Beurs gesloten -
Sao Paulo
22:07:50 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,55
BRL
|
+0,58%
|
|
-0,58%
|
-0,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
147.223
|
110.706
|
82.321
|
99.105
|
158.071
|
157.243
|
-
|
-
|
Bedrijfswaarde
1 |
147.223
|
110.706
|
82.321
|
99.105
|
158.071
|
157.243
|
157.243
|
157.243
|
K/w-verhouding
|
8,27
x
|
8,84
x
|
4,18
x
|
3,2
x
|
4,67
x
|
4,2
x
|
4,08
x
|
3,77
x
|
Dividendrendement
|
4,55%
|
3,79%
|
9,15%
|
-
|
-
|
10,4%
|
11,1%
|
11,5%
|
Marktkapitalisatie/omzet
|
2,77
x
|
1,95
x
|
1,39
x
|
1,35
x
|
1,69
x
|
1,26
x
|
1,39
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
2,77
x
|
1,95
x
|
1,39
x
|
1,35
x
|
1,69
x
|
1,26
x
|
1,39
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,39
x
|
0,95
x
|
0,61
x
|
-
|
-
|
0,83
x
|
0,75
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
5.574.531
|
5.706.478
|
5.706.799
|
5.707.173
|
5.707.552
|
5.707.552
|
-
|
-
|
Referentieprijs
2 |
26,41
|
19,40
|
14,42
|
17,36
|
27,70
|
27,55
|
27,55
|
27,55
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
14-02-22
|
13-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
53.086
|
56.726
|
59.305
|
73.397
|
93.497
|
125.024
|
113.464
|
111.644
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
32.799
|
42.366
|
44.460
|
71.902
|
91.198
|
48.905
|
69.892
|
-
|
Operationele Marge
|
61,78%
|
74,69%
|
74,97%
|
97,96%
|
97,54%
|
39,12%
|
61,6%
|
-
|
Resultaat voor belastingen (EBT)
1 |
16.121
|
14.390
|
31.352
|
48.700
|
52.255
|
57.488
|
59.624
|
62.876
|
Nettowinst (verlies)
1 |
18.162
|
12.697
|
19.710
|
31.011
|
33.819
|
37.486
|
38.344
|
40.058
|
Nettomarge
|
34,21%
|
22,38%
|
33,24%
|
42,25%
|
36,17%
|
29,98%
|
33,79%
|
35,88%
|
WPA
2 |
3,195
|
2,195
|
3,454
|
5,434
|
5,925
|
6,560
|
6,756
|
7,301
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,200
|
0,7360
|
1,320
|
-
|
-
|
2,857
|
3,047
|
3,173
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
14-02-22
|
13-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
15.683
|
14.801
|
15.332
|
17.056
|
19.558
|
21.451
|
21.161
|
22.887
|
23.205
|
25.769
|
34.076
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
12.556
|
-
|
14.796
|
-
|
-
|
20.595
|
22.138
|
17.420
|
25.088
|
10.404
|
11.445
|
12.879
|
14.178
|
-
|
Operationele Marge
|
-
|
84,83%
|
-
|
86,75%
|
-
|
-
|
97,33%
|
96,73%
|
75,07%
|
97,36%
|
30,53%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
8.359
|
8.766
|
8.708
|
11.859
|
13.138
|
14.166
|
12.590
|
12.259
|
11.301
|
13.143
|
14.514
|
14.372
|
14.348
|
14.741
|
-
|
Nettowinst (verlies)
1 |
4.609
|
5.352
|
6.660
|
7.625
|
8.099
|
8.627
|
8.207
|
8.354
|
8.035
|
8.862
|
9.043
|
9.130
|
9.411
|
9.822
|
-
|
Nettomarge
|
29,39%
|
36,16%
|
43,44%
|
44,71%
|
41,41%
|
40,22%
|
38,78%
|
36,5%
|
34,63%
|
34,39%
|
26,54%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,7950
|
0,9380
|
1,150
|
1,435
|
1,655
|
1,544
|
1,420
|
1,460
|
1,410
|
1,635
|
1,564
|
1,615
|
1,684
|
1,726
|
1,780
|
Dividend per aandeel
2 |
0,2895
|
0,4925
|
0,4420
|
0,5105
|
0,5390
|
-
|
-
|
-
|
-
|
-
|
0,7400
|
0,7200
|
0,7200
|
0,7400
|
-
|
Datum van publicatie
|
08-11-21
|
14-02-22
|
11-05-22
|
10-08-22
|
09-11-22
|
13-02-23
|
15-05-23
|
09-08-23
|
08-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
11%
|
14,8%
|
-
|
-
|
20,7%
|
19,5%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
1,3%
|
0,79%
|
1,08%
|
-
|
-
|
1,62%
|
1,47%
|
1,5%
|
Totale activa
1 |
1.397.077
|
1.603.359
|
1.829.102
|
-
|
-
|
2.313.920
|
2.600.766
|
2.670.529
|
Nettoactief per aandeel
2 |
19,00
|
20,50
|
23,50
|
-
|
-
|
33,00
|
36,70
|
40,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
14-02-22
|
13-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
27,55
BRL Gemiddelde koersdoel
33,86
BRL Spread / Gemiddelde doel +22,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,52% | 30,68 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|