Beurs gesloten -
Sao Paulo
20:50:22 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
340,4
BRL
|
-0,89%
|
|
-0,03%
|
+26,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
70.545
|
69.467
|
83.267
|
91.560
|
92.206
|
112.225
|
-
|
-
|
Bedrijfswaarde
1 |
86.584
|
84.415
|
98.436
|
106.892
|
106.752
|
130.538
|
128.453
|
128.480
|
K/w-verhouding
|
16
x
|
19,8
x
|
10
x
|
17,6
x
|
10,4
x
|
12,1
x
|
10,9
x
|
10,3
x
|
Dividendrendement
|
1,91%
|
2,01%
|
1,65%
|
1,49%
|
1,51%
|
1,38%
|
1,44%
|
1,52%
|
Marktkapitalisatie/omzet
|
2,36
x
|
2,22
x
|
2,35
x
|
2,4
x
|
2,2
x
|
2,49
x
|
2,34
x
|
2,34
x
|
Bedrijfswaarde/omzet
|
2,9
x
|
2,7
x
|
2,78
x
|
2,8
x
|
2,55
x
|
2,89
x
|
2,68
x
|
2,68
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
9,74
x
|
11,4
x
|
11
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
17,1
x
|
9,52
x
|
32
x
|
52,9
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
5,86%
|
10,5%
|
3,13%
|
1,89%
|
-
|
Price to Book
|
1,27
x
|
1,17
x
|
1,38
x
|
1,81
x
|
1,54
x
|
1,6
x
|
1,46
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
453.202
|
451.318
|
430.741
|
415.050
|
407.990
|
419.626
|
-
|
-
|
Referentieprijs
2 |
155,7
|
153,9
|
193,3
|
220,6
|
226,0
|
263,1
|
263,1
|
263,1
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
01-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.883
|
31.306
|
35.391
|
38.112
|
41.896
|
45.155
|
48.002
|
47.968
|
EBITDA
1 |
-
|
-
|
-
|
-
|
10.965
|
11.449
|
11.728
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.063
|
4.472
|
7.078
|
8.510
|
10.655
|
11.628
|
12.228
|
12.574
|
Operationele Marge
|
20,29%
|
14,28%
|
20%
|
22,33%
|
25,43%
|
25,75%
|
25,47%
|
26,21%
|
Resultaat voor belastingen (EBT)
1 |
5.249
|
4.162
|
9.816
|
6.568
|
9.526
|
10.857
|
11.660
|
11.567
|
Nettowinst (verlies)
1 |
4.454
|
3.533
|
8.539
|
5.313
|
9.028
|
8.761
|
9.398
|
9.837
|
Nettomarge
|
14,9%
|
11,29%
|
24,13%
|
13,94%
|
21,55%
|
19,4%
|
19,58%
|
20,51%
|
WPA
2 |
9,710
|
7,790
|
19,27
|
12,55
|
21,80
|
21,68
|
24,16
|
25,56
|
Free Cash Flow
1 |
-
|
-
|
-
|
6.261
|
11.209
|
4.082
|
2.426
|
-
|
FCF-marge
|
-
|
-
|
-
|
16,43%
|
26,75%
|
9,04%
|
5,05%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
102,23%
|
35,65%
|
20,69%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
117,84%
|
124,16%
|
46,6%
|
25,81%
|
-
|
Dividend per aandeel
2 |
2,980
|
3,090
|
3,180
|
3,290
|
3,410
|
3,621
|
3,785
|
4,008
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
01-02-22
|
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 |
8.517
|
8.613
|
9.731
|
10.747
|
9.021
|
9.417
|
10.681
|
11.652
|
10.146
|
10.588
|
11.671
|
12.504
|
10.828
|
11.244
|
12.482
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.088
|
2.121
|
2.321
|
1.891
|
2.177
|
2.426
|
2.646
|
2.706
|
2.877
|
2.790
|
2.979
|
2.736
|
3.107
|
3.050
|
3.067
|
Operationele Marge
|
24,52%
|
24,63%
|
23,85%
|
17,6%
|
24,13%
|
25,76%
|
24,77%
|
23,22%
|
28,36%
|
26,35%
|
25,52%
|
21,88%
|
28,69%
|
27,12%
|
24,57%
|
Resultaat voor belastingen (EBT)
1 |
2.545
|
2.329
|
1.508
|
1.077
|
1.654
|
2.276
|
2.185
|
2.453
|
2.612
|
2.483
|
2.678
|
2.378
|
2.940
|
2.951
|
2.941
|
Nettowinst (verlies)
1 |
2.141
|
1.974
|
1.215
|
812
|
1.312
|
1.892
|
1.793
|
2.043
|
3.300
|
2.143
|
2.163
|
1.991
|
2.320
|
2.352
|
2.388
|
Nettomarge
|
25,14%
|
22,92%
|
12,49%
|
7,56%
|
14,54%
|
20,09%
|
16,79%
|
17,53%
|
32,53%
|
20,24%
|
18,53%
|
15,92%
|
21,43%
|
20,92%
|
19,13%
|
WPA
2 |
4,950
|
4,590
|
2,860
|
1,940
|
3,130
|
4,530
|
4,320
|
4,950
|
8,030
|
5,230
|
5,312
|
4,922
|
5,783
|
5,894
|
5,963
|
Dividend per aandeel
2 |
0,8000
|
0,8000
|
0,8300
|
0,8300
|
0,8300
|
0,8300
|
0,8600
|
0,8600
|
0,8600
|
-
|
0,8870
|
0,8870
|
0,8870
|
0,8961
|
0,9161
|
Datum van publicatie
|
01-02-22
|
26-04-22
|
26-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
30-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.039
|
14.948
|
15.169
|
15.332
|
14.546
|
18.313
|
16.228
|
16.255
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,327
x
|
1,599
x
|
1,384
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
6.261
|
11.209
|
4.082
|
2.426
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,43%
|
6,2%
|
9,9%
|
11,2%
|
15,4%
|
13,8%
|
13,5%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
2,58%
|
1,92%
|
2,85%
|
2,66%
|
3,83%
|
4%
|
3,6%
|
3,45%
|
Totale activa
1 |
172.355
|
183.819
|
299.630
|
199.737
|
235.484
|
219.014
|
261.068
|
285.134
|
Nettoactief per aandeel
2 |
122,0
|
132,0
|
140,0
|
122,0
|
147,0
|
164,0
|
181,0
|
207,0
|
Cashflow per aandeel
|
-
|
21,60
|
25,20
|
26,50
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
4.982
|
-
|
6.841
|
7.525
|
-
|
Capex/omzet
|
-
|
-
|
-
|
13,07%
|
-
|
15,15%
|
15,68%
|
-
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
01-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
263,1
USD Gemiddelde koersdoel
269,4
USD Spread / Gemiddelde doel +2,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,77% | 104 mld. | | +7,30% | 74,3 mld. | | +25,22% | 30,28 mld. | | +12,99% | 20,36 mld. | | -1,28% | 12,75 mld. | | +7,85% | 11,4 mld. | | +12,30% | 11,06 mld. | | +16,99% | 9,76 mld. | | +20,83% | 9,4 mld. |
Multiline Verzekeringen & Makelaars - Andere
|