Beurs gesloten -
Sao Paulo
22:07:58 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,73
BRL
|
-0,53%
|
|
-0,32%
|
-0,48%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.620
|
5.142
|
8.547
|
9.683
|
8.096
|
8.244
|
-
|
-
|
Bedrijfswaarde
1 |
6.124
|
5.955
|
10.995
|
11.901
|
10.876
|
11.896
|
12.409
|
13.092
|
K/w-verhouding
|
15
x
|
10,6
x
|
8,06
x
|
7,76
x
|
9,12
x
|
9,45
x
|
7,63
x
|
8,07
x
|
Dividendrendement
|
3,12%
|
4,51%
|
5,93%
|
6,28%
|
-
|
6,22%
|
4,69%
|
6,52%
|
Marktkapitalisatie/omzet
|
1,52
x
|
1,33
x
|
1,35
x
|
1,01
x
|
1,12
x
|
1,1
x
|
1,09
x
|
1,09
x
|
Bedrijfswaarde/omzet
|
2,01
x
|
1,54
x
|
1,74
x
|
1,24
x
|
1,5
x
|
1,58
x
|
1,63
x
|
1,73
x
|
Bedrijfswaarde/EBITDA
|
7,7
x
|
6,2
x
|
6,52
x
|
3,91
x
|
4,02
x
|
5,01
x
|
4,71
x
|
5,38
x
|
Bedrijfswaarde/FCF
|
20,6
x
|
10
x
|
317
x
|
7,71
x
|
8,13
x
|
15
x
|
21
x
|
21,4
x
|
FCF Yield
|
4,85%
|
9,99%
|
0,32%
|
13%
|
12,3%
|
6,66%
|
4,76%
|
4,67%
|
Price to Book
|
1,67
x
|
1,75
x
|
2,41
x
|
2,14
x
|
1,68
x
|
1,48
x
|
1,46
x
|
1,3
x
|
Aantal aandelen (in duizenden)
|
450.835
|
453.323
|
459.320
|
454.095
|
430.194
|
440.146
|
-
|
-
|
Referentieprijs
2 |
10,25
|
11,34
|
18,61
|
21,32
|
18,82
|
18,73
|
18,73
|
18,73
|
Datum van publicatie
|
11/03/20
|
19/03/21
|
15/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.041
|
3.873
|
6.324
|
9.590
|
7.231
|
7.508
|
7.591
|
7.554
|
EBITDA
1 |
795,5
|
960,3
|
1.685
|
3.047
|
2.709
|
2.374
|
2.633
|
2.432
|
Bedrijfsresultaat (EBIT)
1 |
689,7
|
840,6
|
1.539
|
2.869
|
2.489
|
1.835
|
2.066
|
2.029
|
Operationele Marge
|
22,68%
|
21,7%
|
24,34%
|
29,92%
|
34,42%
|
24,43%
|
27,21%
|
26,86%
|
Resultaat voor belastingen (EBT)
1 |
414,7
|
689,2
|
1.561
|
1.806
|
1.224
|
1.304
|
1.579
|
1.462
|
Nettowinst (verlies)
1 |
311,5
|
488,7
|
1.062
|
1.267
|
895,6
|
861,9
|
1.132
|
1.017
|
Nettomarge
|
10,24%
|
12,62%
|
16,79%
|
13,22%
|
12,39%
|
11,48%
|
14,91%
|
13,46%
|
WPA
2 |
0,6838
|
1,074
|
2,307
|
2,749
|
2,063
|
1,981
|
2,456
|
2,322
|
Free Cash Flow
1 |
297
|
594,7
|
34,69
|
1.543
|
1.338
|
792
|
591
|
611
|
FCF-marge
|
9,77%
|
15,36%
|
0,55%
|
16,09%
|
18,5%
|
10,55%
|
7,79%
|
8,09%
|
Kasstroomconversie (ebitda)
|
37,33%
|
61,93%
|
2,06%
|
50,63%
|
49,39%
|
33,36%
|
22,45%
|
25,12%
|
Kasstroomconversie (nettowinst)
|
95,34%
|
121,7%
|
3,27%
|
121,72%
|
149,36%
|
91,89%
|
52,21%
|
60,11%
|
Dividend per aandeel
2 |
0,3198
|
0,5112
|
1,103
|
1,340
|
-
|
1,165
|
0,8790
|
1,222
|
Datum van publicatie
|
11/03/20
|
19/03/21
|
15/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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 |
