Beurs gesloten -
Sao Paulo
21:24:44 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,83
BRL
|
+3,06%
|
|
+4,08%
|
-5,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.069
|
51.352
|
99.903
|
114.085
|
178.278
|
-
|
-
|
Bedrijfswaarde
1 |
41.069
|
51.352
|
99.903
|
114.085
|
194.481
|
195.615
|
196.829
|
K/w-verhouding
|
-
|
-
|
12,7
x
|
11,7
x
|
10,8
x
|
9,45
x
|
8,38
x
|
Dividendrendement
|
0,59%
|
0,45%
|
0,62%
|
-
|
3,02%
|
4,33%
|
5,08%
|
Marktkapitalisatie/omzet
|
4,93
x
|
5,52
x
|
7,19
x
|
6,61
x
|
7,03
x
|
6,16
x
|
5,33
x
|
Bedrijfswaarde/omzet
|
4,93
x
|
5,52
x
|
7,19
x
|
6,61
x
|
7,67
x
|
6,76
x
|
5,89
x
|
Bedrijfswaarde/EBITDA
|
8,06
x
|
9,23
x
|
11,5
x
|
11
x
|
12,8
x
|
11,2
x
|
9,76
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3,11
x
|
3,19
x
|
2,16
x
|
-
|
2,28
x
|
1,98
x
|
1,77
x
|
Aantal aandelen (in duizenden)
|
2.157.861
|
2.185.209
|
4.757.279
|
4.765.474
|
5.228.092
|
-
|
-
|
Referentieprijs
2 |
19,03
|
23,50
|
21,00
|
23,94
|
34,10
|
34,10
|
34,10
|
Datum van publicatie
|
14-02-20
|
09-02-21
|
16-02-22
|
13-02-23
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.333
|
9.304
|
13.901
|
17.247
|
-
|
25.360
|
28.954
|
33.427
|
EBITDA
1 |
5.096
|
5.566
|
8.699
|
10.330
|
-
|
15.222
|
17.454
|
20.161
|
Bedrijfsresultaat (EBIT)
1 |
4.971
|
5.502
|
8.446
|
9.491
|
-
|
15.545
|
18.240
|
21.197
|
Operationele Marge
|
59,65%
|
59,14%
|
60,76%
|
55,03%
|
-
|
61,3%
|
63%
|
63,41%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
8.181
|
9.491
|
-
|
14.978
|
17.445
|
19.941
|
Nettowinst (verlies)
1 |
-
|
-
|
6.342
|
7.842
|
9.925
|
11.992
|
14.084
|
15.870
|
Nettomarge
|
-
|
-
|
45,62%
|
45,47%
|
-
|
47,29%
|
48,64%
|
47,48%
|
WPA
2 |
-
|
-
|
1,651
|
2,049
|
-
|
3,153
|
3,608
|
4,070
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1125
|
0,1050
|
0,1300
|
-
|
-
|
1,029
|
1,477
|
1,733
|
Datum van publicatie
|
14-02-20
|
09-02-21
|
16-02-22
|
13-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
3.845
|
3.488
|
4.351
|
4.513
|
4.756
|
3.489
|
4.803
|
5.443
|
5.660
|
-
|
5.882
|
6.168
|
6.351
|
6.545
|
6.383
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.299
|
2.216
|
2.440
|
2.766
|
2.944
|
1.607
|
2.681
|
3.302
|
3.292
|
-
|
3.589
|
3.822
|
3.979
|
4.156
|
-
|
Operationele Marge
|
59,79%
|
63,51%
|
56,08%
|
61,29%
|
61,9%
|
46,06%
|
55,81%
|
60,67%
|
58,16%
|
-
|
61,01%
|
61,96%
|
62,64%
|
63,49%
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.208
|
2.149
|
2.440
|
2.570
|
2.736
|
1.745
|
2.681
|
3.057
|
3.292
|
-
|
3.513
|
3.880
|
3.989
|
4.102
|
-
|
Nettowinst (verlies)
1 |
1.743
|
1.744
|
1.943
|
2.067
|
2.188
|
1.644
|
2.133
|
2.441
|
2.623
|
2.728
|
2.762
|
3.018
|
3.140
|
3.277
|
-
|
Nettomarge
|
45,33%
|
50%
|
44,65%
|
45,8%
|
46%
|
47,12%
|
44,41%
|
44,85%
|
46,34%
|
-
|
46,96%
|
48,92%
|
49,44%
|
50,06%
|
-
|
WPA
2 |
-
|
-
|
0,5088
|
0,5417
|
0,5702
|
0,4278
|
0,5899
|
1,551
|
0,6882
|
-
|
0,7364
|
0,7754
|
0,8033
|
0,8338
|
0,8209
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-21
|
16-02-22
|
09-05-22
|
09-08-22
|
08-11-22
|
13-02-23
|
08-05-23
|
09-08-23
|
08-11-23
|
05-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
16.203
|
17.337
|
18.551
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
1,064
x
|
0,9933
x
|
0,9201
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
16,9%
|
20,3%
|
-
|
-
|
23%
|
22,8%
|
22,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
1,98%
|
2,2%
|
-
|
-
|
2,38%
|
2,46%
|
2,6%
|
Totale activa
1 |
-
|
-
|
288.666
|
-
|
-
|
504.507
|
573.234
|
611.081
|
Nettoactief per aandeel
2 |
6,130
|
7,380
|
9,700
|
-
|
-
|
15,00
|
17,20
|
19,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
09-02-21
|
16-02-22
|
13-02-23
|
05-02-24
|
-
|
-
|
-
|
Laatste slotkoers
34,1
BRL Gemiddelde koersdoel
42,56
BRL Spread / Gemiddelde doel +24,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,61% | 12,87 mld. | | +7,20% | 9,41 mld. | | +5,66% | 8,76 mld. | | +12,75% | 3,51 mld. | | -11,37% | 3,5 mld. | | +2,27% | 3,42 mld. | | -1,05% | 2,87 mld. | | +1,58% | 2,83 mld. | | -7,64% | 2,25 mld. |
Investeringsbankieren
|