Beurs gesloten -
Sao Paulo
22:10:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,6
BRL
|
+0,18%
|
|
+0,72%
|
+19,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.705
|
10.829
|
6.160
|
14.118
|
12.650
|
15.135
|
-
|
-
|
Bedrijfswaarde
1 |
28.696
|
19.645
|
12.105
|
18.592
|
18.946
|
18.619
|
20.101
|
19.810
|
K/w-verhouding
|
14,4
x
|
22,2
x
|
6,39
x
|
9,07
x
|
6,09
x
|
7,76
x
|
7,63
x
|
7,06
x
|
Dividendrendement
|
3,01%
|
-
|
-
|
-
|
-
|
5,71%
|
5,56%
|
7,49%
|
Marktkapitalisatie/omzet
|
2
x
|
0,97
x
|
0,53
x
|
1,32
x
|
1,19
x
|
1,38
x
|
1,31
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
2,53
x
|
1,76
x
|
1,04
x
|
1,74
x
|
1,79
x
|
1,7
x
|
1,74
x
|
1,6
x
|
Bedrijfswaarde/EBITDA
|
9,53
x
|
9,55
x
|
4,52
x
|
4,87
x
|
4,29
x
|
3,81
x
|
3,94
x
|
4,03
x
|
Bedrijfswaarde/FCF
|
36,1
x
|
7,93
x
|
11,1
x
|
-6,56
x
|
26,1
x
|
5,79
x
|
7,12
x
|
7,39
x
|
FCF Yield
|
2,77%
|
12,6%
|
9,01%
|
-15,2%
|
3,83%
|
17,3%
|
14,1%
|
13,5%
|
Price to Book
|
1,99
x
|
1,14
x
|
0,62
x
|
1,29
x
|
1,03
x
|
1,15
x
|
1,02
x
|
1
x
|
Aantal aandelen (in duizenden)
|
2.712.707
|
2.707.154
|
2.701.858
|
2.694.289
|
2.697.202
|
2.702.622
|
-
|
-
|
Referentieprijs
2 |
8,370
|
4,000
|
2,280
|
5,240
|
4,690
|
5,600
|
5,600
|
5,600
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
02-02-22
|
26-01-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.347
|
11.186
|
11.685
|
10.693
|
10.601
|
10.974
|
11.552
|
12.403
|
EBITDA
1 |
3.010
|
2.058
|
2.677
|
3.816
|
4.416
|
4.889
|
5.095
|
4.919
|
Bedrijfsresultaat (EBIT)
1 |
1.938
|
829,5
|
1.576
|
2.842
|
3.503
|
2.775
|
2.865
|
3.058
|
Operationele Marge
|
17,08%
|
7,42%
|
13,49%
|
26,57%
|
33,05%
|
25,28%
|
24,81%
|
24,66%
|
Resultaat voor belastingen (EBT)
1 |
2.521
|
951
|
1.501
|
2.457
|
3.350
|
2.852
|
3.078
|
3.302
|
Nettowinst (verlies)
1 |
1.580
|
490,2
|
970,5
|
1.570
|
2.087
|
1.887
|
1.908
|
2.076
|
Nettomarge
|
13,93%
|
4,38%
|
8,3%
|
14,68%
|
19,68%
|
17,2%
|
16,52%
|
16,74%
|
WPA
2 |
0,5816
|
0,1804
|
0,3566
|
0,5778
|
0,7701
|
0,7220
|
0,7339
|
0,7928
|
Free Cash Flow
1 |
794,8
|
2.476
|
1.091
|
-2.833
|
725,2
|
3.218
|
2.825
|
2.679
|
FCF-marge
|
7%
|
22,14%
|
9,34%
|
-26,49%
|
6,84%
|
29,32%
|
24,46%
|
21,6%
|
Kasstroomconversie (ebitda)
|
26,41%
|
120,33%
|
40,76%
|
-
|
16,42%
|
65,82%
|
55,44%
|
54,46%
|
Kasstroomconversie (nettowinst)
|
50,3%
|
505,12%
|
112,42%
|
-
|
34,75%
|
170,52%
|
148,03%
|
129,04%
|
Dividend per aandeel
2 |
0,2518
|
-
|
-
|
-
|
-
|
0,3199
|
0,3115
|
0,4194
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
02-02-22
|
26-01-23
|
05-02-24
|
-
|
-
|
-
|
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 |
3.141
|
2.762
|
2.540
|
2.637
|
2.754
|
2.570
|
2.642
|
2.619
|
2.770
|
2.563
|
2.662
|
2.724
|
2.979
