Beurs gesloten -
Sao Paulo
22:07:32 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,55
BRL
|
+3,22%
|
|
+1,76%
|
-7,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.330
|
38.493
|
30.276
|
31.092
|
26.248
|
24.351
|
-
|
-
|
Bedrijfswaarde
1 |
45.205
|
36.739
|
32.361
|
39.328
|
26.248
|
34.466
|
34.827
|
34.214
|
K/w-verhouding
|
45,8
x
|
14,4
x
|
9,65
x
|
17,4
x
|
-32,8
x
|
17,8
x
|
10,1
x
|
8,29
x
|
Dividendrendement
|
-
|
1,97%
|
2,23%
|
-
|
-
|
1,3%
|
2,26%
|
3,57%
|
Marktkapitalisatie/omzet
|
0,77
x
|
0,54
x
|
0,39
x
|
0,3
x
|
0,24
x
|
0,21
x
|
0,19
x
|
0,18
x
|
Bedrijfswaarde/omzet
|
0,75
x
|
0,52
x
|
0,42
x
|
0,38
x
|
0,24
x
|
0,3
x
|
0,28
x
|
0,25
x
|
Bedrijfswaarde/EBITDA
|
9,51
x
|
6,55
x
|
5,66
x
|
5,94
x
|
4,59
x
|
4,91
x
|
4,19
x
|
3,74
x
|
Bedrijfswaarde/FCF
|
53
x
|
48,5
x
|
-
|
11,8
x
|
-
|
58,8
x
|
39,1
x
|
-
|
FCF Yield
|
1,89%
|
2,06%
|
-
|
8,51%
|
-
|
1,7%
|
2,56%
|
-
|
Price to Book
|
3,44
x
|
2,45
x
|
1,77
x
|
1,53
x
|
-
|
1,13
x
|
1,03
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
1.984.143
|
1.985.199
|
1.985.340
|
2.103.645
|
2.108.294
|
2.108.294
|
-
|
-
|
Referentieprijs
2 |
23,35
|
19,39
|
15,25
|
14,78
|
12,45
|
11,55
|
11,55
|
11,55
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
15-02-22
|
13-02-23
|
19-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
60.064
|
71.191
|
77.751
|
102.890
|
109.859
|
116.339
|
126.322
|
135.137
|
EBITDA
1 |
4.754
|
5.610
|
5.715
|
6.623
|
5.717
|
7.027
|
8.309
|
9.146
|
Bedrijfsresultaat (EBIT)
1 |
2.781
|
4.570
|
4.542
|
4.952
|
3.863
|
5.065
|
6.242
|
7.014
|
Operationele Marge
|
4,63%
|
6,42%
|
5,84%
|
4,81%
|
3,52%
|
4,35%
|
4,94%
|
5,19%
|
Resultaat voor belastingen (EBT)
1 |
2.279
|
3.925
|
4.331
|
2.672
|
-37
|
2.352
|
3.872
|
4.626
|
Nettowinst (verlies)
1 |
1.013
|
2.671
|
3.144
|
1.739
|
-795
|
1.310
|
2.310
|
2.961
|
Nettomarge
|
1,69%
|
3,75%
|
4,04%
|
1,69%
|
-0,72%
|
1,13%
|
1,83%
|
2,19%
|
WPA
2 |
0,5096
|
1,350
|
1,580
|
0,8500
|
-0,3800
|
0,6477
|
1,147
|
1,393
|
Free Cash Flow
1 |
853
|
758
|
-
|
3.347
|
-
|
586
|
890
|
-
|
FCF-marge
|
1,42%
|
1,06%
|
-
|
3,25%
|
-
|
0,5%
|
0,7%
|
-
|
Kasstroomconversie (ebitda)
|
17,94%
|
13,51%
|
-
|
50,54%
|
-
|
8,34%
|
10,71%
|
-
|
Kasstroomconversie (nettowinst)
|
84,21%
|
28,38%
|
-
|
192,47%
|
-
|
44,72%
|
38,54%
|
-
|
Dividend per aandeel
2 |
-
|
0,3824
|
0,3394
|
-
|
-
|
0,1498
|
0,2609
|
0,4127
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
15-02-22
|
13-02-23
|
19-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 Q3
|
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 |
-
|
19.856
|
21.864
|
20.015
|
25.279
|
27.744
|
29.852
|
25.793
|
27.466
|
26.986
|
29.614
|
25.934
|
28.554
|
28.748
|
31.259
|
-
|
