Beurs gesloten -
Sao Paulo
22:07:48 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,71
BRL
|
-1,42%
|
|
+2,96%
|
-2,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.152
|
18.721
|
17.640
|
16.689
|
19.769
|
19.001
|
-
|
-
|
Bedrijfswaarde
1 |
16.781
|
20.736
|
24.297
|
16.689
|
27.677
|
26.870
|
29.806
|
31.662
|
K/w-verhouding
|
12,2
x
|
9,15
x
|
18,3
x
|
16,2
x
|
-
|
9,19
x
|
9,52
x
|
10,1
x
|
Dividendrendement
|
6,69%
|
6,26%
|
11,4%
|
-
|
-
|
8,1%
|
7,88%
|
7,39%
|
Marktkapitalisatie/omzet
|
5,82
x
|
4,81
x
|
5,75
x
|
5,12
x
|
4,96
x
|
4,17
x
|
4,13
x
|
3,96
x
|
Bedrijfswaarde/omzet
|
6,05
x
|
5,33
x
|
7,92
x
|
5,12
x
|
6,94
x
|
5,89
x
|
6,48
x
|
6,6
x
|
Bedrijfswaarde/EBITDA
|
6,85
x
|
7,63
x
|
9,45
x
|
6,77
x
|
8,85
x
|
7,32
x
|
8,08
x
|
8,2
x
|
Bedrijfswaarde/FCF
|
12,6
x
|
12,5
x
|
21,6
x
|
-
|
-
|
-40,7
x
|
111
x
|
-
|
FCF Yield
|
7,92%
|
7,97%
|
4,63%
|
-
|
-
|
-2,46%
|
0,9%
|
-
|
Price to Book
|
1,26
x
|
1,33
x
|
2,55
x
|
-
|
-
|
2,14
x
|
1,97
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
658.883
|
658.883
|
658.883
|
658.883
|
658.883
|
658.883
|
-
|
-
|
Referentieprijs
2 |
22,58
|
27,81
|
24,31
|
23,00
|
26,50
|
25,71
|
25,71
|
25,71
|
Datum van publicatie
|
04-03-20
|
22-02-21
|
23-02-22
|
23-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.775
|
3.891
|
3.068
|
3.259
|
3.985
|
4.560
|
4.600
|
4.797
|
EBITDA
1 |
2.451
|
2.716
|
2.572
|
2.465
|
3.129
|
3.673
|
3.691
|
3.861
|
Bedrijfsresultaat (EBIT)
1 |
1.616
|
2.741
|
1.855
|
1.957
|
2.560
|
2.929
|
2.858
|
2.973
|
Operationele Marge
|
58,24%
|
70,45%
|
60,45%
|
60,04%
|
64,25%
|
64,23%
|
62,13%
|
61,98%
|
Resultaat voor belastingen (EBT)
1 |
1.490
|
2.583
|
1.158
|
1.143
|
1.949
|
2.385
|
2.212
|
2.066
|
Nettowinst (verlies)
1 |
1.222
|
2.002
|
877,6
|
936,9
|
1.942
|
1.853
|
1.792
|
1.682
|
Nettomarge
|
44,04%
|
51,46%
|
28,6%
|
28,75%
|
48,74%
|
40,64%
|
38,95%
|
35,07%
|
WPA
2 |
1,854
|
3,039
|
1,332
|
1,422
|
-
|
2,796
|
2,701
|
2,554
|
Free Cash Flow
1 |
1.329
|
1.652
|
1.125
|
-
|
-
|
-661
|
268
|
-
|
FCF-marge
|
47,91%
|
42,46%
|
36,68%
|
-
|
-
|
-14,5%
|
5,83%
|
-
|
Kasstroomconversie (ebitda)
|
54,24%
|
60,83%
|
43,74%
|
-
|
-
|
-
|
7,26%
|
-
|
Kasstroomconversie (nettowinst)
|
108,8%
|
82,52%
|
128,23%
|
-
|
-
|
-
|
14,96%
|
-
|
Dividend per aandeel
2 |
1,511
|
1,740
|
2,780
|
-
|
-
|
2,082
|
2,026
|
1,900
|
Datum van publicatie
|
04-03-20
|
22-02-21
|
23-02-22
|
23-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
664,7
|
715,4
|
732,9
|
1.193
|
891,2
|
891,6
|
891,7
|
1.092
|
1.110
|
1.108
|
1.145
|
1.168
