Beurs gesloten -
Sao Paulo
16:41:31 05-03-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
335
BRL
|
+10,67%
|
|
-.--%
|
+12,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.964
|
27.158
|
29.593
|
26.473
|
24.906
|
25.957
|
-
|
-
|
Bedrijfswaarde
1 |
30.694
|
30.704
|
29.494
|
29.932
|
28.699
|
29.937
|
29.695
|
29.685
|
K/w-verhouding
|
25,2
x
|
27,5
x
|
7,24
x
|
27,2
x
|
24,2
x
|
20,3
x
|
14,3
x
|
15,6
x
|
Dividendrendement
|
1,3%
|
1,31%
|
1,31%
|
1,34%
|
1,39%
|
1,38%
|
1,42%
|
1,48%
|
Marktkapitalisatie/omzet
|
2,87
x
|
2,9
x
|
3,29
x
|
2,99
x
|
2,63
x
|
2,6
x
|
2,47
x
|
2,35
x
|
Bedrijfswaarde/omzet
|
3,4
x
|
3,28
x
|
3,28
x
|
3,38
x
|
3,03
x
|
3
x
|
2,83
x
|
2,68
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
12,4
x
|
12,3
x
|
12,5
x
|
11,8
x
|
11,4
x
|
10,5
x
|
9,57
x
|
Bedrijfswaarde/FCF
|
36,8
x
|
19,8
x
|
15,4
x
|
44,4
x
|
24,1
x
|
20,9
x
|
17,8
x
|
15,4
x
|
FCF Yield
|
2,72%
|
5,05%
|
6,49%
|
2,25%
|
4,15%
|
4,78%
|
5,62%
|
6,5%
|
Price to Book
|
2,54
x
|
2,51
x
|
2,19
x
|
2,61
x
|
2,6
x
|
2,61
x
|
2,4
x
|
2,21
x
|
Aantal aandelen (in duizenden)
|
128.573
|
128.905
|
124.606
|
108.238
|
103.260
|
102.236
|
-
|
-
|
Referentieprijs
2 |
201,9
|
210,7
|
237,5
|
244,6
|
241,2
|
253,9
|
253,9
|
253,9
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.039
|
9.352
|
8.998
|
8.866
|
9.483
|
9.965
|
10.496
|
11.057
|
EBITDA
1 |
2.300
|
2.470
|
2.394
|
2.387
|
2.430
|
2.627
|
2.821
|
3.103
|
Bedrijfsresultaat (EBIT)
1 |
1.831
|
1.879
|
1.791
|
1.851
|
2.082
|
2.296
|
2.493
|
2.829
|
Operationele Marge
|
20,26%
|
20,09%
|
19,9%
|
20,88%
|
21,96%
|
23,04%
|
23,75%
|
25,59%
|
Resultaat voor belastingen (EBT)
1 |
1.322
|
1.338
|
2.692
|
1.258
|
1.279
|
1.634
|
2.100
|
2.050
|
Nettowinst (verlies)
1 |
1.044
|
996
|
4.222
|
1.009
|
1.055
|
1.314
|
1.678
|
1.440
|
Nettomarge
|
11,55%
|
10,65%
|
46,92%
|
11,38%
|
11,13%
|
13,19%
|
15,99%
|
13,02%
|
WPA
2 |
8,020
|
7,650
|
32,78
|
8,980
|
9,950
|
12,50
|
17,74
|
16,32
|
Free Cash Flow
1 |
835
|
1.551
|
1.913
|
674
|
1.192
|
1.431
|
1.668
|
1.929
|
FCF-marge
|
9,24%
|
16,58%
|
21,26%
|
7,6%
|
12,57%
|
14,36%
|
15,9%
|
17,45%
|
Kasstroomconversie (ebitda)
|
36,3%
|
62,79%
|
79,91%
|
28,24%
|
49,05%
|
54,5%
|
59,14%
|
62,17%
|
Kasstroomconversie (nettowinst)
|
79,98%
|
155,72%
|
45,31%
|
66,8%
|
112,99%
|
108,92%
|
99,41%
|
134,02%
|
Dividend per aandeel
2 |
2,630
|
2,750
|
3,110
|
3,280
|
3,360
|
3,495
|
3,598
|
3,755
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
2.706
|
2.160
|
2.031
|
1.953
|
2.722
|
2.244
|
2.159
|
2.166
|
2.914
|
2.341
|
2.268
|
2.281
|
3.059
|
2.476
