Beurs gesloten -
Sao Paulo
21:35:21 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
139,4
BRL
|
+17,69%
|
|
+2,00%
|
+5,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
101.450
|
100.823
|
102.360
|
69.104
|
60.379
|
56.471
|
-
|
-
|
Bedrijfswaarde
1 |
119.410
|
114.984
|
115.159
|
81.150
|
70.428
|
61.202
|
60.090
|
60.477
|
K/w-verhouding
|
22,6
x
|
18,9
x
|
17,6
x
|
11,8
x
|
-8,66
x
|
16,3
x
|
13,5
x
|
12,4
x
|
Dividendrendement
|
3,26%
|
3,36%
|
3,33%
|
4,97%
|
5,49%
|
3,38%
|
2,99%
|
3,27%
|
Marktkapitalisatie/omzet
|
3,16
x
|
3,13
x
|
2,9
x
|
2,02
x
|
1,85
x
|
2,39
x
|
2,31
x
|
2,24
x
|
Bedrijfswaarde/omzet
|
3,72
x
|
3,57
x
|
3,26
x
|
2,37
x
|
2,16
x
|
2,59
x
|
2,46
x
|
2,4
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
13,1
x
|
12,4
x
|
9,07
x
|
8,64
x
|
9,31
x
|
8,62
x
|
8,37
x
|
Bedrijfswaarde/FCF
|
22,2
x
|
17,4
x
|
19,7
x
|
21,1
x
|
13,9
x
|
16,2
x
|
16,8
x
|
17,1
x
|
FCF Yield
|
4,5%
|
5,75%
|
5,08%
|
4,73%
|
7,19%
|
6,16%
|
5,97%
|
5,83%
|
Price to Book
|
10,1
x
|
7,81
x
|
6,72
x
|
4,61
x
|
12,4
x
|
9,66
x
|
6,97
x
|
5,44
x
|
Aantal aandelen (in duizenden)
|
575.051
|
576.822
|
576.253
|
576.253
|
552.317
|
553.361
|
-
|
-
|
Referentieprijs
2 |
176,4
|
174,8
|
177,6
|
119,9
|
109,3
|
102,0
|
102,0
|
102,0
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32.136
|
32.184
|
35.355
|
34.229
|
32.681
|
23.628
|
24.457
|
25.225
|
EBITDA
1 |
8.417
|
8.755
|
9.284
|
8.947
|
8.147
|
6.571
|
6.968
|
7.226
|
Bedrijfsresultaat (EBIT)
1 |
6.824
|
6.844
|
7.369
|
7.116
|
6.388
|
5.070
|
5.456
|
5.776
|
Operationele Marge
|
21,23%
|
21,27%
|
20,84%
|
20,79%
|
19,55%
|
21,46%
|
22,31%
|
22,9%
|
Resultaat voor belastingen (EBT)
1 |
5.712
|
6.711
|
7.204
|
6.392
|
-9.688
|
4.581
|
5.189
|
5.688
|
Nettowinst (verlies)
1 |
4.570
|
5.384
|
5.921
|
5.777
|
-6.995
|
3.468
|
4.143
|
4.543
|
Nettomarge
|
14,22%
|
16,73%
|
16,75%
|
16,88%
|
-21,4%
|
14,68%
|
16,94%
|
18,01%
|
WPA
2 |
7,810
|
9,250
|
10,12
|
10,18
|
-12,63
|
6,273
|
7,573
|
8,236
|
Free Cash Flow
1 |
5.371
|
6.612
|
5.851
|
3.842
|
5.065
|
3.768
|
3.586
|
3.528
|
FCF-marge
|
16,71%
|
20,54%
|
16,55%
|
11,22%
|
15,5%
|
15,95%
|
14,66%
|
13,99%
|
Kasstroomconversie (ebitda)
|
63,81%
|
75,52%
|
63,02%
|
42,94%
|
62,17%
|
57,35%
|
51,46%
|
48,83%
|
Kasstroomconversie (nettowinst)
|
117,53%
|
122,81%
|
98,82%
|
66,51%
|
-
|
108,67%
|
86,56%
|
77,68%
|
Dividend per aandeel
2 |
5,760
|
5,880
|
5,920
|
5,960
|
6,000
|
3,445
|
3,051
|
3,338
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
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 |
8.612
|
8.829
|
8.702
|
8.619
|
8.079
|
8.031
|
8.325
|
8.312
|
8.013
|
8.003
|
5.826
|
6.054
|
5.884
|
5.864
|
