Vertraagde tijd
Sao Paulo
19:30:19 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
58,62
BRL
|
-9,31%
|
|
+4,31%
|
+0,58%
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
161.709
|
206.488
|
229.141
|
166.458
|
272.095
|
234.353
|
-
|
-
|
Bedrijfswaarde
1 |
156.435
|
197.195
|
229.196
|
163.369
|
267.327
|
222.050
|
210.203
|
202.728
|
K/w-verhouding
|
1.215
x
|
51,5
x
|
157
x
|
800
x
|
66,9
x
|
39,8
x
|
33,9
x
|
28,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,44%
|
0,46%
|
0,47%
|
Marktkapitalisatie/omzet
|
9,46
x
|
9,72
x
|
8,65
x
|
5,31
x
|
7,81
x
|
6,19
x
|
5,66
x
|
5,17
x
|
Bedrijfswaarde/omzet
|
9,15
x
|
9,28
x
|
8,65
x
|
5,21
x
|
7,67
x
|
5,87
x
|
5,08
x
|
4,47
x
|
Bedrijfswaarde/EBITDA
|
31,2
x
|
29,8
x
|
27,8
x
|
18,3
x
|
21
x
|
15,1
x
|
13,6
x
|
11,6
x
|
Bedrijfswaarde/FCF
|
42,4
x
|
48,2
x
|
43,4
x
|
25,9
x
|
28,1
x
|
18,9
x
|
15,8
x
|
13,8
x
|
FCF Yield
|
2,36%
|
2,07%
|
2,31%
|
3,86%
|
3,55%
|
5,29%
|
6,33%
|
7,26%
|
Price to Book
|
4,57
x
|
5,06
x
|
3,82
x
|
2,86
x
|
4,64
x
|
3,68
x
|
3,34
x
|
3,07
x
|
Aantal aandelen (in duizenden)
|
887.000
|
915.445
|
985.000
|
991.000
|
968.000
|
969.000
|
-
|
-
|
Referentieprijs
2 |
182,3
|
225,6
|
232,6
|
168,0
|
281,1
|
241,8
|
241,8
|
241,8
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
17.098
|
21.252
|
26.492
|
31.352
|
34.857
|
37.852
|
41.379
|
45.362
|
EBITDA
1 |
5.009
|
6.612
|
8.249
|
8.903
|
12.722
|
14.703
|
15.484
|
17.512
|
Bedrijfsresultaat (EBIT)
1 |
2.874
|
3.766
|
4.951
|
7.068
|
10.632
|
12.305
|
13.952
|
15.938
|
Operationele Marge
|
16,81%
|
17,72%
|
18,69%
|
22,54%
|
30,5%
|
32,51%
|
33,72%
|
35,14%
|
Resultaat voor belastingen (EBT)
1 |
706
|
2.561
|
1.532
|
660
|
4.950
|
7.723
|
9.244
|
11.028
|
Nettowinst (verlies)
1 |
126
|
4.072
|
1.444
|
208
|
4.136
|
6.043
|
7.155
|
8.496
|
Nettomarge
|
0,74%
|
19,16%
|
5,45%
|
0,66%
|
11,87%
|
15,97%
|
17,29%
|
18,73%
|
WPA
2 |
0,1500
|
4,380
|
1,480
|
0,2100
|
4,200
|
6,074
|
7,134
|
8,507
|
Free Cash Flow
1 |
3.688
|
4.091
|
5.283
|
6.313
|
9.498
|
11.747
|
13.302
|
14.713
|
FCF-marge
|
21,57%
|
19,25%
|
19,94%
|
20,14%
|
27,25%
|
31,03%
|
32,15%
|
32,43%
|
Kasstroomconversie (ebitda)
|
73,63%
|
61,87%
|
64,04%
|
70,91%
|
74,66%
|
79,89%
|
85,91%
|
84,02%
|
Kasstroomconversie (nettowinst)
|
2.926,98%
|
100,47%
|
365,86%
|
3.035,1%
|
229,64%
|
194,38%
|
185,9%
|
173,18%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,065
|
1,120
|
1,134
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Omzet
1 |
7.326
|
7.411
|
7.720
|
7.837
|
8.384
|
8.247
|
8.603
|
8.720
|
9.287
|
9.133
