Beurs gesloten -
Sao Paulo
19:18:54 24-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,18
BRL
|
-0,89%
|
|
-0,89%
|
+21,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.058
|
19.653
|
27.547
|
23.273
|
30.164
|
32.888
|
-
|
-
|
Bedrijfswaarde
1 |
21.568
|
21.742
|
31.192
|
27.088
|
33.092
|
35.151
|
34.214
|
33.221
|
K/w-verhouding
|
31,1
x
|
33,8
x
|
41,4
x
|
40,6
x
|
32,5
x
|
29
x
|
24,7
x
|
22,3
x
|
Dividendrendement
|
0,86%
|
0,92%
|
0,71%
|
0,91%
|
0,76%
|
0,74%
|
0,78%
|
0,85%
|
Marktkapitalisatie/omzet
|
3,87
x
|
4,05
x
|
4,96
x
|
3,18
x
|
3,88
x
|
4,22
x
|
3,91
x
|
3,67
x
|
Bedrijfswaarde/omzet
|
4,38
x
|
4,48
x
|
5,62
x
|
3,7
x
|
4,25
x
|
4,51
x
|
4,07
x
|
3,71
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
16,4
x
|
21,5
x
|
16,7
x
|
16,5
x
|
15,7
x
|
13,7
x
|
12,4
x
|
Bedrijfswaarde/FCF
|
35,9
x
|
30,7
x
|
55,6
x
|
50,6
x
|
49,8
x
|
31,2
x
|
25,9
x
|
27,8
x
|
FCF Yield
|
2,78%
|
3,26%
|
1,8%
|
1,98%
|
2,01%
|
3,21%
|
3,86%
|
3,6%
|
Price to Book
|
3,42
x
|
3,26
x
|
4,21
x
|
3,36
x
|
4,06
x
|
3,95
x
|
3,52
x
|
3,1
x
|
Aantal aandelen (in duizenden)
|
132.355
|
132.511
|
132.705
|
132.907
|
132.873
|
132.252
|
-
|
-
|
Referentieprijs
2 |
144,0
|
148,3
|
207,6
|
175,1
|
227,0
|
248,7
|
248,7
|
248,7
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.929
|
4.857
|
5.552
|
7.315
|
7.782
|
7.790
|
8.415
|
8.950
|
EBITDA
1 |
1.270
|
1.324
|
1.451
|
1.626
|
2.011
|
2.245
|
2.495
|
2.669
|
Bedrijfsresultaat (EBIT)
1 |
877,5
|
895,7
|
1.011
|
951,4
|
1.427
|
1.642
|
1.860
|
2.005
|
Operationele Marge
|
17,8%
|
18,44%
|
18,21%
|
13,01%
|
18,34%
|
21,08%
|
22,11%
|
22,4%
|
Resultaat voor belastingen (EBT)
1 |
757,7
|
743,8
|
873,8
|
788,1
|
1.245
|
1.488
|
1.727
|
1.954
|
Nettowinst (verlies)
1 |
617,7
|
584,5
|
670,8
|
575,6
|
933,2
|
1.145
|
1.336
|
1.478
|
Nettomarge
|
12,53%
|
12,03%
|
12,08%
|
7,87%
|
11,99%
|
14,7%
|
15,87%
|
16,51%
|
WPA
2 |
4,630
|
4,390
|
5,020
|
4,310
|
6,980
|
8,585
|
10,08
|
11,14
|
Free Cash Flow
1 |
600
|
708,2
|
560,6
|
535,6
|
664,2
|
1.128
|
1.320
|
1.195
|
FCF-marge
|
12,17%
|
14,58%
|
10,1%
|
7,32%
|
8,54%
|
14,48%
|
15,69%
|
13,35%
|
Kasstroomconversie (ebitda)
|
47,25%
|
53,51%
|
38,63%
|
32,95%
|
33,02%
|
50,24%
|
52,91%
|
44,78%
|
Kasstroomconversie (nettowinst)
|
97,15%
|
121,16%
|
83,57%
|
93,05%
|
71,17%
|
98,45%
|
98,85%
|
80,86%
|
Dividend per aandeel
2 |
1,240
|
1,360
|
1,480
|
1,600
|
1,720
|
1,830
|
1,928
|
2,105
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
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 |
1.606
|
1.541
|
1.954
|
2.088
|
1.732
|
1.649
|
2.113
|
2.186
|
1.834
|
1.546
|
2.097
|
2.228
|
