Beurs gesloten -
Sao Paulo
22:07:58 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,63
BRL
|
+0,52%
|
|
+1,64%
|
+0,74%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.451
|
26.268
|
18.290
|
18.425
|
-
|
-
|
Bedrijfswaarde
1 |
22.902
|
26.268
|
37.199
|
34.615
|
34.488
|
32.999
|
K/w-verhouding
|
10,9
x
|
21,6
x
|
25,8
x
|
21,5
x
|
12,3
x
|
10,2
x
|
Dividendrendement
|
0,97%
|
-
|
-
|
0,59%
|
1,75%
|
2,88%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,48
x
|
0,28
x
|
0,24
x
|
0,22
x
|
0,2
x
|
Bedrijfswaarde/omzet
|
0,55
x
|
0,48
x
|
0,56
x
|
0,45
x
|
0,41
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
6,9
x
|
6,71
x
|
7,89
x
|
6,2
x
|
5,45
x
|
4,7
x
|
Bedrijfswaarde/FCF
|
21.999.645
x
|
-
|
13.890.703
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
6,35
x
|
-
|
3,96
x
|
3,4
x
|
2,74
x
|
2,27
x
|
Aantal aandelen (in duizenden)
|
1.346.499
|
1.349.165
|
1.351.833
|
1.351.833
|
-
|
-
|
Referentieprijs
2 |
12,96
|
19,47
|
13,53
|
13,63
|
13,63
|
13,63
|
Datum van publicatie
|
21-02-22
|
16-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.043
|
41.898
|
54.520
|
66.503
|
76.087
|
84.745
|
93.499
|
EBITDA
1 |
-
|
3.319
|
3.912
|
4.712
|
5.587
|
6.329
|
7.019
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.579
|
2.850
|
3.285
|
3.917
|
4.658
|
5.281
|
Operationele Marge
|
-
|
6,16%
|
5,23%
|
4,94%
|
5,15%
|
5,5%
|
5,65%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.849
|
1.335
|
554
|
1.051
|
1.916
|
2.390
|
Nettowinst (verlies)
1 |
-
|
1.610
|
1.220
|
710
|
887,2
|
1.435
|
1.813
|
Nettomarge
|
-
|
3,84%
|
2,24%
|
1,07%
|
1,17%
|
1,69%
|
1,94%
|
WPA
2 |
1,043
|
1,189
|
0,9016
|
0,5242
|
0,6336
|
1,105
|
1,330
|
Free Cash Flow
|
-
|
1.041
|
-
|
2.678
|
-
|
-
|
-
|
FCF-marge
|
-
|
2,48%
|
-
|
4,03%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
31,36%
|
-
|
56,83%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
64,66%
|
-
|
377,18%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,1251
|
-
|
-
|
0,0810
|
0,2388
|
0,3931
|
Datum van publicatie
|
22-02-21
|
21-02-22
|
16-02-23
|
21-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
11.556
|
11.443
|
13.291
|
13.832
|
15.954
|
15.096
|
15.984
|
17.002
|
18.421
|
24.188
|
18.250
|
19.416
|
20.662
|
19.165
|
EBITDA
1 |
911
|
744
|
978
|
1.011
|
1.171
|
955
|
1.095
|
1.257
|
1.436
|
1.217
|
1.325
|
1.405
|
1.605
|
-
|
Bedrijfsresultaat (EBIT)
1 |
700
|
525
|
709
|
748
|
868
|
619
|
737
|
887
|
1.042
|
1.143
|
926,5
|
1.026
|
1.202
|
971,6
|
Operationele Marge
|
6,06%
|
4,59%
|
5,33%
|
5,41%
|
5,44%
|
4,1%
|
4,61%
|
5,22%
|
5,66%
|
4,73%
|
5,08%
|
5,29%
|
5,82%
|
5,07%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
308
|
-
|
-11
|
109
|
-
|
306
|
75,84
|
311,6
|
390,6
|
543
|
-
|
Nettowinst (verlies)
1 |
527
|
214
|
319
|
281
|
406
|
72
|
156
|
185
|
297
|
84,27
|
210,5
|
262,8
|
436,1
|
-
|
Nettomarge
|
4,56%
|
1,87%
|
2,4%
|
2,03%
|
2,54%
|
0,48%
|
0,98%
|
1,09%
|
1,61%
|
0,35%
|
1,15%
|
1,35%
|
2,11%
|
-
|
WPA
2 |
0,1522
|
0,1575
|
0,2356
|
0,2079
|
0,3002
|
0,0531
|
0,1149
|
0,1368
|
0,2191
|
0,0627
|
0,0678
|
0,1326
|
0,3322
|
-
|
Dividend per aandeel
2 |
0,1251
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21-02-22
|
09-05-22
|
27-07-22
|
20-10-22
|
16-02-23
|
04-05-23
|
26-07-23
|
31-10-23
|
21-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
5.451
|
-
|
18.909
|
16.189
|
16.063
|
14.574
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,642
x
|
-
|
4,013
x
|
2,898
x
|
2,538
x
|
2,076
x
|
Free Cash Flow
|
-
|
1.041
|
-
|
2.678
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
78,3%
|
-
|
16,7%
|
17,1%
|
24,8%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
7,73%
|
-
|
1,69%
|
1,77%
|
2,75%
|
3,26%
|
Totale activa
1 |
-
|
20.837
|
-
|
41.898
|
50.069
|
52.136
|
55.551
|
Nettoactief per aandeel
2 |
-
|
2,040
|
-
|
3,420
|
4,010
|
4,970
|
6,000
|
Cashflow per aandeel
2 |
-
|
2,410
|
-
|
4,400
|
1,850
|
2,430
|
-
|
Capex
1 |
-
|
2.231
|
-
|
3.285
|
1.757
|
2.637
|
1.740
|
Capex/omzet
|
-
|
5,32%
|
-
|
4,94%
|
2,31%
|
3,11%
|
1,86%
|
Datum van publicatie
|
22-02-21
|
21-02-22
|
16-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
13,63
BRL Gemiddelde koersdoel
16,88
BRL Spread / Gemiddelde doel +23,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,74% | 3,6 mld. | | +23,03% | 521 mld. | | +18,57% | 39,12 mld. | | +3,77% | 37,8 mld. | | +22,76% | 35,34 mld. | | +12,63% | 30,07 mld. | | +7,02% | 27,51 mld. | | -15,11% | 25,83 mld. | | +16,30% | 18,72 mld. | | +5,33% | 18,19 mld. |
Levensmiddelenhandel & -distributie - Andere
|