Beurs gesloten -
Sao Paulo
22:07:49 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,44
BRL
|
+4,20%
|
|
+11,04%
|
-33,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.544
|
9.133
|
5.794
|
3.673
|
6.311
|
4.187
|
-
|
-
|
Bedrijfswaarde
1 |
10.661
|
10.010
|
8.586
|
8.210
|
11.361
|
8.853
|
7.809
|
8.148
|
K/w-verhouding
|
13,8
x
|
16,5
x
|
7,2
x
|
-18,1
x
|
-196
x
|
11,5
x
|
5,06
x
|
4,58
x
|
Dividendrendement
|
5,15%
|
2,28%
|
3,3%
|
-
|
-
|
0,03%
|
2,08%
|
6,39%
|
Marktkapitalisatie/omzet
|
1,58
x
|
1,37
x
|
0,81
x
|
0,55
x
|
0,85
x
|
0,5
x
|
0,46
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
1,76
x
|
1,51
x
|
1,21
x
|
1,24
x
|
1,53
x
|
1,06
x
|
0,85
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
9,94
x
|
6,05
x
|
10,1
x
|
24,5
x
|
8,85
x
|
5,08
x
|
4,4
x
|
Bedrijfswaarde/FCF
|
-34,7
x
|
19,6
x
|
-18,7
x
|
-5,98
x
|
-10,8
x
|
9,45
x
|
7,71
x
|
7,74
x
|
FCF Yield
|
-2,88%
|
5,09%
|
-5,36%
|
-16,7%
|
-9,25%
|
10,6%
|
13%
|
12,9%
|
Price to Book
|
1,98
x
|
1,51
x
|
0,95
x
|
0,63
x
|
0,94
x
|
0,58
x
|
0,55
x
|
0,5
x
|
Aantal aandelen (in duizenden)
|
442.889
|
481.953
|
482.874
|
483.231
|
561.969
|
562.825
|
-
|
-
|
Referentieprijs
2 |
21,55
|
18,95
|
12,00
|
7,600
|
11,23
|
7,440
|
7,440
|
7,440
|
Datum van publicatie
|
3/03/20
|
4/03/21
|
16/03/22
|
8/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.056
|
6.646
|
7.118
|
6.633
|
7.430
|
8.363
|
9.154
|
9.324
|
EBITDA
1 |
1.009
|
1.007
|
1.419
|
810
|
463
|
1.000
|
1.537
|
1.854
|
Bedrijfsresultaat (EBIT)
1 |
741
|
714
|
1.141
|
350,2
|
69,86
|
858,4
|
1.364
|
1.554
|
Operationele Marge
|
12,24%
|
10,74%
|
16,03%
|
5,28%
|
0,94%
|
10,26%
|
14,9%
|
16,67%
|
Resultaat voor belastingen (EBT)
1 |
878
|
761
|
1.180
|
99,72
|
-73,39
|
715,8
|
941,6
|
868
|
Nettowinst (verlies)
1 |
690
|
550
|
804,9
|
-202,5
|
-29,82
|
279,3
|
799,1
|
913,6
|
Nettomarge
|
11,39%
|
8,28%
|
11,31%
|
-3,05%
|
-0,4%
|
3,34%
|
8,73%
|
9,8%
|
WPA
2 |
1,561
|
1,149
|
1,667
|
-0,4191
|
-0,0573
|
0,6467
|
1,471
|
1,624
|
Free Cash Flow
1 |
-307
|
510
|
-460
|
-1.372
|
-1.051
|
937
|
1.013
|
1.053
|
FCF-marge
|
-5,07%
|
7,67%
|
-6,46%
|
-20,69%
|
-14,15%
|
11,2%
|
11,07%
|
11,29%
|
Kasstroomconversie (ebitda)
|
-
|
50,65%
|
-
|
-
|
-
|
93,68%
|
65,93%
|
56,8%
|
Kasstroomconversie (nettowinst)
|
-
|
92,73%
|
-
|
-
|
-
|
335,49%
|
126,76%
|
115,26%
|
Dividend per aandeel
2 |
1,110
|
0,4330
|
0,3959
|
-
|
-
|
0,002470
|
0,1548
|
0,4753
|
Datum van publicatie
|
3/03/20
|
4/03/21
|
16/03/22
|
8/03/23
|
29/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
1.800
|
1.904
|
1.675
|
1.602
|
1.695
|
1.661
|
1.690
|
1.826
|
1.974
|
1.941
|
