Beurs gesloten -
Sao Paulo
22:10:00 17-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
73,53
BRL
|
+1,84%
|
|
+6,50%
|
+55,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
141.805
|
238.892
|
266.852
|
131.228
|
213.097
|
291.216
|
-
|
-
|
Bedrijfswaarde
1 |
151.546
|
246.995
|
276.217
|
139.522
|
220.503
|
298.964
|
297.159
|
296.501
|
K/w-verhouding
|
78,3
x
|
88,9
x
|
53,6
x
|
29,6
x
|
40,5
x
|
37
x
|
30,6
x
|
25,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,04
x
|
9,56
x
|
8,99
x
|
4,15
x
|
6,32
x
|
7,53
x
|
6,73
x
|
6,07
x
|
Bedrijfswaarde/omzet
|
7,52
x
|
9,88
x
|
9,3
x
|
4,41
x
|
6,54
x
|
7,73
x
|
6,87
x
|
6,18
x
|
Bedrijfswaarde/EBITDA
|
48,7
x
|
48,3
x
|
40,6
x
|
21,3
x
|
28,8
x
|
28,7
x
|
23,8
x
|
20,3
x
|
Bedrijfswaarde/FCF
|
-46,3
x
|
129
x
|
-1.738
x
|
86,2
x
|
31,8
x
|
46
x
|
34,9
x
|
28,6
x
|
FCF Yield
|
-2,16%
|
0,78%
|
-0,06%
|
1,16%
|
3,14%
|
2,18%
|
2,87%
|
3,49%
|
Price to Book
|
19,3
x
|
22,2
x
|
17,3
x
|
6,4
x
|
10,4
x
|
12,5
x
|
10,5
x
|
8,25
x
|
Aantal aandelen (in duizenden)
|
438.251
|
441.795
|
442.952
|
445.020
|
437.680
|
430.901
|
-
|
-
|
Referentieprijs
2 |
323,6
|
540,7
|
602,4
|
294,9
|
486,9
|
675,8
|
675,8
|
675,8
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
20/01/22
|
19/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.156
|
24.996
|
29.698
|
31.616
|
33.723
|
38.653
|
43.251
|
47.997
|
EBITDA
1 |
3.113
|
5.116
|
6.806
|
6.545
|
7.650
|
10.420
|
12.481
|
14.613
|
Bedrijfsresultaat (EBIT)
1 |
2.604
|
4.585
|
6.195
|
5.633
|
6.954
|
9.638
|
11.627
|
13.787
|
Operationele Marge
|
12,92%
|
18,34%
|
20,86%
|
17,82%
|
20,62%
|
24,93%
|
26,88%
|
28,72%
|
Resultaat voor belastingen (EBT)
1 |
2.062
|
3.199
|
5.840
|
5.264
|
6.205
|
9.340
|
11.271
|
13.370
|
Nettowinst (verlies)
1 |
1.867
|
2.761
|
5.116
|
4.492
|
5.408
|
8.047
|
9.590
|
11.244
|
Nettomarge
|
9,26%
|
11,05%
|
17,23%
|
14,21%
|
16,04%
|
20,82%
|
22,17%
|
23,43%
|
WPA
2 |
4,130
|
6,080
|
11,24
|
9,950
|
12,03
|
18,26
|
22,07
|
26,46
|
Free Cash Flow
1 |
-3.274
|
1.922
|
-158,9
|
1.619
|
6.926
|
6.504
|
8.518
|
10.355
|
FCF-marge
|
-16,24%
|
7,69%
|
-0,54%
|
5,12%
|
20,54%
|
16,83%
|
19,69%
|
21,57%
|
Kasstroomconversie (ebitda)
|
-
|
37,56%
|
-
|
24,73%
|
90,53%
|
62,42%
|
68,25%
|
70,86%
|
Kasstroomconversie (nettowinst)
|
-
|
69,59%
|
-
|
36,03%
|
128,07%
|
80,82%
|
88,82%
|
92,09%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
20/01/22
|
19/01/23
|
23/01/24
|
-
|
-
|
-
|
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 |
7.709
|
7.868
|
7.970
|
7.926
|
7.852
|
8.162
|
8.187
|
8.542
|
8.833
|
9.370
|
9.534
|
9.806
