Beurs gesloten -
Sao Paulo
17:35:56 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,44
BRL
|
-2,50%
|
|
-4,39%
|
-16,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.138
|
9.008
|
9.291
|
5.410
|
3.595
|
2.815
|
-
|
-
|
Bedrijfswaarde
1 |
13.513
|
13.634
|
13.737
|
10.500
|
8.167
|
7.397
|
7.113
|
6.878
|
K/w-verhouding
|
76,9
x
|
-11,7
x
|
16,3
x
|
27,8
x
|
-9,23
x
|
15,7
x
|
10,4
x
|
8,48
x
|
Dividendrendement
|
4,79%
|
4,33%
|
4,21%
|
7,03%
|
5,07%
|
4,26%
|
4,26%
|
4,22%
|
Marktkapitalisatie/omzet
|
0,84
x
|
0,96
x
|
0,88
x
|
0,57
x
|
0,44
x
|
0,37
x
|
0,36
x
|
0,36
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,45
x
|
1,3
x
|
1,11
x
|
1
x
|
0,97
x
|
0,92
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
9,91
x
|
10,5
x
|
9,21
x
|
8,39
x
|
9,03
x
|
7,98
x
|
6,98
x
|
6,13
x
|
Bedrijfswaarde/FCF
|
17,3
x
|
11,6
x
|
23,1
x
|
-18
x
|
12,6
x
|
36
x
|
26,4
x
|
-
|
FCF Yield
|
5,77%
|
8,6%
|
4,33%
|
-5,56%
|
7,91%
|
2,78%
|
3,79%
|
-
|
Price to Book
|
1,64
x
|
2,32
x
|
2,27
x
|
1,54
x
|
1,16
x
|
0,87
x
|
0,82
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
423.400
|
424.300
|
425.400
|
413.598
|
414.197
|
415.161
|
-
|
-
|
Referentieprijs
2 |
19,22
|
21,23
|
21,84
|
13,08
|
8,680
|
6,780
|
6,780
|
6,780
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.715
|
9.385
|
10.589
|
9.459
|
8.133
|
7.630
|
7.717
|
7.909
|
EBITDA
1 |
1.364
|
1.296
|
1.492
|
1.252
|
904
|
926,5
|
1.019
|
1.122
|
Bedrijfsresultaat (EBIT)
1 |
1.048
|
1.038
|
1.167
|
956
|
570
|
605
|
687,5
|
769,4
|
Operationele Marge
|
10,79%
|
11,06%
|
11,02%
|
10,11%
|
7,01%
|
7,93%
|
8,91%
|
9,73%
|
Resultaat voor belastingen (EBT)
1 |
-851,6
|
-1.006
|
693
|
157
|
-543
|
250,8
|
408,9
|
528
|
Nettowinst (verlies)
1 |
106,6
|
-770
|
572
|
197
|
-388
|
212,1
|
285,4
|
396
|
Nettomarge
|
1,1%
|
-8,2%
|
5,4%
|
2,08%
|
-4,77%
|
2,78%
|
3,7%
|
5,01%
|
WPA
2 |
0,2500
|
-1,820
|
1,340
|
0,4700
|
-0,9400
|
0,4318
|
0,6529
|
0,8000
|
Free Cash Flow
1 |
779,1
|
1.173
|
595
|
-584
|
646
|
205,5
|
269,7
|
-
|
FCF-marge
|
8,02%
|
12,5%
|
5,62%
|
-6,17%
|
7,94%
|
2,69%
|
3,49%
|
-
|
Kasstroomconversie (ebitda)
|
57,14%
|
90,51%
|
39,88%
|
-
|
71,46%
|
22,18%
|
26,46%
|
-
|
Kasstroomconversie (nettowinst)
|
730,86%
|
-
|
104,02%
|
-
|
-
|
96,88%
|
94,51%
|
-
|
Dividend per aandeel
2 |
0,9200
|
0,9200
|
0,9200
|
0,9200
|
0,4400
|
0,2888
|
0,2888
|
0,2863
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
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 |
2.805
|
2.388
|
2.534
|
2.252
|
2.285
|
1.805
|
2.204
|
2.048
|
2.076
|
1.653
|
