Beurs gesloten -
Sao Paulo
22:07:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,12
BRL
|
-1,80%
|
|
-1,58%
|
-24,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.599
|
34.528
|
24.089
|
19.873
|
16.647
|
12.544
|
-
|
-
|
Bedrijfswaarde
1 |
46.836
|
37.103
|
24.269
|
21.685
|
15.470
|
13.191
|
14.614
|
14.709
|
K/w-verhouding
|
39,5
x
|
31,6
x
|
36,9
x
|
15,5
x
|
17,1
x
|
11,4
x
|
9,19
x
|
7,75
x
|
Dividendrendement
|
1,25%
|
0,79%
|
1,75%
|
-
|
4,1%
|
4,99%
|
4,2%
|
6,25%
|
Marktkapitalisatie/omzet
|
4,65
x
|
4,58
x
|
2,28
x
|
1,5
x
|
1,22
x
|
0,88
x
|
0,8
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
4,88
x
|
4,92
x
|
2,3
x
|
1,63
x
|
1,13
x
|
0,92
x
|
0,93
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
23,7
x
|
31,2
x
|
14,1
x
|
9,03
x
|
7,35
x
|
5,19
x
|
4,79
x
|
4,23
x
|
Bedrijfswaarde/FCF
|
57,7
x
|
576
x
|
86,2
x
|
50,3
x
|
8,74
x
|
12,5
x
|
15,4
x
|
11,6
x
|
FCF Yield
|
1,73%
|
0,17%
|
1,16%
|
1,99%
|
11,4%
|
8,03%
|
6,5%
|
8,59%
|
Price to Book
|
9,5
x
|
6,3
x
|
2,46
x
|
-
|
1,66
x
|
1,18
x
|
1,1
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
873.099
|
872.312
|
985.621
|
970.385
|
955.601
|
956.120
|
-
|
-
|
Referentieprijs
2 |
51,08
|
39,58
|
24,44
|
20,48
|
17,42
|
13,12
|
13,12
|
13,12
|
Datum van publicatie
|
06-02-20
|
12-02-21
|
17-03-22
|
16-02-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.588
|
7.537
|
10.572
|
13.271
|
13.648
|
14.266
|
15.694
|
16.878
|
EBITDA
1 |
1.978
|
1.190
|
1.723
|
2.401
|
2.104
|
2.542
|
3.050
|
3.477
|
Bedrijfsresultaat (EBIT)
1 |
1.644
|
856,9
|
813,9
|
1.407
|
889,1
|
1.317
|
1.797
|
2.123
|
Operationele Marge
|
17,14%
|
11,37%
|
7,7%
|
10,6%
|
6,51%
|
9,23%
|
11,45%
|
12,58%
|
Resultaat voor belastingen (EBT)
1 |
1.512
|
1.201
|
639,9
|
1.384
|
840,7
|
1.289
|
1.733
|
2.026
|
Nettowinst (verlies)
1 |
1.099
|
1.096
|
633,1
|
1.292
|
976,3
|
1.092
|
1.357
|
1.598
|
Nettomarge
|
11,46%
|
14,54%
|
5,99%
|
9,73%
|
7,15%
|
7,65%
|
8,65%
|
9,47%
|
WPA
2 |
1,292
|
1,254
|
0,6628
|
1,323
|
1,016
|
1,148
|
1,428
|
1,692
|
Free Cash Flow
1 |
811,4
|
64,4
|
281,6
|
431
|
1.770
|
1.059
|
950
|
1.263
|
FCF-marge
|
8,46%
|
0,85%
|
2,66%
|
3,25%
|
12,97%
|
7,42%
|
6,05%
|
7,48%
|
Kasstroomconversie (ebitda)
|
41,02%
|
5,41%
|
16,34%
|
17,95%
|
84,16%
|
41,66%
|
31,14%
|
36,32%
|
Kasstroomconversie (nettowinst)
|
73,83%
|
5,87%
|
44,48%
|
33,36%
|
181,35%
|
97,02%
|
70,02%
|
79,01%
|
Dividend per aandeel
2 |
0,6380
|
0,3116
|
0,4285
|
-
|
0,7137
|
0,6545
|
0,5514
|
0,8199
|
Datum van publicatie
|
06-02-20
|
12-02-21
|
17-03-22
|
16-02-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
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 |
-
|
3.876
|
2.613
|
3.626
|
3.018
|
4.014
|
2.775
|
2.967
|
3.097
|
4.271
|
2.908
|
3.435
|
3.228
|
4.493
|
3.082
|
-
|
EBITDA
1 |
