Beurs gesloten -
Sao Paulo
22:07:49 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,5
BRL
|
-0,41%
|
|
-0,26%
|
-0,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.672
|
25.834
|
15.854
|
13.732
|
28.882
|
28.877
|
-
|
-
|
Bedrijfswaarde
1 |
36.353
|
37.349
|
27.545
|
13.732
|
35.003
|
34.806
|
33.543
|
33.245
|
K/w-verhouding
|
74,5
x
|
29
x
|
18,6
x
|
7,69
x
|
11,9
x
|
13,2
x
|
11,9
x
|
11,2
x
|
Dividendrendement
|
1,73%
|
1,85%
|
2,54%
|
-
|
2,45%
|
3,24%
|
4,15%
|
3,95%
|
Marktkapitalisatie/omzet
|
0,31
x
|
0,32
x
|
0,13
x
|
0,09
x
|
0,23
x
|
0,22
x
|
0,21
x
|
0,21
x
|
Bedrijfswaarde/omzet
|
0,41
x
|
0,46
x
|
0,23
x
|
0,09
x
|
0,28
x
|
0,26
x
|
0,25
x
|
0,24
x
|
Bedrijfswaarde/EBITDA
|
10,5
x
|
11,3
x
|
6,79
x
|
3,44
x
|
6,23
x
|
6,13
x
|
5,76
x
|
5,44
x
|
Bedrijfswaarde/FCF
|
14,1
x
|
17,2
x
|
20,9
x
|
17,2
x
|
13,7
x
|
8,35
x
|
16,2
x
|
13,5
x
|
FCF Yield
|
7,08%
|
5,82%
|
4,79%
|
5,81%
|
7,32%
|
12%
|
6,19%
|
7,39%
|
Price to Book
|
2,93
x
|
2,72
x
|
1,58
x
|
-
|
2,19
x
|
2,03
x
|
1,88
x
|
1,75
x
|
Aantal aandelen (in duizenden)
|
1.086.030
|
1.088.225
|
1.090.368
|
1.089.010
|
1.089.478
|
1.089.693
|
-
|
-
|
Referentieprijs
2 |
25,48
|
23,74
|
14,54
|
12,61
|
26,51
|
26,50
|
26,50
|
26,50
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
24/02/22
|
15/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
89.298
|
81.241
|
118.799
|
146.902
|
126.049
|
132.469
|
134.330
|
137.240
|
EBITDA
1 |
3.473
|
3.311
|
4.055
|
3.987
|
5.615
|
5.678
|
5.827
|
6.106
|
Bedrijfsresultaat (EBIT)
1 |
2.328
|
2.044
|
2.678
|
3.255
|
3.861
|
4.004
|
3.996
|
4.149
|
Operationele Marge
|
2,61%
|
2,52%
|
2,25%
|
2,22%
|
3,06%
|
3,02%
|
2,98%
|
3,02%
|
Resultaat voor belastingen (EBT)
1 |
781,6
|
1.499
|
958,6
|
2.321
|
3.579
|
3.483
|
3.802
|
3.999
|
Nettowinst (verlies)
1 |
373,5
|
893,4
|
850,5
|
1.801
|
2.440
|
2.263
|
2.468
|
2.620
|
Nettomarge
|
0,42%
|
1,1%
|
0,72%
|
1,23%
|
1,94%
|
1,71%
|
1,84%
|
1,91%
|
WPA
2 |
0,3422
|
0,8200
|
0,7800
|
1,639
|
2,230
|
2,010
|
2,224
|
2,359
|
Free Cash Flow
1 |
2.575
|
2.172
|
1.320
|
797,9
|
2.563
|
4.169
|
2.076
|
2.456
|
FCF-marge
|
2,88%
|
2,67%
|
1,11%
|
0,54%
|
2,03%
|
3,15%
|
1,55%
|
1,79%
|
Kasstroomconversie (ebitda)
|
74,13%
|
65,61%
|
32,55%
|
20,01%
|
45,64%
|
73,42%
|
35,63%
|
40,22%
|
Kasstroomconversie (nettowinst)
|
689,29%
|
243,16%
|
155,21%
|
44,3%
|
105,03%
|
184,25%
|
84,14%
|
93,74%
|
Dividend per aandeel
2 |
0,4400
|
0,4400
|
0,3700
|
-
|
0,6500
|
0,8594
|
1,100
|
1,047
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
24/02/22
|
15/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
31.911
|
34.411
|
34.036
|
37.425
|
39.484
|
35.957
|
30.552
|
29.593
|
