Vertraagde tijd
Sao Paulo
21:33:17 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
304,6
BRL
|
-0,83%
|
|
+0,17%
|
+12,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.508
|
42.786
|
53.816
|
47.130
|
66.230
|
67.453
|
-
|
-
|
Bedrijfswaarde
1 |
60.223
|
52.286
|
62.516
|
56.687
|
77.765
|
81.158
|
82.813
|
83.281
|
K/w-verhouding
|
39,9
x
|
-161
x
|
49,5
x
|
20,6
x
|
22,2
x
|
25,3
x
|
22
x
|
19,4
x
|
Dividendrendement
|
1,22%
|
0,36%
|
-
|
0,67%
|
0,87%
|
1,03%
|
1,09%
|
1,22%
|
Marktkapitalisatie/omzet
|
2,36
x
|
4,05
x
|
3,88
x
|
2,27
x
|
2,79
x
|
2,65
x
|
2,49
x
|
2,36
x
|
Bedrijfswaarde/omzet
|
2,87
x
|
4,95
x
|
4,51
x
|
2,73
x
|
3,28
x
|
3,19
x
|
3,06
x
|
2,91
x
|
Bedrijfswaarde/EBITDA
|
16,8
x
|
45,6
x
|
27,4
x
|
14,7
x
|
16,7
x
|
16,1
x
|
15,4
x
|
14,5
x
|
Bedrijfswaarde/FCF
|
58,4
x
|
34,8
x
|
62,9
x
|
27,9
x
|
28,6
x
|
30
x
|
28,3
x
|
25,5
x
|
FCF Yield
|
1,71%
|
2,88%
|
1,59%
|
3,58%
|
3,5%
|
3,34%
|
3,53%
|
3,92%
|
Price to Book
|
69,8
x
|
99,5
x
|
38,1
x
|
81,4
x
|
-100
x
|
-24,4
x
|
-16
x
|
-18
x
|
Aantal aandelen (in duizenden)
|
326.937
|
324.332
|
325.683
|
316.540
|
293.691
|
285.622
|
-
|
-
|
Referentieprijs
2 |
151,4
|
131,9
|
165,2
|
148,9
|
225,5
|
236,2
|
236,2
|
236,2
|
Datum van publicatie
|
26/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.972
|
10.571
|
13.857
|
20.773
|
23.713
|
25.421
|
27.086
|
28.609
|
EBITDA
1 |
3.575
|
1.147
|
2.278
|
3.853
|
4.656
|
5.030
|
5.378
|
5.756
|
Bedrijfsresultaat (EBIT)
1 |
2.778
|
535
|
1.649
|
3.203
|
3.935
|
4.236
|
4.593
|
4.962
|
Operationele Marge
|
13,25%
|
5,06%
|
11,9%
|
15,42%
|
16,59%
|
16,66%
|
16,96%
|
17,34%
|
Resultaat voor belastingen (EBT)
1 |
1.599
|
-466
|
1.180
|
3.114
|
3.378
|
3.565
|
3.915
|
4.319
|
Nettowinst (verlies)
1 |
1.273
|
-267
|
1.099
|
2.358
|
3.083
|
2.671
|
2.936
|
3.216
|
Nettomarge
|
6,07%
|
-2,53%
|
7,93%
|
11,35%
|
13%
|
10,51%
|
10,84%
|
11,24%
|
WPA
2 |
3,800
|
-0,8200
|
3,340
|
7,240
|
10,18
|
9,339
|
10,72
|
12,14
|
Free Cash Flow
1 |
1.032
|
1.504
|
994
|
2.031
|
2.718
|
2.710
|
2.924
|
3.268
|
FCF-marge
|
4,92%
|
14,23%
|
7,17%
|
9,78%
|
11,46%
|
10,66%
|
10,8%
|
11,42%
|
Kasstroomconversie (ebitda)
|
28,87%
|
131,12%
|
43,63%
|
52,71%
|
58,38%
|
53,87%
|
54,37%
|
56,77%
|
Kasstroomconversie (nettowinst)
|
81,07%
|
-
|
90,45%
|
86,13%
|
88,16%
|
101,44%
|
99,61%
|
101,61%
|
Dividend per aandeel
2 |
1,850
|
0,4800
|
-
|
1,000
|
1,960
|
2,425
|
2,572
|
2,882
|
Datum van publicatie
|
26/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
4.446
|
4.199
|
5.338
|
5.313
|
5.923
|
5.615
|
6.075
|
5.928
|
6.095
|
5.977
|
6.493
|
6.376