-
|
774,8
|
383,2
|
701,6
|
452,2
|
884,6
|
251,8
|
481,6
|
362,6
|
1.008
|
377,9
|
631,4
|
506,3
|
1.128
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
519
|
143,8
|
434,6
|
201
|
627,9
|
-26,66
|
224,4
|
91,83
|
599,5
|
76,21
|
251,3
|
146,8
|
734
|
72,05
|
-
|
Operationele Marge
|
-
|
13,39%
|
5,5%
|
11,99%
|
6,66%
|
15,64%
|
-0,96%
|
7,56%
|
2,96%
|
14,03%
|
2,62%
|
7,31%
|
4,55%
|
16,34%
|
2,34%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
492,8
|
160,8
|
431,2
|
200,9
|
591,4
|
-41,7
|
195,8
|
76,38
|
610,2
|
111,8
|
308,6
|
184
|
808,8
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
415,8
|
191,6
|
360,4
|
257,9
|
481,8
|
46,77
|
229,7
|
172,9
|
526,9
|
139,2
|
243,3
|
174,3
|
587,5
|
-
|
-
|
Nettomarge
|
-
|
10,73%
|
7,33%
|
9,94%
|
8,55%
|
12%
|
1,69%
|
7,74%
|
5,58%
|
12,34%
|
4,79%
|
7,08%
|
5,4%
|
13,08%
|
-
|
-
|
WPA
2 |
-
|
0,4327
|
0,1944
|
0,3686
|
0,2605
|
0,5051
|
0,0484
|
0,2396
|
0,1804
|
0,5490
|
0,1450
|
0,2149
|
0,2048
|
0,5585
|
0,0850
|
0,3200
|
Dividend per aandeel
2 |
0,4907
|
-
|
-
|
0,1642
|
0,1747
|
0,1840
|
0,1823
|
0,1802
|
0,1797
|
0,1715
|
-
|
0,0956
|
0,1557
|
0,1370
|
0,1769
|
0,1759
|
Datum van publicatie
|
06-02-20
|
17-03-22
|
05-05-22
|
04-08-22
|
03-11-22
|
16-02-23
|
04-05-23
|
03-08-23
|
09-11-23
|
14-03-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.236
|
2.575
|
181
|
1.812
|
-
|
647
|
2.069
|
2.165
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
1.177
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,13
x
|
2,163
x
|
0,1048
x
|
0,7545
x
|
-
|
0,2546
x
|
0,6784
x
|
0,6225
x
|
Free Cash Flow
1 |
811
|
64,4
|
282
|
431
|
1.770
|
1.059
|
950
|
1.263
|
ROE (netto-inkomsten/eigen vermogen)
|
25,4%
|
21,5%
|
8,27%
|
13%
|
9,7%
|
11%
|
12,7%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
10,7%
|
8,37%
|
3,51%
|
6,07%
|
4,69%
|
5,52%
|
6,13%
|
6,39%
|
Totale activa
1 |
10.306
|
13.098
|
18.027
|
21.280
|
20.820
|
19.767
|
22.149
|
25.019
|
Nettoactief per aandeel
2 |
5,380
|
6,280
|
9,920
|
-
|
10,50
|
11,20
|
11,90
|
12,80
|
Cashflow per aandeel
2 |
1,840
|
0,6900
|
1,270
|
1,570
|
2,770
|
1,440
|
1,110
|
-
|
Capex
1 |
751
|
544
|
934
|
1.105
|
893
|
952
|
1.167
|
1.168
|
Capex/omzet
|
7,84%
|
7,22%
|
8,83%
|
8,33%
|
6,54%
|
6,67%
|
7,44%
|
6,92%
|
Datum van publicatie
|
06-02-20
|
12-02-21
|
17-03-22
|
16-02-23
|
14-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,12
BRL Gemiddelde koersdoel
19,97
BRL Spread / Gemiddelde doel +52,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,68% | 2,39 mld. | | +10,47% | 147 mld. | | +0,99% | 46,86 mld. | | -20,50% | 42,17 mld. | | +5,08% | 28,38 mld. | | +23,43% | 15,15 mld. | | +15,03% | 14,3 mld. | | +38,50% | 10,86 mld. | | +18,15% | 9,99 mld. | | +95,95% | 8,83 mld. |
Kleding- en accessoirewinkels - Andere
|