Beurs gesloten -
Sao Paulo
22:07:40 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,08
BRL
|
-2,80%
|
|
-0,07%
|
-16,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.308
|
16.306
|
17.415
|
16.730
|
20.342
|
16.955
|
-
|
-
|
Bedrijfswaarde
1 |
11.196
|
15.424
|
16.001
|
15.754
|
18.957
|
15.349
|
14.936
|
13.440
|
K/w-verhouding
|
56,1
x
|
56
x
|
45,7
x
|
34,1
x
|
28,1
x
|
23,2
x
|
18,3
x
|
15,4
x
|
Dividendrendement
|
0,85%
|
0,91%
|
0,73%
|
1,12%
|
-
|
1,74%
|
2,17%
|
2,97%
|
Marktkapitalisatie/omzet
|
5,39
x
|
6,28
x
|
5,34
x
|
3,98
x
|
4,52
x
|
3,16
x
|
2,74
x
|
2,37
x
|
Bedrijfswaarde/omzet
|
4,91
x
|
5,94
x
|
4,91
x
|
3,75
x
|
4,22
x
|
2,86
x
|
2,42
x
|
1,88
x
|
Bedrijfswaarde/EBITDA
|
23,8
x
|
26,1
x
|
20,5
x
|
16,4
x
|
17,4
x
|
12
x
|
9,86
x
|
7,41
x
|
Bedrijfswaarde/FCF
|
39,3
x
|
53,8
x
|
64,4
x
|
21,5
x
|
28,1
x
|
22
x
|
18,3
x
|
-
|
FCF Yield
|
2,54%
|
1,86%
|
1,55%
|
4,66%
|
3,56%
|
4,55%
|
5,46%
|
-
|
Price to Book
|
4,97
x
|
6,26
x
|
4,11
x
|
3,88
x
|
4,31
x
|
3,1
x
|
2,71
x
|
2,77
x
|
Aantal aandelen (in duizenden)
|
572.038
|
567.757
|
608.078
|
605.736
|
603.800
|
603.806
|
-
|
-
|
Referentieprijs
2 |
21,52
|
28,72
|
28,64
|
27,62
|
33,69
|
28,08
|
28,08
|
28,08
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
16/02/22
|
14/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.282
|
2.596
|
3.259
|
4.205
|
4.497
|
5.364
|
6.182
|
7.149
|
EBITDA
1 |
469,7
|
590
|
782
|
959,6
|
1.090
|
1.274
|
1.515
|
1.815
|
Bedrijfsresultaat (EBIT)
1 |
325,5
|
393,8
|
520,8
|
723,4
|
807,1
|
949,6
|
1.149
|
1.414
|
Operationele Marge
|
14,26%
|
15,17%
|
15,98%
|
17,2%
|
17,95%
|
17,7%
|
18,59%
|
19,78%
|
Resultaat voor belastingen (EBT)
1 |
324
|
382,1
|
463,7
|
661,6
|
683,3
|
962,2
|
1.247
|
1.586
|
Nettowinst (verlies)
1 |
209,8
|
295
|
368,5
|
498,1
|
734,8
|
722,2
|
871
|
1.103
|
Nettomarge
|
9,19%
|
11,36%
|
11,31%
|
11,85%
|
16,34%
|
13,46%
|
14,09%
|
15,43%
|
WPA
2 |
0,3835
|
0,5130
|
0,6270
|
0,8092
|
1,198
|
1,209
|
1,531
|
1,824
|
Free Cash Flow
1 |
284,9
|
286,7
|
248,3
|
734,4
|
674,9
|
698
|
816
|
-
|
FCF-marge
|
12,48%
|
11,04%
|
7,62%
|
17,47%
|
15,01%
|
13,01%
|
13,2%
|
-
|
Kasstroomconversie (ebitda)
|
60,65%
|
48,59%
|
31,76%
|
76,54%
|
61,92%
|
54,79%
|
53,86%
|
-
|
Kasstroomconversie (nettowinst)
|
135,81%
|
97,2%
|
67,39%
|
147,44%
|
91,85%
|
96,65%
|
93,69%
|
-
|
Dividend per aandeel
2 |
0,1833
|
0,2600
|
0,2100
|
0,3100
|
-
|
0,4876
|
0,6092
|
0,8351
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
16/02/22
|
14/02/23
|
7/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
854,5
|
920,7
|
981,1
|
914,6
|
974,8
