Vertraagde tijd
Sao Paulo
19:14:48 05-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,65
BRL
|
-0,40%
|
|
-0,19%
|
+2,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
72.700
|
158.883
|
138.384
|
161.589
|
154.846
|
158.584
|
-
|
-
|
Bedrijfswaarde
1 |
71.797
|
156.965
|
136.956
|
160.065
|
150.600
|
155.806
|
153.674
|
152.280
|
K/w-verhouding
|
45
x
|
67,9
x
|
38,6
x
|
38,4
x
|
27
x
|
28,9
x
|
26
x
|
21,8
x
|
Dividendrendement
|
1,23%
|
0,79%
|
1,38%
|
1,32%
|
1,76%
|
1,92%
|
1,88%
|
2,11%
|
Marktkapitalisatie/omzet
|
5,45
x
|
9,09
x
|
5,87
x
|
5,4
x
|
4,76
x
|
4,29
x
|
3,74
x
|
3,31
x
|
Bedrijfswaarde/omzet
|
5,38
x
|
8,99
x
|
5,81
x
|
5,35
x
|
4,63
x
|
4,21
x
|
3,62
x
|
3,18
x
|
Bedrijfswaarde/EBITDA
|
32
x
|
48
x
|
29,3
x
|
28,5
x
|
21,2
x
|
19,9
x
|
17,7
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
51,9
x
|
46,6
x
|
864
x
|
85,5
x
|
27,7
x
|
161
x
|
41
x
|
32,4
x
|
FCF Yield
|
1,93%
|
2,15%
|
0,12%
|
1,17%
|
3,61%
|
0,62%
|
2,44%
|
3,09%
|
Price to Book
|
8,34
x
|
13,7
x
|
10,2
x
|
10,9
x
|
8,93
x
|
7,95
x
|
6,87
x
|
5,83
x
|
Aantal aandelen (in duizenden)
|
4.195.030
|
4.195.480
|
4.196.012
|
4.196.015
|
4.195.234
|
4.195.353
|
-
|
-
|
Referentieprijs
2 |
17,33
|
37,87
|
32,98
|
38,51
|
36,91
|
37,80
|
37,80
|
37,80
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.347
|
17.470
|
23.563
|
29.905
|
32.504
|
36.993
|
42.432
|
47.883
|
EBITDA
1 |
2.245
|
3.268
|
4.679
|
5.617
|
7.090
|
7.817
|
8.698
|
9.833
|
Bedrijfsresultaat (EBIT)
1 |
1.848
|
2.816
|
4.158
|
5.052
|
6.462
|
6.917
|
7.680
|
8.733
|
Operationele Marge
|
13,84%
|
16,12%
|
17,65%
|
16,89%
|
19,88%
|
18,7%
|
18,1%
|
18,24%
|
Resultaat voor belastingen (EBT)
1 |
1.804
|
2.747
|
4.330
|
5.116
|
6.591
|
6.904
|
7.986
|
9.588
|
Nettowinst (verlies)
1 |
1.615
|
2.341
|
3.586
|
4.208
|
5.732
|
5.442
|
6.164
|
7.340
|
Nettomarge
|
12,1%
|
13,4%
|
15,22%
|
14,07%
|
17,63%
|
14,71%
|
14,53%
|
15,33%
|
WPA
2 |
0,3849
|
0,5580
|
0,8545
|
1,003
|
1,366
|
1,306
|
1,453
|
1,732
|
Free Cash Flow
1 |
1.383
|
3.371
|
158,5
|
1.871
|
5.436
|
968
|
3.752
|
4.703
|
FCF-marge
|
10,36%
|
19,3%
|
0,67%
|
6,26%
|
16,72%
|
2,62%
|
8,84%
|
9,82%
|
Kasstroomconversie (ebitda)
|
61,63%
|
103,18%
|
3,39%
|
33,32%
|
76,67%
|
12,38%
|
43,13%
|
47,83%
|
Kasstroomconversie (nettowinst)
|
85,68%
|
144,03%
|
4,42%
|
44,47%
|
94,84%
|
17,79%
|
60,86%
|
64,08%
|
Dividend per aandeel
2 |
0,2126
|
0,2975
|
0,4544
|
0,5100
|
0,6499
|
0,7273
|
0,7112
|
0,7975
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
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
|
2025 Q2
|
---|
Omzet
1 |
6.540
|
6.828
|
7.186
|
7.911
|
7.980
|
7.696
