Beurs gesloten -
Sao Paulo
21:54:30 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,25
BRL
|
-1,38%
|
|
-13,72%
|
-11,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.521
|
19.504
|
45.482
|
19.609
|
17.347
|
15.279
|
-
|
-
|
Bedrijfswaarde
1 |
60.375
|
59.264
|
84.361
|
19.609
|
73.323
|
54.907
|
52.890
|
48.833
|
K/w-verhouding
|
-8,49
x
|
-2,8
x
|
3,28
x
|
-56,4
x
|
-3,8
x
|
-9,34
x
|
11,5
x
|
5,12
x
|
Dividendrendement
|
2,82%
|
-
|
14,1%
|
-
|
-
|
-
|
-
|
4,83%
|
Marktkapitalisatie/omzet
|
0,47
x
|
0,33
x
|
0,43
x
|
0,2
x
|
0,25
x
|
0,19
x
|
0,18
x
|
0,18
x
|
Bedrijfswaarde/omzet
|
1,15
x
|
1,01
x
|
0,8
x
|
0,2
x
|
1,04
x
|
0,68
x
|
0,64
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
5,4
x
|
2,44
x
|
1,85
x
|
19,6
x
|
7,93
x
|
5,21
x
|
3,99
x
|
Bedrijfswaarde/FCF
|
-145
x
|
16,8
x
|
7,42
x
|
-
|
-10,8
x
|
14,1
x
|
9,11
x
|
6,31
x
|
FCF Yield
|
-0,69%
|
5,96%
|
13,5%
|
-
|
-9,28%
|
7,1%
|
11%
|
15,8%
|
Price to Book
|
4,86
x
|
-8,52
x
|
5,83
x
|
-
|
4,36
x
|
9,21
x
|
2,84
x
|
1,9
x
|
Aantal aandelen (in duizenden)
|
795.742
|
795.744
|
796.066
|
796.303
|
796.968
|
796.968
|
-
|
-
|
Referentieprijs
2 |
29,85
|
23,57
|
57,63
|
23,76
|
21,86
|
19,06
|
19,06
|
19,06
|
Datum van publicatie
|
04-04-20
|
11-03-21
|
16-03-22
|
22-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
52.324
|
58.543
|
105.625
|
96.519
|
70.569
|
80.654
|
83.107
|
86.004
|
EBITDA
1 |
3.576
|
10.975
|
34.507
|
10.571
|
3.737
|
6.920
|
10.151
|
12.249
|
Bedrijfsresultaat (EBIT)
1 |
-57
|
-72
|
26.044
|
5.838
|
-1.469
|
1.461
|
5.495
|
7.557
|
Operationele Marge
|
-0,11%
|
-0,12%
|
24,66%
|
6,05%
|
-2,08%
|
1,81%
|
6,61%
|
8,79%
|
Resultaat voor belastingen (EBT)
1 |
-4.803
|
-9.684
|
17.961
|
47
|
-6.192
|
-5.532
|
907,3
|
3.003
|
Nettowinst (verlies)
1 |
-2.798
|
-6.692
|
14.000
|
-336
|
-4.579
|
-1.626
|
831,3
|
2.924
|
Nettomarge
|
-5,35%
|
-11,43%
|
13,25%
|
-0,35%
|
-6,49%
|
-2,02%
|
1%
|
3,4%
|
WPA
2 |
-3,515
|
-8,407
|
17,57
|
-0,4215
|
-5,746
|
-2,040
|
1,651
|
3,722
|
Free Cash Flow
1 |
-417,2
|
3.533
|
11.365
|
-
|
-6.802
|
3.900
|
5.806
|
7.737
|
FCF-marge
|
-0,8%
|
6,03%
|
10,76%
|
-
|
-9,64%
|
4,84%
|
6,99%
|
9%
|
Kasstroomconversie (ebitda)
|
-
|
32,19%
|
32,94%
|
-
|
-
|
56,36%
|
57,19%
|
63,16%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
81,18%
|
-
|
-
|
-
|
698,39%
|
264,6%
|
Dividend per aandeel
2 |
0,8404
|
-
|
8,145
|
-
|
-
|
-
|
-
|
0,9214
|
Datum van publicatie
|
04-04-20
|
11-03-21
|
16-03-22
|
22-03-23
|
19-03-24
|
-
|
-
|
-
|
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 |
28.299
|
28.212
|
26.731
|
25.411
|
25.387
|
18.990
|
19.446
|
17.756
|
16.676
|
16.691
|
17.683
|