1.917
|
1.694
|
2.260
|
EBITDA
1 |
383,4
|
293,9
|
450,2
|
507
|
374,7
|
337,6
|
595,3
|
602,2
|
476,1
|
323,5
|
656,5
|
691,3
|
575,3
|
382,4
|
739,9
|
Bedrijfsresultaat (EBIT)
1 |
211,3
|
147
|
307,6
|
305,4
|
191,5
|
187,2
|
451,1
|
418,9
|
370,1
|
172,9
|
506,4
|
532,7
|
414,9
|
230,7
|
590,6
|
Operationele Marge
|
13,15%
|
9,54%
|
15,74%
|
14,62%
|
11,06%
|
11,35%
|
21,35%
|
19,16%
|
20,18%
|
11,18%
|
24,14%
|
23,91%
|
21,64%
|
13,62%
|
26,13%
|
Resultaat voor belastingen (EBT)
1 |
168,7
|
112,6
|
264,2
|
260,6
|
150,8
|
139,6
|
404,3
|
365,9
|
335,3
|
133,5
|
464,4
|
502,1
|
376,2
|
192,2
|
551,4
|
Nettowinst (verlies)
1 |
138
|
91,8
|
187,3
|
177,1
|
119,4
|
120,7
|
308,6
|
276,5
|
227,5
|
102,7
|
360,2
|
388,6
|
289,8
|
145,2
|
427,8
|
Nettomarge
|
8,59%
|
5,96%
|
9,58%
|
8,48%
|
6,89%
|
7,32%
|
14,6%
|
12,65%
|
12,4%
|
6,64%
|
17,17%
|
17,44%
|
15,12%
|
8,57%
|
18,93%
|
WPA
2 |
1,030
|
0,6900
|
1,400
|
1,330
|
0,8900
|
0,9000
|
2,310
|
2,070
|
1,700
|
0,7700
|
2,704
|
2,917
|
2,180
|
1,088
|
3,210
|
Dividend per aandeel
2 |
0,3700
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4300
|
0,4300
|
-
|
0,4300
|
-
|
0,4500
|
0,4500
|
0,4500
|
0,4600
|
-
|
Datum van publicatie
|
16/02/22
|
4/05/22
|
4/08/22
|
2/11/22
|
16/02/23
|
4/05/23
|
3/08/23
|
26/10/23
|
16/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.510
|
2.090
|
3.645
|
3.814
|
2.929
|
2.262
|
1.326
|
333
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,976
x
|
1,579
x
|
2,512
x
|
2,346
x
|
1,456
x
|
1,008
x
|
0,5313
x
|
0,1246
x
|
Free Cash Flow
1 |
600
|
708
|
561
|
536
|
664
|
1.128
|
1.320
|
1.195
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
10%
|
10,7%
|
10,1%
|
13%
|
14,3%
|
14,5%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
6,03%
|
5,23%
|
5,29%
|
4,89%
|
6,5%
|
7,9%
|
8,37%
|
8,4%
|
Totale activa
1 |
10.240
|
11.167
|
12.685
|
11.769
|
14.357
|
14.499
|
15.957
|
17.605
|
Nettoactief per aandeel
2 |
42,10
|
45,50
|
49,30
|
52,10
|
56,00
|
63,00
|
70,60
|
80,30
|
Cashflow per aandeel
2 |
7,380
|
8,030
|
7,580
|
8,590
|
11,50
|
13,30
|
14,60
|
16,80
|
Capex
1 |
384
|
362
|
451
|
613
|
873
|
650
|
674
|
812
|
Capex/omzet
|
7,79%
|
7,46%
|
8,13%
|
8,37%
|
11,21%
|
8,34%
|
8,01%
|
9,08%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
248,7
USD Gemiddelde koersdoel
289,6
USD Spread / Gemiddelde doel +16,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,72% | 51,29 mld. | | +11,09% | 40,35 mld. | | +8,60% | 33,4 mld. | | +25,09% | 21,74 mld. | | +28,62% | 19,8 mld. | | -11,42% | 9,29 mld. | | -4,81% | 6,42 mld. | | +5,98% | 3,97 mld. | | +2,45% | 3,5 mld. |
Bouwmaterialen - Andere
|