Beurs gesloten -
Sao Paulo
22:07:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,52
BRL
|
-1,86%
|
|
+1,48%
|
-17,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.501
|
21.688
|
17.873
|
28.615
|
22.617
|
19.042
|
-
|
-
|
Bedrijfswaarde
1 |
21.657
|
22.481
|
22.947
|
35.360
|
29.998
|
26.622
|
25.670
|
25.434
|
K/w-verhouding
|
19,6
x
|
16,9
x
|
11,2
x
|
17
x
|
13,7
x
|
10,5
x
|
9,13
x
|
7,93
x
|
Dividendrendement
|
3%
|
3,42%
|
4,35%
|
2,72%
|
3,44%
|
4,22%
|
4,88%
|
6,53%
|
Marktkapitalisatie/omzet
|
6,83
x
|
5,3
x
|
3,01
x
|
3,79
x
|
2,86
x
|
2,2
x
|
1,99
x
|
1,83
x
|
Bedrijfswaarde/omzet
|
6,57
x
|
5,5
x
|
3,86
x
|
4,69
x
|
3,79
x
|
3,08
x
|
2,68
x
|
2,44
x
|
Bedrijfswaarde/EBITDA
|
18
x
|
15,6
x
|
10,9
x
|
13,3
x
|
10,9
x
|
8,82
x
|
7,59
x
|
6,93
x
|
Bedrijfswaarde/FCF
|
46,9
x
|
-30,2
x
|
50,6
x
|
66,8
x
|
19
x
|
15,1
x
|
11,6
x
|
10,2
x
|
FCF Yield
|
2,13%
|
-3,31%
|
1,98%
|
1,5%
|
5,27%
|
6,63%
|
8,64%
|
9,84%
|
Price to Book
|
2,59
x
|
2,35
x
|
1,84
x
|
2,68
x
|
1,96
x
|
1,51
x
|
1,39
x
|
1,28
x
|
Aantal aandelen (in duizenden)
|
630.453
|
633.218
|
632.219
|
633.064
|
632.654
|
633.057
|
-
|
-
|
Referentieprijs
2 |
35,69
|
34,25
|
28,27
|
45,20
|
35,75
|
30,08
|
30,08
|
30,08
|
Datum van publicatie
|
07-03-20
|
26-02-21
|
24-02-22
|
16-02-23
|
13-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.295
|
4.089
|
5.937
|
7.546
|
7.915
|
8.649
|
9.573
|
10.411
|
EBITDA
1 |
1.206
|
1.440
|
2.102
|
2.651
|
2.756
|
3.017
|
3.380
|
3.670
|
Bedrijfsresultaat (EBIT)
1 |
1.086
|
1.319
|
1.968
|
2.483
|
2.518
|
2.761
|
3.085
|
3.374
|
Operationele Marge
|
32,95%
|
32,26%
|
33,15%
|
32,9%
|
31,81%
|
31,92%
|
32,23%
|
32,41%
|
Resultaat voor belastingen (EBT)
1 |
1.100
|
1.243
|
1.644
|
1.611
|
1.509
|
1.878
|
2.312
|
2.665
|
Nettowinst (verlies)
1 |
1.164
|
1.295
|
1.618
|
1.706
|
1.651
|
1.831
|
2.194
|
2.440
|
Nettomarge
|
35,33%
|
31,67%
|
27,25%
|
22,61%
|
20,86%
|
21,17%
|
22,92%
|
23,43%
|
WPA
2 |
1,819
|
2,029
|
2,530
|
2,657
|
2,606
|
2,871
|
3,293
|
3,791
|
Free Cash Flow
1 |
462,3
|
-744,2
|
453,3
|
529,3
|
1.581
|
1.766
|
2.218
|
2.502
|
FCF-marge
|
14,03%
|
-18,2%
|
7,63%
|
7,01%
|
19,98%
|
20,41%
|
23,17%
|
24,03%
|
Kasstroomconversie (ebitda)
|
38,33%
|
-
|
21,57%
|
19,97%
|
57,37%
|
58,52%
|
65,63%
|
68,17%
|
Kasstroomconversie (nettowinst)
|
39,71%
|
-
|
28,02%
|
31,02%
|
95,77%
|
96,42%
|
101,09%
|
102,56%
|
Dividend per aandeel
2 |
1,070
|
1,170
|
1,230
|
1,230
|
1,230
|
1,269
|
1,467
|
1,965
|
Datum van publicatie
|
07-03-20
|
26-02-21
|
24-02-22
|
16-02-23
|
13-03-24
|
-
|
-
|
-
|
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 Q2
|
---|
Omzet
1 |
1.626
|
1.494
|
1.896
|
2.036
|
