Beurs gesloten -
Sao Paulo
20:14:15 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,6
BRL
|
-0,09%
|
|
-1,15%
|
-3,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.316
|
14.714
|
17.992
|
10.593
|
11.012
|
9.692
|
-
|
-
|
Bedrijfswaarde
1 |
32.483
|
26.094
|
30.436
|
24.097
|
25.256
|
24.833
|
24.992
|
25.160
|
K/w-verhouding
|
41,8
x
|
17,1
x
|
36,3
x
|
12,5
x
|
58
x
|
28,7
x
|
30,5
x
|
26,4
x
|
Dividendrendement
|
2,78%
|
4,15%
|
3,4%
|
-
|
5,59%
|
6,4%
|
6,43%
|
6,42%
|
Marktkapitalisatie/omzet
|
7,2
x
|
5,32
x
|
6,23
x
|
3,41
x
|
3,36
x
|
2,93
x
|
2,84
x
|
2,77
x
|
Bedrijfswaarde/omzet
|
11
x
|
9,43
x
|
10,5
x
|
7,75
x
|
7,72
x
|
7,5
x
|
7,33
x
|
7,18
x
|
Bedrijfswaarde/EBITDA
|
18,8
x
|
16,4
x
|
18,1
x
|
13,3
x
|
13,5
x
|
12,8
x
|
12,5
x
|
12
x
|
Bedrijfswaarde/FCF
|
605
x
|
-
|
-1.704
x
|
62,4
x
|
-
|
88,5
x
|
82
x
|
-
|
FCF Yield
|
0,17%
|
-
|
-0,06%
|
1,6%
|
-
|
1,13%
|
1,22%
|
-
|
Price to Book
|
3,75
x
|
2,45
x
|
3,08
x
|
1,73
x
|
1,87
x
|
1,85
x
|
1,99
x
|
2,13
x
|
Aantal aandelen (in duizenden)
|
154.622
|
155.660
|
156.207
|
156.755
|
156.940
|
157.059
|
-
|
-
|
Referentieprijs
2 |
137,9
|
94,53
|
115,2
|
67,58
|
70,17
|
61,71
|
61,71
|
61,71
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.961
|
2.766
|
2.889
|
3.109
|
3.274
|
3.310
|
3.411
|
3.502
|
EBITDA
1 |
1.723
|
1.589
|
1.685
|
1.808
|
1.865
|
1.940
|
1.998
|
2.099
|
Bedrijfsresultaat (EBIT)
1 |
1.046
|
905,3
|
968
|
1.059
|
1.034
|
1.044
|
1.085
|
1.163
|
Operationele Marge
|
35,32%
|
32,73%
|
33,51%
|
34,05%
|
31,6%
|
31,54%
|
31,81%
|
33,21%
|
Resultaat voor belastingen (EBT)
1 |
652
|
1.019
|
631,9
|
1.021
|
291,4
|
474,7
|
484,3
|
590,2
|
Nettowinst (verlies)
1 |
511
|
862,2
|
496,2
|
848,9
|
190,2
|
337,1
|
324,1
|
361,1
|
Nettomarge
|
17,26%
|
31,18%
|
17,18%
|
27,31%
|
5,81%
|
10,18%
|
9,5%
|
10,31%
|
WPA
2 |
3,300
|
5,540
|
3,170
|
5,400
|
1,210
|
2,148
|
2,023
|
2,338
|
Free Cash Flow
1 |
53,69
|
-
|
-17,86
|
386,4
|
-
|
280,6
|
304,9
|
-
|
FCF-marge
|
1,81%
|
-
|
-0,62%
|
12,43%
|
-
|
8,48%
|
8,94%
|
-
|
Kasstroomconversie (ebitda)
|
3,12%
|
-
|
-
|
21,37%
|
-
|
14,46%
|
15,26%
|
-
|
Kasstroomconversie (nettowinst)
|
10,51%
|
-
|
-
|
45,52%
|
-
|
83,24%
|
94,08%
|
-
|
Dividend per aandeel
2 |
3,830
|
3,920
|
3,920
|
-
|
3,920
|
3,949
|
3,968
|
3,961
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
731,1
|
754,3
|
773,9
|
790,5
|
789,8
|
803,2
|
817,2
|
824,3
|
828,9
|
839,4
|
817,2
|
823,6
|
830,6
|
838
|
842,9
|
EBITDA
1 |
430,2
|
432
|
455,2
|
462,2
|
458,9
|
443,3
|
468,9
|
479
|
474