|
2.388
|
EBITDA
1 |
1.025
|
518
|
450
|
408
|
1.011
|
503
|
411
|
436
|
1.080
|
568
|
423,8
|
476,5
|
1.157
|
590,9
|
453,8
|
Bedrijfsresultaat (EBIT)
1 |
871
|
371
|
314
|
284
|
882
|
418
|
315
|
351
|
998
|
483
|
347,9
|
400,2
|
1.080
|
520,8
|
385,9
|
Operationele Marge
|
32,19%
|
17,18%
|
15,46%
|
14,54%
|
32,4%
|
18,63%
|
14,59%
|
16,2%
|
34,25%
|
20,63%
|
15,34%
|
17,55%
|
35,31%
|
21,04%
|
16,16%
|
Resultaat voor belastingen (EBT)
1 |
724
|
157
|
179
|
185
|
737
|
256
|
120
|
164
|
739
|
242
|
186,4
|
252,4
|
947,7
|
404,1
|
261,4
|
Nettowinst (verlies)
1 |
2.402
|
122
|
109
|
190
|
588
|
206
|
94
|
136
|
622
|
190
|
148,8
|
203,3
|
767,8
|
322,5
|
211,2
|
Nettomarge
|
88,77%
|
5,65%
|
5,37%
|
9,73%
|
21,6%
|
9,18%
|
4,35%
|
6,28%
|
21,35%
|
8,12%
|
6,56%
|
8,92%
|
25,1%
|
13,03%
|
8,85%
|
WPA
2 |
19,19
|
1,030
|
0,9700
|
1,720
|
5,400
|
1,880
|
0,8800
|
1,290
|
5,970
|
1,830
|
1,222
|
1,910
|
7,488
|
3,217
|
2,275
|
Dividend per aandeel
2 |
0,8000
|
0,8200
|
0,8200
|
0,8200
|
0,8200
|
0,8400
|
0,8400
|
0,8400
|
0,8400
|
-
|
0,8623
|
0,8556
|
0,8556
|
0,8910
|
0,8800
|
Datum van publicatie
|
8/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
9/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
6/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.730
|
3.546
|
-
|
3.459
|
3.793
|
3.980
|
3.738
|
3.729
|
Nettokaspositie
1 |
-
|
-
|
99
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,057
x
|
1,436
x
|
-
|
1,449
x
|
1,561
x
|
1,515
x
|
1,325
x
|
1,202
x
|
Free Cash Flow
1 |
835
|
1.551
|
1.913
|
674
|
1.192
|
1.431
|
1.668
|
1.929
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
14,5%
|
12,4%
|
12,9%
|
10,8%
|
16,4%
|
17,2%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
3,08%
|
2,69%
|
4,07%
|
3,02%
|
3,47%
|
3,9%
|
5,15%
|
4,9%
|
Totale activa
1 |
33.948
|
36.985
|
103.786
|
33.366
|
30.430
|
33.699
|
32.588
|
29.378
|
Nettoactief per aandeel
2 |
79,60
|
83,90
|
109,0
|
93,80
|
92,80
|
97,30
|
106,0
|
115,0
|
Cashflow per aandeel
|
-
|
-
|
16,00
|
7,250
|
-
|
-
|
-
|
-
|
Capex
1 |
246
|
223
|
148
|
138
|
153
|
180
|
198
|
193
|
Capex/omzet
|
2,72%
|
2,38%
|
1,64%
|
1,56%
|
1,61%
|
1,8%
|
1,89%
|
1,74%
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
253,9
USD Gemiddelde koersdoel
297
USD Spread / Gemiddelde doel +16,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,07% | 62,75 mld. | | +11,49% | 54,52 mld. | | +24,38% | 24,95 mld. | | +21,09% | 9,19 mld. | | +24,73% | 6,32 mld. | | +0,60% | 4,32 mld. | | +12,22% | 2,26 mld. | | +26,89% | 1,99 mld. | | -19,70% | 1,52 mld. |
Verzekeringsmakelaars
|