Beurs gesloten -
Sao Paulo
15:20:27 24-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
230
BRL
|
-0,00%
|
|
-0,00%
|
+35,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.750
|
24.332
|
31.639
|
40.083
|
42.371
|
51.797
|
-
|
-
|
Bedrijfswaarde
1 |
50.749
|
46.534
|
53.634
|
62.835
|
66.659
|
78.454
|
78.284
|
77.850
|
K/w-verhouding
|
33,4
x
|
118
x
|
21
x
|
19,7
x
|
13,4
x
|
23,4
x
|
20,5
x
|
18,8
x
|
Dividendrendement
|
6,41%
|
7,98%
|
6,3%
|
5,17%
|
-
|
4,49%
|
4,73%
|
4,98%
|
Marktkapitalisatie/omzet
|
3,51
x
|
3,15
x
|
2,98
x
|
3,66
x
|
3,88
x
|
4,9
x
|
4,47
x
|
4,12
x
|
Bedrijfswaarde/omzet
|
6,19
x
|
6,03
x
|
5,05
x
|
5,73
x
|
6,11
x
|
7,42
x
|
6,76
x
|
6,19
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
9,12
x
|
9,52
x
|
9,79
x
|
9,83
x
|
11,1
x
|
10,4
x
|
9,82
x
|
Bedrijfswaarde/FCF
|
41,7
x
|
21
x
|
19,8
x
|
23,8
x
|
19,5
x
|
32,8
x
|
25
x
|
21,4
x
|
FCF Yield
|
2,4%
|
4,77%
|
5,05%
|
4,2%
|
5,13%
|
3,05%
|
4%
|
4,67%
|
Price to Book
|
2,15
x
|
2,07
x
|
2,78
x
|
3,49
x
|
3,43
x
|
4,21
x
|
4,17
x
|
4,07
x
|
Aantal aandelen (in duizenden)
|
1.212.049
|
1.213.586
|
1.215.030
|
1.218.340
|
1.216.499
|
1.218.754
|
-
|
-
|
Referentieprijs
2 |
23,72
|
20,05
|
26,04
|
32,90
|
34,83
|
42,50
|
42,50
|
42,50
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.201
|
7.719
|
10.627
|
10.965
|
10.907
|
10.575
|
11.579
|
12.576
|
EBITDA
1 |
5.015
|
5.105
|
5.635
|
6.418
|
6.779
|
7.037
|
7.520
|
7.931
|
Bedrijfsresultaat (EBIT)
1 |
1.921
|
2.202
|
2.631
|
3.018
|
4.311
|
3.807
|
4.234
|
4.542
|
Operationele Marge
|
23,42%
|
28,53%
|
24,76%
|
27,52%
|
39,53%
|
36%
|
36,57%
|
36,12%
|
Resultaat voor belastingen (EBT)
1 |
1.064
|
277
|
2.073
|
2.542
|
4.405
|
3.032
|
3.482
|
3.892
|
Nettowinst (verlies)
1 |
862
|
208
|
1.514
|
2.046
|
3.176
|
2.245
|
2.589
|
2.877
|
Nettomarge
|
10,51%
|
2,69%
|
14,25%
|
18,66%
|
29,12%
|
21,23%
|
22,36%
|
22,87%
|
WPA
2 |
0,7100
|
0,1700
|
1,240
|
1,670
|
2,600
|
1,816
|
2,072
|
2,263
|
Free Cash Flow
1 |
1.217
|
2.221
|
2.706
|
2.636
|
3.422
|
2.392
|
3.135
|
3.633
|
FCF-marge
|
14,84%
|
28,77%
|
25,46%
|
24,04%
|
31,37%
|
22,62%
|
27,07%
|
28,89%
|
Kasstroomconversie (ebitda)
|
24,27%
|
43,51%
|
48,02%
|
41,07%
|
50,48%
|
33,99%
|
41,69%
|
45,81%
|
Kasstroomconversie (nettowinst)
|
141,18%
|
1.067,79%
|
178,73%
|
128,84%
|
107,75%
|
106,55%
|
121,07%
|
126,28%
|
Dividend per aandeel
2 |
1,520
|
1,600
|
1,640
|
1,700
|
-
|
1,906
|
2,009
|
2,116
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.257
|
2.524
|
2.490
|
3.021
|
2.930
|
3.081
|
2.483
|
2.559
|
2.784
|
2.771
|
2.396
|
2.448
|
2.614
|
2.996
|
2.819
|
EBITDA
1 |
1.483
|
1.511
|
1.415
|
1.637
|
1.774
|
1.795
|
1.611
