Beurs gesloten -
Sao Paulo
21:54:31 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
99,1
BRL
|
0,00%
|
|
-4,68%
|
+26,05%
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
114.305
|
143.602
|
218.844
|
191.528
|
346.021
|
612.597
|
-
|
-
|
Bedrijfswaarde
1 |
142.048
|
177.046
|
246.411
|
218.627
|
371.061
|
665.641
|
654.105
|
643.174
|
K/w-verhouding
|
44,8
x
|
56,1
x
|
35,4
x
|
17,8
x
|
25,4
x
|
69
x
|
35,5
x
|
28
x
|
Dividendrendement
|
3,89%
|
3,66%
|
2,71%
|
3,47%
|
2,27%
|
1,59%
|
1,77%
|
2,02%
|
Marktkapitalisatie/omzet
|
5,06
x
|
6,01
x
|
7,97
x
|
5,77
x
|
9,66
x
|
12,2
x
|
10,7
x
|
9,73
x
|
Bedrijfswaarde/omzet
|
6,29
x
|
7,41
x
|
8,98
x
|
6,58
x
|
10,4
x
|
13,2
x
|
11,4
x
|
10,2
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
13,1
x
|
15
x
|
10,4
x
|
16
x
|
22,1
x
|
18
x
|
15,6
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
15,3
x
|
18,5
x
|
13,4
x
|
21
x
|
29,4
x
|
23,1
x
|
20,1
x
|
FCF Yield
|
6,52%
|
6,55%
|
5,41%
|
7,46%
|
4,75%
|
3,4%
|
4,32%
|
4,98%
|
Price to Book
|
5,13
x
|
6,05
x
|
9,54
x
|
9,14
x
|
14,9
x
|
8,01
x
|
7,08
x
|
7,18
x
|
Aantal aandelen (in duizenden)
|
396.671
|
404.501
|
411.616
|
405.008
|
412.736
|
463.421
|
-
|
-
|
Referentieprijs
2 |
288,2
|
355,0
|
531,7
|
472,9
|
838,4
|
1.322
|
1.322
|
1.322
|
Datum van publicatie
|
12-12-19
|
10-12-20
|
09-12-21
|
08-12-22
|
07-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.597
|
23.888
|
27.450
|
33.203
|
35.819
|
50.256
|
57.293
|
62.957
|
EBITDA
1 |
12.498
|
13.509
|
16.451
|
21.029
|
23.213
|
30.182
|
36.314
|
41.194
|
Bedrijfsresultaat (EBIT)
1 |
11.929
|
12.939
|
15.912
|
20.294
|
22.125
|
29.443
|
34.691
|
38.808
|
Operationele Marge
|
52,79%
|
54,17%
|
57,97%
|
61,12%
|
61,77%
|
58,59%
|
60,55%
|
61,64%
|
Resultaat voor belastingen (EBT)
1 |
2.226
|
2.443
|
6.765
|
12.434
|
15.097
|
9.751
|
18.121
|
22.087
|
Nettowinst (verlies)
1 |
2.724
|
2.960
|
6.736
|
11.495
|
14.082
|
9.654
|
17.634
|
22.343
|
Nettomarge
|
12,05%
|
12,39%
|
24,54%
|
34,62%
|
39,31%
|
19,21%
|
30,78%
|
35,49%
|
WPA
2 |
6,430
|
6,330
|
15,00
|
26,53
|
32,98
|
19,15
|
37,22
|
47,27
|
Free Cash Flow
1 |
9.265
|
11.598
|
13.321
|
16.312
|
17.633
|
22.657
|
28.282
|
32.005
|
FCF-marge
|
41%
|
48,55%
|
48,53%
|
49,13%
|
49,23%
|
45,08%
|
49,36%
|
50,84%
|
Kasstroomconversie (ebitda)
|
74,13%
|
85,85%
|
80,97%
|
77,57%
|
75,96%
|
75,07%
|
77,88%
|
77,69%
|
Kasstroomconversie (nettowinst)
|
340,12%
|
391,82%
|
197,76%
|
141,91%
|
125,22%
|
234,7%
|
160,38%
|
143,24%
|
Dividend per aandeel
2 |
11,20
|
13,00
|
14,40
|
16,40
|
19,05
|
21,06
|
23,44
|
26,72
|
Datum van publicatie
|
12-12-19
|
10-12-20
|
09-12-21
|
08-12-22
|
07-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
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 |
7.407
|
7.706
|
8.103
|
8.464
|
8.930
