Vertraagde tijd
Sao Paulo
15:22:50 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,09
BRL
|
-3,65%
|
|
-1,41%
|
-12,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.915
|
19.787
|
17.379
|
20.597
|
29.809
|
26.336
|
-
|
-
|
Bedrijfswaarde
1 |
27.165
|
26.315
|
25.928
|
20.597
|
29.809
|
39.665
|
39.028
|
38.209
|
K/w-verhouding
|
9,5
x
|
5,62
x
|
1,69
x
|
19,5
x
|
13
x
|
13,1
x
|
11,6
x
|
8,96
x
|
Dividendrendement
|
3,57%
|
12,9%
|
18,2%
|
-
|
-
|
4,57%
|
5,28%
|
5,73%
|
Marktkapitalisatie/omzet
|
1,16
x
|
1,06
x
|
0,72
x
|
0,94
x
|
1,39
x
|
1,36
x
|
1,2
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
1,67
x
|
1,41
x
|
1,08
x
|
0,94
x
|
1,39
x
|
2,05
x
|
1,77
x
|
1,6
x
|
Bedrijfswaarde/EBITDA
|
6,57
x
|
5,19
x
|
3,09
x
|
4,08
x
|
6,25
x
|
7,62
x
|
6,73
x
|
5,65
x
|
Bedrijfswaarde/FCF
|
26,7
x
|
12,5
x
|
21,5
x
|
-
|
-
|
-1.725
x
|
16
x
|
11,8
x
|
FCF Yield
|
3,74%
|
7,98%
|
4,66%
|
-
|
-
|
-0,06%
|
6,24%
|
8,44%
|
Price to Book
|
1,07
x
|
1,01
x
|
0,8
x
|
-
|
-
|
1,14
x
|
1,05
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
2.739.827
|
2.736.554
|
2.736.553
|
2.736.553
|
2.982.810
|
2.982.810
|
-
|
-
|
Referentieprijs
2 |
6,907
|
7,494
|
6,440
|
7,910
|
10,36
|
9,170
|
9,170
|
9,170
|
Datum van publicatie
|
26-03-20
|
18-03-21
|
22-03-22
|
21-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.244
|
18.633
|
23.984
|
21.928
|
21.479
|
19.390
|
22.007
|
23.827
|
EBITDA
1 |
4.137
|
5.070
|
8.401
|
5.044
|
4.769
|
5.207
|
5.796
|
6.768
|
Bedrijfsresultaat (EBIT)
1 |
3.084
|
4.253
|
5.446
|
4.707
|
3.387
|
3.810
|
4.230
|
5.406
|
Operationele Marge
|
18,98%
|
22,83%
|
22,71%
|
21,47%
|
15,77%
|
19,65%
|
19,22%
|
22,69%
|
Resultaat voor belastingen (EBT)
1 |
2.702
|
5.120
|
5.119
|
950,2
|
2.490
|
3.129
|
3.433
|
4.724
|
Nettowinst (verlies)
1 |
2.063
|
3.904
|
3.767
|
1.112
|
2.259
|
1.998
|
2.085
|
2.675
|
Nettomarge
|
12,7%
|
20,95%
|
15,71%
|
5,07%
|
10,52%
|
10,3%
|
9,47%
|
11,22%
|
WPA
2 |
0,7270
|
1,334
|
3,820
|
0,4064
|
0,7979
|
0,7015
|
0,7927
|
1,024
|
Free Cash Flow
1 |
1.016
|
2.099
|
1.208
|
-
|
-
|
-23
|
2.437
|
3.226
|
FCF-marge
|
6,26%
|
11,26%
|
5,04%
|
-
|
-
|
-0,12%
|
11,07%
|
13,54%
|
Kasstroomconversie (ebitda)
|
24,57%
|
41,4%
|
14,38%
|
-
|
-
|
-
|
42,04%
|
47,67%
|
Kasstroomconversie (nettowinst)
|
49,27%
|
53,76%
|
32,06%
|
-
|
-
|
-
|
116,91%
|
120,62%
|
Dividend per aandeel
2 |
0,2467
|
0,9694
|
1,170
|
-
|
-
|
0,4188
|
0,4841
|
0,5250
|
Datum van publicatie
|
26-03-20
|
18-03-21
|
22-03-22
|
21-03-23
|
29-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
6.978
|
6.594
