Beurs gesloten -
Sao Paulo
22:14:18 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,39
BRL
|
+709,80%
|
|
-6,14%
|
-42,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
77.350
|
161.574
|
47.673
|
18.293
|
14.453
|
9.088
|
-
|
-
|
Bedrijfswaarde
1 |
73.445
|
162.884
|
53.797
|
26.675
|
18.436
|
15.912
|
14.678
|
14.404
|
K/w-verhouding
|
84,9
x
|
416
x
|
82
x
|
-36,5
x
|
-14,8
x
|
38,5
x
|
12,1
x
|
8,83
x
|
Dividendrendement
|
-
|
0,17%
|
0,21%
|
-
|
-
|
0,07%
|
1,53%
|
2,69%
|
Marktkapitalisatie/omzet
|
3,89
x
|
5,54
x
|
1,35
x
|
0,49
x
|
0,39
x
|
0,23
x
|
0,21
x
|
0,2
x
|
Bedrijfswaarde/omzet
|
3,69
x
|
5,58
x
|
1,52
x
|
0,72
x
|
0,5
x
|
0,41
x
|
0,34
x
|
0,31
x
|
Bedrijfswaarde/EBITDA
|
56,3
x
|
108
x
|
36,4
x
|
12,5
x
|
8,65
x
|
5,46
x
|
4,27
x
|
3,71
x
|
Bedrijfswaarde/FCF
|
75
x
|
64,1
x
|
-9,73
x
|
11,3
x
|
6,79
x
|
11,7
x
|
13,5
x
|
-
|
FCF Yield
|
1,33%
|
1,56%
|
-10,3%
|
8,88%
|
14,7%
|
8,58%
|
7,42%
|
-
|
Price to Book
|
10,3
x
|
22
x
|
4,27
x
|
1,72
x
|
1,5
x
|
0,85
x
|
0,8
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
648.641
|
647.590
|
660.284
|
667.611
|
669.128
|
733.516
|
-
|
-
|
Referentieprijs
2 |
119,2
|
249,5
|
72,20
|
27,40
|
21,60
|
12,39
|
12,39
|
12,39
|
Datum van publicatie
|
17-02-20
|
08-03-21
|
14-03-22
|
10-03-23
|
18-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.886
|
29.177
|
35.278
|
37.299
|
36.768
|
39.213
|
43.250
|
46.174
|
EBITDA
1 |
1.304
|
1.506
|
1.477
|
2.128
|
2.132
|
2.915
|
3.439
|
3.879
|
Bedrijfsresultaat (EBIT)
1 |
1.093
|
824,6
|
470,6
|
771,6
|
-372,1
|
1.601
|
2.042
|
2.556
|
Operationele Marge
|
5,5%
|
2,83%
|
1,33%
|
2,07%
|
-1,01%
|
4,08%
|
4,72%
|
5,54%
|
Resultaat voor belastingen (EBT)
1 |
1.218
|
414,1
|
-218,4
|
-1.269
|
-2.064
|
237,3
|
869,1
|
1.352
|
Nettowinst (verlies)
1 |
921,8
|
391,7
|
590,7
|
-499
|
-979,1
|
226
|
693,3
|
1.045
|
Nettomarge
|
4,64%
|
1,34%
|
1,67%
|
-1,34%
|
-2,66%
|
0,58%
|
1,6%
|
2,26%
|
WPA
2 |
1,405
|
0,6000
|
0,8800
|
-0,7500
|
-1,460
|
0,3218
|
1,026
|
1,404
|
Free Cash Flow
1 |
979,5
|
2.539
|
-5.529
|
2.369
|
2.714
|
1.365
|
1.089
|
-
|
FCF-marge
|
4,93%
|
8,7%
|
-15,67%
|
6,35%
|
7,38%
|
3,48%
|
2,52%
|
-
|
Kasstroomconversie (ebitda)
|
75,12%
|
168,61%
|
-
|
111,34%
|
127,3%
|
46,82%
|
31,67%
|
-
|
Kasstroomconversie (nettowinst)
|
106,26%
|
648,28%
|
-
|
-
|
-
|
604%
|
157,07%
|
-
|
Dividend per aandeel
2 |
-
|
0,4180
|
0,1549
|
-
|
-
|
0,008410
|
0,1898
|
0,3336
|
Datum van publicatie
|
17-02-20
|
08-03-21
|
14-03-22
|
10-03-23
|
18-03-24
|
-
|
-
|
-
|
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 |
9.400
|
8.762
|
8.562
|
8.807