|
1.048
|
1.433
|
1.194
|
EBITDA
1 |
504
|
532
|
555
|
743,3
|
634,7
|
739
|
686,8
|
876,6
|
826,7
|
896,9
|
916,8
|
952,6
|
827
|
1.173
|
977,9
|
Bedrijfsresultaat (EBIT)
1 |
328,1
|
406,8
|
423,7
|
-
|
517,5
|
-
|
552
|
740,8
|
708,7
|
749,5
|
735,1
|
765,4
|
659
|
902
|
751,6
|
Operationele Marge
|
49,37%
|
56,86%
|
57,81%
|
-
|
58,07%
|
-
|
61,9%
|
67,81%
|
63,87%
|
67,63%
|
64,17%
|
65,51%
|
62,87%
|
62,95%
|
62,95%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
362,5
|
-
|
349,3
|
638
|
565,9
|
554,9
|
599,4
|
638,5
|
545,6
|
740,6
|
617,2
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
476,9
|
363,6
|
-
|
261,2
|
474,5
|
900,6
|
409,2
|
423,9
|
459
|
389,8
|
503,7
|
419,8
|
Nettomarge
|
-
|
-
|
-
|
39,99%
|
40,79%
|
-
|
29,29%
|
43,43%
|
81,16%
|
36,93%
|
37,01%
|
39,28%
|
37,19%
|
35,15%
|
35,15%
|
WPA
2 |
-
|
-
|
-
|
-
|
0,5518
|
-
|
0,3978
|
0,7134
|
-
|
0,9760
|
0,6417
|
0,6698
|
0,5869
|
-
|
-
|
Dividend per aandeel
2 |
0,1739
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,838
|
-
|
-
|
Datum van publicatie
|
23-02-22
|
03-05-22
|
28-07-22
|
27-10-22
|
23-02-23
|
02-05-23
|
31-07-23
|
30-10-23
|
20-02-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
629
|
2.015
|
6.657
|
-
|
7.908
|
7.869
|
10.805
|
12.661
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2567
x
|
0,7418
x
|
2,588
x
|
-
|
2,527
x
|
2,142
x
|
2,927
x
|
3,279
x
|
Free Cash Flow
1 |
1.329
|
1.652
|
1.125
|
-
|
-
|
-661
|
268
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
15,7%
|
13,2%
|
-
|
25,8%
|
25,7%
|
21%
|
18,1%
|
ROA (netto-inkomsten/totale activa)
|
6,09%
|
9,4%
|
5,48%
|
-
|
8,37%
|
4,55%
|
4,9%
|
4,42%
|
Totale activa
1 |
20.071
|
21.307
|
16.017
|
-
|
23.205
|
40.745
|
36.548
|
38.054
|
Nettoactief per aandeel
2 |
17,90
|
20,90
|
9,530
|
-
|
-
|
12,00
|
13,00
|
16,60
|
Cashflow per aandeel
2 |
2,540
|
2,530
|
3,230
|
-
|
-
|
4,270
|
5,960
|
-
|
Capex
1 |
21.405
|
13
|
1.002
|
-
|
2.067
|
3.275
|
3.344
|
3.396
|
Capex/omzet
|
771,47%
|
0,33%
|
32,67%
|
-
|
51,86%
|
71,82%
|
72,7%
|
70,79%
|
Datum van publicatie
|
04-03-20
|
22-02-21
|
23-02-22
|
23-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
25,71
BRL Gemiddelde koersdoel
25,68
BRL Spread / Gemiddelde doel -0,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,98% | 3,74 mld. | | +19,94% | 150 mld. | | +10,71% | 84,88 mld. | | +0,88% | 80,94 mld. | | +5,50% | 79,01 mld. | | -3,92% | 70,36 mld. | | +77,95% | 65,55 mld. | | +11,52% | 47,75 mld. | | 0,00% | 44,95 mld. | | +10,96% | 43,71 mld. |
Elektriciteitsbedrijven - Andere
|