Beurs gesloten -
Sao Paulo
22:07:56 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,59
BRL
|
+1,81%
|
|
+1,24%
|
+3,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.032
|
25.781
|
24.341
|
17.337
|
25.375
|
25.217
|
-
|
-
|
Bedrijfswaarde
1 |
35.032
|
25.781
|
24.341
|
30.583
|
34.227
|
34.140
|
32.634
|
30.653
|
K/w-verhouding
|
15,8
x
|
6,61
x
|
9,9
x
|
11,3
x
|
-
|
10,2
x
|
9,54
x
|
7,99
x
|
Dividendrendement
|
3,03%
|
8,94%
|
2,72%
|
-
|
-
|
5,77%
|
6,57%
|
8,21%
|
Marktkapitalisatie/omzet
|
0,37
x
|
0,32
x
|
0,19
x
|
0,1
x
|
0,16
x
|
0,15
x
|
0,15
x
|
0,15
x
|
Bedrijfswaarde/omzet
|
0,37
x
|
0,32
x
|
0,19
x
|
0,17
x
|
0,21
x
|
0,2
x
|
0,2
x
|
0,18
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
6,77
x
|
4,88
x
|
5,81
x
|
5,47
x
|
6,29
x
|
5,65
x
|
4,9
x
|
Bedrijfswaarde/FCF
|
15,4
x
|
20,8
x
|
14,4
x
|
57,1
x
|
6,22
x
|
9,9
x
|
8,76
x
|
8,06
x
|
FCF Yield
|
6,47%
|
4,8%
|
6,95%
|
1,75%
|
16,1%
|
10,1%
|
11,4%
|
12,4%
|
Price to Book
|
4
x
|
2,11
x
|
1,96
x
|
1,37
x
|
1,62
x
|
1,62
x
|
1,49
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
1.165.000
|
1.165.000
|
1.137.430
|
1.114.904
|
1.114.904
|
1.068.960
|
-
|
-
|
Referentieprijs
2 |
30,07
|
22,13
|
21,40
|
15,55
|
22,76
|
23,59
|
23,59
|
23,59
|
Datum van publicatie
|
12/03/20
|
9/03/21
|
22/03/22
|
21/03/23
|
4/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
94.985
|
81.501
|
130.121
|
181.446
|
162.947
|
170.267
|
166.240
|
172.568
|
EBITDA
1 |
3.105
|
3.811
|
4.983
|
5.263
|
6.259
|
5.427
|
5.773
|
6.259
|
Bedrijfsresultaat (EBIT)
1 |
1.351
|
3.274
|
2.494
|
3.965
|
7.579
|
4.599
|
4.845
|
5.369
|
Operationele Marge
|
1,42%
|
4,02%
|
1,92%
|
2,19%
|
4,65%
|
2,7%
|
2,91%
|
3,11%
|
Resultaat voor belastingen (EBT)
1 |
3.303
|
4.830
|
3.174
|
1.930
|
6.459
|
3.566
|
3.994
|
4.934
|
Nettowinst (verlies)
1 |
2.211
|
3.905
|
2.497
|
1.537
|
4.766
|
3.216
|
3.078
|
3.402
|
Nettomarge
|
2,33%
|
4,79%
|
1,92%
|
0,85%
|
2,92%
|
1,89%
|
1,85%
|
1,97%
|
WPA
2 |
1,900
|
3,350
|
2,162
|
1,371
|
-
|
2,318
|
2,472
|
2,951
|
Free Cash Flow
1 |
2.268
|
1.237
|
1.692
|
536
|
5.505
|
3.449
|
3.724
|
3.802
|
FCF-marge
|
2,39%
|
1,52%
|
1,3%
|
0,3%
|
3,38%
|
2,03%
|
2,24%
|
2,2%
|
Kasstroomconversie (ebitda)
|
73,04%
|
32,46%
|
33,96%
|
10,18%
|
87,95%
|
63,56%
|
64,51%
|
60,75%
|
Kasstroomconversie (nettowinst)
|
102,58%
|
31,68%
|
67,76%
|
34,87%
|
115,51%
|
107,26%
|
120,99%
|
111,78%
|
Dividend per aandeel
2 |
0,9100
|
1,979
|
0,5823
|
-
|
-
|
1,362
|
1,549
|
1,936
|
Datum van publicatie
|
12/03/20
|
9/03/21
|
22/03/22
|
21/03/23
|
4/03/24
|
-
|
-
|
-
|
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 |