|
10.044
|
10.544
|
10.627
|
EBITDA
1 |
795,1
|
2.165
|
1.812
|
1.770
|
797,1
|
1.904
|
1.995
|
2.087
|
1.665
|
2.796
|
2.710
|
2.690
|
2.225
|
3.357
|
3.129
|
Bedrijfsresultaat (EBIT)
1 |
631,8
|
1.972
|
1.578
|
1.533
|
549,9
|
1.714
|
1.827
|
1.916
|
1.496
|
2.633
|
2.540
|
2.522
|
2.032
|
3.182
|
2.944
|
Operationele Marge
|
8,19%
|
25,06%
|
19,8%
|
19,34%
|
7%
|
21%
|
22,32%
|
22,44%
|
16,94%
|
28,09%
|
26,65%
|
25,72%
|
20,23%
|
30,18%
|
27,7%
|
Resultaat voor belastingen (EBT)
1 |
550,9
|
1.980
|
1.623
|
1.622
|
39,34
|
1.469
|
1.679
|
1.909
|
1.148
|
2.615
|
2.430
|
2.407
|
1.907
|
3.071
|
2.860
|
Nettowinst (verlies)
1 |
607,4
|
1.597
|
1.441
|
1.398
|
55,28
|
1.305
|
1.488
|
1.677
|
937,8
|
2.332
|
2.084
|
2.061
|
1.628
|
2.609
|
2.414
|
Nettomarge
|
7,88%
|
20,3%
|
18,08%
|
17,64%
|
0,7%
|
15,99%
|
18,17%
|
19,64%
|
10,62%
|
24,89%
|
21,86%
|
21,01%
|
16,21%
|
24,75%
|
22,72%
|
WPA
2 |
1,330
|
3,530
|
3,200
|
3,100
|
0,1200
|
2,880
|
3,290
|
3,730
|
2,110
|
5,280
|
4,740
|
4,716
|
3,738
|
5,995
|
5,666
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/01/22
|
19/04/22
|
19/07/22
|
18/10/22
|
19/01/23
|
18/04/23
|
19/07/23
|
18/10/23
|
23/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.741
|
8.103
|
9.365
|
8.295
|
7.405
|
7.748
|
5.943
|
5.286
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,129
x
|
1,584
x
|
1,376
x
|
1,267
x
|
0,968
x
|
0,7436
x
|
0,4762
x
|
0,3617
x
|
Free Cash Flow
1 |
-3.274
|
1.922
|
-159
|
1.619
|
6.926
|
6.504
|
8.518
|
10.355
|
ROE (netto-inkomsten/eigen vermogen)
|
29,1%
|
29,6%
|
38%
|
24,5%
|
26,1%
|
34,5%
|
34,3%
|
34,6%
|
ROA (netto-inkomsten/totale activa)
|
6,23%
|
7,54%
|
12,2%
|
9,64%
|
11,1%
|
15,5%
|
16,8%
|
17,1%
|
Totale activa
1 |
29.975
|
36.628
|
41.933
|
46.590
|
48.663
|
51.950
|
57.185
|
65.834
|
Nettoactief per aandeel
2 |
16,80
|
24,40
|
34,80
|
46,00
|
46,60
|
53,90
|
64,30
|
81,90
|
Cashflow per aandeel
2 |
-6,390
|
5,340
|
0,8600
|
4,490
|
16,20
|
15,40
|
20,60
|
25,20
|
Capex
1 |
253
|
498
|
525
|
408
|
349
|
422
|
459
|
461
|
Capex/omzet
|
1,26%
|
1,99%
|
1,77%
|
1,29%
|
1,03%
|
1,09%
|
1,06%
|
0,96%
|
Datum van publicatie
|
21/01/20
|
19/01/21
|
20/01/22
|
19/01/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
675,8
USD Gemiddelde koersdoel
646,4
USD Spread / Gemiddelde doel -4,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +29,77% | 451 mld. | | +14,49% | 147 mld. | | +9,81% | 94,91 mld. | | +26,27% | 89,76 mld. | | +65,62% | 61,72 mld. | | +13,95% | 46,08 mld. | | +19,47% | 35,8 mld. | | -16,24% | 29,9 mld. | | +18,33% | 29,94 mld. |
Internetdiensten - Andere
|