Beurs gesloten -
Sao Paulo
22:07:58 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,75
BRL
|
-1,41%
|
|
-5,08%
|
+1,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.419
|
9.487
|
17.347
|
31.405
|
38.513
|
39.240
|
-
|
-
|
Bedrijfswaarde
1 |
5.922
|
11.176
|
16.598
|
29.431
|
38.513
|
41.221
|
35.508
|
32.751
|
K/w-verhouding
|
-
|
21,2
x
|
12,9
x
|
9,25
x
|
7,53
x
|
5,77
x
|
4,19
x
|
4,47
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
17,5%
|
25,7%
|
Marktkapitalisatie/omzet
|
2,69
x
|
4,98
x
|
3,95
x
|
4,94
x
|
3,24
x
|
2,67
x
|
1,98
x
|
1,97
x
|
Bedrijfswaarde/omzet
|
3,6
x
|
5,87
x
|
3,78
x
|
4,62
x
|
3,24
x
|
2,81
x
|
1,79
x
|
1,65
x
|
Bedrijfswaarde/EBITDA
|
4,18
x
|
6,26
x
|
5,82
x
|
6,17
x
|
4,18
x
|
3,61
x
|
2,28
x
|
2,13
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
13,1
x
|
13,4
x
|
116
x
|
-
|
7,48
x
|
3,69
x
|
3,14
x
|
FCF Yield
|
4,96%
|
7,61%
|
7,47%
|
0,86%
|
-
|
13,4%
|
27,1%
|
31,8%
|
Price to Book
|
2,35
x
|
3,05
x
|
2,74
x
|
3,17
x
|
-
|
1,94
x
|
1,55
x
|
1,43
x
|
Aantal aandelen (in duizenden)
|
668.400
|
675.805
|
839.253
|
843.994
|
836.331
|
839.359
|
-
|
-
|
Referentieprijs
2 |
6,612
|
14,04
|
20,67
|
37,21
|
46,05
|
46,75
|
46,75
|
46,75
|
Datum van publicatie
|
20/02/20
|
2/03/21
|
15/02/22
|
1/03/23
|
8/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.644
|
1.904
|
4.396
|
6.363
|
11.905
|
14.694
|
19.801
|
19.896
|
EBITDA
1 |
1.416
|
1.787
|
2.854
|
4.770
|
9.210
|
11.407
|
15.571
|
15.384
|
Bedrijfsresultaat (EBIT)
1 |
924,3
|
942,7
|
2.121
|
3.916
|
7.156
|
9.196
|
12.681
|
12.566
|
Operationele Marge
|
56,21%
|
49,51%
|
48,26%
|
61,54%
|
60,11%
|
62,59%
|
64,04%
|
63,16%
|
Resultaat voor belastingen (EBT)
1 |
-
|
484,1
|
1.499
|
3.662
|
6.105
|
8.809
|
10.673
|
-
|
Nettowinst (verlies)
1 |
-
|
452,8
|
1.333
|
3.427
|
5.180
|
6.871
|
9.547
|
9.014
|
Nettomarge
|
-
|
23,78%
|
30,32%
|
53,86%
|
43,51%
|
46,76%
|
48,21%
|
45,31%
|
WPA
2 |
-
|
0,6616
|
1,597
|
4,023
|
6,114
|
8,108
|
11,16
|
10,46
|
Free Cash Flow
1 |
293,7
|
850,9
|
1.240
|
252,8
|
-
|
5.508
|
9.615
|
10.425
|
FCF-marge
|
17,86%
|
44,69%
|
28,21%
|
3,97%
|
-
|
37,49%
|
48,56%
|
52,4%
|
Kasstroomconversie (ebitda)
|
20,75%
|
47,63%
|
43,46%
|
5,3%
|
-
|
48,29%
|
61,75%
|
67,77%
|
Kasstroomconversie (nettowinst)
|
-
|
187,94%
|
93,03%
|
7,38%
|
-
|
80,16%
|
100,71%
|
115,66%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
8,164
|
12,03
|
Datum van publicatie
|
20/02/20
|
2/03/21
|
15/02/22
|
1/03/23
|
8/03/24
|
-
|
-
|
-
|
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 |
939,5
|
1.778
|
1.530
|
1.874
|
1.986
|
973,7
|
2.815
|
2.311
|
4.045
|
2.995