1.894
|
2.032
|
2.096
|
2.260
|
2.215
|
EBITDA
1 |
386
|
524
|
199
|
441
|
36
|
134
|
62,99
|
141,1
|
57,82
|
201,1
|
173,2
|
255,4
|
269,2
|
325,6
|
387
|
Bedrijfsresultaat (EBIT)
1 |
317,6
|
452,8
|
116,1
|
341,8
|
-84,82
|
-22,86
|
-31,15
|
112,6
|
24,42
|
-36
|
126,5
|
186
|
230,4
|
240,8
|
364,7
|
Operationele Marge
|
17,65%
|
23,78%
|
6,93%
|
21,34%
|
-5%
|
-1,38%
|
-1,84%
|
6,17%
|
1,24%
|
-1,85%
|
6,68%
|
9,16%
|
10,99%
|
10,66%
|
16,46%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
242,1
|
-104,4
|
-90,65
|
53,21
|
149,4
|
174,4
|
221,5
|
265,9
|
Nettowinst (verlies)
1 |
165,2
|
300,1
|
71,29
|
58,05
|
1,587
|
-333,4
|
30,58
|
181,1
|
-136,5
|
-105
|
-15,1
|
63,69
|
100
|
128,9
|
165,7
|
Nettomarge
|
9,18%
|
15,76%
|
4,26%
|
3,62%
|
0,09%
|
-20,07%
|
1,81%
|
9,92%
|
-6,92%
|
-5,41%
|
-0,8%
|
3,13%
|
4,77%
|
5,7%
|
7,48%
|
WPA
2 |
0,3420
|
0,6220
|
-
|
-
|
0,003280
|
-0,6896
|
0,0632
|
0,3743
|
-0,2474
|
-0,2053
|
0,0700
|
0,1350
|
0,2550
|
0,2150
|
0,2949
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0123
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
16/03/22
|
12/05/22
|
10/08/22
|
9/11/22
|
8/03/23
|
11/05/23
|
9/08/23
|
8/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.117
|
877
|
2.792
|
4.537
|
5.050
|
4.666
|
3.621
|
3.960
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,107
x
|
0,8709
x
|
1,968
x
|
5,601
x
|
10,91
x
|
4,665
x
|
2,357
x
|
2,136
x
|
Free Cash Flow
1 |
-307
|
510
|
-460
|
-1.372
|
-1.051
|
937
|
1.013
|
1.053
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
10,2%
|
13,7%
|
-3,3%
|
-0,5%
|
4,06%
|
10,9%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
4,87%
|
3,36%
|
4,78%
|
0,1%
|
-0,13%
|
0,98%
|
2,32%
|
2,85%
|
Totale activa
1 |
14.156
|
16.369
|
16.852
|
-197.119
|
23.833
|
28.616
|
34.460
|
32.101
|
Nettoactief per aandeel
2 |
10,90
|
12,50
|
12,70
|
12,10
|
12,00
|
12,90
|
13,50
|
14,80
|
Cashflow per aandeel
2 |
-0,2200
|
1,440
|
-0,5800
|
-2,090
|
-1,580
|
0,4400
|
1,440
|
-
|
Capex
1 |
209
|
180
|
179
|
364
|
227
|
115
|
134
|
234
|
Capex/omzet
|
3,45%
|
2,71%
|
2,51%
|
5,49%
|
3,06%
|
1,37%
|
1,47%
|
2,51%
|
Datum van publicatie
|
3/03/20
|
4/03/21
|
16/03/22
|
8/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,44
BRL Gemiddelde koersdoel
13,18
BRL Spread / Gemiddelde doel +77,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -33,75% | 794 mln. | | -1,02% | 25,18 mld. | | -31,17% | 11,41 mld. | | +8,10% | 10,87 mld. | | -24,81% | 7,87 mld. | | -5,32% | 7,04 mld. | | +3,73% | 6,72 mld. | | +1,79% | 6,59 mld. | | +16,85% | 3,74 mld. | | -3,81% | 3,67 mld. |
residentieel onroerend goed ontwikkeling
|