Beurs gesloten -
Sao Paulo
22:07:34 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,76
BRL
|
+1,37%
|
|
+2,36%
|
-23,76%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
13.134
|
26.991
|
28.964
|
40.516
|
32.014
|
27.564
|
27.564
|
-
|
Bedrijfswaarde
1 |
25.317
|
40.198
|
39.818
|
70.813
|
32.014
|
36.155
|
83.875
|
83.195
|
K/w-verhouding
|
8,15
x
|
11,3
x
|
34,6
x
|
6,52
x
|
27,3
x
|
33,2
x
|
9,99
x
|
8,38
x
|
Dividendrendement
|
-
|
-
|
1,37%
|
3,69%
|
-
|
2,26%
|
5,71%
|
6,36%
|
Marktkapitalisatie/omzet
|
0,22
x
|
0,37
x
|
0,42
x
|
0,36
x
|
0,2
x
|
0,18
x
|
0,17
x
|
0,16
x
|
Bedrijfswaarde/omzet
|
0,42
x
|
0,55
x
|
0,58
x
|
0,63
x
|
0,2
x
|
0,55
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/EBITDA
|
5,03
x
|
7,14
x
|
6,74
x
|
5,97
x
|
2,03
x
|
4,75
x
|
4,51
x
|
3,89
x
|
Bedrijfswaarde/FCF
|
12,3
x
|
20,2
x
|
36,5
x
|
61,3
x
|
-
|
11,3
x
|
52,1
x
|
-92,1
x
|
FCF Yield
|
8,15%
|
4,95%
|
2,74%
|
1,63%
|
-
|
8,81%
|
1,92%
|
-1,09%
|
Price to Book
|
1,32
x
|
2,58
x
|
2,67
x
|
2,71
x
|
-
|
1,54
x
|
0,94
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
1.570.064
|
1.551.856
|
1.529.844
|
1.867.975
|
1.869.987
|
1.867.500
|
1.867.500
|
-
|
Referentieprijs
2 |
8,365
|
17,39
|
18,93
|
21,69
|
17,12
|
14,76
|
14,76
|
14,76
|
Datum van publicatie
|
15-02-19
|
15-02-20
|
11-02-21
|
18-02-22
|
28-02-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
59.683
|
72.980
|
68.631
|
113.096
|
162.253
|
151.783
|
161.768
|
167.430
|
EBITDA
1 |
5.038
|
5.627
|
5.908
|
11.862
|
15.762
|
17.556
|
18.616
|
21.387
|
Bedrijfsresultaat (EBIT)
1 |
4.468
|
5.056
|
2.756
|
9.640
|
12.748
|
12.994
|
13.009
|
14.318
|
Operationele Marge
|
7,49%
|
6,93%
|
4,02%
|
8,52%
|
7,86%
|
8,56%
|
8,04%
|
8,55%
|
Resultaat voor belastingen (EBT)
1 |
2.421
|
3.201
|
1.167
|
5.900
|
2.702
|
5.114
|
5.546
|
7.648
|
Nettowinst (verlies)
1 |
1.652
|
2.425
|
851,9
|
6.312
|
1.176
|
1.094
|
4.666
|
5.094
|
Nettomarge
|
2,77%
|
3,32%
|
1,24%
|
5,58%
|
0,72%
|
-0,1%
|
2,88%
|
3,04%
|
WPA
2 |
1,026
|
1,533
|
0,5472
|
3,326
|
0,6264
|
0,5835
|
1,478
|
1,762
|
Free Cash Flow
1 |
2.062
|
1.988
|
1.090
|
1.155
|
-
|
7.346
|
1.610
|
-903
|
FCF-marge
|
3,46%
|
2,72%
|
1,59%
|
1,02%
|
-
|
4,84%
|
1%
|
-0,54%
|
Kasstroomconversie (ebitda)
|
40,93%
|
35,34%
|
18,45%
|
9,74%
|
-
|
41,84%
|
8,65%
|
-
|
Kasstroomconversie (nettowinst)
|
124,81%
|
81,98%
|
127,99%
|
18,3%
|
-
|
-
|
34,52%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,2600
|
0,8000
|
-
|
0,3338
|
0,8431
|
0,9382
|
Datum van publicatie
|
15-02-19
|
15-02-20
|
11-02-21
|
18-02-22
|
28-02-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
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 |
25.247
|
31.017
|
34.353
|
34.720
|
42.777
|
43.746
|
41.011
|