1.143
|
-
|
1.665
|
1.353
|
2.322
|
2.093
|
2.130
|
1.648
|
1.919
|
2.285
|
2.100
|
1.616
|
1.724
|
1.845
|
EBITDA
1 |
330,6
|
-
|
820,3
|
377,8
|
589,6
|
933,6
|
569,7
|
491,9
|
673,4
|
717,7
|
637
|
520,7
|
618,9
|
645
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
536,9
|
885,3
|
517,8
|
434,5
|
611,2
|
698,7
|
582,4
|
458,8
|
550,3
|
581
|
Operationele Marge
|
-
|
-
|
-
|
-
|
23,12%
|
42,3%
|
24,31%
|
26,37%
|
31,86%
|
30,58%
|
27,74%
|
28,39%
|
31,91%
|
31,5%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
110
|
825,5
|
471,4
|
224
|
-297
|
491,9
|
387
|
232,6
|
368
|
393,5
|
Nettowinst (verlies)
1 |
-
|
745,1
|
-
|
-
|
112,1
|
538,9
|
334,2
|
164,8
|
-142,3
|
304,5
|
254,9
|
160,2
|
269,4
|
243,6
|
Nettomarge
|
-
|
-
|
-
|
-
|
4,83%
|
25,75%
|
15,69%
|
10%
|
-7,42%
|
13,33%
|
12,14%
|
9,91%
|
15,62%
|
13,2%
|
WPA
2 |
-
|
162.108
|
-
|
-
|
0,2277
|
1,299
|
0,8054
|
0,3281
|
-0,3694
|
0,6918
|
0,5791
|
0,3639
|
0,6120
|
0,5535
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3912
|
0,3078
|
0,1850
|
0,2926
|
0,3129
|
Datum van publicatie
|
11/11/21
|
11/05/22
|
10/08/22
|
4/11/22
|
8/03/23
|
15/05/23
|
9/08/23
|
8/11/23
|
6/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.504
|
813
|
2.448
|
2.218
|
2.780
|
3.652
|
4.165
|
4.848
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,89
x
|
0,8469
x
|
1,453
x
|
0,7281
x
|
1,026
x
|
1,538
x
|
1,582
x
|
1,993
x
|
Free Cash Flow
1 |
297
|
595
|
34,7
|
1.543
|
1.338
|
792
|
591
|
611
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
16,6%
|
32,9%
|
31,2%
|
18,8%
|
16,9%
|
17,4%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
4,9%
|
-
|
9,9%
|
11,2%
|
5,83%
|
7,2%
|
8,47%
|
6,4%
|
Totale activa
1 |
6.357
|
-
|
10.728
|
11.341
|
15.362
|
11.971
|
13.371
|
15.883
|
Nettoactief per aandeel
2 |
6,150
|
6,480
|
7,710
|
9,970
|
11,20
|
12,70
|
12,90
|
14,50
|
Cashflow per aandeel
2 |
1,170
|
1,730
|
0,9500
|
4,320
|
4,270
|
3,150
|
2,840
|
-
|
Capex
1 |
235
|
190
|
400
|
449
|
515
|
706
|
687
|
763
|
Capex/omzet
|
7,73%
|
4,91%
|
6,33%
|
4,68%
|
7,12%
|
9,4%
|
9,05%
|
10,1%
|
Datum van publicatie
|
11/03/20
|
19/03/21
|
15/03/22
|
8/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,73
BRL Gemiddelde koersdoel
24,05
BRL Spread / Gemiddelde doel +28,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,48% | 1,61 mld. | | +12,78% | 3,29 mld. | | -95,58% | 1,61 mld. | | -2,37% | 1,25 mld. | | -2,40% | 1,22 mld. | | -.--% | 1,22 mld. | | -11,54% | 1,21 mld. | | -10,44% | 1,2 mld. | | 0,00% | 1,19 mld. | | -0,90% | 1,16 mld. |
Visserij en landbouw - Andere
|