EBITDA
1 |
-
|
1.484
|
1.757
|
1.247
|
1.710
|
1.692
|
1.974
|
1.254
|
1.339
|
1.465
|
1.875
|
1.352
|
1.564
|
1.662
|
2.123
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.179
|
1.456
|
937
|
1.314
|
1.212
|
1.477
|
760
|
863
|
1.009
|
1.427
|
861,9
|
1.188
|
1.251
|
1.578
|
-
|
Operationele Marge
|
-
|
5,94%
|
6,66%
|
4,68%
|
5,2%
|
4,37%
|
4,95%
|
2,95%
|
3,14%
|
3,74%
|
4,82%
|
3,32%
|
4,16%
|
4,35%
|
5,05%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
954
|
1.339
|
525
|
914
|
536
|
697
|
120
|
-9
|
327
|
-475
|
249,2
|
437,6
|
565,7
|
976,2
|
-
|
Nettowinst (verlies)
1 |
-
|
638
|
1.017
|
370
|
620
|
323
|
426
|
-113
|
-249
|
132
|
-565
|
102,4
|
261,1
|
323,1
|
554,9
|
-
|
Nettomarge
|
-
|
3,21%
|
4,65%
|
1,85%
|
2,45%
|
1,16%
|
1,43%
|
-0,44%
|
-0,91%
|
0,49%
|
-1,91%
|
0,39%
|
0,91%
|
1,12%
|
1,78%
|
-
|
WPA
2 |
-
|
0,3200
|
0,5100
|
0,1900
|
0,3100
|
0,1600
|
0,1900
|
-0,0500
|
-0,1200
|
0,0600
|
-0,2700
|
0,0544
|
0,1335
|
0,1529
|
0,2945
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,3394
|
-
|
-
|
0,1284
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1072
|
0,0150
|
0,0410
|
-
|
Datum van publicatie
|
20-02-20
|
09-11-21
|
15-02-22
|
05-05-22
|
26-07-22
|
09-11-22
|
13-02-23
|
02-05-23
|
25-07-23
|
31-10-23
|
19-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
2.085
|
8.236
|
-
|
10.116
|
10.476
|
9.863
|
Nettokaspositie
1 |
1.125
|
1.754
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,3648
x
|
1,244
x
|
-
|
1,44
x
|
1,261
x
|
1,078
x
|
Free Cash Flow
1 |
853
|
758
|
-
|
3.347
|
-
|
586
|
890
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,63%
|
18,3%
|
14,6%
|
9,31%
|
-
|
6,73%
|
10,5%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
2,48%
|
5,52%
|
5,68%
|
2,3%
|
-
|
1,48%
|
1,96%
|
2,09%
|
Totale activa
1 |
40.794
|
48.368
|
55.372
|
75.609
|
-
|
88.775
|
117.714
|
141.588
|
Nettoactief per aandeel
2 |
6,790
|
7,910
|
8,600
|
9,640
|
-
|
10,20
|
11,20
|
11,70
|
Cashflow per aandeel
|
1,340
|
2,030
|
2,240
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.812
|
3.275
|
2.793
|
3.626
|
-
|
2.421
|
3.217
|
3.208
|
Capex/omzet
|
3,02%
|
4,6%
|
3,59%
|
3,52%
|
-
|
2,08%
|
2,55%
|
2,37%
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
15-02-22
|
13-02-23
|
19-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,55
BRL Gemiddelde koersdoel
14,37
BRL Spread / Gemiddelde doel +24,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,23% | 4,75 mld. | | +14,48% | 485 mld. | | +21,40% | 40,05 mld. | | +5,39% | 38,37 mld. | | +7,63% | 28,47 mld. | | -15,08% | 25,16 mld. | | -0,55% | 25,08 mld. | | +4,35% | 17,88 mld. | | +11,96% | 17,99 mld. | | +1,34% | 13,77 mld. |
Levensmiddelenhandel & -distributie - Andere
|