Beurs gesloten -
Sao Paulo
22:07:48 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,39
BRL
|
-18,40%
|
|
+4,95%
|
+17,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.986
|
23.039
|
25.254
|
28.200
|
27.948
|
29.546
|
-
|
-
|
Bedrijfswaarde
1 |
34.473
|
39.784
|
40.170
|
41.253
|
27.948
|
41.666
|
42.022
|
44.664
|
K/w-verhouding
|
6,44
x
|
7,7
x
|
5,91
x
|
5,99
x
|
4,38
x
|
5,9
x
|
6,34
x
|
6,23
x
|
Dividendrendement
|
3,77%
|
6,73%
|
8,85%
|
9,07%
|
-
|
8,85%
|
8,33%
|
8,46%
|
Marktkapitalisatie/omzet
|
0,83
x
|
0,91
x
|
0,75
x
|
0,82
x
|
0,76
x
|
0,86
x
|
0,82
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
1,36
x
|
1,58
x
|
1,19
x
|
1,2
x
|
0,76
x
|
1,21
x
|
1,16
x
|
1,21
x
|
Bedrijfswaarde/EBITDA
|
7,88
x
|
8,16
x
|
6,77
x
|
5,95
x
|
3,46
x
|
5,34
x
|
5,37
x
|
5,75
x
|
Bedrijfswaarde/FCF
|
17,5
x
|
5,63
x
|
11,5
x
|
6,41
x
|
-
|
12,8
x
|
-179
x
|
-172
x
|
FCF Yield
|
5,7%
|
17,8%
|
8,72%
|
15,6%
|
-
|
7,82%
|
-0,56%
|
-0,58%
|
Price to Book
|
1,27
x
|
1,27
x
|
1,14
x
|
1,13
x
|
-
|
1,04
x
|
0,95
x
|
0,89
x
|
Aantal aandelen (in duizenden)
|
2.860.712
|
2.860.701
|
2.860.682
|
2.860.682
|
2.860.682
|
2.860.682
|
-
|
-
|
Referentieprijs
2 |
7,029
|
7,727
|
7,757
|
8,569
|
8,831
|
9,770
|
9,770
|
9,770
|
Datum van publicatie
|
20-03-20
|
26-03-21
|
29-03-22
|
25-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.390
|
25.228
|
33.646
|
34.463
|
36.850
|
34.304
|
36.154
|
36.856
|
EBITDA
1 |
4.376
|
4.875
|
5.933
|
6.928
|
8.078
|
7.802
|
7.826
|
7.771
|
Bedrijfsresultaat (EBIT)
1 |
3.109
|
3.886
|
4.884
|
5.746
|
6.804
|
6.618
|
6.393
|
6.281
|
Operationele Marge
|
12,25%
|
15,4%
|
14,52%
|
16,67%
|
18,47%
|
19,29%
|
17,68%
|
17,04%
|
Resultaat voor belastingen (EBT)
1 |
4.470
|
3.801
|
4.698
|
4.121
|
6.851
|
5.978
|
5.914
|
6.135
|
Nettowinst (verlies)
1 |
3.127
|
2.864
|
3.751
|
4.092
|
5.764
|
4.680
|
4.329
|
4.195
|
Nettomarge
|
12,32%
|
11,35%
|
11,15%
|
11,87%
|
15,64%
|
13,64%
|
11,97%
|
11,38%
|
WPA
2 |
1,091
|
1,003
|
1,314
|
1,431
|
2,015
|
1,657
|
1,540
|
1,568
|
Free Cash Flow
1 |
1.967
|
7.072
|
3.505
|
6.440
|
-
|
3.259
|
-235
|
-260
|
FCF-marge
|
7,75%
|
28,03%
|
10,42%
|
18,69%
|
-
|
9,5%
|
-0,65%
|
-0,71%
|
Kasstroomconversie (ebitda)
|
44,94%
|
145,06%
|
59,07%
|
92,95%
|
-
|
41,77%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
62,88%
|
246,9%
|
93,43%
|
157,36%
|
-
|
69,64%
|
-
|
-
|
Dividend per aandeel
2 |
0,2651
|
0,5201
|
0,6864
|
0,7769
|
-
|
0,8647
|
0,8141
|
0,8268
|
Datum van publicatie
|
20-03-20
|
26-03-21
|
29-03-22
|
25-03-23
|
21-03-24
|
-
|
-
|
-
|
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 |
9.525
|
9.657
|
7.847
|
8.213
|
9.223
|
9.753
|
8.647
|
8.820
|
9.427
|
9.957
|
8.090
|
9.040
|
