Beurs gesloten -
Sao Paulo
22:07:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,47
BRL
|
-1,96%
|
|
-0,56%
|
-4,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.594
|
6.219
|
4.819
|
5.949
|
7.766
|
7.531
|
-
|
-
|
Bedrijfswaarde
1 |
11.412
|
9.258
|
7.571
|
9.073
|
7.766
|
12.071
|
11.698
|
10.807
|
K/w-verhouding
|
11,4
x
|
7,63
x
|
8,95
x
|
7,07
x
|
5,63
x
|
5,29
x
|
6,28
x
|
6,19
x
|
Dividendrendement
|
2,45%
|
-
|
5,87%
|
4,12%
|
-
|
7,05%
|
6,37%
|
4,9%
|
Marktkapitalisatie/omzet
|
1,69
x
|
1,18
x
|
0,83
x
|
0,96
x
|
1,06
x
|
1,04
x
|
0,97
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
2,24
x
|
1,75
x
|
1,3
x
|
1,47
x
|
1,06
x
|
1,66
x
|
1,51
x
|
1,28
x
|
Bedrijfswaarde/EBITDA
|
6,49
x
|
4,81
x
|
3,9
x
|
4,58
x
|
2,9
x
|
3,93
x
|
3,97
x
|
3,53
x
|
Bedrijfswaarde/FCF
|
12,1
x
|
5,36
x
|
4,61
x
|
8,74
x
|
-
|
14,1
x
|
15,6
x
|
13,7
x
|
FCF Yield
|
8,26%
|
18,6%
|
21,7%
|
11,4%
|
-
|
7,08%
|
6,41%
|
7,31%
|
Price to Book
|
1,27
x
|
0,96
x
|
0,71
x
|
0,82
x
|
-
|
0,9
x
|
0,84
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
379.182
|
379.182
|
379.181
|
379.181
|
379.181
|
379.181
|
-
|
-
|
Referentieprijs
2 |
22,66
|
16,40
|
12,71
|
15,69
|
20,48
|
19,86
|
19,86
|
19,86
|
Datum van publicatie
|
20-03-20
|
02-03-21
|
29-03-22
|
21-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.093
|
5.289
|
5.830
|
6.177
|
7.326
|
7.273
|
7.756
|
8.450
|
EBITDA
1 |
1.758
|
1.927
|
1.941
|
1.982
|
2.676
|
3.070
|
2.950
|
3.059
|
Bedrijfsresultaat (EBIT)
1 |
1.156
|
1.281
|
849
|
1.252
|
1.886
|
2.206
|
2.030
|
2.103
|
Operationele Marge
|
22,7%
|
24,23%
|
14,56%
|
20,27%
|
25,74%
|
30,33%
|
26,18%
|
24,88%
|
Resultaat voor belastingen (EBT)
1 |
1.022
|
1.105
|
654,4
|
1.046
|
1.786
|
1.866
|
1.592
|
1.756
|
Nettowinst (verlies)
1 |
754,4
|
816,5
|
537,6
|
843,4
|
1.379
|
1.425
|
1.185
|
1.219
|
Nettomarge
|
14,81%
|
15,44%
|
9,22%
|
13,65%
|
18,83%
|
19,6%
|
15,28%
|
14,43%
|
WPA
2 |
1,990
|
2,150
|
1,420
|
2,220
|
3,640
|
3,752
|
3,164
|
3,207
|
Free Cash Flow
1 |
942,2
|
1.726
|
1.644
|
1.038
|
-
|
855
|
750
|
790
|
FCF-marge
|
18,5%
|
32,64%
|
28,19%
|
16,81%
|
-
|
11,76%
|
9,67%
|
9,35%
|
Kasstroomconversie (ebitda)
|
53,58%
|
89,61%
|
84,7%
|
52,38%
|
-
|
27,85%
|
25,43%
|
25,83%
|
Kasstroomconversie (nettowinst)
|
124,9%
|
211,43%
|
305,76%
|
123,13%
|
-
|
59,99%
|
63,29%
|
64,81%
|
Dividend per aandeel
2 |
0,5553
|
-
|
0,7455
|
0,6471
|
-
|
1,400
|
1,265
|
0,9728
|
Datum van publicatie
|
20-03-20
|
02-03-21
|
29-03-22
|
21-03-23
|
21-03-24
|
-
|
-
|
-
|
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
|
1.520
|
1.420
|
1.521
