Beurs gesloten -
Sao Paulo
22:07:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,09
BRL
|
-2,58%
|
|
-2,64%
|
-4,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
75.272
|
59.160
|
41.431
|
67.310
|
66.995
|
63.438
|
-
|
-
|
Bedrijfswaarde
1 |
67.604
|
56.720
|
41.048
|
61.233
|
66.995
|
63.438
|
63.438
|
63.438
|
K/w-verhouding
|
11,3
x
|
15,4
x
|
10,5
x
|
11,1
x
|
8,43
x
|
7,95
x
|
7,66
x
|
7,47
x
|
Dividendrendement
|
7,4%
|
4,55%
|
4,77%
|
-
|
8,47%
|
10,2%
|
10,7%
|
11,1%
|
Marktkapitalisatie/omzet
|
14
x
|
11,5
x
|
7,78
x
|
8,97
x
|
7,19
x
|
6,22
x
|
5,76
x
|
5,41
x
|
Bedrijfswaarde/omzet
|
14
x
|
11,5
x
|
7,78
x
|
8,97
x
|
7,19
x
|
6,22
x
|
5,76
x
|
5,41
x
|
Bedrijfswaarde/EBITDA
|
14.797.429
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
14,4
x
|
9,29
x
|
5,7
x
|
-
|
6,85
x
|
6,14
x
|
5,57
x
|
4,82
x
|
Aantal aandelen (in duizenden)
|
1.996.601
|
1.996.635
|
1.996.687
|
1.996.726
|
1.990.924
|
1.976.867
|
-
|
-
|
Referentieprijs
2 |
37,70
|
29,63
|
20,75
|
33,71
|
33,65
|
32,09
|
32,09
|
32,09
|
Datum van publicatie
|
10-02-20
|
08-02-21
|
07-02-22
|
09-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.390
|
5.132
|
5.326
|
7.506
|
9.315
|
10.203
|
11.007
|
11.737
|
EBITDA
|
5.087
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8.601
|
4.781
|
3.970
|
8.051
|
8.906
|
8.977
|
9.740
|
-
|
Operationele Marge
|
159,57%
|
93,17%
|
74,54%
|
107,26%
|
95,61%
|
87,99%
|
88,49%
|
-
|
Resultaat voor belastingen (EBT)
1 |
8.914
|
4.893
|
3.938
|
7.548
|
9.493
|
10.472
|
10.891
|
13.103
|
Nettowinst (verlies)
1 |
6.659
|
3.851
|
3.933
|
6.045
|
7.947
|
8.027
|
8.386
|
8.587
|
Nettomarge
|
123,54%
|
75,04%
|
73,85%
|
80,53%
|
85,32%
|
78,67%
|
76,19%
|
73,16%
|
WPA
2 |
3,340
|
1,930
|
1,970
|
3,030
|
3,990
|
4,037
|
4,188
|
4,296
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,788
|
1,349
|
0,9900
|
-
|
2,850
|
3,284
|
3,425
|
3,573
|
Datum van publicatie
|
10-02-20
|
08-02-21
|
07-02-22
|
09-02-23
|
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 |
1.310
|
1.645
|
1.511
|
1.717
|
1.997
|
2.280
|
2.193
|
2.216
|
2.450
|
2.455
|
2.500
|
2.592
|
2.652
|
2.712
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.421
|
1.617
|
-
|
-
|
-
|
2.116
|
-
|
2.333
|
2.027
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
94%
|
94,19%
|
-
|
-
|
-
|
95,47%
|
-
|
95%
|
81,09%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.271
|
1.228
|
1.479
|
1.735
|
2.047
|
2.288
|
2.199
|
2.266
|
2.354
|
2.492
|
2.205
|
2.901
|
2.942
|
3.005
|
-
|
Nettowinst (verlies)
1 |
975,8
|
1.227
|
1.179
|
1.406
|
1.652
|
1.807
|
1.833
|
1.892
|
2.124
|
2.098
|
1.927
|
1.977
|
2.063
|
2.050
|
-
|
Nettomarge
|
74,48%
|
74,57%
|
78,04%
|
81,92%
|
82,72%
|
79,22%
|
83,57%
|
85,38%
|
86,71%
|
85,43%
|
77,08%
|
76,25%
|
77,78%
|
75,61%
|
-
|
WPA
2 |
0,4900
|
0,6100
|
0,5900
|
0,7000
|
0,8300
|
0,9100
|
0,9200
|
0,9500
|
1,060
|
1,060
|
0,9653
|
0,9879
|
1,031
|
1,025
|
1,010
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,036
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,606
|
-
|
1,757
|
-
|
Datum van publicatie
|
08-11-21
|
07-02-22
|
09-05-22
|
08-08-22
|
07-11-22
|
09-02-23
|
15-05-23
|
07-08-23
|
03-11-23
|
05-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
7.668
|
2.441
|
383
|
6.077
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
110%
|
66,2%
|
57,5%
|
81,3%
|
89%
|
83,7%
|
79,5%
|
73,4%
|
ROA (netto-inkomsten/totale activa)
|
46,6%
|
29,8%
|
32,5%
|
41,1%
|
45,6%
|
44,9%
|
44,4%
|
43,5%
|
Totale activa
1 |
14.277
|
12.913
|
12.107
|
14.722
|
17.422
|
17.877
|
18.887
|
19.739
|
Nettoactief per aandeel
2 |
2,620
|
3,190
|
3,640
|
-
|
4,910
|
5,230
|
5,770
|
6,650
|
Cashflow per aandeel
|
-
|
1,140
|
1,420
|
1,640
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
08-02-21
|
07-02-22
|
09-02-23
|
05-02-24
|
-
|
-
|
-
|
Laatste slotkoers
32,09
BRL Gemiddelde koersdoel
37,46
BRL Spread / Gemiddelde doel +16,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,64% | 12,38 mld. | | +9,73% | 110 mld. | | +8,61% | 99,66 mld. | | +4,48% | 97,53 mld. | | +0,07% | 69,25 mld. | | +18,56% | 28,19 mld. | | +10,29% | 19,64 mld. | | +8,95% | 10,98 mld. | | +8,55% | 10,43 mld. | | +19,19% | 10 mld. |
Multiline Verzekeringen & Makelaars - Andere
|