32.484
|
33.421
|
30.335
|
30.890
|
33.317
|
33.395
|
-
|
EBITDA
1 |
1.017
|
1.144
|
1.225
|
1.119
|
838,4
|
750,1
|
1.023
|
964,2
|
2.001
|
1.666
|
1.371
|
1.414
|
1.502
|
1.530
|
-
|
Bedrijfsresultaat (EBIT)
1 |
573,4
|
780,9
|
772,8
|
714
|
449
|
568,2
|
754,1
|
684,9
|
1.569
|
1.186
|
971,7
|
980,2
|
1.109
|
1.093
|
-
|
Operationele Marge
|
1,8%
|
2,27%
|
2,27%
|
1,91%
|
1,14%
|
1,58%
|
2,47%
|
2,31%
|
4,83%
|
3,55%
|
3,2%
|
3,17%
|
3,33%
|
3,27%
|
-
|
Resultaat voor belastingen (EBT)
1 |
266,3
|
417,3
|
455,1
|
579,7
|
109,7
|
1.177
|
366,2
|
297,9
|
1.278
|
1.637
|
785,1
|
822,5
|
943,4
|
955,1
|
-
|
Nettowinst (verlies)
1 |
369,2
|
380,2
|
452,3
|
452,9
|
73,1
|
822,6
|
262,1
|
213,9
|
864,9
|
1.099
|
513,1
|
541,5
|
622,2
|
629,9
|
-
|
Nettomarge
|
1,16%
|
1,1%
|
1,33%
|
1,21%
|
0,19%
|
2,29%
|
0,86%
|
0,72%
|
2,66%
|
3,29%
|
1,69%
|
1,75%
|
1,87%
|
1,89%
|
-
|
WPA
2 |
0,3400
|
0,3600
|
0,4100
|
0,4200
|
0,0666
|
0,7476
|
0,2372
|
0,1937
|
0,7832
|
1,000
|
0,4491
|
0,4504
|
0,5426
|
0,5449
|
0,4300
|
Dividend per aandeel
2 |
-
|
0,1700
|
-
|
-
|
0,3506
|
-
|
-
|
0,2500
|
-
|
0,4000
|
0,1713
|
0,2414
|
0,1097
|
0,2803
|
-
|
Datum van publicatie
|
3/11/21
|
24/02/22
|
11/05/22
|
3/08/22
|
9/11/22
|
15/02/23
|
3/05/23
|
9/08/23
|
8/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.681
|
11.515
|
11.691
|
-
|
6.121
|
5.929
|
4.666
|
4.368
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,499
x
|
3,478
x
|
2,883
x
|
-
|
1,09
x
|
1,044
x
|
0,8007
x
|
0,7154
x
|
Free Cash Flow
1 |
2.575
|
2.172
|
1.320
|
798
|
2.563
|
4.169
|
2.076
|
2.456
|
ROE (netto-inkomsten/eigen vermogen)
|
3,95%
|
9,41%
|
8,68%
|
-
|
19,4%
|
15,4%
|
15,6%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
1,21%
|
2,65%
|
2,26%
|
-
|
6,53%
|
4,65%
|
4,87%
|
5,3%
|
Totale activa
1 |
30.844
|
33.726
|
37.633
|
-
|
37.347
|
48.648
|
50.679
|
49.389
|
Nettoactief per aandeel
2 |
8,710
|
8,740
|
9,230
|
-
|
12,10
|
13,00
|
14,10
|
15,20
|
Cashflow per aandeel
2 |
2,680
|
2,880
|
2,360
|
1,820
|
3,480
|
2,660
|
3,550
|
3,630
|
Capex
1 |
1.020
|
966
|
1.266
|
1.207
|
1.287
|
2.225
|
1.929
|
1.918
|
Capex/omzet
|
1,14%
|
1,19%
|
1,07%
|
0,82%
|
1,02%
|
1,68%
|
1,44%
|
1,4%
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
24/02/22
|
15/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
26,5
BRL Gemiddelde koersdoel
28,43
BRL Spread / Gemiddelde doel +7,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,04% | 5,63 mld. | | +18,17% | 8,77 mld. | | +3,65% | 4,92 mld. | | -6,43% | 3,32 mld. | | +12,65% | 1,34 mld. | | -5,55% | 629 mln. | | +16,83% | 611 mln. | | -44,85% | 527 mln. | | -35,15% | 394 mln. | | -1,14% | 390 mln. |
Benzinestations
|