Beurs gesloten -
Sao Paulo
22:07:51 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,07
BRL
|
-0,11%
|
|
+10,34%
|
-11,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.021
|
7.907
|
7.022
|
5.978
|
6.358
|
5.648
|
-
|
-
|
Bedrijfswaarde
1 |
9.041
|
13.048
|
11.637
|
12.670
|
15.061
|
14.603
|
13.723
|
13.417
|
K/w-verhouding
|
192
x
|
147
x
|
-
|
-189
x
|
9,1
x
|
-36,3
x
|
21,6
x
|
10,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
1,36%
|
1,4%
|
2,46%
|
Marktkapitalisatie/omzet
|
5,94
x
|
7,17
x
|
3,97
x
|
2,45
x
|
2,09
x
|
2,01
x
|
2,53
x
|
2,23
x
|
Bedrijfswaarde/omzet
|
8,91
x
|
11,8
x
|
6,58
x
|
5,2
x
|
4,96
x
|
5,2
x
|
6,14
x
|
5,3
x
|
Bedrijfswaarde/EBITDA
|
16,5
x
|
16,8
x
|
7,29
x
|
12,7
x
|
10,6
x
|
8,67
x
|
8,33
x
|
7,09
x
|
Bedrijfswaarde/FCF
|
26,1
x
|
84,5
x
|
-262
x
|
-5,27
x
|
-7,7
x
|
8,85
x
|
5,58
x
|
5,67
x
|
FCF Yield
|
3,83%
|
1,18%
|
-0,38%
|
-19%
|
-13%
|
11,3%
|
17,9%
|
17,6%
|
Price to Book
|
2,14
x
|
2,12
x
|
-
|
1,16
x
|
1,22
x
|
1,08
x
|
1,06
x
|
0,91
x
|
Aantal aandelen (in duizenden)
|
373.336
|
443.374
|
555.114
|
622.731
|
622.731
|
622.694
|
-
|
-
|
Referentieprijs
2 |
16,13
|
17,83
|
12,65
|
9,600
|
10,21
|
9,070
|
9,070
|
9,070
|
Datum van publicatie
|
3/03/20
|
3/03/21
|
24/02/22
|
28/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.014
|
1.102
|
1.770
|
2.437
|
3.037
|
2.810
|
2.233
|
2.534
|
EBITDA
1 |
546,9
|
777,9
|
1.597
|
1.001
|
1.424
|
1.684
|
1.647
|
1.893
|
Bedrijfsresultaat (EBIT)
1 |
359,8
|
514,4
|
1.195
|
591,5
|
952,1
|
1.010
|
1.103
|
1.415
|
Operationele Marge
|
35,46%
|
46,67%
|
67,54%
|
24,27%
|
31,35%
|
35,94%
|
49,37%
|
55,84%
|
Resultaat voor belastingen (EBT)
1 |
65,82
|
106,2
|
492,9
|
32,7
|
151,5
|
371,7
|
340,4
|
-
|
Nettowinst (verlies)
1 |
27,15
|
54,72
|
297
|
-8
|
62,84
|
74,05
|
337,6
|
542,2
|
Nettomarge
|
2,68%
|
4,96%
|
16,78%
|
-0,33%
|
2,07%
|
2,64%
|
15,12%
|
21,4%
|
WPA
2 |
0,0840
|
0,1212
|
-
|
-0,0509
|
1,122
|
-0,2500
|
0,4196
|
0,8934
|
Free Cash Flow
1 |
345,8
|
154,4
|
-44,35
|
-2.406
|
-1.956
|
1.650
|
2.458
|
2.365
|
FCF-marge
|
34,09%
|
14,01%
|
-2,51%
|
-98,74%
|
-64,41%
|
58,73%
|
110,06%
|
93,34%
|
Kasstroomconversie (ebitda)
|
63,24%
|
19,84%
|
-
|
-
|
-
|
97,99%
|
149,2%
|
124,95%
|
Kasstroomconversie (nettowinst)
|
1.273,88%
|
282,09%
|
-
|
-
|
-
|
2.228,18%
|
727,98%
|
436,2%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,1229
|
0,1266
|
0,2234
|
Datum van publicatie
|
3/03/20
|
3/03/21
|
24/02/22
|
28/02/23
|
21/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
454,9
|
548,1
|
533,9
