Beurs gesloten -
Sao Paulo
22:06:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,09
BRL
|
+13,44%
|
|
-2,61%
|
-37,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.514
|
25.808
|
8.390
|
3.793
|
1.074
|
673,4
|
-
|
-
|
Bedrijfswaarde
1 |
24.149
|
36.367
|
22.137
|
17.314
|
12.708
|
11.284
|
12.593
|
11.047
|
K/w-verhouding
|
-10,1
x
|
23,5
x
|
-28,2
x
|
-11,1
x
|
-0,32
x
|
-0,57
x
|
-1,56
x
|
-1,84
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,57
x
|
0,89
x
|
0,27
x
|
0,12
x
|
0,04
x
|
0,02
x
|
0,02
x
|
0,02
x
|
Bedrijfswaarde/omzet
|
0,94
x
|
1,26
x
|
0,72
x
|
0,56
x
|
0,44
x
|
0,4
x
|
0,41
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
13,9
x
|
15,8
x
|
8,96
x
|
6,51
x
|
10,2
x
|
6,38
x
|
4,67
x
|
3,67
x
|
Bedrijfswaarde/FCF
|
-9,03
x
|
-7,94
x
|
107
x
|
8,43
x
|
3,61
x
|
24,3
x
|
19,8
x
|
-
|
FCF Yield
|
-11,1%
|
-12,6%
|
0,93%
|
11,9%
|
27,7%
|
4,11%
|
5,04%
|
-
|
Price to Book
|
25,1
x
|
4,32
x
|
1,49
x
|
0,72
x
|
0,31
x
|
0,3
x
|
0,38
x
|
0,37
x
|
Aantal aandelen (in duizenden)
|
51.974
|
63.882
|
63.925
|
63.217
|
94.363
|
94.985
|
-
|
-
|
Referentieprijs
2 |
279,2
|
404,0
|
131,2
|
60,00
|
11,38
|
7,090
|
7,090
|
7,090
|
Datum van publicatie
|
25-03-20
|
02-03-21
|
09-03-22
|
09-03-23
|
25-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.642
|
28.901
|
30.899
|
30.898
|
28.847
|
27.869
|
31.002
|
31.727
|
EBITDA
1 |
1.736
|
2.300
|
2.471
|
2.660
|
1.240
|
1.768
|
2.696
|
3.014
|
Bedrijfsresultaat (EBIT)
1 |
349
|
1.619
|
-343
|
1.161
|
-1.160
|
557,8
|
1.569
|
1.811
|
Operationele Marge
|
1,36%
|
5,6%
|
-1,11%
|
3,76%
|
-4,02%
|
2%
|
5,06%
|
5,71%
|
Resultaat voor belastingen (EBT)
1 |
-2.048
|
923
|
-1.560
|
-1.083
|
-4.201
|
-1.591
|
-618,6
|
-476,1
|
Nettowinst (verlies)
1 |
-1.433
|
1.004
|
-297
|
-342
|
-2.625
|
-1.152
|
-428,7
|
-366,1
|
Nettomarge
|
-5,59%
|
3,47%
|
-0,96%
|
-1,11%
|
-9,1%
|
-4,13%
|
-1,38%
|
-1,15%
|
WPA
2 |
-27,64
|
17,18
|
-4,648
|
-5,405
|
-36,09
|
-12,35
|
-4,558
|
-3,853
|
Free Cash Flow
1 |
-2.675
|
-4.583
|
206
|
2.053
|
3.518
|
464
|
635
|
-
|
FCF-marge
|
-10,43%
|
-15,86%
|
0,67%
|
6,64%
|
12,2%
|
1,66%
|
2,05%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
8,34%
|
77,18%
|
283,71%
|
26,24%
|
23,55%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-03-20
|
02-03-21
|
09-03-22
|
09-03-23
|
25-03-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
8.127
|
7.399
|
7.646
|
7.008
|
8.845
|
7.354
|
7.489
|
6.590
|
7.414
|
6.347
|
6.881
|
6.835
|
7.822
|
6.787
|
EBITDA
|
734
|
758
|
690
|
475
|
737
|
675
|
469
|
122
|
163
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
337
|
386
|
446
|
68
|
261
|
274
|
-42
|
-660
|
-732
|
-16
|
151,2
|
117,1
|
290,2
|
197,4
|
Operationele Marge
|
4,15%
|
5,22%
|
5,83%
|
0,97%
|
2,95%
|
3,73%
|
-0,56%
|
-10,02%
|
-9,87%
|
-0,25%
|
2,2%
|
1,71%
|
3,71%
|
2,91%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-128
|
-
|
-
|
-
|
-842
|
-
|
-1.467
|
-502
|
-286,4
|
-277,3
|
-
|
-
|
Nettowinst (verlies)
|
29
|
18
|
6
|
-203
|
-163
|
-297
|
-492
|
-836
|
-1.000
|
-261
|
-
|
-
|
-
|
-
|
Nettomarge
|
0,36%
|
0,24%
|
0,08%
|
-2,9%
|
-1,84%
|
-4,04%
|
-6,57%
|
-12,69%
|
-13,49%
|
-4,11%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,4518
|
0,2850
|
0,0975
|
-3,210
|
-2,575
|
-4,698
|
-7,763
|
-12,42
|
-
|
-2,747
|
-3,710
|
-3,680
|
-2,650
|
-2,490
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-03-22
|
09-05-22
|
11-08-22
|
10-11-22
|
09-03-23
|
04-05-23
|
10-08-23
|
08-11-23
|
25-03-24
|
08-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.635
|
10.559
|
13.747
|
13.521
|
11.634
|
10.610
|
11.920
|
10.374
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,55
x
|
4,591
x
|
5,563
x
|
5,083
x
|
9,382
x
|
6
x
|
4,422
x
|
3,442
x
|
Free Cash Flow
1 |
-2.675
|
-4.583
|
206
|
2.053
|
3.518
|
464
|
635
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-37,2%
|
30,6%
|
-5,11%
|
-6,26%
|
-60,1%
|
-34,7%
|
-11,7%
|
5,8%
|
ROA (netto-inkomsten/totale activa)
|
-1,95%
|
3,49%
|
1,57%
|
-0,96%
|
-
|
-0,87%
|
-0,17%
|
-
|
Totale activa
1 |
73.446
|
28.740
|
-18.879
|
35.459
|
-
|
131.919
|
256.680
|
-
|
Nettoactief per aandeel
2 |
11,10
|
93,60
|
88,30
|
83,60
|
36,40
|
23,50
|
18,90
|
19,40
|
Cashflow per aandeel
2 |
-42,40
|
-70,30
|
17,50
|
48,70
|
55,30
|
-10,50
|
-
|
-
|
Capex
1 |
472
|
362
|
951
|
1.026
|
506
|
394
|
616
|
-
|
Capex/omzet
|
1,84%
|
1,25%
|
3,08%
|
3,32%
|
1,75%
|
1,41%
|
1,99%
|
-
|
Datum van publicatie
|
25-03-20
|
02-03-21
|
09-03-22
|
09-03-23
|
25-03-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
7,09
BRL Gemiddelde koersdoel
14,24
BRL Spread / Gemiddelde doel +100,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -37,70% | 128 mln. | | +14,66% | 48,89 mld. | | +10,84% | 11,69 mld. | | -35,20% | 7,62 mld. | | +7,65% | 5,97 mld. | | +9,47% | 4,35 mld. | | -24,58% | 2,62 mld. | | -11,20% | 2,42 mld. | | -42,64% | 1,73 mld. | | -6,63% | 1,53 mld. |
Afdelingswinkels - Andere
|