Beurs gesloten -
Sao Paulo
22:07:50 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,22
BRL
|
+1,42%
|
|
+1,74%
|
+6,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
72.700
|
158.883
|
138.384
|
161.589
|
154.846
|
164.537
|
-
|
-
|
Bedrijfswaarde
1 |
71.797
|
156.965
|
136.956
|
160.065
|
150.600
|
159.319
|
158.048
|
158.919
|
K/w-verhouding
|
45
x
|
67,9
x
|
38,6
x
|
38,4
x
|
27
x
|
30,5
x
|
27,1
x
|
22,4
x
|
Dividendrendement
|
1,23%
|
0,79%
|
1,38%
|
1,32%
|
1,76%
|
1,53%
|
1,85%
|
2,02%
|
Marktkapitalisatie/omzet
|
5,45
x
|
9,09
x
|
5,87
x
|
5,4
x
|
4,76
x
|
4,41
x
|
3,87
x
|
3,39
x
|
Bedrijfswaarde/omzet
|
5,38
x
|
8,99
x
|
5,81
x
|
5,35
x
|
4,63
x
|
4,27
x
|
3,71
x
|
3,27
x
|
Bedrijfswaarde/EBITDA
|
32
x
|
48
x
|
29,3
x
|
28,5
x
|
21,2
x
|
21,1
x
|
18,5
x
|
16,1
x
|
Bedrijfswaarde/FCF
|
51,9
x
|
46,6
x
|
864
x
|
85,5
x
|
27,7
x
|
32,9
x
|
35,9
x
|
41,7
x
|
FCF Yield
|
1,93%
|
2,15%
|
0,12%
|
1,17%
|
3,61%
|
3,04%
|
2,79%
|
2,4%
|
Price to Book
|
8,34
x
|
13,7
x
|
10,2
x
|
10,9
x
|
8,93
x
|
8,17
x
|
7,25
x
|
6,06
x
|
Aantal aandelen (in duizenden)
|
4.195.030
|
4.195.480
|
4.196.012
|
4.196.015
|
4.195.234
|
4.195.234
|
-
|
-
|
Referentieprijs
2 |
17,33
|
37,87
|
32,98
|
38,51
|
36,91
|
39,22
|
39,22
|
39,22
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
16/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.347
|
17.470
|
23.563
|
29.905
|
32.504
|
37.332
|
42.557
|
48.606
|
EBITDA
1 |
2.245
|
3.268
|
4.679
|
5.617
|
7.090
|
7.537
|
8.559
|
9.876
|
Bedrijfsresultaat (EBIT)
1 |
1.848
|
2.816
|
4.158
|
5.052
|
6.462
|
6.728
|
7.594
|
8.821
|
Operationele Marge
|
13,84%
|
16,12%
|
17,65%
|
16,89%
|
19,88%
|
18,02%
|
17,84%
|
18,15%
|
Resultaat voor belastingen (EBT)
1 |
1.804
|
2.747
|
4.330
|
5.116
|
6.591
|
6.758
|
8.033
|
9.681
|
Nettowinst (verlies)
1 |
1.615
|
2.341
|
3.586
|
4.208
|
5.732
|
5.462
|
6.206
|
7.426
|
Nettomarge
|
12,1%
|
13,4%
|
15,22%
|
14,07%
|
17,63%
|
14,63%
|
14,58%
|
15,28%
|
WPA
2 |
0,3849
|
0,5580
|
0,8545
|
1,003
|
1,366
|
1,284
|
1,448
|
1,753
|
Free Cash Flow
1 |
1.383
|
3.371
|
158,5
|
1.871
|
5.436
|
4.839
|
4.405
|
3.807
|
FCF-marge
|
10,36%
|
19,3%
|
0,67%
|
6,26%
|
16,72%
|
12,96%
|
10,35%
|
7,83%
|
Kasstroomconversie (ebitda)
|
61,63%
|
103,18%
|
3,39%
|
33,32%
|
76,67%
|
64,2%
|
51,47%
|
38,55%
|
Kasstroomconversie (nettowinst)
|
85,68%
|
144,03%
|
4,42%
|
44,47%
|
94,84%
|
88,6%
|
70,98%
|
51,27%
|
Dividend per aandeel
2 |
0,2126
|
0,2975
|
0,4544
|
0,5100
|
0,6499
|
0,6017
|
0,7249
|
0,7917
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
16/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
6.198
|
6.540
|
