Beurs gesloten -
Sao Paulo
16:25:03 25-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
171,4
BRL
|
-2,16%
|
|
-.--%
|
-16,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
53.543
|
37.679
|
35.242
|
39.877
|
37.495
|
31.712
|
-
|
-
|
Bedrijfswaarde
1 |
51.733
|
41.723
|
37.820
|
40.560
|
43.384
|
34.727
|
32.248
|
28.712
|
K/w-verhouding
|
9,44
x
|
9,87
x
|
23,1
x
|
13,3
x
|
32,5
x
|
16,8
x
|
14,5
x
|
11,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,72
x
|
2,8
x
|
3,21
x
|
3,92
x
|
3,81
x
|
3,33
x
|
3,32
x
|
3,2
x
|
Bedrijfswaarde/omzet
|
3,6
x
|
3,1
x
|
3,44
x
|
3,99
x
|
4,41
x
|
3,65
x
|
3,38
x
|
2,9
x
|
Bedrijfswaarde/EBITDA
|
6,41
x
|
5,56
x
|
9,13
x
|
11,2
x
|
14,3
x
|
10,3
x
|
8,86
x
|
7,04
x
|
Bedrijfswaarde/FCF
|
7,88
x
|
11
x
|
11,2
x
|
35,5
x
|
34,2
x
|
15
x
|
11,4
x
|
9,63
x
|
FCF Yield
|
12,7%
|
9,12%
|
8,94%
|
2,82%
|
2,93%
|
6,68%
|
8,76%
|
10,4%
|
Price to Book
|
3,87
x
|
3,7
x
|
3,26
x
|
3,02
x
|
2,53
x
|
1,86
x
|
1,65
x
|
1,44
x
|
Aantal aandelen (in duizenden)
|
180.442
|
153.882
|
146.893
|
144.001
|
144.898
|
145.597
|
-
|
-
|
Referentieprijs
2 |
296,7
|
244,9
|
239,9
|
276,9
|
258,8
|
217,8
|
217,8
|
217,8
|
Datum van publicatie
|
30-01-20
|
03-02-21
|
03-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.378
|
13.445
|
10.982
|
10.173
|
9.836
|
9.520
|
9.549
|
9.898
|
EBITDA
1 |
8.070
|
7.504
|
4.144
|
3.618
|
3.040
|
3.361
|
3.638
|
4.080
|
Bedrijfsresultaat (EBIT)
1 |
7.390
|
6.837
|
3.656
|
3.099
|
2.545
|
2.870
|
3.075
|
3.361
|
Operationele Marge
|
51,4%
|
50,85%
|
33,3%
|
30,47%
|
25,87%
|
30,15%
|
32,2%
|
33,95%
|
Resultaat voor belastingen (EBT)
1 |
7.126
|
5.048
|
1.745
|
3.592
|
1.297
|
2.257
|
2.784
|
3.383
|
Nettowinst (verlies)
1 |
5.888
|
4.001
|
1.556
|
3.047
|
1.161
|
1.896
|
2.211
|
2.642
|
Nettomarge
|
40,96%
|
29,76%
|
14,17%
|
29,95%
|
11,8%
|
19,92%
|
23,16%
|
26,69%
|
WPA
2 |
31,42
|
24,80
|
10,40
|
20,87
|
7,970
|
12,97
|
14,97
|
18,29
|
Free Cash Flow
1 |
6.564
|
3.805
|
3.382
|
1.144
|
1.270
|
2.319
|
2.825
|
2.981
|
FCF-marge
|
45,65%
|
28,3%
|
30,8%
|
11,25%
|
12,91%
|
24,36%
|
29,59%
|
30,11%
|
Kasstroomconversie (ebitda)
|
81,34%
|
50,71%
|
81,61%
|
31,62%
|
41,79%
|
69%
|
77,67%
|
73,06%
|
Kasstroomconversie (nettowinst)
|
111,47%
|
95,11%
|
217,34%
|
37,55%
|
109,4%
|
122,28%
|
127,78%
|
112,81%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
03-02-21
|
03-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
2.734
|
2.532
|
2.589
|
2.508
|
2.544
|
2.463
|
2.456
|
2.530
|
2.386
|
2.290
|
2.383
|
2.410
|
2.447
|
2.365
|
2.413
|
EBITDA
