Beurs gesloten -
Sao Paulo
22:07:45 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,32
BRL
|
-1,77%
|
|
-0,45%
|
-1,55%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.451
|
26.268
|
18.290
|
18.006
|
-
|
-
|
Bedrijfswaarde
1 |
22.902
|
26.268
|
37.199
|
31.706
|
34.340
|
32.842
|
K/w-verhouding
|
10,9
x
|
21,6
x
|
25,8
x
|
19,9
x
|
11,9
x
|
9,88
x
|
Dividendrendement
|
0,97%
|
-
|
-
|
0,33%
|
1,77%
|
2,72%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,48
x
|
0,28
x
|
0,24
x
|
0,21
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,55
x
|
0,48
x
|
0,56
x
|
0,42
x
|
0,4
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
6,9
x
|
6,71
x
|
7,89
x
|
5,67
x
|
5,42
x
|
4,67
x
|
Bedrijfswaarde/FCF
|
22
x
|
-
|
13,9
x
|
46,9
x
|
30,6
x
|
-
|
FCF Yield
|
4,55%
|
-
|
7,2%
|
2,13%
|
3,27%
|
-
|
Price to Book
|
6,35
x
|
-
|
3,96
x
|
3,32
x
|
2,68
x
|
2,22
x
|
Aantal aandelen (in duizenden)
|
1.346.499
|
1.349.165
|
1.351.833
|
1.351.833
|
-
|
-
|
Referentieprijs
2 |
12,96
|
19,47
|
13,53
|
13,32
|
13,32
|
13,32
|
Datum van publicatie
|
21/02/22
|
16/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.043
|
41.898
|
54.520
|
66.503
|
76.179
|
85.141
|
94.140
|
EBITDA
1 |
-
|
3.319
|
3.912
|
4.712
|
5.595
|
6.330
|
7.028
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.579
|
2.850
|
3.285
|
3.908
|
4.679
|
5.297
|
Operationele Marge
|
-
|
6,16%
|
5,23%
|
4,94%
|
5,13%
|
5,5%
|
5,63%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.849
|
1.335
|
554
|
1.132
|
2.000
|
2.529
|
Nettowinst (verlies)
1 |
-
|
1.610
|
1.220
|
710
|
923,3
|
1.496
|
1.824
|
Nettomarge
|
-
|
3,84%
|
2,24%
|
1,07%
|
1,21%
|
1,76%
|
1,94%
|
WPA
2 |
1,043
|
1,189
|
0,9016
|
0,5242
|
0,6700
|
1,119
|
1,349
|
Free Cash Flow
1 |
-
|
1.041
|
-
|
2.678
|
676
|
1.124
|
-
|
FCF-marge
|
-
|
2,48%
|
-
|
4,03%
|
0,89%
|
1,32%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
31,36%
|
-
|
56,83%
|
12,08%
|
17,76%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
64,66%
|
-
|
377,18%
|
73,22%
|
75,13%
|
-
|
Dividend per aandeel
2 |
-
|
0,1251
|
-
|
-
|
0,0433
|
0,2362
|
0,3626
|
Datum van publicatie
|
22/02/21
|
21/02/22
|
16/02/23
|
21/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
11.556
|
11.443
|
13.291
|
13.832
|
15.954
|
15.096
|
15.984
|
17.002
|
18.421
|
24.188
|
18.541
|
19.479
|
20.596
|
EBITDA
1 |
911
|
744
|
978
|
1.011
|
1.171
|
955
|
1.095
|
1.257
|
1.436
|
1.217
|
1.325
|
1.405
|
1.605
|
Bedrijfsresultaat (EBIT)
1 |
700
|
525
|
709
|
748
|
868
|
619
|
737
|
887
|
1.042
|
1.143
|
919,8
|
1.019
|
1.205
|
Operationele Marge
|
6,06%
|
4,59%
|
5,33%
|
5,41%
|
5,44%
|
4,1%
|
4,61%
|
5,22%
|
5,66%
|
4,73%
|
4,96%
|
5,23%
|
5,85%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
308
|
-
|
-11
|
109
|
-
|
306
|
75,84
|
311,6
|
390,6
|
543
|
Nettowinst (verlies)
1 |
527
|
214
|
319
|
281
|
406
|
72
|
156
|
185
|
297
|
84,27
|
210,5
|
262,8
|
436,1
|
Nettomarge
|
4,56%
|
1,87%
|
2,4%
|
2,03%
|
2,54%
|
0,48%
|
0,98%
|
1,09%
|
1,61%
|
0,35%
|
1,14%
|
1,35%
|
2,12%
|
WPA
2 |
0,1522
|
0,1575
|
0,2356
|
0,2079
|
0,3002
|
0,0531
|
0,1149
|
0,1368
|
0,2191
|
0,0627
|
0,1235
|
0,1817
|
0,3300
|
Dividend per aandeel
2 |
0,1251
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/02/22
|
9/05/22
|
27/07/22
|
20/10/22
|
16/02/23
|
4/05/23
|
26/07/23
|
31/10/23
|
21/02/24
|
24/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
5.451
|
-
|
18.909
|
13.700
|
16.334
|
14.836
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,642
x
|
-
|
4,013
x
|
2,448
x
|
2,58
x
|
2,111
x
|
Free Cash Flow
1 |
-
|
1.041
|
-
|
2.678
|
676
|
1.124
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
78,3%
|
-
|
16,7%
|
17,9%
|
25%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
7,73%
|
-
|
1,69%
|
2,11%
|
3,06%
|
3,47%
|
Totale activa
1 |
-
|
20.837
|
-
|
41.898
|
43.798
|
48.862
|
52.534
|
Nettoactief per aandeel
2 |
-
|
2,040
|
-
|
3,420
|
4,010
|
4,960
|
6,000
|
Cashflow per aandeel
2 |
-
|
2,410
|
-
|
4,400
|
1,650
|
2,400
|
-
|
Capex
1 |
-
|
2.231
|
-
|
3.285
|
2.639
|
2.818
|
1.782
|
Capex/omzet
|
-
|
5,32%
|
-
|
4,94%
|
3,46%
|
3,31%
|
1,89%
|
Datum van publicatie
|
22/02/21
|
21/02/22
|
16/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
13,32
BRL Gemiddelde koersdoel
17,01
BRL Spread / Gemiddelde doel +27,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,55% | 3,51 mld. | | +14,48% | 485 mld. | | +21,40% | 40,05 mld. | | +5,39% | 38,37 mld. | | +7,63% | 28,47 mld. | | -15,08% | 25,16 mld. | | -0,55% | 25,08 mld. | | +4,35% | 17,88 mld. | | +11,96% | 17,99 mld. | | +1,34% | 13,77 mld. |
Levensmiddelenhandel & -distributie - Andere
|