|
2.751
|
-
|
EBITDA
1 |
789,4
|
711,5
|
1.183
|
1.006
|
914,7
|
994,4
|
1.431
|
991,3
|
999,6
|
746,7
|
1.009
|
1.040
|
1.183
|
1.205
|
1.211
|
Bedrijfsresultaat (EBIT)
1 |
515,6
|
446,8
|
943,1
|
773
|
678,7
|
759,9
|
1.199
|
766,6
|
777,9
|
528,8
|
643,3
|
619,9
|
795,6
|
614
|
-
|
Operationele Marge
|
16,41%
|
16,17%
|
37,13%
|
29,32%
|
24,64%
|
29,57%
|
45,37%
|
29,27%
|
28,08%
|
20,63%
|
24,17%
|
22,76%
|
26,7%
|
22,32%
|
-
|
Resultaat voor belastingen (EBT)
1 |
454,3
|
363,1
|
843,3
|
668,6
|
581,7
|
688,8
|
1.150
|
728,6
|
782,8
|
566,7
|
648,3
|
682,9
|
818,4
|
656,2
|
663,2
|
Nettowinst (verlies)
1 |
336,9
|
184,5
|
635,3
|
421,7
|
328
|
440,5
|
708,8
|
456,7
|
480,8
|
503,3
|
400,1
|
417,1
|
524,7
|
402,1
|
406,9
|
Nettomarge
|
10,72%
|
6,68%
|
25,01%
|
15,99%
|
11,91%
|
17,14%
|
26,83%
|
17,44%
|
17,36%
|
19,64%
|
15,03%
|
15,31%
|
17,61%
|
14,62%
|
-
|
WPA
2 |
0,1237
|
0,0678
|
0,2300
|
0,1600
|
0,1200
|
0,1624
|
0,2610
|
0,1700
|
0,1768
|
0,1858
|
0,1585
|
0,1626
|
0,1991
|
0,1690
|
0,1749
|
Dividend per aandeel
2 |
-
|
0,0242
|
0,0800
|
0,0600
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0521
|
0,0535
|
0,0681
|
0,0444
|
0,0449
|
Datum van publicatie
|
02-02-22
|
03-05-22
|
02-08-22
|
31-10-22
|
26-01-23
|
27-04-23
|
01-08-23
|
31-10-23
|
05-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.990
|
8.817
|
5.945
|
4.473
|
6.297
|
3.485
|
4.966
|
4.675
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,99
x
|
4,284
x
|
2,221
x
|
1,172
x
|
1,426
x
|
0,7128
x
|
0,9746
x
|
0,9504
x
|
Free Cash Flow
1 |
795
|
2.476
|
1.091
|
-2.833
|
725
|
3.218
|
2.825
|
2.679
|
ROE (netto-inkomsten/eigen vermogen)
|
16,8%
|
5,18%
|
8,55%
|
14,1%
|
-
|
15,1%
|
14,1%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
1,83%
|
0,54%
|
0,87%
|
1,41%
|
-
|
1,82%
|
1,54%
|
1,44%
|
Totale activa
1 |
86.500
|
91.158
|
111.870
|
111.415
|
-
|
103.979
|
123.924
|
143.771
|
Nettoactief per aandeel
2 |
4,200
|
3,510
|
3,660
|
4,060
|
4,550
|
4,870
|
5,470
|
5,580
|
Cashflow per aandeel
2 |
0,7300
|
1,190
|
0,6500
|
-0,7800
|
0,3500
|
2,850
|
0,8000
|
-1,860
|
Capex
1 |
1.195
|
768
|
686
|
702
|
505
|
624
|
566
|
580
|
Capex/omzet
|
10,53%
|
6,87%
|
5,87%
|
6,56%
|
4,76%
|
5,68%
|
4,9%
|
4,67%
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
02-02-22
|
26-01-23
|
05-02-24
|
-
|
-
|
-
|
Laatste slotkoers
5,6
BRL Gemiddelde koersdoel
5,545
BRL Spread / Gemiddelde doel -0,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,40% | 2,89 mld. | | +12,74% | 87,62 mld. | | +2,59% | 65,9 mld. | | -17,16% | 39,54 mld. | | -19,80% | 26 mld. | | -5,29% | 18,81 mld. | | -20,48% | 11,62 mld. | | -6,81% | 10,62 mld. | | -17,77% | 8,63 mld. | | -3,72% | 7,85 mld. |
Transactie- & Betalingsdiensten
|