6.828
|
7.186
|
7.911
|
7.980
|
7.696
|
8.171
|
8.075
|
8.561
|
8.587
|
9.199
|
9.444
|
9.743
|
-
|
EBITDA
1 |
1.144
|
1.125
|
1.233
|
1.257
|
1.568
|
1.559
|
1.689
|
1.833
|
1.739
|
1.829
|
1.794
|
1.835
|
1.730
|
1.971
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.014
|
985,1
|
1.099
|
1.121
|
1.426
|
1.406
|
1.538
|
1.681
|
1.581
|
1.661
|
1.655
|
1.668
|
1.629
|
1.778
|
-
|
Operationele Marge
|
16,36%
|
15,06%
|
16,09%
|
15,61%
|
18,02%
|
17,61%
|
19,99%
|
20,58%
|
19,58%
|
19,41%
|
19,27%
|
18,13%
|
17,25%
|
18,25%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.018
|
1.003
|
1.153
|
1.117
|
1.444
|
1.402
|
-
|
-
|
1.615
|
1.652
|
1.705
|
1.671
|
1.549
|
1.784
|
-
|
Nettowinst (verlies)
1 |
812,9
|
874,1
|
943,9
|
913
|
1.158
|
1.193
|
1.307
|
1.368
|
1.312
|
1.745
|
1.312
|
1.306
|
1.261
|
1.393
|
-
|
Nettomarge
|
13,12%
|
13,36%
|
13,82%
|
12,71%
|
14,64%
|
14,95%
|
16,98%
|
16,75%
|
16,24%
|
20,38%
|
15,27%
|
14,19%
|
13,35%
|
14,3%
|
-
|
WPA
2 |
0,1937
|
0,2082
|
0,2250
|
0,2176
|
0,2760
|
0,2844
|
-
|
0,3261
|
0,3127
|
0,4159
|
0,3103
|
0,3106
|
0,2998
|
0,3320
|
-
|
Dividend per aandeel
2 |
0,0207
|
0,0448
|
0,0368
|
0,0433
|
0,1760
|
0,0837
|
-
|
0,1452
|
-
|
0,1120
|
0,1772
|
0,1607
|
0,1525
|
0,1570
|
0,1600
|
Datum van publicatie
|
27/10/21
|
16/02/22
|
27/04/22
|
20/07/22
|
26/10/22
|
15/02/23
|
26/04/23
|
19/07/23
|
25/10/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
902
|
1.918
|
1.428
|
1.523
|
4.246
|
5.218
|
6.489
|
5.618
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.383
|
3.371
|
159
|
1.871
|
5.436
|
4.839
|
4.405
|
3.807
|
ROE (netto-inkomsten/eigen vermogen)
|
19,7%
|
23,1%
|
28,5%
|
29,6%
|
35,6%
|
28,8%
|
28,6%
|
28,8%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
7,61%
|
16,4%
|
16,2%
|
19,2%
|
17%
|
18,4%
|
19,5%
|
Totale activa
1 |
15.544
|
30.771
|
21.932
|
26.034
|
29.815
|
32.128
|
33.728
|
38.081
|
Nettoactief per aandeel
2 |
2,080
|
2,760
|
3,240
|
3,540
|
4,130
|
4,800
|
5,410
|
6,470
|
Cashflow per aandeel
2 |
0,4500
|
0,9400
|
0,2200
|
0,7100
|
-
|
1,100
|
-
|
-
|
Capex
1 |
524
|
559
|
781
|
1.111
|
1.586
|
3.125
|
1.689
|
2.086
|
Capex/omzet
|
3,93%
|
3,2%
|
3,31%
|
3,72%
|
4,88%
|
8,37%
|
3,97%
|
4,29%
|
Datum van publicatie
|
19/02/20
|
24/02/21
|
16/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,22
BRL Gemiddelde koersdoel
41,08
BRL Spread / Gemiddelde doel +4,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,26% | 32,1 mld. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | -9,78% | 32,1 mld. | | +3,97% | 27,31 mld. | | +24,93% | 25,97 mld. |
Elektrische componenten & apparatuur - Andere
|