Beurs gesloten -
Sao Paulo
22:07:52 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,72
BRL
|
-0,59%
|
|
-1,17%
|
-14,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.308
|
16.306
|
17.415
|
16.730
|
20.342
|
17.341
|
-
|
-
|
Bedrijfswaarde
1 |
11.196
|
15.424
|
16.001
|
15.754
|
18.957
|
15.801
|
16.050
|
14.556
|
K/w-verhouding
|
56,1
x
|
56
x
|
45,7
x
|
34,1
x
|
28,1
x
|
23,8
x
|
18,9
x
|
16
x
|
Dividendrendement
|
0,85%
|
0,91%
|
0,73%
|
1,12%
|
-
|
1,6%
|
2,5%
|
2,89%
|
Marktkapitalisatie/omzet
|
5,39
x
|
6,28
x
|
5,34
x
|
3,98
x
|
4,52
x
|
3,22
x
|
2,78
x
|
2,43
x
|
Bedrijfswaarde/omzet
|
4,91
x
|
5,94
x
|
4,91
x
|
3,75
x
|
4,22
x
|
2,94
x
|
2,58
x
|
2,04
x
|
Bedrijfswaarde/EBITDA
|
23,8
x
|
26,1
x
|
20,5
x
|
16,4
x
|
17,4
x
|
12,4
x
|
10,6
x
|
8,12
x
|
Bedrijfswaarde/FCF
|
39,3
x
|
53,8
x
|
64,4
x
|
21,5
x
|
28,1
x
|
20,6
x
|
18,1
x
|
14,4
x
|
FCF Yield
|
2,54%
|
1,86%
|
1,55%
|
4,66%
|
3,56%
|
4,86%
|
5,53%
|
6,94%
|
Price to Book
|
4,97
x
|
6,26
x
|
4,11
x
|
3,88
x
|
4,31
x
|
3,19
x
|
2,78
x
|
2,8
x
|
Aantal aandelen (in duizenden)
|
572.038
|
567.757
|
608.078
|
605.736
|
603.800
|
603.806
|
-
|
-
|
Referentieprijs
2 |
21,52
|
28,72
|
28,64
|
27,62
|
33,69
|
28,72
|
28,72
|
28,72
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
14-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.282
|
2.596
|
3.259
|
4.205
|
4.497
|
5.382
|
6.228
|
7.145
|
EBITDA
1 |
469,7
|
590
|
782
|
959,6
|
1.090
|
1.275
|
1.513
|
1.792
|
Bedrijfsresultaat (EBIT)
1 |
325,5
|
393,8
|
520,8
|
723,4
|
807,1
|
973,5
|
1.173
|
1.420
|
Operationele Marge
|
14,26%
|
15,17%
|
15,98%
|
17,2%
|
17,95%
|
18,09%
|
18,83%
|
19,88%
|
Resultaat voor belastingen (EBT)
1 |
324
|
382,1
|
463,7
|
661,6
|
683,3
|
935,9
|
1.226
|
1.571
|
Nettowinst (verlies)
1 |
209,8
|
295
|
368,5
|
498,1
|
734,8
|
699,8
|
875,1
|
1.087
|
Nettomarge
|
9,19%
|
11,36%
|
11,31%
|
11,85%
|
16,34%
|
13%
|
14,05%
|
15,22%
|
WPA
2 |
0,3835
|
0,5130
|
0,6270
|
0,8092
|
1,198
|
1,208
|
1,518
|
1,798
|
Free Cash Flow
1 |
284,9
|
286,7
|
248,3
|
734,4
|
674,9
|
768
|
887
|
1.010
|
FCF-marge
|
12,48%
|
11,04%
|
7,62%
|
17,47%
|
15,01%
|
14,27%
|
14,24%
|
14,14%
|
Kasstroomconversie (ebitda)
|
60,65%
|
48,59%
|
31,76%
|
76,54%
|
61,92%
|
60,23%
|
58,61%
|
56,37%
|
Kasstroomconversie (nettowinst)
|
135,81%
|
97,2%
|
67,39%
|
147,44%
|
91,85%
|
109,74%
|
101,37%
|
92,91%
|
Dividend per aandeel
2 |
0,1833
|
0,2600
|
0,2100
|
0,3100
|
-
|
0,4582
|
0,7190
|
0,8291
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
14-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
920,7
|
981,1
|
914,6
|
974,8
|
1.417
|
1.164