|
6.581
|
6.438
|
6.944
|
EBITDA
1 |
741
|
759
|
1.019
|
985
|
1.090
|
1.098
|
1.219
|
1.142
|
1.197
|
1.142
|
1.305
|
1.264
|
1.321
|
1.208
|
1.390
|
Bedrijfsresultaat (EBIT)
1 |
578
|
605
|
857
|
815
|
926
|
941
|
1.043
|
959
|
992
|
952
|
1.113
|
1.072
|
1.123
|
1.020
|
1.221
|
Operationele Marge
|
13%
|
14,41%
|
16,05%
|
15,34%
|
15,63%
|
16,76%
|
17,17%
|
16,18%
|
16,28%
|
15,93%
|
17,15%
|
16,81%
|
17,06%
|
15,85%
|
17,58%
|
Resultaat voor belastingen (EBT)
1 |
548
|
476
|
878
|
869
|
891
|
844
|
964
|
989
|
581
|
727
|
955,5
|
915,6
|
952,9
|
846,8
|
1.021
|
Nettowinst (verlies)
1 |
468
|
377
|
678
|
630
|
673
|
757
|
726
|
752
|
848
|
564
|
708,6
|
676,2
|
705,7
|
647,6
|
766,8
|
Nettomarge
|
10,53%
|
8,98%
|
12,7%
|
11,86%
|
11,36%
|
13,48%
|
11,95%
|
12,69%
|
13,91%
|
9,44%
|
10,91%
|
10,6%
|
10,72%
|
10,06%
|
11,04%
|
WPA
2 |
1,420
|
1,140
|
2,060
|
1,940
|
2,120
|
2,430
|
2,380
|
2,510
|
2,870
|
1,930
|
2,466
|
2,389
|
2,515
|
2,315
|
2,788
|
Dividend per aandeel
2 |
-
|
-
|
0,3000
|
0,3000
|
0,4000
|
0,4000
|
0,5200
|
0,5200
|
0,5200
|
-
|
0,6300
|
0,6300
|
0,6300
|
0,6116
|
0,6594
|
Datum van publicatie
|
15/02/22
|
4/05/22
|
2/08/22
|
3/11/22
|
14/02/23
|
2/05/23
|
1/08/23
|
2/11/23
|
13/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.715
|
9.500
|
8.700
|
9.557
|
11.535
|
13.705
|
15.360
|
15.828
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,997
x
|
8,282
x
|
3,819
x
|
2,48
x
|
2,477
x
|
2,725
x
|
2,856
x
|
2,75
x
|
Free Cash Flow
1 |
1.032
|
1.504
|
994
|
2.031
|
2.718
|
2.710
|
2.924
|
3.268
|
ROE (netto-inkomsten/eigen vermogen)
|
137%
|
-47,1%
|
119%
|
238%
|
-
|
-
|
1.287%
|
391%
|
ROA (netto-inkomsten/totale activa)
|
7,82%
|
-1,07%
|
4,37%
|
9,36%
|
12%
|
18,9%
|
20,1%
|
11,5%
|
Totale activa
1 |
16.270
|
24.877
|
25.127
|
25.184
|
25.712
|
14.137
|
14.597
|
27.966
|
Nettoactief per aandeel
2 |
2,170
|
1,330
|
4,330
|
1,830
|
-2,250
|
-9,680
|
-14,70
|
-13,10
|
Cashflow per aandeel
2 |
5,020
|
5,030
|
3,570
|
7,250
|
10,50
|
12,10
|
12,70
|
13,70
|
Capex
1 |
653
|
135
|
183
|
332
|
452
|
713
|
588
|
515
|
Capex/omzet
|
3,11%
|
1,28%
|
1,32%
|
1,6%
|
1,91%
|
2,8%
|
2,17%
|
1,8%
|
Datum van publicatie
|
26/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
236,2
USD Gemiddelde koersdoel
246,6
USD Spread / Gemiddelde doel +4,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,76% | 51,12 mld. | | +11,45% | 16,2 mld. | | +13,05% | 15,18 mld. | | +18,21% | 10,53 mld. | | +29,46% | 9,8 mld. | | +6,78% | 4,97 mld. | | +0,88% | 4,32 mld. | | +93,31% | 3,61 mld. | | +6,74% | 3,4 mld. |
Hotels, Motels & Cruise Lines - NEC
|