2.045
|
1.934
|
1.992
|
1.657
|
2.073
|
EBITDA
1 |
360
|
330
|
415
|
304
|
187
|
124
|
279
|
248
|
253
|
161
|
272,2
|
255,2
|
241,9
|
169,4
|
301
|
Bedrijfsresultaat (EBIT)
1 |
279
|
254
|
344
|
229
|
113
|
43
|
201
|
167
|
159
|
76
|
192,2
|
175,1
|
165,1
|
91,25
|
217,9
|
Operationele Marge
|
9,95%
|
10,64%
|
13,58%
|
10,17%
|
4,95%
|
2,38%
|
9,12%
|
8,15%
|
7,66%
|
4,6%
|
9,4%
|
9,05%
|
8,29%
|
5,51%
|
10,51%
|
Resultaat voor belastingen (EBT)
1 |
109
|
282
|
254
|
-30
|
-330
|
-116
|
35
|
-298
|
-164
|
-60
|
130
|
97,8
|
85
|
14,9
|
147,8
|
Nettowinst (verlies)
1 |
96
|
234
|
204
|
31
|
-249
|
-102
|
18
|
-218
|
-86
|
-9
|
100,4
|
78,05
|
67,8
|
12,4
|
122,7
|
Nettomarge
|
3,42%
|
9,8%
|
8,05%
|
1,38%
|
-10,9%
|
-5,65%
|
0,82%
|
-10,64%
|
-4,14%
|
-0,54%
|
4,91%
|
4,04%
|
3,4%
|
0,75%
|
5,92%
|
WPA
2 |
0,2200
|
0,5500
|
0,4900
|
0,0700
|
-0,6000
|
-0,2500
|
0,0400
|
-0,5300
|
-0,2100
|
-0,0200
|
0,1820
|
0,1434
|
0,1292
|
0,0100
|
0,3050
|
Dividend per aandeel
2 |
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0716
|
0,0700
|
Datum van publicatie
|
11/02/22
|
29/04/22
|
29/07/22
|
28/10/22
|
10/02/23
|
28/04/23
|
28/07/23
|
27/10/23
|
9/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.375
|
4.626
|
4.446
|
5.090
|
4.572
|
4.582
|
4.298
|
4.063
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,942
x
|
3,569
x
|
2,98
x
|
4,065
x
|
5,058
x
|
4,945
x
|
4,216
x
|
3,622
x
|
Free Cash Flow
1 |
779
|
1.173
|
595
|
-584
|
646
|
206
|
270
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,2%
|
17,2%
|
19,5%
|
17%
|
9,95%
|
7,88%
|
9,71%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
4,33%
|
5,01%
|
5,39%
|
4,75%
|
2,6%
|
2,05%
|
2,74%
|
3,39%
|
Totale activa
1 |
2.463
|
-15.369
|
10.616
|
4.146
|
-14.947
|
10.343
|
10.426
|
11.677
|
Nettoactief per aandeel
2 |
11,70
|
9,130
|
9,610
|
8,510
|
7,520
|
7,800
|
8,300
|
9,210
|
Cashflow per aandeel
2 |
2,460
|
3,380
|
2,070
|
-0,6500
|
2,250
|
1,540
|
1,630
|
0,9100
|
Capex
1 |
265
|
259
|
289
|
312
|
284
|
289
|
302
|
280
|
Capex/omzet
|
2,73%
|
2,76%
|
2,73%
|
3,3%
|
3,49%
|
3,79%
|
3,91%
|
3,55%
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Laatste slotkoers
6,78
USD Gemiddelde koersdoel
8,227
USD Spread / Gemiddelde doel +21,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,12% | 62 mld. | | +43,90% | 36,69 mld. | | +56,15% | 10,95 mld. | | -7,61% | 6,05 mld. | | -1,04% | 5,92 mld. | | +4,85% | 4,99 mld. | | +6,00% | 4,8 mld. | | +3,16% | 2,64 mld. | | +12,41% | 2,62 mld. |
Apparaten, gereedschappen & huishoudelijke artikelen - Andere
|