|
1.417
|
1.164
|
1.088
|
1.153
|
1.192
|
1.249
|
1.283
|
1.328
|
1.375
|
1.487
|
EBITDA
1 |
192
|
217
|
223,3
|
220,6
|
240
|
275,7
|
281
|
256,2
|
294,9
|
258,3
|
293,9
|
302,6
|
317,9
|
295,4
|
381,7
|
Bedrijfsresultaat (EBIT)
1 |
119,3
|
146,2
|
151,5
|
161,2
|
180,4
|
214,4
|
218,8
|
180,4
|
223,4
|
185
|
219,4
|
227,9
|
247,1
|
222
|
294,7
|
Operationele Marge
|
13,96%
|
15,88%
|
15,44%
|
17,63%
|
18,5%
|
15,13%
|
18,8%
|
16,58%
|
19,37%
|
15,53%
|
17,56%
|
17,77%
|
18,6%
|
16,14%
|
19,81%
|
Resultaat voor belastingen (EBT)
1 |
87,01
|
142
|
122,5
|
188,6
|
177,9
|
161,4
|
161,8
|
165,2
|
214,5
|
135,3
|
228
|
206,7
|
248,6
|
223,6
|
317
|
Nettowinst (verlies)
1 |
88,92
|
120,3
|
79,46
|
122,4
|
148,8
|
147,4
|
94,12
|
95,4
|
427,7
|
117,6
|
160,3
|
159,9
|
197,6
|
178,9
|
202,5
|
Nettomarge
|
10,41%
|
13,06%
|
8,1%
|
13,38%
|
15,27%
|
10,41%
|
8,09%
|
8,77%
|
37,08%
|
9,87%
|
12,83%
|
12,46%
|
14,87%
|
13,01%
|
13,62%
|
WPA
2 |
0,1540
|
0,1962
|
0,1289
|
0,1983
|
0,2422
|
0,2397
|
0,1534
|
0,1558
|
0,6973
|
0,1918
|
0,2710
|
0,2626
|
0,3238
|
0,2934
|
0,3282
|
Dividend per aandeel
2 |
-
|
0,1210
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1598
|
0,3353
|
-
|
Datum van publicatie
|
10/11/21
|
16/02/22
|
4/05/22
|
3/08/22
|
8/11/22
|
14/02/23
|
8/05/23
|
8/08/23
|
7/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.113
|
882
|
1.414
|
976
|
1.385
|
1.606
|
2.019
|
3.515
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
285
|
287
|
248
|
734
|
675
|
698
|
816
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
11,6%
|
10,8%
|
11%
|
16,3%
|
13,8%
|
16,2%
|
18,5%
|
ROA (netto-inkomsten/totale activa)
|
8,57%
|
6,79%
|
4,88%
|
4,85%
|
7,56%
|
8,54%
|
9,48%
|
-
|
Totale activa
1 |
2.449
|
4.341
|
7.546
|
10.281
|
9.722
|
8.454
|
9.184
|
-
|
Nettoactief per aandeel
2 |
4,330
|
4,590
|
6,960
|
7,110
|
7,820
|
9,040
|
10,40
|
10,10
|
Cashflow per aandeel
2 |
0,6300
|
0,6500
|
0,7200
|
1,490
|
1,550
|
0,2100
|
-
|
-
|
Capex
1 |
60,4
|
85
|
176
|
181
|
277
|
308
|
293
|
304
|
Capex/omzet
|
2,65%
|
3,28%
|
5,41%
|
4,31%
|
6,16%
|
5,75%
|
4,74%
|
4,25%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
16/02/22
|
14/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
28,08
BRL Gemiddelde koersdoel
36,48
BRL Spread / Gemiddelde doel +29,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,65% | 3,31 mld. | | +11,17% | 322 mld. | | +24,75% | 216 mld. | | +2,41% | 149 mld. | | +10,65% | 56,27 mld. | | +8,71% | 32,13 mld. | | -4,57% | 27,45 mld. | | +103,03% | 22,62 mld. | | +20,22% | 19,55 mld. | | +13,06% | 14,69 mld. |
Ondernemingssoftware
|