Beurs gesloten -
Sao Paulo
17:13:02 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,03
BRL
|
-11,67%
|
|
-3,46%
|
+19,81%
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.592
|
19.005
|
17.536
|
2.216
|
6.402
|
12.930
|
-
|
-
|
Bedrijfswaarde
1 |
12.435
|
17.923
|
16.222
|
-7,071
|
3.787
|
9.159
|
8.408
|
7.466
|
K/w-verhouding
|
57,1
x
|
46,3
x
|
51,2
x
|
-1,87
x
|
36,6
x
|
39,8
x
|
25
x
|
18
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,39
x
|
5,31
x
|
4,1
x
|
0,71
x
|
2,14
x
|
3
x
|
2,4
x
|
1,98
x
|
Bedrijfswaarde/omzet
|
4,02
x
|
5,01
x
|
3,79
x
|
-0
x
|
1,26
x
|
2,13
x
|
1,56
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
34,5
x
|
29,3
x
|
36,2
x
|
0,01
x
|
12,1
x
|
16,1
x
|
11,1
x
|
7,32
x
|
Bedrijfswaarde/FCF
|
23,2
x
|
36,2
x
|
23,1
x
|
0
x
|
4,57
x
|
11,4
x
|
9,22
x
|
6,21
x
|
FCF Yield
|
4,31%
|
2,76%
|
4,32%
|
20.164%
|
21,9%
|
8,77%
|
10,8%
|
16,1%
|
Price to Book
|
5,73
x
|
6,95
x
|
3,52
x
|
0,58
x
|
1,72
x
|
3,24
x
|
2,84
x
|
2,42
x
|
Aantal aandelen (in duizenden)
|
158.691
|
158.429
|
171.422
|
169.697
|
169.938
|
165.512
|
-
|
-
|
Referentieprijs
2 |
85,65
|
120,0
|
102,3
|
13,06
|
37,67
|
78,12
|
78,12
|
78,12
|
Datum van publicatie
|
23/07/19
|
28/07/20
|
24/09/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.096
|
3.579
|
4.277
|
3.105
|
2.998
|
4.304
|
5.398
|
6.519
|
EBITDA
1 |
360,8
|
611,9
|
448,1
|
-655,3
|
312,7
|
568,4
|
760,7
|
1.021
|
Bedrijfsresultaat (EBIT)
1 |
376,9
|
461,1
|
217,9
|
-849,5
|
279,8
|
464,3
|
662,3
|
885,1
|
Operationele Marge
|
12,17%
|
12,88%
|
5,1%
|
-27,36%
|
9,33%
|
10,79%
|
12,27%
|
13,58%
|
Resultaat voor belastingen (EBT)
1 |
315,8
|
487,8
|
315
|
-1.084
|
371,7
|
523,4
|
693,4
|
911,4
|
Nettowinst (verlies)
1 |
238,1
|
413,3
|
334,4
|
-1.188
|
177,3
|
329,3
|
499,7
|
670,2
|
Nettomarge
|
7,69%
|
11,55%
|
7,82%
|
-38,25%
|
5,92%
|
7,65%
|
9,26%
|
10,28%
|
WPA
2 |
1,500
|
2,590
|
2,000
|
-7,000
|
1,030
|
1,961
|
3,123
|
4,335
|
Free Cash Flow
1 |
536,5
|
494,9
|
700,9
|
-1.426
|
829,3
|
803
|
912
|
1.202
|
FCF-marge
|
17,33%
|
13,83%
|
16,39%
|
-45,92%
|
27,66%
|
18,66%
|
16,89%
|
18,43%
|
Kasstroomconversie (ebitda)
|
148,69%
|
80,88%
|
156,41%
|
-
|
265,23%
|
141,29%
|
119,9%
|
117,75%
|
Kasstroomconversie (nettowinst)
|
225,36%
|
119,74%
|
209,59%
|
-
|
467,62%
|
243,84%
|
182,52%
|
179,32%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/07/19
|
28/07/20
|
24/09/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
-
|
614,1
|
524
|
744,8
|
638,2
|
754,2
|
860,6
|
1.100
|
869,6
|
1.207
|
1.129
|
2.311
|
1.463
|
1.099
|
1.497
|
1.387
|
EBITDA
1 |
-
|
-83,58
|
-48,04
|
126,6
|
-
|
-
|
-
|
-
|
-
|
-
|
69,79
|
-
|
313,5
|
81,98
|
214,2
|
161,6
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-111,2
|
-76,86
|
97,04
|
16,3
|
87,9
|
78,59
|
244,8
|
50,9
|
140,9
|
70,73
|
201,3
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-18,11%
|
-14,67%
|
13,03%
|
2,55%
|
11,65%
|
9,13%
|
22,25%
|
5,85%
|
11,67%
|
6,27%
|
8,71%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-104,4
|
-181
|
109,6
|
24,1
|
103
|
59,36
|
247,1
|
53,5
|
131,8
|
90,33
|
-
|
328,5
|
96,98
|
229,2
|
176,6
|
Nettowinst (verlies)
1 |
-
|
-
|
-189,3
|
66
|
0,732
|
81,65
|
28,96
|
165,4
|
30,07
|
87,17
|
46,87
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-36,12%
|
8,86%
|
0,11%
|
10,83%
|
3,37%
|
15,03%
|
3,46%
|
7,22%
|
4,15%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-5,640
|
-0,7200
|
-1,120
|
0,3800
|
-
|
0,4800
|
0,1700
|
0,9900
|
0,1800
|
0,5200
|
0,2894
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/01/23
|
26/04/22
|
27/07/22
|
26/10/22
|
17/01/23
|
19/04/23
|
26/07/23
|
25/10/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.157
|
1.082
|
1.315
|
2.223
|
2.615
|
3.771
|
4.522
|
5.463
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
537
|
495
|
701
|
-1.426
|
829
|
803
|
912
|
1.202
|
ROE (netto-inkomsten/eigen vermogen)
|
18,1%
|
19%
|
8,75%
|
-27,6%
|
4,85%
|
9,94%
|
12,3%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
9,53%
|
7,38%
|
4%
|
-14,7%
|
2,85%
|
5,11%
|
6,39%
|
7,74%
|
Totale activa
1 |
2.497
|
5.601
|
8.354
|
8.093
|
6.214
|
6.440
|
7.821
|
8.661
|
Nettoactief per aandeel
2 |
15,00
|
17,30
|
29,10
|
22,40
|
21,90
|
24,10
|
27,50
|
32,30
|
Cashflow per aandeel
2 |
5,070
|
5,040
|
6,840
|
-7,550
|
4,030
|
6,810
|
7,200
|
7,500
|
Capex
1 |
269
|
310
|
429
|
151
|
429
|
255
|
276
|
295
|
Capex/omzet
|
8,69%
|
8,65%
|
10,04%
|
4,85%
|
14,32%
|
5,93%
|
5,12%
|
4,53%
|
Datum van publicatie
|
23/07/19
|
28/07/20
|
24/09/21
|
27/07/22
|
26/07/23
|
-
|
-
|
-
|
Laatste slotkoers
78,12
USD Gemiddelde koersdoel
99,35
USD Spread / Gemiddelde doel +27,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,50% | 7,3 mld. | | +10,16% | 4,26 mld. | | +19,44% | 3,01 mld. | | +24,28% | 2,8 mld. | | +16,85% | 2,49 mld. | | +11,18% | 2,46 mld. | | +72,10% | 1,61 mld. | | +32,92% | 1,53 mld. | | +52,94% | 1,34 mld. |
Diverse onderwijsinstellingen
|