|
1.088
|
1.153
|
1.192
|
1.248
|
1.302
|
1.355
|
1.404
|
1.486
|
1.505
|
EBITDA
1 |
217
|
223,3
|
220,6
|
240
|
275,7
|
281
|
256,2
|
294,9
|
258,3
|
306,5
|
303,8
|
325,2
|
307
|
363,1
|
336,4
|
Bedrijfsresultaat (EBIT)
1 |
146,2
|
151,5
|
161,2
|
180,4
|
214,4
|
218,8
|
180,4
|
223,4
|
185
|
233
|
225,9
|
252,2
|
231,7
|
286,2
|
230,7
|
Operationele Marge
|
15,88%
|
15,44%
|
17,63%
|
18,5%
|
15,13%
|
18,8%
|
16,58%
|
19,37%
|
15,53%
|
18,68%
|
17,35%
|
18,61%
|
16,5%
|
19,26%
|
15,33%
|
Resultaat voor belastingen (EBT)
1 |
142
|
122,5
|
188,6
|
177,9
|
161,4
|
161,8
|
165,2
|
214,5
|
135,3
|
209,2
|
184,7
|
246,3
|
227,6
|
277,7
|
246,6
|
Nettowinst (verlies)
1 |
120,3
|
79,46
|
122,4
|
148,8
|
147,4
|
94,12
|
95,4
|
427,7
|
117,6
|
126,6
|
153,1
|
195,4
|
188,3
|
-
|
-
|
Nettomarge
|
13,06%
|
8,1%
|
13,38%
|
15,27%
|
10,41%
|
8,09%
|
8,77%
|
37,08%
|
9,87%
|
10,15%
|
11,76%
|
14,42%
|
13,41%
|
-
|
-
|
WPA
2 |
0,1962
|
0,1289
|
0,1983
|
0,2422
|
0,2397
|
0,1534
|
0,1558
|
0,6973
|
0,1918
|
0,2068
|
0,2528
|
0,3224
|
0,3106
|
0,2866
|
0,2702
|
Dividend per aandeel
2 |
0,1210
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1568
|
0,3706
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
04-05-22
|
03-08-22
|
08-11-22
|
14-02-23
|
08-05-23
|
08-08-23
|
07-11-23
|
07-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.113
|
882
|
1.414
|
976
|
1.385
|
1.540
|
1.291
|
2.785
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
285
|
287
|
248
|
734
|
675
|
768
|
887
|
1.010
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
11,6%
|
10,8%
|
11%
|
16,3%
|
14%
|
16,1%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
8,57%
|
6,79%
|
4,88%
|
4,85%
|
7,56%
|
8,36%
|
9,45%
|
10,7%
|
Totale activa
1 |
2.449
|
4.341
|
7.546
|
10.281
|
9.722
|
8.370
|
9.263
|
10.120
|
Nettoactief per aandeel
2 |
4,330
|
4,590
|
6,960
|
7,110
|
7,820
|
9,020
|
10,30
|
10,20
|
Cashflow per aandeel
2 |
0,6300
|
0,6500
|
0,7200
|
1,490
|
1,550
|
1,290
|
1,570
|
-
|
Capex
1 |
60,4
|
85
|
176
|
181
|
277
|
317
|
313
|
348
|
Capex/omzet
|
2,65%
|
3,28%
|
5,41%
|
4,31%
|
6,16%
|
5,88%
|
5,02%
|
4,87%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
14-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
28,72
BRL Gemiddelde koersdoel
36,44
BRL Spread / Gemiddelde doel +26,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,75% | 3,31 mld. | | +11,15% | 322 mld. | | +18,98% | 209 mld. | | -7,01% | 135 mld. | | +15,40% | 58,88 mld. | | +10,82% | 31,88 mld. | | +5,26% | 31,14 mld. | | +141,36% | 27,04 mld. | | +4,40% | 13,6 mld. | | +32,80% | 13,45 mld. |
Ondernemingssoftware
|