35.694
|
39.271
|
38.381
|
47.154
|
50.834
|
45.077
|
39.037
|
37.184
|
43.063
|
43.663
|
41.822
|
42.389
|
44.643
|
42.841
|
-
|
EBITDA
1 |
1.185
|
1.598
|
1.107
|
1.612
|
925
|
1.619
|
688
|
910
|
2.333
|
2.328
|
1.333
|
1.359
|
1.503
|
1.473
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.041
|
528
|
974
|
1.477
|
783
|
1.078
|
429
|
550
|
2.194
|
4.468
|
1.106
|
1.136
|
1.284
|
1.249
|
-
|
Operationele Marge
|
2,92%
|
1,34%
|
2,54%
|
3,13%
|
1,54%
|
2,39%
|
1,1%
|
1,48%
|
5,09%
|
10,23%
|
2,64%
|
2,68%
|
2,88%
|
2,92%
|
-
|
Resultaat voor belastingen (EBT)
1 |
451
|
1.362
|
542
|
1.065
|
-300
|
623
|
147
|
183
|
1.670
|
4.459
|
1.063
|
1.031
|
1.163
|
1.147
|
-
|
Nettowinst (verlies)
1 |
598
|
1.025
|
325
|
707
|
-61
|
566
|
81
|
133
|
1.255
|
3.297
|
694,4
|
723,1
|
926
|
915
|
-
|
Nettomarge
|
1,68%
|
2,61%
|
0,85%
|
1,5%
|
-0,12%
|
1,26%
|
0,21%
|
0,36%
|
2,91%
|
7,55%
|
1,66%
|
1,71%
|
2,07%
|
2,14%
|
-
|
WPA
2 |
0,5157
|
0,8968
|
0,2884
|
0,6289
|
-0,0544
|
0,5063
|
0,0723
|
0,1184
|
1,117
|
-
|
0,6869
|
0,6645
|
0,7285
|
0,7184
|
-
|
Dividend per aandeel
2 |
0,2800
|
0,5823
|
-
|
0,1100
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3734
|
0,3859
|
0,4061
|
0,3962
|
0,5200
|
Datum van publicatie
|
15/11/21
|
22/03/22
|
16/05/22
|
15/08/22
|
11/11/22
|
21/03/23
|
12/05/23
|
14/08/23
|
6/11/23
|
4/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
13.246
|
8.852
|
8.923
|
7.417
|
5.437
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
2,517
x
|
1,414
x
|
1,644
x
|
1,285
x
|
0,8686
x
|
Free Cash Flow
1 |
2.268
|
1.237
|
1.692
|
536
|
5.505
|
3.449
|
3.724
|
3.802
|
ROE (netto-inkomsten/eigen vermogen)
|
24%
|
37,2%
|
20,4%
|
12,3%
|
33,6%
|
16,2%
|
16,5%
|
17,1%
|
ROA (netto-inkomsten/totale activa)
|
8,63%
|
14,4%
|
8,03%
|
4,1%
|
11,3%
|
7,79%
|
6,98%
|
7,26%
|
Totale activa
1 |
25.605
|
27.096
|
31.106
|
37.497
|
42.296
|
41.266
|
44.119
|
46.835
|
Nettoactief per aandeel
2 |
7,520
|
10,50
|
10,90
|
11,30
|
14,00
|
14,60
|
15,80
|
17,00
|
Cashflow per aandeel
2 |
2,490
|
1,560
|
1,970
|
1,130
|
5,560
|
3,690
|
4,730
|
4,390
|
Capex
1 |
631
|
619
|
584
|
727
|
742
|
707
|
807
|
971
|
Capex/omzet
|
0,66%
|
0,76%
|
0,45%
|
0,4%
|
0,46%
|
0,41%
|
0,49%
|
0,56%
|
Datum van publicatie
|
12/03/20
|
9/03/21
|
22/03/22
|
21/03/23
|
4/03/24
|
-
|
-
|
-
|
Laatste slotkoers
23,59
BRL Gemiddelde koersdoel
29,56
BRL Spread / Gemiddelde doel +25,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,65% | 4,92 mld. | | -0,36% | 54,63 mld. | | +18,17% | 8,77 mld. | | -0,04% | 5,63 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. |
Benzinestations
|