2.121
|
1.698
|
2.231
|
2.138
|
1.847
|
1.827
|
2.262
|
2.331
|
2.201
|
-
|
EBITDA
1 |
566,9
|
505,7
|
683,3
|
727,2
|
735
|
587,5
|
790,7
|
797,2
|
580,7
|
647,8
|
775,5
|
836,9
|
721,5
|
-
|
Bedrijfsresultaat (EBIT)
1 |
530,9
|
294,5
|
644
|
684
|
686,6
|
535,8
|
734,1
|
735,8
|
512
|
579,4
|
726,5
|
782,6
|
654,8
|
-
|
Operationele Marge
|
32,64%
|
19,72%
|
33,98%
|
33,6%
|
32,37%
|
31,55%
|
32,9%
|
34,41%
|
27,72%
|
31,72%
|
32,11%
|
33,57%
|
29,75%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
440,8
|
270
|
471,8
|
474,3
|
293,3
|
373,8
|
487,9
|
549,3
|
469,3
|
-
|
Nettowinst (verlies)
1 |
640,4
|
349,5
|
455,8
|
466
|
431,7
|
339,4
|
504,4
|
499,5
|
307,8
|
391,5
|
449,5
|
491,5
|
400,1
|
-
|
Nettomarge
|
39,37%
|
23,4%
|
24,04%
|
22,89%
|
20,35%
|
19,99%
|
22,61%
|
23,36%
|
16,67%
|
21,44%
|
19,87%
|
21,08%
|
18,18%
|
-
|
WPA
2 |
0,5720
|
0,5500
|
0,7200
|
0,7300
|
0,6475
|
0,5400
|
0,7900
|
0,7822
|
0,4999
|
0,6200
|
0,7576
|
0,8233
|
0,6811
|
0,9600
|
Dividend per aandeel
2 |
0,3000
|
0,3100
|
0,3078
|
-
|
-
|
-
|
-
|
-
|
0,3063
|
-
|
-
|
-
|
0,6156
|
-
|
Datum van publicatie
|
24-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
16-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
13-03-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
794
|
5.074
|
6.745
|
7.381
|
7.580
|
6.628
|
6.392
|
Nettokaspositie
1 |
844
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,551
x
|
2,414
x
|
2,544
x
|
2,678
x
|
2,512
x
|
1,961
x
|
1,741
x
|
Free Cash Flow
1 |
462
|
-744
|
453
|
529
|
1.581
|
1.766
|
2.218
|
2.502
|
ROE (netto-inkomsten/eigen vermogen)
|
13,7%
|
14,4%
|
17%
|
16,7%
|
14,9%
|
13,9%
|
15,4%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
8,88%
|
8,73%
|
7,83%
|
6,84%
|
7,52%
|
8,35%
|
9,31%
|
Totale activa
1 |
11.238
|
14.585
|
18.534
|
21.787
|
24.132
|
24.357
|
26.287
|
26.195
|
Nettoactief per aandeel
2 |
13,80
|
14,60
|
15,40
|
16,80
|
18,20
|
19,90
|
21,70
|
23,50
|
Cashflow per aandeel
|
1,290
|
1,850
|
2,190
|
3,190
|
-
|
-
|
-
|
-
|
Capex
1 |
362
|
1.927
|
946
|
1.509
|
815
|
1.069
|
1.084
|
936
|
Capex/omzet
|
10,98%
|
47,13%
|
15,93%
|
20%
|
10,29%
|
12,36%
|
11,33%
|
8,99%
|
Datum van publicatie
|
07-03-20
|
26-02-21
|
24-02-22
|
16-02-23
|
13-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
30,08
BRL Gemiddelde koersdoel
41,12
BRL Spread / Gemiddelde doel +36,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,43% | 3,72 mld. | | +34,00% | 664 mld. | | +29,29% | 567 mld. | | -7,75% | 354 mld. | | +18,53% | 330 mld. | | +4,95% | 286 mld. | | +13,79% | 234 mld. | | +4,93% | 199 mld. | | -9,78% | 196 mld. | | -4,89% | 148 mld. |
Farmaceutische producten - Andere
|