37.160
|
34.499
|
39.529
|
39.277
|
34.615
|
33.882
|
38.398
|
-
|
EBITDA
1 |
2.787
|
3.441
|
2.762
|
2.700
|
4.145
|
4.105
|
4.812
|
5.766
|
4.424
|
5.652
|
4.995
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.171
|
2.804
|
2.105
|
1.945
|
3.416
|
1.986
|
3.960
|
4.221
|
2.675
|
3.537
|
2.936
|
3.242
|
2.394
|
4.106
|
-
|
Operationele Marge
|
8,6%
|
9,04%
|
6,13%
|
5,6%
|
7,99%
|
4,54%
|
9,66%
|
11,36%
|
7,75%
|
8,95%
|
7,48%
|
9,37%
|
7,06%
|
10,69%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
334
|
624,9
|
-
|
-
|
2.137
|
385,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
942,4
|
3.265
|
1.277
|
510,2
|
-125,3
|
-201,9
|
993
|
-904,1
|
-1.043
|
678,8
|
1.895
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,73%
|
10,53%
|
3,72%
|
1,47%
|
-0,29%
|
-0,46%
|
2,42%
|
-2,43%
|
-3,02%
|
1,72%
|
4,82%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,5023
|
1,746
|
0,6760
|
0,2721
|
-0,0673
|
-0,1080
|
0,5294
|
-0,4844
|
-0,5617
|
0,3633
|
1,263
|
-0,0500
|
-0,0850
|
0,3800
|
0,3200
|
Dividend per aandeel
2 |
0,3700
|
-
|
0,4300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1072
|
0,1778
|
0,1778
|
0,1778
|
0,1778
|
Datum van publicatie
|
13-08-21
|
13-11-21
|
18-02-22
|
13-05-22
|
12-08-22
|
11-11-22
|
28-02-23
|
16-05-23
|
14-08-23
|
13-11-23
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
12.183
|
13.207
|
10.854
|
30.297
|
-
|
55.783
|
56.311
|
55.631
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,418
x
|
2,347
x
|
1,837
x
|
2,554
x
|
-
|
3,177
x
|
3,025
x
|
2,601
x
|
Free Cash Flow
1 |
2.062
|
1.988
|
1.090
|
1.155
|
-
|
7.346
|
1.611
|
-903
|
ROE (netto-inkomsten/eigen vermogen)
|
17,1%
|
23,7%
|
7,65%
|
21,4%
|
-
|
-0,37%
|
7,76%
|
10,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
7,87%
|
2,37%
|
4,1%
|
-
|
1,4%
|
1,92%
|
2,03%
|
Totale activa
1 |
-
|
30.826
|
35.929
|
153.954
|
-
|
-11.258
|
243.147
|
250.566
|
Nettoactief per aandeel
2 |
6,320
|
6,750
|
7,090
|
8,010
|
-
|
9,580
|
15,70
|
16,90
|
Cashflow per aandeel
2 |
1,670
|
1,780
|
1,380
|
2,840
|
10,70
|
2,810
|
4,850
|
5,690
|
Capex
1 |
632
|
820
|
1.053
|
4.067
|
-
|
12.369
|
11.729
|
12.809
|
Capex/omzet
|
1,06%
|
1,12%
|
1,53%
|
3,6%
|
-
|
8,15%
|
7,25%
|
7,65%
|
Datum van publicatie
|
15-02-19
|
15-02-20
|
11-02-21
|
18-02-22
|
28-02-23
|
26-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,76
BRL Gemiddelde koersdoel
23,97
BRL Spread / Gemiddelde doel +62,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -23,76% | 5,38 mld. | | +11,85% | 869 mld. | | 0,00% | 239 mld. | | +27,20% | 178 mld. | | -7,75% | 126 mld. | | +32,50% | 79,32 mld. | | -5,21% | 74,17 mld. | | -16,00% | 50,82 mld. | | -24,57% | 38,6 mld. | | +19,71% | 31,74 mld. |
consumenten goederen conglomeraten
|