|
3.073
|
3.861
|
4.030
|
4.498
|
-
|
EBITDA
1 |
624,1
|
1.236
|
1.000
|
1.340
|
1.543
|
887,5
|
1.674
|
1.219
|
3.079
|
2.586
|
2.314
|
2.967
|
2.786
|
2.962
|
-
|
Bedrijfsresultaat (EBIT)
1 |
431,7
|
951,5
|
950,7
|
1.023
|
1.278
|
665,3
|
1.520
|
1.181
|
2.232
|
2.223
|
1.636
|
2.402
|
2.490
|
2.758
|
-
|
Operationele Marge
|
45,95%
|
53,51%
|
62,14%
|
54,57%
|
64,34%
|
68,32%
|
53,99%
|
51,11%
|
55,18%
|
74,2%
|
53,23%
|
62,23%
|
61,78%
|
61,31%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
815,1
|
-
|
830,7
|
-
|
679,4
|
1.256
|
840,1
|
2.120
|
1.889
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
97,1
|
880,8
|
420,9
|
639,1
|
792,3
|
926,7
|
1.162
|
841
|
1.629
|
1.548
|
1.260
|
1.840
|
1.882
|
1.861
|
-
|
Nettomarge
|
10,34%
|
49,53%
|
27,51%
|
34,1%
|
39,9%
|
95,17%
|
41,28%
|
36,39%
|
40,26%
|
51,68%
|
41,02%
|
47,65%
|
46,7%
|
41,36%
|
-
|
WPA
2 |
0,1140
|
1,052
|
1,258
|
0,7520
|
0,9270
|
1,086
|
1,361
|
0,9920
|
1,925
|
1,834
|
1,494
|
2,181
|
2,232
|
2,206
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1998
|
0,4437
|
0,5934
|
0,6108
|
2,081
|
Datum van publicatie
|
4/11/21
|
15/02/22
|
4/05/22
|
3/08/22
|
31/10/22
|
1/03/23
|
3/05/23
|
2/08/23
|
31/10/23
|
8/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.503
|
1.689
|
-
|
-
|
-
|
1.981
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
750
|
1.974
|
-
|
-
|
3.732
|
6.489
|
Hefboom (schuld/ebitda)
|
1,061
x
|
0,9453
x
|
-
|
-
|
-
|
0,1737
x
|
-
|
-
|
Free Cash Flow
1 |
294
|
851
|
1.240
|
253
|
-
|
5.508
|
9.615
|
10.425
|
ROE (netto-inkomsten/eigen vermogen)
|
44,1%
|
17%
|
27,3%
|
41,5%
|
-
|
37,6%
|
41,5%
|
36,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
21,1%
|
-
|
19,7%
|
30,4%
|
23,2%
|
Totale activa
1 |
-
|
-
|
-
|
16.262
|
-
|
34.831
|
31.398
|
38.891
|
Nettoactief per aandeel
2 |
2,810
|
4,600
|
7,540
|
11,70
|
-
|
24,10
|
30,20
|
32,70
|
Cashflow per aandeel
2 |
-
|
-
|
2,650
|
5,780
|
9,140
|
11,00
|
12,50
|
11,70
|
Capex
1 |
191
|
767
|
944
|
4.674
|
-
|
2.820
|
2.465
|
1.596
|
Capex/omzet
|
11,59%
|
40,26%
|
21,47%
|
73,46%
|
-
|
19,2%
|
12,45%
|
8,02%
|
Datum van publicatie
|
20/02/20
|
2/03/21
|
15/02/22
|
1/03/23
|
8/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
46,75
BRL Gemiddelde koersdoel
63,91
BRL Spread / Gemiddelde doel +36,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,52% | 7,74 mld. | | +7,43% | 295 mld. | | +5,31% | 143 mld. | | +56,15% | 128 mld. | | +17,61% | 79,7 mld. | | +7,50% | 74,79 mld. | | +19,90% | 62,99 mld. | | +7,84% | 57,08 mld. | | +10,20% | 48,78 mld. | | +29,93% | 35,94 mld. |
Olie- en gasexploratie en -productie - Andere
|