Beurs gesloten -
Sao Paulo
21:39:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
101,4
BRL
|
+9,47%
|
|
+0,16%
|
+27,03%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
128.440
|
153.783
|
204.479
|
229.946
|
241.184
|
352.945
|
-
|
-
|
Bedrijfswaarde
1 |
125.180
|
149.115
|
200.712
|
226.300
|
233.942
|
348.132
|
344.693
|
340.216
|
K/w-verhouding
|
35,4
x
|
38,6
x
|
41
x
|
39,5
x
|
38,4
x
|
49,3
x
|
45,7
x
|
41,8
x
|
Dividendrendement
|
0,84%
|
0,78%
|
0,64%
|
0,65%
|
0,71%
|
2,43%
|
0,58%
|
0,58%
|
Marktkapitalisatie/omzet
|
0,84
x
|
0,92
x
|
1,04
x
|
1,01
x
|
1
x
|
1,39
x
|
1,3
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
0,82
x
|
0,89
x
|
1,02
x
|
1
x
|
0,97
x
|
1,37
x
|
1,27
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
20,1
x
|
21,1
x
|
23,6
x
|
23,3
x
|
23
x
|
30,4
x
|
27,4
x
|
25,3
x
|
Bedrijfswaarde/FCF
|
37,3
x
|
24,6
x
|
37,4
x
|
64,6
x
|
34,7
x
|
55,5
x
|
50,2
x
|
39,6
x
|
FCF Yield
|
2,68%
|
4,06%
|
2,68%
|
1,55%
|
2,88%
|
1,8%
|
1,99%
|
2,53%
|
Price to Book
|
8,49
x
|
8,43
x
|
11,6
x
|
11,1
x
|
9,61
x
|
15,3
x
|
12,1
x
|
10
x
|
Aantal aandelen (in duizenden)
|
439.789
|
441.524
|
442.069
|
442.963
|
443.148
|
443.504
|
-
|
-
|
Referentieprijs
2 |
292,0
|
348,3
|
462,6
|
519,1
|
544,2
|
795,8
|
795,8
|
795,8
|
Datum van publicatie
|
03-10-19
|
24-09-20
|
23-09-21
|
22-09-22
|
26-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
152.703
|
166.761
|
195.929
|
226.954
|
242.290
|
254.140
|
272.368
|
290.121
|
EBITDA
1 |
6.229
|
7.080
|
8.489
|
9.693
|
10.191
|
11.433
|
12.569
|
13.448
|
Bedrijfsresultaat (EBIT)
1 |
4.903
|
5.435
|
6.708
|
7.793
|
8.114
|
9.131
|
10.095
|
11.106
|
Operationele Marge
|
3,21%
|
3,26%
|
3,42%
|
3,43%
|
3,35%
|
3,59%
|
3,71%
|
3,83%
|
Resultaat voor belastingen (EBT)
1 |
4.765
|
5.367
|
6.680
|
7.840
|
8.487
|
9.567
|
10.396
|
11.391
|
Nettowinst (verlies)
1 |
3.659
|
4.002
|
5.007
|
5.844
|
6.292
|
7.161
|
7.691
|
8.255
|
Nettomarge
|
2,4%
|
2,4%
|
2,56%
|
2,57%
|
2,6%
|
2,82%
|
2,82%
|
2,85%
|
WPA
2 |
8,260
|
9,020
|
11,27
|
13,14
|
14,16
|
16,14
|
17,40
|
19,04
|
Free Cash Flow
1 |
3.358
|
6.051
|
5.370
|
3.501
|
6.745
|
6.268
|
6.861
|
8.599
|
FCF-marge
|
2,2%
|
3,63%
|
2,74%
|
1,54%
|
2,78%
|
2,47%
|
2,52%
|
2,96%
|
Kasstroomconversie (ebitda)
|
53,91%
|
85,47%
|
63,26%
|
36,12%
|
66,19%
|
54,82%
|
54,59%
|
63,94%
|
Kasstroomconversie (nettowinst)
|
91,77%
|
151,2%
|
107,25%
|
59,91%
|
107,2%
|
87,53%
|
89,21%
|
104,16%
|
Dividend per aandeel
2 |
2,440
|
2,700
|
2,980
|
3,380
|
3,840
|
19,35
|
4,587
|
4,655
|
Datum van publicatie
|
03-10-19
|
24-09-20
|
23-09-21
|
22-09-22
|
26-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
50.363
|
51.904
|
52.596
|
72.091
|
