562
|
8.807
|
11.167
|
9.067
|
8.572
|
8.579
|
10.550
|
9.418
|
9.132
|
9.288
|
11.844
|
EBITDA
1 |
351
|
243,5
|
434,2
|
492,1
|
527,5
|
673,7
|
448
|
439,8
|
487,5
|
756,5
|
646,2
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-73
|
-234
|
74,4
|
221,3
|
222,7
|
287,8
|
16,3
|
-35,9
|
661,2
|
243,2
|
387
|
300,5
|
258
|
600,8
|
Operationele Marge
|
-0,85%
|
-2,49%
|
0,85%
|
2,58%
|
2,53%
|
2,58%
|
0,18%
|
-0,42%
|
7,71%
|
2,31%
|
4,11%
|
3,29%
|
2,78%
|
5,07%
|
Resultaat voor belastingen (EBT)
1 |
-114
|
-482,1
|
-347,7
|
-307,2
|
-333,5
|
-281
|
-616
|
-568
|
360,6
|
16
|
118,9
|
38,55
|
28,89
|
297,5
|
Nettowinst (verlies)
1 |
143,5
|
93
|
-161,3
|
-135
|
-166,8
|
-35,9
|
-391,2
|
-301,7
|
331,2
|
212,2
|
79,08
|
26,78
|
23,39
|
202,4
|
Nettomarge
|
1,67%
|
0,99%
|
-1,84%
|
-1,58%
|
-1,89%
|
-0,32%
|
-4,31%
|
-3,52%
|
3,86%
|
2,01%
|
0,84%
|
0,29%
|
0,25%
|
1,71%
|
WPA
2 |
0,0220
|
0,0130
|
-0,0240
|
-
|
-0,0200
|
-0,0310
|
-0,0590
|
-0,0447
|
0,0490
|
-
|
0,003940
|
0,001330
|
-0,005500
|
0,0334
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
14/03/22
|
16/05/22
|
11/08/22
|
10/11/22
|
10/03/23
|
16/05/23
|
13/08/23
|
13/11/23
|
18/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.310
|
6.125
|
8.382
|
3.982
|
5.327
|
5.498
|
5.919
|
Nettokaspositie
1 |
3.905
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,8699
x
|
4,147
x
|
3,94
x
|
1,868
x
|
1,789
x
|
1,572
x
|
1,448
x
|
Free Cash Flow
1 |
980
|
2.539
|
-5.529
|
2.369
|
2.714
|
1.365
|
1.089
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
18,7%
|
5,26%
|
6,36%
|
-4,56%
|
-5,43%
|
2,21%
|
7,31%
|
9,72%
|
ROA (netto-inkomsten/totale activa)
|
6,45%
|
1,76%
|
1,87%
|
-1,31%
|
-1,46%
|
0,47%
|
1,57%
|
-
|
Totale activa
1 |
14.294
|
22.219
|
31.516
|
38.075
|
66.942
|
43.796
|
42.811
|
-
|
Nettoactief per aandeel
2 |
1,150
|
1,130
|
1,690
|
1,590
|
1,440
|
1,490
|
1,590
|
1,730
|
Cashflow per aandeel
|
0,2300
|
0,4000
|
-0,6500
|
0,4500
|
-
|
-
|
-
|
-
|
Capex
1 |
522
|
544
|
1.164
|
695
|
641
|
914
|
1.102
|
-
|
Capex/omzet
|
2,62%
|
1,86%
|
3,3%
|
1,86%
|
1,74%
|
2,3%
|
2,54%
|
-
|
Datum van publicatie
|
17/02/20
|
8/03/21
|
14/03/22
|
10/03/23
|
18/03/24
|
-
|
-
|
-
|
Laatste slotkoers
1,43
BRL Gemiddelde koersdoel
2,995
BRL Spread / Gemiddelde doel +109,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -33,80% | 2,05 mld. | | +13,64% | 47,97 mld. | | +18,86% | 11,58 mld. | | -29,59% | 8,29 mld. | | +15,03% | 6,37 mld. | | -17,07% | 5,54 mld. | | +4,90% | 4,16 mld. | | -0,80% | 2,68 mld. | | -19,25% | 2,8 mld. | | +0,28% | 1,65 mld. |
Afdelingswinkels - Andere
|