9.970
|
9.214
|
7.429
|
EBITDA
1 |
1.468
|
1.396
|
1.916
|
1.809
|
1.535
|
1.658
|
2.073
|
1.878
|
1.965
|
2.163
|
1.839
|
2.767
|
2.087
|
1.934
|
1.414
|
Bedrijfsresultaat (EBIT)
1 |
1.184
|
1.131
|
1.448
|
1.521
|
1.237
|
1.346
|
1.770
|
1.575
|
1.645
|
1.811
|
1.361
|
2.473
|
1.764
|
1.625
|
1.227
|
Operationele Marge
|
12,44%
|
11,71%
|
18,46%
|
18,52%
|
13,42%
|
13,8%
|
20,47%
|
17,86%
|
17,45%
|
18,19%
|
16,82%
|
27,36%
|
17,7%
|
17,64%
|
16,52%
|
Resultaat voor belastingen (EBT)
1 |
471,2
|
1.058
|
1.947
|
-805,3
|
1.392
|
1.587
|
1.753
|
1.615
|
1.480
|
1.722
|
1.296
|
2.341
|
1.674
|
1.541
|
1.201
|
Nettowinst (verlies)
1 |
421,1
|
962
|
1.455
|
49,52
|
1.182
|
1.406
|
1.398
|
1.245
|
1.237
|
1.885
|
1.415
|
1.668
|
1.239
|
1.149
|
930,5
|
Nettomarge
|
4,42%
|
9,96%
|
18,54%
|
0,6%
|
12,81%
|
14,41%
|
16,16%
|
14,11%
|
13,13%
|
18,94%
|
17,49%
|
18,45%
|
12,43%
|
12,47%
|
12,52%
|
WPA
2 |
0,1479
|
0,3373
|
0,5077
|
0,0154
|
0,4154
|
0,4923
|
0,4923
|
0,4385
|
0,4308
|
0,6615
|
0,6397
|
0,5828
|
0,4330
|
0,4016
|
-
|
Dividend per aandeel
2 |
-
|
0,6864
|
-
|
-
|
-
|
0,7769
|
-
|
-
|
-
|
-
|
0,0731
|
-
|
0,0731
|
0,8802
|
-
|
Datum van publicatie
|
11-11-21
|
29-03-22
|
13-05-22
|
12-08-22
|
11-11-22
|
25-03-23
|
04-05-23
|
03-08-23
|
09-11-23
|
21-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.487
|
16.745
|
14.917
|
13.052
|
-
|
12.120
|
12.476
|
15.118
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,082
x
|
3,435
x
|
2,514
x
|
1,884
x
|
-
|
1,553
x
|
1,594
x
|
1,945
x
|
Free Cash Flow
1 |
1.967
|
7.072
|
3.505
|
6.440
|
-
|
3.259
|
-235
|
-260
|
ROE (netto-inkomsten/eigen vermogen)
|
20,5%
|
17,1%
|
20,3%
|
19,8%
|
-
|
17,9%
|
15,5%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
5,7%
|
5,48%
|
7,07%
|
7,74%
|
-
|
9,57%
|
7,3%
|
6,04%
|
Totale activa
1 |
54.891
|
52.305
|
53.064
|
52.858
|
-
|
48.917
|
59.298
|
69.443
|
Nettoactief per aandeel
2 |
5,550
|
6,110
|
6,800
|
7,610
|
-
|
9,400
|
10,30
|
11,00
|
Cashflow per aandeel
2 |
0,7100
|
3,010
|
1,290
|
2,310
|
-
|
2,720
|
3,170
|
3,380
|
Capex
1 |
1.927
|
1.538
|
2.032
|
3.405
|
-
|
4.774
|
5.258
|
6.359
|
Capex/omzet
|
7,59%
|
6,09%
|
6,04%
|
9,88%
|
-
|
13,92%
|
14,54%
|
17,25%
|
Datum van publicatie
|
20-03-20
|
26-03-21
|
29-03-22
|
25-03-23
|
21-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,77
BRL Gemiddelde koersdoel
10,75
BRL Spread / Gemiddelde doel +10,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,66% | 5,71 mld. | | +13,35% | 141 mld. | | +7,43% | 81,5 mld. | | -2,49% | 77,34 mld. | | +2,34% | 76,98 mld. | | -7,25% | 67,05 mld. | | +59,28% | 58,16 mld. | | +8,66% | 46,47 mld. | | 0,00% | 41,27 mld. | | +5,54% | 37,83 mld. |
Elektriciteitsbedrijven - Andere
|