54.437
|
55.266
|
53.648
|
78.939
|
57.799
|
58.442
|
57.969
|
79.845
|
62.097
|
62.752
|
62.269
|
EBITDA
1 |
2.125
|
2.248
|
2.229
|
3.091
|
2.198
|
2.373
|
2.151
|
3.469
|
2.485
|
2.576
|
2.691
|
3.653
|
2.770
|
2.928
|
2.951
|
Bedrijfsresultaat (EBIT)
1 |
1.693
|
1.812
|
1.791
|
2.497
|
1.751
|
1.903
|
1.679
|
2.781
|
1.984
|
2.062
|
2.147
|
2.931
|
2.190
|
2.323
|
2.347
|
Operationele Marge
|
3,36%
|
3,49%
|
3,41%
|
3,46%
|
3,22%
|
3,44%
|
3,13%
|
3,52%
|
3,43%
|
3,53%
|
3,7%
|
3,67%
|
3,53%
|
3,7%
|
3,77%
|
Resultaat voor belastingen (EBT)
1 |
1.696
|
1.801
|
1.827
|
2.516
|
1.770
|
1.983
|
1.771
|
2.963
|
2.106
|
2.237
|
2.221
|
3.010
|
2.304
|
2.429
|
2.448
|
Nettowinst (verlies)
1 |
1.324
|
1.299
|
1.353
|
1.868
|
1.364
|
1.466
|
1.302
|
2.160
|
1.589
|
1.743
|
1.641
|
2.211
|
1.695
|
1.791
|
1.803
|
Nettomarge
|
2,63%
|
2,5%
|
2,57%
|
2,59%
|
2,51%
|
2,65%
|
2,43%
|
2,74%
|
2,75%
|
2,98%
|
2,83%
|
2,77%
|
2,73%
|
2,85%
|
2,9%
|
WPA
2 |
2,980
|
2,920
|
3,040
|
4,200
|
3,070
|
3,300
|
2,930
|
4,860
|
3,580
|
3,920
|
3,677
|
5,000
|
3,819
|
4,051
|
4,039
|
Dividend per aandeel
2 |
0,7000
|
0,7900
|
0,9000
|
0,9000
|
0,9000
|
0,9000
|
1,020
|
1,020
|
1,020
|
15,00
|
1,161
|
1,161
|
1,098
|
1,098
|
1,121
|
Datum van publicatie
|
09-12-21
|
03-03-22
|
26-05-22
|
22-09-22
|
08-12-22
|
02-03-23
|
01-06-23
|
26-09-23
|
14-12-23
|
07-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.260
|
4.668
|
3.767
|
3.646
|
7.242
|
4.813
|
8.252
|
12.729
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.358
|
6.051
|
5.370
|
3.501
|
6.745
|
6.268
|
6.861
|
8.599
|
ROE (netto-inkomsten/eigen vermogen)
|
25,9%
|
23,9%
|
27,9%
|
30,6%
|
27,5%
|
29,2%
|
28,5%
|
26,1%
|
ROA (netto-inkomsten/totale activa)
|
8,41%
|
7,93%
|
8,72%
|
9,47%
|
9,45%
|
10,4%
|
10,4%
|
10,5%
|
Totale activa
1 |
43.495
|
50.478
|
57.412
|
61.717
|
66.580
|
68.997
|
73.705
|
78.825
|
Nettoactief per aandeel
2 |
34,40
|
41,30
|
39,80
|
46,60
|
56,60
|
52,20
|
65,90
|
79,30
|
Cashflow per aandeel
2 |
14,40
|
20,00
|
20,20
|
16,60
|
24,90
|
23,40
|
25,50
|
29,90
|
Capex
1 |
2.998
|
2.810
|
3.588
|
3.891
|
4.323
|
4.513
|
4.584
|
4.658
|
Capex/omzet
|
1,96%
|
1,69%
|
1,83%
|
1,71%
|
1,78%
|
1,78%
|
1,68%
|
1,61%
|
Datum van publicatie
|
03-10-19
|
24-09-20
|
23-09-21
|
22-09-22
|
26-09-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
795,8
USD Gemiddelde koersdoel
780,3
USD Spread / Gemiddelde doel -1,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,13% | 71,31 mld. | | +4,55% | 31,22 mld. | | +28,56% | 25,06 mld. | | +14,00% | 14,73 mld. | | +19,65% | 10,63 mld. | | +12,96% | 8,93 mld. | | -2,96% | 6,93 mld. | | -3,33% | 4,5 mld. | | -18,27% | 3,13 mld. |
Korting winkels - NEC
|