|
11.167
|
9.067
|
8.572
|
8.579
|
10.550
|
9.239
|
9.057
|
9.347
|
11.722
|
10.528
|
EBITDA
1 |
243,5
|
434,2
|
492,1
|
527,5
|
673,7
|
448
|
439,8
|
487,5
|
756,5
|
687,8
|
661,2
|
628,1
|
855
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-234
|
74,4
|
221,3
|
222,7
|
287,8
|
16,3
|
-35,9
|
661,2
|
243,2
|
362,2
|
353,5
|
338,5
|
545,6
|
510,9
|
Operationele Marge
|
-2,49%
|
0,85%
|
2,58%
|
2,53%
|
2,58%
|
0,18%
|
-0,42%
|
7,71%
|
2,31%
|
3,92%
|
3,9%
|
3,62%
|
4,65%
|
4,85%
|
Resultaat voor belastingen (EBT)
1 |
-482,1
|
-347,7
|
-307,2
|
-333,5
|
-281
|
-616
|
-568
|
360,6
|
16
|
-21,24
|
-39,05
|
28,89
|
297,5
|
-
|
Nettowinst (verlies)
1 |
93
|
-161,3
|
-135
|
-166,8
|
-35,9
|
-391,2
|
-301,7
|
331,2
|
212,2
|
27,92
|
-24,47
|
23,39
|
202,4
|
-
|
Nettomarge
|
0,99%
|
-1,84%
|
-1,58%
|
-1,89%
|
-0,32%
|
-4,31%
|
-3,52%
|
3,86%
|
2,01%
|
0,3%
|
-0,27%
|
0,25%
|
1,73%
|
-
|
WPA
2 |
0,1300
|
-0,2400
|
-
|
-0,2000
|
-0,3100
|
-0,5900
|
-0,4470
|
0,4900
|
-
|
0,0400
|
-0,0207
|
0,0175
|
0,2513
|
0,2000
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-03-22
|
16-05-22
|
11-08-22
|
10-11-22
|
10-03-23
|
16-05-23
|
13-08-23
|
13-11-23
|
18-03-24
|
09-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.310
|
6.125
|
8.382
|
3.982
|
6.824
|
5.589
|
5.316
|
Nettokaspositie
1 |
3.905
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,8699
x
|
4,147
x
|
3,94
x
|
1,868
x
|
2,341
x
|
1,625
x
|
1,37
x
|
Free Cash Flow
1 |
980
|
2.539
|
-5.529
|
2.369
|
2.714
|
1.365
|
1.089
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
18,7%
|
5,26%
|
6,36%
|
-4,56%
|
-5,43%
|
2,46%
|
7,22%
|
9,45%
|
ROA (netto-inkomsten/totale activa)
|
6,45%
|
1,76%
|
1,87%
|
-1,31%
|
-1,46%
|
0,47%
|
1,57%
|
-
|
Totale activa
1 |
14.294
|
22.219
|
31.516
|
38.075
|
66.942
|
48.393
|
44.104
|
-
|
Nettoactief per aandeel
2 |
11,50
|
11,30
|
16,90
|
15,90
|
14,40
|
14,50
|
15,50
|
16,30
|
Cashflow per aandeel
|
2,290
|
3,980
|
-6,480
|
4,550
|
-
|
-
|
-
|
-
|
Capex
1 |
522
|
544
|
1.164
|
695
|
641
|
1.255
|
1.102
|
-
|
Capex/omzet
|
2,62%
|
1,86%
|
3,3%
|
1,86%
|
1,74%
|
3,2%
|
2,55%
|
-
|
Datum van publicatie
|
17-02-20
|
08-03-21
|
14-03-22
|
10-03-23
|
18-03-24
|
-
|
-
|
-
|
Laatste slotkoers
12,39
BRL Gemiddelde koersdoel
27,52
BRL Spread / Gemiddelde doel +122,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -42,64% | 1,73 mld. | | +13,76% | 48,89 mld. | | +10,84% | 11,75 mld. | | -35,20% | 7,62 mld. | | +7,65% | 5,97 mld. | | -25,61% | 5 mld. | | +9,45% | 4,35 mld. | | -24,58% | 2,62 mld. | | -11,20% | 2,42 mld. | | -6,83% | 1,53 mld. |
Afdelingswinkels - Andere
|