|
1.622
|
1.588
|
1.712
|
1.783
|
1.859
|
1.971
|
1.844
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
456,1
|
445,3
|
492,2
|
515
|
530
|
677,5
|
647,8
|
638,9
|
712
|
700,7
|
686,3
|
787,4
|
756
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
110,9
|
261,6
|
315,9
|
333,9
|
343,1
|
485,6
|
441,6
|
444,5
|
514,1
|
-
|
456,1
|
550,6
|
512,9
|
-
|
-
|
Operationele Marge
|
7,3%
|
18,42%
|
20,77%
|
20,59%
|
21,6%
|
28,36%
|
24,77%
|
23,91%
|
26,08%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
239,3
|
235,8
|
303,6
|
267,2
|
485,6
|
-
|
-
|
459,8
|
-
|
358
|
445,8
|
406,2
|
-
|
-
|
Nettowinst (verlies)
1 |
64,3
|
167,5
|
180,4
|
227,2
|
268,3
|
337,7
|
249,3
|
437,1
|
355,2
|
351,6
|
250,6
|
312,1
|
284,3
|
-
|
-
|
Nettomarge
|
4,23%
|
11,79%
|
11,86%
|
14,01%
|
16,89%
|
19,72%
|
13,98%
|
23,51%
|
18,02%
|
19,07%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1700
|
0,4400
|
0,4800
|
0,6000
|
0,7000
|
0,8900
|
0,6600
|
1,150
|
0,9400
|
0,9300
|
0,6609
|
0,8231
|
0,7498
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,563
|
-
|
-
|
Datum van publicatie
|
29-03-22
|
02-05-22
|
02-08-22
|
03-11-22
|
21-03-23
|
02-05-23
|
31-07-23
|
26-10-23
|
21-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.819
|
3.040
|
2.751
|
3.124
|
-
|
4.540
|
4.168
|
3.276
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,603
x
|
1,578
x
|
1,418
x
|
1,576
x
|
-
|
1,479
x
|
1,413
x
|
1,071
x
|
Free Cash Flow
1 |
942
|
1.726
|
1.644
|
1.038
|
-
|
855
|
750
|
790
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
12,4%
|
8,14%
|
12%
|
-
|
17,5%
|
12,7%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,5%
|
4,39%
|
6,51%
|
-
|
9,15%
|
8,26%
|
8,14%
|
Totale activa
1 |
-
|
23.301
|
12.246
|
12.956
|
-
|
15.583
|
14.349
|
14.985
|
Nettoactief per aandeel
2 |
17,80
|
17,00
|
17,80
|
19,10
|
-
|
22,00
|
23,70
|
25,20
|
Cashflow per aandeel
2 |
3,280
|
4,590
|
4,420
|
2,950
|
-
|
-4,550
|
-4,760
|
-
|
Capex
1 |
302
|
-
|
1.012
|
1.264
|
-
|
1.632
|
1.812
|
1.857
|
Capex/omzet
|
5,94%
|
-
|
17,36%
|
20,46%
|
-
|
22,44%
|
23,37%
|
21,98%
|
Datum van publicatie
|
20-03-20
|
02-03-21
|
29-03-22
|
21-03-23
|
21-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
19,86
BRL Gemiddelde koersdoel
22,48
BRL Spread / Gemiddelde doel +13,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,93% | 1,49 mld. | | -22,89% | 3,63 mld. | | +25,86% | 2,75 mld. | | -.--% | 2,14 mld. | | -14,38% | 1,8 mld. | | -6,28% | 1,61 mld. | | +33,33% | 1,28 mld. | | -5,87% | 1,25 mld. | | +19,35% | 1,06 mld. | | -1,09% | 988 mln. |
Watervoorziening en irrigatiesystemen
|