|
8.171
|
8.075
|
8.561
|
8.033
|
9.150
|
9.718
|
10.091
|
10.021
|
-
|
EBITDA
1 |
1.125
|
1.233
|
1.257
|
1.568
|
1.559
|
1.689
|
1.833
|
1.739
|
1.829
|
1.770
|
1.835
|
1.730
|
1.971
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
985,1
|
1.099
|
1.121
|
1.426
|
1.406
|
1.538
|
1.681
|
1.581
|
1.661
|
1.603
|
1.730
|
1.778
|
1.874
|
1.771
|
-
|
Operationele Marge
|
15,06%
|
16,09%
|
15,61%
|
18,02%
|
17,61%
|
19,99%
|
20,58%
|
19,58%
|
19,41%
|
19,96%
|
18,91%
|
18,3%
|
18,57%
|
17,67%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.003
|
1.153
|
1.117
|
1.444
|
1.402
|
-
|
-
|
1.615
|
1.652
|
1.676
|
1.671
|
1.549
|
1.784
|
-
|
-
|
Nettowinst (verlies)
1 |
874,1
|
943,9
|
913
|
1.158
|
1.193
|
1.307
|
1.368
|
1.312
|
1.745
|
1.328
|
1.338
|
1.270
|
1.394
|
1.407
|
-
|
Nettomarge
|
13,36%
|
13,82%
|
12,71%
|
14,64%
|
14,95%
|
16,98%
|
16,75%
|
16,24%
|
20,38%
|
16,53%
|
14,62%
|
13,07%
|
13,81%
|
14,04%
|
-
|
WPA
2 |
0,2082
|
0,2250
|
0,2176
|
0,2760
|
0,2844
|
-
|
0,3261
|
0,3127
|
0,4159
|
0,3164
|
0,3173
|
0,3032
|
0,3314
|
0,3400
|
-
|
Dividend per aandeel
2 |
0,0448
|
0,0368
|
0,0433
|
0,1760
|
0,0837
|
-
|
0,1452
|
-
|
0,1120
|
-
|
0,1607
|
0,1525
|
0,1570
|
0,1600
|
0,1600
|
Datum van publicatie
|
16-02-22
|
27-04-22
|
20-07-22
|
26-10-22
|
15-02-23
|
26-04-23
|
19-07-23
|
25-10-23
|
21-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
902
|
1.918
|
1.428
|
1.523
|
4.246
|
2.778
|
4.910
|
6.304
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.383
|
3.371
|
159
|
1.871
|
5.436
|
968
|
3.752
|
4.703
|
ROE (netto-inkomsten/eigen vermogen)
|
19,7%
|
23,1%
|
28,5%
|
29,6%
|
35,6%
|
29,6%
|
28,6%
|
28,3%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
7,61%
|
16,4%
|
16,2%
|
19,2%
|
17,2%
|
18,4%
|
19,4%
|
Totale activa
1 |
15.544
|
30.771
|
21.932
|
26.034
|
29.815
|
31.679
|
33.517
|
37.874
|
Nettoactief per aandeel
2 |
2,080
|
2,760
|
3,240
|
3,540
|
4,130
|
4,750
|
5,500
|
6,490
|
Cashflow per aandeel
2 |
0,4500
|
0,9400
|
0,2200
|
0,7100
|
-
|
1,380
|
1,340
|
-
|
Capex
1 |
524
|
559
|
781
|
1.111
|
1.586
|
3.867
|
1.931
|
1.989
|
Capex/omzet
|
3,93%
|
3,2%
|
3,31%
|
3,72%
|
4,88%
|
10,45%
|
4,55%
|
4,15%
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
37,8
BRL Gemiddelde koersdoel
42,16
BRL Spread / Gemiddelde doel +11,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,03% | 30,08 mld. | | +5,24% | 149 mld. | | +25,73% | 137 mld. | | +35,04% | 126 mld. | | +11,02% | 61,13 mld. | | +1,56% | 38,63 mld. | | +103,91% | 34,47 mld. | | -17,09% | 29,07 mld. | | +29,03% | 28,3 mld. | | +4,97% | 27,73 mld. |
Elektrische componenten & apparatuur - Andere
|