Beurs gesloten -
Sao Paulo
17:31:37 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
235,7
BRL
|
+0,41%
|
|
-0,13%
|
+20,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
93.238
|
76.195
|
87.055
|
81.920
|
71.347
|
78.839
|
-
|
-
|
Bedrijfswaarde
1 |
119.163
|
100.721
|
110.555
|
104.570
|
93.894
|
101.927
|
101.493
|
101.212
|
K/w-verhouding
|
-71,3
x
|
17,1
x
|
35,4
x
|
14,3
x
|
8,83
x
|
8,98
x
|
8,7
x
|
8,3
x
|
Dividendrendement
|
6,57%
|
8,29%
|
7,43%
|
8,05%
|
9,52%
|
8,8%
|
9,05%
|
9,41%
|
Marktkapitalisatie/omzet
|
4,71
x
|
3,66
x
|
4,12
x
|
3,96
x
|
3,48
x
|
3,8
x
|
3,75
x
|
3,69
x
|
Bedrijfswaarde/omzet
|
6,02
x
|
4,83
x
|
5,24
x
|
5,05
x
|
4,58
x
|
4,91
x
|
4,83
x
|
4,74
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
8,11
x
|
9,18
x
|
8,55
x
|
7,45
x
|
8,24
x
|
7,96
x
|
7,8
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
12,4
x
|
13,4
x
|
13
x
|
10,3
x
|
11,2
x
|
12,4
x
|
13
x
|
FCF Yield
|
6,37%
|
8,1%
|
7,45%
|
7,7%
|
9,68%
|
8,95%
|
8,09%
|
7,72%
|
Price to Book
|
14,9
x
|
26,8
x
|
-53,8
x
|
-20,5
x
|
-20,2
x
|
-15,7
x
|
-23,6
x
|
-26,1
x
|
Aantal aandelen (in duizenden)
|
1.868.127
|
1.858.419
|
1.836.989
|
1.792.173
|
1.768.647
|
1.717.626
|
-
|
-
|
Referentieprijs
2 |
49,91
|
41,00
|
47,39
|
45,71
|
40,34
|
45,90
|
45,90
|
45,90
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
01-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.796
|
20.841
|
21.111
|
20.688
|
20.502
|
20.741
|
21.019
|
21.362
|
EBITDA
1 |
10.960
|
12.412
|
12.044
|
12.237
|
12.602
|
12.370
|
12.756
|
12.982
|
Bedrijfsresultaat (EBIT)
1 |
10.734
|
12.155
|
11.800
|
12.011
|
12.330
|
12.191
|
12.518
|
12.707
|
Operationele Marge
|
54,22%
|
58,32%
|
55,9%
|
58,06%
|
60,14%
|
58,78%
|
59,56%
|
59,48%
|
Resultaat voor belastingen (EBT)
1 |
766
|
6.890
|
3.824
|
7.389
|
10.928
|
11.709
|
11.796
|
12.117
|
Nettowinst (verlies)
1 |
-1.293
|
4.467
|
2.475
|
5.764
|
8.130
|
8.811
|
8.843
|
9.083
|
Nettomarge
|
-6,53%
|
21,43%
|
11,72%
|
27,86%
|
39,65%
|
42,48%
|
42,07%
|
42,52%
|
WPA
2 |
-0,7000
|
2,400
|
1,340
|
3,190
|
4,570
|
5,114
|
5,275
|
5,531
|
Free Cash Flow
1 |
7.591
|
8.154
|
8.236
|
8.051
|
9.091
|
9.122
|
8.216
|
7.809
|
FCF-marge
|
38,35%
|
39,12%
|
39,01%
|
38,92%
|
44,34%
|
43,98%
|
39,09%
|
36,56%
|
Kasstroomconversie (ebitda)
|
69,26%
|
65,69%
|
68,38%
|
65,79%
|
72,14%
|
73,74%
|
64,4%
|
60,15%
|
Kasstroomconversie (nettowinst)
|
-
|
182,54%
|
332,77%
|
139,68%
|
111,82%
|
103,53%
|
92,91%
|
85,97%
|
Dividend per aandeel
2 |
3,280
|
3,400
|
3,520
|
3,680
|
3,840
|
4,038
|
4,152
|
4,319
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
01-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
5.086
|
4.819
|
5.374
|
5.412
|
5.083
|
4.763
|
5.438