|
464,4
|
479,6
|
489,6
|
490,8
|
487,1
|
496,1
|
Bedrijfsresultaat (EBIT)
1 |
252,7
|
254,3
|
272,1
|
271,5
|
260,6
|
234,5
|
266,3
|
271,6
|
261,9
|
245,7
|
257,7
|
269,3
|
267,7
|
262,2
|
261,2
|
Operationele Marge
|
34,57%
|
33,72%
|
35,16%
|
34,35%
|
32,99%
|
29,2%
|
32,59%
|
32,95%
|
31,6%
|
29,27%
|
31,53%
|
32,7%
|
32,23%
|
31,28%
|
30,99%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
267,2
|
-
|
-
|
-
|
-
|
-
|
153,2
|
106,6
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
184,5
|
143
|
223
|
361
|
121,8
|
77,89
|
104,3
|
-111,8
|
119,9
|
79,88
|
74,76
|
82,57
|
87,36
|
66,45
|
72,01
|
Nettomarge
|
25,24%
|
18,96%
|
28,81%
|
45,66%
|
15,42%
|
9,7%
|
12,76%
|
-13,57%
|
14,47%
|
9,52%
|
9,15%
|
10,03%
|
10,52%
|
7,93%
|
8,54%
|
WPA
2 |
1,180
|
0,9100
|
1,420
|
2,290
|
0,7800
|
0,5000
|
0,6600
|
-0,7100
|
0,7600
|
0,5100
|
0,4906
|
0,5348
|
0,5656
|
0,4114
|
0,4359
|
Dividend per aandeel
2 |
0,9800
|
0,9800
|
0,9800
|
0,9800
|
-
|
0,9800
|
0,9800
|
0,9800
|
0,9800
|
0,9800
|
0,9800
|
0,9844
|
0,9844
|
0,9871
|
0,9883
|
Datum van publicatie
|
25-01-22
|
02-05-22
|
26-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
01-08-23
|
01-11-23
|
30-01-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.167
|
11.379
|
12.444
|
13.504
|
14.244
|
15.141
|
15.300
|
15.468
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,48
x
|
7,161
x
|
7,383
x
|
7,468
x
|
7,637
x
|
7,806
x
|
7,656
x
|
7,37
x
|
Free Cash Flow
1 |
53,7
|
-
|
-17,9
|
386
|
-
|
281
|
305
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,84%
|
7,37%
|
6,89%
|
14,2%
|
3,17%
|
6,66%
|
5,18%
|
6,06%
|
ROA (netto-inkomsten/totale activa)
|
2,46%
|
3,91%
|
1,8%
|
3,65%
|
0,76%
|
1,78%
|
1,15%
|
1,35%
|
Totale activa
1 |
20.770
|
22.072
|
27.530
|
23.286
|
25.118
|
18.904
|
28.281
|
26.734
|
Nettoactief per aandeel
2 |
36,70
|
38,50
|
37,40
|
39,10
|
37,40
|
33,40
|
31,00
|
28,90
|
Cashflow per aandeel
2 |
7,630
|
7,440
|
7,250
|
8,160
|
8,280
|
5,950
|
6,050
|
6,490
|
Capex
1 |
1.127
|
1.015
|
1.151
|
2.216
|
1.008
|
655
|
571
|
452
|
Capex/omzet
|
38,08%
|
36,7%
|
39,85%
|
71,29%
|
30,8%
|
19,78%
|
16,75%
|
12,92%
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
61,71
USD Gemiddelde koersdoel
70,05
USD Spread / Gemiddelde doel +13,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,11% | 6,24 mld. | | -11,52% | 4,75 mld. | | -11,82% | 4,53 mld. | | -0,68% | 4,1 mld. | | +7,62% | 3,97 mld. | | -20,93% | 3,77 mld. | | +23,27% | 3,62 mld. | | -16,49% | 3,17 mld. | | -1,19% | 3,03 mld. |
kantoren vastgoed
|