17.964
|
18.097
|
17.909
|
-
|
EBITDA
1 |
8.629
|
7.682
|
4.845
|
3.927
|
1.967
|
-168
|
1.063
|
703
|
921
|
1.049
|
1.260
|
1.886
|
1.763
|
1.962
|
2.566
|
Bedrijfsresultaat (EBIT)
1 |
7.670
|
3.722
|
3.844
|
1.654
|
691
|
-1.599
|
-167
|
-601
|
-364
|
-337
|
-89
|
496,2
|
394,3
|
560,8
|
-
|
Operationele Marge
|
27,1%
|
13,19%
|
14,38%
|
6,51%
|
2,72%
|
-8,42%
|
-0,86%
|
-3,38%
|
-2,18%
|
-2,02%
|
0,05%
|
2,76%
|
2,18%
|
3,13%
|
-
|
Resultaat voor belastingen (EBT)
1 |
3.416
|
1.248
|
5.018
|
-1.738
|
-1.005
|
-2.227
|
144,2
|
-1.480
|
-3.030
|
-1.827
|
-1.856
|
-819
|
-696,9
|
-423,7
|
-
|
Nettowinst (verlies)
1 |
3.537
|
500
|
3.884
|
-1.406
|
-1.103
|
-1.710
|
184
|
-771
|
-2.418
|
-1.575
|
-1.191
|
-706,7
|
-512,4
|
-483,7
|
-
|
Nettomarge
|
12,5%
|
1,77%
|
14,53%
|
-5,53%
|
-4,34%
|
-9%
|
0,95%
|
-4,34%
|
-14,5%
|
-9,44%
|
-6,73%
|
-3,93%
|
-2,83%
|
-2,7%
|
-
|
WPA
2 |
4,444
|
0,6659
|
4,879
|
-1,764
|
-1,384
|
-2,153
|
0,2309
|
-0,9674
|
-3,034
|
-1,975
|
-1,688
|
-0,9835
|
-0,7264
|
-0,6371
|
0,5800
|
Dividend per aandeel
2 |
7,539
|
8,145
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-21
|
16-03-22
|
11-05-22
|
10-08-22
|
09-11-22
|
22-03-23
|
08-05-23
|
09-08-23
|
09-11-23
|
19-03-24
|
09-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
35.855
|
39.760
|
38.879
|
-
|
55.976
|
39.628
|
37.611
|
33.554
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,03
x
|
3,623
x
|
1,127
x
|
-
|
14,98
x
|
5,727
x
|
3,705
x
|
2,739
x
|
Free Cash Flow
1 |
-417
|
3.533
|
11.365
|
-
|
-6.802
|
3.900
|
5.806
|
7.737
|
ROE (netto-inkomsten/eigen vermogen)
|
-47,9%
|
-499%
|
494%
|
-
|
-62,4%
|
-117%
|
24,9%
|
62,3%
|
ROA (netto-inkomsten/totale activa)
|
-4,39%
|
-8,68%
|
15,7%
|
-
|
-3,93%
|
-2,13%
|
0,88%
|
2,65%
|
Totale activa
1 |
63.672
|
77.110
|
89.420
|
-
|
116.523
|
76.518
|
94.356
|
110.548
|
Nettoactief per aandeel
2 |
6,140
|
-2,770
|
9,880
|
-
|
5,010
|
2,070
|
6,720
|
10,00
|
Cashflow per aandeel
2 |
2,850
|
7,910
|
18,50
|
-
|
-2,850
|
4,310
|
9,220
|
7,930
|
Capex
1 |
2.683
|
2.760
|
3.421
|
-
|
4.530
|
2.355
|
2.963
|
3.431
|
Capex/omzet
|
5,13%
|
4,71%
|
3,24%
|
-
|
6,42%
|
2,92%
|
3,57%
|
3,99%
|
Datum van publicatie
|
04-04-20
|
11-03-21
|
16-03-22
|
22-03-23
|
19-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
19,06
BRL Gemiddelde koersdoel
28,71
BRL Spread / Gemiddelde doel +50,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,97% | 105 mld. | | -4,19% | 63,99 mld. | | +51,90% | 42,95 mld. | | +17,44% | 39,2 mld. | | +6,62% | 33,01 mld. | | +13,00% | 20,33 mld. | | +15,64% | 17,29 mld. | | +22,55% | 15,72 mld. | | +7,34% | 14,72 mld. |
Chemische grondstoffen - Andere
|