|
5.277
|
5.024
|
4.717
|
5.467
|
5.440
|
5.151
|
4.753
|
5.459
|
EBITDA
1 |
2.855
|
2.895
|
3.210
|
3.210
|
2.930
|
3.154
|
3.276
|
3.272
|
2.900
|
2.688
|
3.314
|
3.257
|
3.055
|
2.875
|
3.288
|
Bedrijfsresultaat (EBIT)
1 |
2.801
|
2.843
|
3.153
|
3.156
|
2.867
|
3.102
|
3.214
|
3.192
|
2.822
|
2.623
|
3.277
|
3.300
|
3.041
|
2.807
|
3.217
|
Operationele Marge
|
55,07%
|
59%
|
58,67%
|
58,31%
|
56,4%
|
65,13%
|
59,1%
|
60,49%
|
56,17%
|
55,61%
|
59,94%
|
60,66%
|
59,03%
|
59,06%
|
58,93%
|
Resultaat voor belastingen (EBT)
1 |
2.280
|
2.673
|
1.605
|
407
|
2.704
|
2.479
|
2.806
|
2.908
|
2.735
|
2.739
|
3.093
|
3.000
|
2.852
|
2.643
|
3.190
|
Nettowinst (verlies)
1 |
1.624
|
1.959
|
891
|
224
|
2.690
|
1.787
|
2.117
|
2.166
|
2.060
|
2.129
|
2.294
|
2.262
|
2.120
|
2.024
|
2.399
|
Nettomarge
|
31,93%
|
40,65%
|
16,58%
|
4,14%
|
52,92%
|
37,52%
|
38,93%
|
41,05%
|
41%
|
45,13%
|
41,96%
|
41,58%
|
41,16%
|
42,59%
|
43,95%
|
WPA
2 |
0,8800
|
1,080
|
0,4900
|
0,1200
|
1,500
|
1,000
|
1,190
|
1,220
|
1,160
|
1,210
|
1,340
|
1,328
|
1,250
|
1,199
|
1,426
|
Dividend per aandeel
2 |
0,9000
|
0,9000
|
0,9000
|
0,9400
|
0,9400
|
0,9400
|
0,9400
|
0,9800
|
0,9800
|
-
|
0,9875
|
1,030
|
1,014
|
1,002
|
1,030
|
Datum van publicatie
|
27-01-22
|
28-04-22
|
28-07-22
|
27-10-22
|
01-02-23
|
27-04-23
|
01-08-23
|
26-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25.925
|
24.526
|
23.500
|
22.650
|
22.547
|
23.088
|
22.654
|
22.373
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,365
x
|
1,976
x
|
1,951
x
|
1,851
x
|
1,789
x
|
1,866
x
|
1,776
x
|
1,723
x
|
Free Cash Flow
1 |
7.591
|
8.154
|
8.236
|
8.051
|
9.091
|
9.122
|
8.216
|
7.809
|
ROE (netto-inkomsten/eigen vermogen)
|
74,8%
|
176%
|
375%
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
15,1%
|
16,8%
|
5,69%
|
15,1%
|
21,5%
|
26,5%
|
25,4%
|
25%
|
Totale activa
1 |
-8.576
|
26.604
|
43.467
|
38.239
|
37.762
|
33.234
|
34.807
|
36.374
|
Nettoactief per aandeel
2 |
3,350
|
1,530
|
-0,8800
|
-2,230
|
-1,990
|
-2,920
|
-1,950
|
-1,760
|
Cashflow per aandeel
2 |
4,190
|
4,510
|
4,560
|
4,580
|
5,230
|
5,290
|
5,230
|
5,520
|
Capex
1 |
246
|
231
|
169
|
205
|
196
|
209
|
226
|
227
|
Capex/omzet
|
1,24%
|
1,11%
|
0,8%
|
0,99%
|
0,96%
|
1,01%
|
1,08%
|
1,06%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
01-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
46,08
USD Gemiddelde koersdoel
46,76
USD Spread / Gemiddelde doel +1,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,51% | 65,44 mld. | | +22,11% | 50,38 mld. | | +2,42% | 7,44 mld. | | -12,85% | 5,76 mld. | | -0,50% | 2,59 mld. | | -4,67% | 2,33 mld. | | -14,24% | 1,21 mld. | | -18,17% | 1,16 mld. | | 0,00% | 1,03 mld. |
Productie van sigaren en sigaretten
|