|
513,8
|
667,7
|
721
|
583,3
|
609,4
|
865,8
|
978,7
|
547
|
501
|
680
|
665
|
EBITDA
1 |
269
|
951,5
|
171,5
|
244,1
|
282,1
|
359,2
|
227,8
|
290,5
|
493,1
|
518
|
293
|
387
|
547
|
534
|
Bedrijfsresultaat (EBIT)
1 |
168,8
|
865,1
|
69,79
|
78,1
|
203,2
|
255,7
|
120,4
|
118,2
|
327,6
|
385,8
|
186
|
241
|
401
|
390
|
Operationele Marge
|
37,11%
|
157,84%
|
13,07%
|
15,2%
|
30,44%
|
35,46%
|
20,64%
|
19,4%
|
37,84%
|
39,42%
|
34%
|
48,1%
|
58,97%
|
58,65%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-88,5
|
92,92
|
141,2
|
-67,82
|
-
|
134,2
|
168,1
|
-98
|
50
|
205
|
174
|
Nettowinst (verlies)
1 |
-25,75
|
576,1
|
-95,91
|
-93,3
|
74,26
|
137
|
-84,01
|
-101,2
|
103
|
145
|
-53
|
48
|
171
|
147
|
Nettomarge
|
-5,66%
|
105,11%
|
-17,96%
|
-18,16%
|
11,12%
|
19%
|
-14,4%
|
-16,61%
|
11,9%
|
14,82%
|
-9,69%
|
9,58%
|
25,15%
|
22,11%
|
WPA
2 |
-0,0700
|
-
|
-0,5217
|
-
|
0,4002
|
0,9043
|
-0,6737
|
-0,2309
|
0,2263
|
1,303
|
-0,0851
|
0,0777
|
0,2750
|
0,2359
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1300
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
4/05/22
|
15/08/22
|
11/11/22
|
28/02/23
|
4/05/23
|
8/08/23
|
1/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.020
|
5.141
|
4.615
|
6.692
|
8.703
|
8.956
|
8.075
|
7.769
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,521
x
|
6,608
x
|
2,889
x
|
6,685
x
|
6,111
x
|
5,319
x
|
4,902
x
|
4,105
x
|
Free Cash Flow
1 |
346
|
154
|
-44,4
|
-2.406
|
-1.956
|
1.650
|
2.458
|
2.365
|
ROE (netto-inkomsten/eigen vermogen)
|
1,17%
|
1,67%
|
-
|
-0,23%
|
1,21%
|
5,79%
|
4,83%
|
9,32%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-0,07%
|
0,35%
|
1,61%
|
2,08%
|
2,72%
|
Totale activa
1 |
-
|
-
|
-
|
10.724
|
17.817
|
4.608
|
16.217
|
19.911
|
Nettoactief per aandeel
2 |
7,540
|
8,420
|
-
|
8,270
|
8,360
|
8,380
|
8,570
|
9,920
|
Cashflow per aandeel
2 |
-
|
0,9500
|
-
|
-
|
0,9200
|
2,650
|
1,310
|
-
|
Capex
1 |
790
|
1.199
|
90,7
|
2.449
|
2.529
|
328
|
49
|
51
|
Capex/omzet
|
77,84%
|
108,77%
|
5,12%
|
100,52%
|
83,25%
|
11,67%
|
2,19%
|
2,01%
|
Datum van publicatie
|
3/03/20
|
3/03/21
|
24/02/22
|
28/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
9,07
BRL Gemiddelde koersdoel
13,15
BRL Spread / Gemiddelde doel +44,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,17% | 1,12 mld. | | +7,32% | 18,64 mld. | | +2,03% | 15,42 mld. | | -2,49% | 2,47 mld. | | +16,10% | 2,32 mld. | | -12,44% | 2,22 mld. | | +3,75% | 1,44 mld. | | -6,75% | 1,27 mld. | | +5,03% | 1,21 mld. | | 0,00% | 1,21 mld. |
windenergie voorzieningen
|