1 |
780,7
|
844,1
|
1.112
|
991
|
792,7
|
674,7
|
797,7
|
853,1
|
697,5
|
795,5
|
964,8
|
990,3
|
1.033
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
646
|
708,6
|
976,7
|
870
|
672,9
|
467,5
|
674,2
|
728,1
|
557,4
|
648
|
719,4
|
734,9
|
725,7
|
718,1
|
751,9
|
Operationele Marge
|
23,63%
|
27,99%
|
37,72%
|
34,68%
|
26,45%
|
18,98%
|
27,45%
|
28,78%
|
23,36%
|
28,29%
|
30,19%
|
30,5%
|
29,65%
|
30,37%
|
31,15%
|
Resultaat voor belastingen (EBT)
1 |
405
|
347,4
|
1.270
|
1.371
|
603,8
|
438,3
|
708,1
|
-141,2
|
291,6
|
464,8
|
627,3
|
545
|
549,5
|
512,5
|
526,5
|
Nettowinst (verlies)
1 |
368,2
|
303,8
|
1.058
|
1.135
|
550,4
|
387,9
|
591,6
|
-68,1
|
249,7
|
393,4
|
525,9
|
481,4
|
490,1
|
458
|
488,3
|
Nettomarge
|
13,47%
|
12%
|
40,86%
|
45,23%
|
21,64%
|
15,75%
|
24,09%
|
-2,69%
|
10,47%
|
17,18%
|
22,07%
|
19,98%
|
20,02%
|
19,37%
|
20,23%
|
WPA
2 |
2,500
|
2,060
|
7,240
|
7,840
|
3,790
|
2,670
|
4,070
|
-0,4700
|
1,710
|
2,700
|
3,599
|
3,184
|
3,361
|
3,290
|
3,405
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
03-05-22
|
20-07-22
|
25-10-22
|
15-02-23
|
25-04-23
|
25-07-23
|
08-11-23
|
13-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
4.044
|
2.578
|
683
|
5.888
|
3.014
|
536
|
-
|
Nettokaspositie
1 |
1.810
|
-
|
-
|
-
|
-
|
-
|
-
|
3.000
|
Hefboom (schuld/ebitda)
|
-
|
0,5389
x
|
0,6221
x
|
0,1888
x
|
1,937
x
|
0,8969
x
|
0,1473
x
|
-
|
Free Cash Flow
1 |
6.564
|
3.805
|
3.382
|
1.144
|
1.270
|
2.319
|
2.825
|
2.981
|
ROE (netto-inkomsten/eigen vermogen)
|
47,7%
|
45,2%
|
26,6%
|
21,2%
|
15,2%
|
14,3%
|
14,6%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
24%
|
15,4%
|
11,9%
|
12,6%
|
4,52%
|
7,56%
|
7,57%
|
7,86%
|
Totale activa
1 |
24.583
|
25.927
|
13.124
|
24.216
|
25.699
|
25.073
|
29.195
|
33.622
|
Nettoactief per aandeel
2 |
76,60
|
66,20
|
73,50
|
91,70
|
102,0
|
117,0
|
132,0
|
151,0
|
Cashflow per aandeel
2 |
38,00
|
26,20
|
24,30
|
9,480
|
10,60
|
19,70
|
20,10
|
24,40
|
Capex
1 |
515
|
425
|
258
|
240
|
277
|
292
|
283
|
284
|
Capex/omzet
|
3,58%
|
3,16%
|
2,35%
|
2,36%
|
2,82%
|
3,07%
|
2,96%
|
2,86%
|
Datum van publicatie
|
30-01-20
|
03-02-21
|
03-02-22
|
15-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
217,8
USD Gemiddelde koersdoel
286,1
USD Spread / Gemiddelde doel +31,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,12% | 90,02 mld. | | -1,18% | 39,15 mld. | | +62,86% | 26,47 mld. | | -21,68% | 14,34 mld. | | -8,73% | 12,89 mld. | | -15,05% | 11,18 mld. | | -45,69% | 10,97 mld. | | +4,94% | 8,94 mld. | | +96,04% | 7,49 mld. |
Biofarmaceutica
|