|
5.588
|
5.259
|
5.455
|
5.627
|
5.531
|
5.360
|
5.544
|
5.568
|
5.128
|
5.365
|
5.580
|
5.619
|
EBITDA
1 |
1.287
|
942,9
|
1.378
|
501
|
1.106
|
1.279
|
1.514
|
1.036
|
731,5
|
1.477
|
1.316
|
1.363
|
1.542
|
1.550
|
Bedrijfsresultaat (EBIT)
|
1.024
|
634,2
|
1.058
|
179,5
|
783,4
|
942,6
|
1.161
|
922,2
|
414,5
|
1.123
|
-
|
1.035
|
1.156
|
1.160
|
Operationele Marge
|
14,68%
|
9,62%
|
18,93%
|
3,41%
|
14,36%
|
16,75%
|
20,99%
|
17,21%
|
7,48%
|
20,16%
|
-
|
19,29%
|
20,72%
|
20,64%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
957,3
|
-890,9
|
588,3
|
-
|
-
|
-
|
308,2
|
880
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.829
|
387,6
|
664,3
|
-536,5
|
362,9
|
621,3
|
626,6
|
317,8
|
441,2
|
879
|
475
|
-
|
-
|
-
|
Nettomarge
|
40,54%
|
5,88%
|
11,89%
|
-10,2%
|
6,65%
|
11,04%
|
11,33%
|
5,93%
|
7,96%
|
15,79%
|
9,26%
|
-
|
-
|
-
|
WPA
2 |
1,030
|
0,3066
|
0,2400
|
-0,1961
|
0,1326
|
0,2270
|
-
|
-
|
0,1540
|
0,3015
|
0,1709
|
0,1986
|
0,2111
|
0,2138
|
Dividend per aandeel
2 |
-
|
1,170
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4338
|
Datum van publicatie
|
11-11-21
|
22-03-22
|
11-05-22
|
10-08-22
|
14-11-22
|
21-03-23
|
10-05-23
|
15-08-23
|
09-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.250
|
6.529
|
8.550
|
-
|
-
|
13.329
|
12.692
|
11.873
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,994
x
|
1,288
x
|
1,018
x
|
-
|
-
|
2,56
x
|
2,19
x
|
1,754
x
|
Free Cash Flow
1 |
1.016
|
2.099
|
1.208
|
-
|
-
|
-23
|
2.437
|
3.226
|
ROE (netto-inkomsten/eigen vermogen)
|
12,6%
|
26,5%
|
24,9%
|
-
|
-
|
8,65%
|
8,84%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
5,06%
|
9,18%
|
7,82%
|
-
|
-
|
4,1%
|
3,5%
|
4,7%
|
Totale activa
1 |
40.809
|
42.529
|
48.161
|
-
|
-
|
48.722
|
59.559
|
56.905
|
Nettoactief per aandeel
2 |
6,430
|
7,400
|
8,100
|
-
|
-
|
8,050
|
8,760
|
9,250
|
Cashflow per aandeel
2 |
1,080
|
1,440
|
-
|
-
|
-
|
5,780
|
2,180
|
-
|
Capex
1 |
1.929
|
1.842
|
2.179
|
-
|
-
|
4.319
|
2.441
|
2.458
|
Capex/omzet
|
11,87%
|
9,89%
|
9,08%
|
-
|
-
|
22,27%
|
11,09%
|
10,32%
|
Datum van publicatie
|
26-03-20
|
18-03-21
|
22-03-22
|
21-03-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
9,17
BRL Gemiddelde koersdoel
12,27
BRL Spread / Gemiddelde doel +33,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,26% | 5,15 mld. | | +11,00% | 139 mld. | | +6,09% | 81,36 mld. | | -3,16% | 78,57 mld. | | +1,74% | 76,17 mld. | | -7,95% | 67,47 mld. | | +61,36% | 59,43 mld. | | +6,71% | 45,64 mld. | | 0,00% | 43,26 mld. | | +8,81% | 42,83 mld. |
Elektriciteitsbedrijven - Andere
|