|
8.915
|
8.733
|
8.876
|
9.295
|
11.961
|
12.003
|
12.677
|
13.752
|
14.217
|
13.997
|
EBITDA
1 |
4.518
|
4.818
|
5.111
|
5.378
|
5.722
|
5.678
|
5.686
|
5.801
|
6.048
|
7.156
|
7.055
|
7.647
|
8.538
|
8.751
|
8.838
|
Bedrijfsresultaat (EBIT)
1 |
4.384
|
4.656
|
4.939
|
5.199
|
5.500
|
5.430
|
5.412
|
5.536
|
5.747
|
6.831
|
6.888
|
7.463
|
8.274
|
8.564
|
8.366
|
Operationele Marge
|
59,19%
|
60,42%
|
60,95%
|
61,42%
|
61,59%
|
60,91%
|
61,97%
|
62,37%
|
61,83%
|
57,11%
|
57,39%
|
58,87%
|
60,17%
|
60,24%
|
59,77%
|
Resultaat voor belastingen (EBT)
1 |
2.169
|
2.687
|
2.790
|
3.337
|
3.620
|
3.840
|
3.716
|
3.574
|
3.967
|
1.342
|
2.352
|
3.191
|
4.110
|
5.015
|
5.039
|
Nettowinst (verlies)
1 |
1.989
|
2.472
|
2.590
|
3.074
|
3.359
|
3.774
|
3.481
|
3.303
|
3.524
|
1.325
|
1.975
|
2.575
|
3.391
|
4.264
|
4.455
|
Nettomarge
|
26,85%
|
32,08%
|
31,96%
|
36,32%
|
37,61%
|
42,33%
|
39,86%
|
37,21%
|
37,91%
|
11,08%
|
16,46%
|
20,32%
|
24,66%
|
29,99%
|
31,83%
|
WPA
2 |
4,450
|
5,590
|
5,930
|
7,150
|
7,830
|
8,800
|
8,150
|
7,740
|
8,250
|
2,840
|
3,981
|
5,179
|
6,971
|
8,690
|
9,006
|
Dividend per aandeel
2 |
3,600
|
4,100
|
4,100
|
4,100
|
4,100
|
4,600
|
4,600
|
4,600
|
5,250
|
5,250
|
5,249
|
5,249
|
5,249
|
5,620
|
5,594
|
Datum van publicatie
|
09-12-21
|
03-03-22
|
26-05-22
|
01-09-22
|
08-12-22
|
02-03-23
|
01-06-23
|
31-08-23
|
07-12-23
|
07-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
27.743
|
33.444
|
27.567
|
27.099
|
25.040
|
53.044
|
41.509
|
30.578
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,22
x
|
2,476
x
|
1,676
x
|
1,289
x
|
1,079
x
|
1,757
x
|
1,143
x
|
0,7423
x
|
Free Cash Flow
1 |
9.265
|
11.598
|
13.321
|
16.312
|
17.633
|
22.657
|
28.282
|
32.005
|
ROE (netto-inkomsten/eigen vermogen)
|
36,6%
|
40,9%
|
51,5%
|
69,3%
|
78,7%
|
32,5%
|
42,4%
|
33,1%
|
ROA (netto-inkomsten/totale activa)
|
16,1%
|
4,13%
|
8,89%
|
22,2%
|
25,2%
|
14,5%
|
15,4%
|
14,7%
|
Totale activa
1 |
16.948
|
71.712
|
75.752
|
51.757
|
55.978
|
66.449
|
114.698
|
152.500
|
Nettoactief per aandeel
2 |
56,20
|
58,70
|
55,70
|
51,70
|
56,20
|
165,0
|
187,0
|
184,0
|
Cashflow per aandeel
2 |
23,10
|
28,60
|
32,10
|
39,60
|
42,40
|
47,70
|
60,50
|
83,60
|
Capex
1 |
432
|
463
|
443
|
424
|
452
|
560
|
638
|
693
|
Capex/omzet
|
1,91%
|
1,94%
|
1,61%
|
1,28%
|
1,26%
|
1,11%
|
1,11%
|
1,1%
|
Datum van publicatie
|
12-12-19
|
10-12-20
|
09-12-21
|
08-12-22
|
07-12-23
|
-
|
-
|
-
|
Laatste slotkoers
1.322
USD Gemiddelde koersdoel
1.523
USD Spread / Gemiddelde doel +15,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +132,22% | 2.826 mld. | | +42,66% | 678 mld. | | +10,95% | 264 mld. | | +42,37% | 230 mld. | | +13,65% | 176 mld. | | +50,19% | 142 mld. | | -39,72% | 129 mld. | | +69,17% | 132 mld. | | +16,95% | 115 mld. |
Halfgeleiders - Andere
|