|
1.652
|
1.721
|
1.934
|
1.666
|
1.697
|
1.787
|
1.862
|
1.830
|
Bedrijfsresultaat (EBIT)
1 |
937
|
654
|
472
|
820
|
1.072
|
1.360
|
870
|
994
|
1.087
|
1.012
|
821,7
|
855,2
|
943,8
|
1.029
|
964,8
|
Operationele Marge
|
28,77%
|
25,91%
|
18,96%
|
27,14%
|
36,59%
|
44,14%
|
35,04%
|
38,84%
|
39,04%
|
36,52%
|
34,29%
|
34,94%
|
36,1%
|
34,35%
|
34,22%
|
Resultaat voor belastingen (EBT)
1 |
830
|
510
|
362
|
717
|
953
|
1.241
|
756
|
861
|
1.547
|
855
|
670,4
|
715,8
|
791,3
|
897,4
|
837,3
|
Nettowinst (verlies)
1 |
621
|
379
|
400
|
599
|
668
|
926
|
460
|
653
|
1.146
|
631
|
498,5
|
538,1
|
593,2
|
652,5
|
604,7
|
Nettomarge
|
19,07%
|
15,02%
|
16,06%
|
19,83%
|
22,8%
|
30,06%
|
18,53%
|
25,52%
|
41,16%
|
22,77%
|
20,8%
|
21,99%
|
22,69%
|
21,78%
|
21,45%
|
WPA
2 |
0,5100
|
0,3100
|
0,3300
|
0,4900
|
0,5500
|
0,7600
|
0,3800
|
0,5400
|
0,9400
|
0,5200
|
0,3981
|
0,4124
|
0,4729
|
0,5412
|
0,4768
|
Dividend per aandeel
2 |
0,4100
|
0,4250
|
0,4250
|
0,4250
|
0,4250
|
0,4475
|
0,4475
|
-
|
-
|
-
|
0,4762
|
0,4762
|
0,4796
|
0,5023
|
0,5023
|
Datum van publicatie
|
21/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
20/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
14/02/24
|
6/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.999
|
22.202
|
21.995
|
22.752
|
24.288
|
26.657
|
26.487
|
26.053
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,387
x
|
4,349
x
|
3,903
x
|
3,545
x
|
3,583
x
|
3,788
x
|
3,522
x
|
3,285
x
|
Free Cash Flow
1 |
1.217
|
2.221
|
2.706
|
2.636
|
3.422
|
2.392
|
3.135
|
3.633
|
ROE (netto-inkomsten/eigen vermogen)
|
6,15%
|
1,66%
|
14,3%
|
17,9%
|
26,6%
|
17,9%
|
20,2%
|
22,3%
|
ROA (netto-inkomsten/totale activa)
|
1,85%
|
2,96%
|
3,61%
|
4,27%
|
6,29%
|
4,6%
|
5%
|
5,5%
|
Totale activa
1 |
46.480
|
7.039
|
41.903
|
47.953
|
50.493
|
48.797
|
51.786
|
52.303
|
Nettoactief per aandeel
2 |
11,00
|
9,690
|
9,380
|
9,430
|
10,20
|
10,10
|
10,20
|
10,50
|
Cashflow per aandeel
2 |
3,040
|
2,880
|
3,240
|
4,000
|
4,950
|
4,420
|
4,730
|
4,750
|
Capex
1 |
2.109
|
1.239
|
1.239
|
2.253
|
2.633
|
2.758
|
2.629
|
2.474
|
Capex/omzet
|
25,72%
|
16,05%
|
11,66%
|
20,55%
|
24,14%
|
26,08%
|
22,7%
|
19,67%
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
21/02/22
|
20/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
42,5
USD Gemiddelde koersdoel
42,15
USD Spread / Gemiddelde doel -0,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,03% | 75,88 mld. | | +9,98% | 62,93 mld. | | +16,14% | 47,6 mld. | | +12,64% | 44,1 mld. | | +15,99% | 43,54 mld. | | +0,19% | 39,31 mld. | | +48,24% | 28,55 mld. | | -1,37% | 23,77 mld. | | +11,27% | 21,51 mld. |
Olie- en gastransportdiensten - Andere
|