5.999
|
EBITDA
1 |
2.123
|
2.100
|
2.288
|
2.305
|
2.004
|
1.813
|
1.963
|
2.325
|
2.046
|
2.096
|
1.491
|
1.737
|
1.527
|
1.677
|
1.695
|
Bedrijfsresultaat (EBIT)
1 |
1.616
|
1.641
|
1.826
|
1.855
|
1.544
|
1.376
|
1.545
|
1.859
|
1.608
|
1.690
|
1.153
|
1.379
|
1.236
|
1.328
|
1.302
|
Operationele Marge
|
18,76%
|
18,59%
|
20,98%
|
21,52%
|
19,11%
|
17,13%
|
18,56%
|
22,37%
|
20,07%
|
21,12%
|
19,79%
|
22,79%
|
21,01%
|
22,65%
|
21,7%
|
Resultaat voor belastingen (EBT)
1 |
1.564
|
1.603
|
60
|
4.132
|
597
|
1.189
|
-9.023
|
-2.854
|
1.000
|
1.237
|
1.155
|
1.344
|
1.139
|
1.416
|
1.246
|
Nettowinst (verlies)
1 |
1.339
|
1.299
|
78
|
3.859
|
541
|
976
|
-6.841
|
-2.075
|
945
|
928
|
913,3
|
1.063
|
943,2
|
1.142
|
1.005
|
Nettomarge
|
15,55%
|
14,71%
|
0,9%
|
44,77%
|
6,7%
|
12,15%
|
-82,17%
|
-24,96%
|
11,79%
|
11,6%
|
15,68%
|
17,56%
|
16,03%
|
19,48%
|
16,75%
|
WPA
2 |
2,310
|
2,260
|
0,1400
|
6,770
|
0,9800
|
1,760
|
-12,35
|
-3,740
|
1,700
|
1,670
|
1,671
|
1,952
|
1,733
|
2,049
|
1,801
|
Dividend per aandeel
2 |
1,480
|
1,490
|
1,480
|
1,490
|
1,490
|
1,500
|
1,500
|
-
|
1,500
|
-
|
0,7000
|
0,7000
|
0,7000
|
0,7945
|
0,7945
|
Datum van publicatie
|
25-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
24-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
23-01-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
17.960
|
14.161
|
12.799
|
12.046
|
10.049
|
4.731
|
3.619
|
4.007
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,134
x
|
1,617
x
|
1,379
x
|
1,346
x
|
1,233
x
|
0,72
x
|
0,5194
x
|
0,5545
x
|
Free Cash Flow
1 |
5.371
|
6.612
|
5.851
|
3.842
|
5.065
|
3.768
|
3.586
|
3.529
|
ROE (netto-inkomsten/eigen vermogen)
|
45,8%
|
46,7%
|
42,2%
|
38,4%
|
52,2%
|
93,1%
|
82,4%
|
70%
|
ROA (netto-inkomsten/totale activa)
|
11,3%
|
11,7%
|
12,5%
|
12,4%
|
-14,4%
|
7,63%
|
8,7%
|
9,57%
|
Totale activa
1 |
40.580
|
46.001
|
47.208
|
46.763
|
48.517
|
45.452
|
47.599
|
47.474
|
Nettoactief per aandeel
2 |
17,50
|
22,40
|
26,40
|
26,00
|
8,790
|
10,60
|
14,60
|
18,80
|
Cashflow per aandeel
2 |
12,10
|
13,90
|
12,70
|
9,850
|
12,10
|
7,570
|
9,330
|
10,80
|
Capex
1 |
1.699
|
1.501
|
1.603
|
1.749
|
1.615
|
1.303
|
1.338
|
1.320
|
Capex/omzet
|
5,29%
|
4,66%
|
4,53%
|
5,11%
|
4,94%
|
5,51%
|
5,47%
|
5,23%
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
102
USD Gemiddelde koersdoel
108,3
USD Spread / Gemiddelde doel +6,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,41% | 894 mld. | | +2,13% | 246 mld. | | +25,15% | 176 mld. | | +2,26% | 141 mld. | | +73,65% | 97,11 mld. | | -9,16% | 72,39 mld. | | +101,92% | 33,95 mld. | | -34,89% | 33,49 mld. | | +27,16% | 32,82 mld. |
consumenten goederen conglomeraten
|