|
9.236
|
9.419
|
10.041
|
9.900
|
10.064
|
EBITDA
1 |
2.027
|
1.702
|
1.951
|
2.244
|
3.006
|
3.057
|
3.139
|
3.111
|
3.415
|
3.346
|
3.510
|
3.589
|
3.961
|
3.702
|
3.821
|
Bedrijfsresultaat (EBIT)
1 |
1.096
|
1.308
|
1.536
|
1.777
|
2.447
|
2.274
|
2.721
|
2.717
|
2.920
|
2.928
|
2.957
|
3.049
|
3.361
|
3.264
|
3.352
|
Operationele Marge
|
14,96%
|
17,65%
|
19,9%
|
22,67%
|
29,19%
|
27,57%
|
31,63%
|
31,16%
|
31,44%
|
32,06%
|
32,02%
|
32,37%
|
33,48%
|
32,97%
|
33,31%
|
Resultaat voor belastingen (EBT)
1 |
-197
|
-29
|
181
|
475
|
33
|
326
|
1.492
|
1.487
|
1.645
|
1.867
|
1.736
|
1.883
|
2.230
|
2.118
|
2.168
|
Nettowinst (verlies)
1 |
-28
|
28
|
68
|
210
|
-98
|
199
|
1.267
|
1.224
|
1.446
|
1.533
|
1.328
|
1.465
|
1.715
|
1.655
|
1.671
|
Nettomarge
|
-0,38%
|
0,38%
|
0,88%
|
2,68%
|
-1,17%
|
2,41%
|
14,73%
|
14,04%
|
15,57%
|
16,79%
|
14,38%
|
15,55%
|
17,08%
|
16,71%
|
16,6%
|
WPA
2 |
-0,0300
|
0,0300
|
0,0700
|
0,2100
|
-0,1000
|
0,2000
|
1,280
|
1,250
|
1,470
|
1,560
|
1,329
|
1,466
|
1,734
|
1,649
|
1,671
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/03/22
|
31/05/22
|
24/08/22
|
30/11/22
|
1/03/23
|
31/05/23
|
30/08/23
|
29/11/23
|
28/02/24
|
29/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
55
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.274
|
9.293
|
-
|
3.089
|
4.768
|
12.303
|
24.150
|
31.625
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,006667
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.688
|
4.091
|
5.283
|
6.313
|
9.498
|
11.747
|
13.302
|
14.713
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
10,8%
|
9,35%
|
8,97%
|
13,7%
|
15,3%
|
15,8%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
5,93%
|
7,54%
|
5,77%
|
5,38%
|
8,14%
|
8,32%
|
7,69%
|
6,9%
|
Totale activa
1 |
2.126
|
53.979
|
25.029
|
3.863
|
50.804
|
72.672
|
93.076
|
123.147
|
Nettoactief per aandeel
2 |
39,90
|
44,60
|
60,90
|
58,80
|
60,60
|
65,70
|
72,40
|
78,70
|
Cashflow per aandeel
2 |
5,100
|
5,160
|
6,160
|
7,130
|
10,40
|
12,40
|
13,80
|
15,50
|
Capex
1 |
643
|
710
|
717
|
798
|
736
|
710
|
823
|
937
|
Capex/omzet
|
3,76%
|
3,34%
|
2,71%
|
2,55%
|
2,11%
|
1,88%
|
1,99%
|
2,07%
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
241,8
USD Gemiddelde koersdoel
300,6
USD Spread / Gemiddelde doel +24,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,38% | 24,03 mld. | | -14,87% | 13,73 mld. | | +11,53% | 12,8 mld. | | -30,51% | 5,02 mld. | | +53,21% | 4,02 mld. | | -30,40% | 3,64 mld. | | -0,46% | 3,4 mld. | | +12,21% | 2,62 mld. | | -15,02% | 2,05 mld. |
Cloud Computing Diensten
|