Beurs gesloten -
Sao Paulo
20:59:45 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
322,6
BRL
|
+2,41%
|
|
-.--%
|
+1,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
57.734
|
64.532
|
77.466
|
67.673
|
78.814
|
72.437
|
-
|
-
|
Bedrijfswaarde
1 |
63.511
|
70.090
|
83.626
|
74.728
|
85.913
|
79.651
|
79.500
|
79.043
|
K/w-verhouding
|
23,2
x
|
30,8
x
|
29
x
|
22,5
x
|
26,9
x
|
23,4
x
|
22,2
x
|
20,6
x
|
Dividendrendement
|
2,3%
|
2,17%
|
1,91%
|
2,3%
|
2,07%
|
2,34%
|
2,45%
|
2,56%
|
Marktkapitalisatie/omzet
|
4,09
x
|
5,13
x
|
5,36
x
|
4,25
x
|
4,89
x
|
4,42
x
|
4,26
x
|
4,09
x
|
Bedrijfswaarde/omzet
|
4,5
x
|
5,57
x
|
5,79
x
|
4,69
x
|
5,33
x
|
4,86
x
|
4,68
x
|
4,47
x
|
Bedrijfswaarde/EBITDA
|
16,6
x
|
21,2
x
|
21,5
x
|
17,8
x
|
-
|
17
x
|
16,3
x
|
15,3
x
|
Bedrijfswaarde/FCF
|
23,8
x
|
27,3
x
|
37
x
|
38,6
x
|
27,9
x
|
25,4
x
|
24,4
x
|
21,9
x
|
FCF Yield
|
4,2%
|
3,67%
|
2,7%
|
2,59%
|
3,59%
|
3,94%
|
4,11%
|
4,56%
|
Price to Book
|
19,2
x
|
20,3
x
|
21,3
x
|
22,1
x
|
26,3
x
|
24,4
x
|
23,3
x
|
19,4
x
|
Aantal aandelen (in duizenden)
|
321.406
|
316.520
|
313.881
|
307.186
|
300.886
|
298.400
|
-
|
-
|
Referentieprijs
2 |
179,6
|
203,9
|
246,8
|
220,3
|
261,9
|
242,8
|
242,8
|
242,8
|
Datum van publicatie
|
31-01-20
|
05-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.109
|
12.574
|
14.455
|
15.932
|
16.107
|
16.399
|
16.991
|
17.698
|
EBITDA
1 |
3.828
|
3.309
|
3.887
|
4.200
|
-
|
4.675
|
4.875
|
5.161
|
Bedrijfsresultaat (EBIT)
1 |
3.402
|
2.882
|
3.477
|
3.790
|
4.040
|
4.288
|
4.459
|
4.723
|
Operationele Marge
|
24,11%
|
22,92%
|
24,05%
|
23,79%
|
25,08%
|
26,15%
|
26,24%
|
26,69%
|
Resultaat voor belastingen (EBT)
1 |
3.288
|
2.704
|
3.326
|
3.842
|
3.823
|
4.089
|
4.218
|
4.478
|
Nettowinst (verlies)
1 |
2.521
|
2.109
|
2.694
|
3.034
|
2.957
|
3.087
|
3.201
|
3.418
|
Nettomarge
|
17,87%
|
16,77%
|
18,64%
|
19,04%
|
18,36%
|
18,82%
|
18,84%
|
19,31%
|
WPA
2 |
7,740
|
6,630
|
8,510
|
9,770
|
9,740
|
10,39
|
10,92
|
11,80
|
Free Cash Flow
1 |
2.669
|
2.571
|
2.261
|
1.936
|
3.084
|
3.138
|
3.264
|
3.605
|
FCF-marge
|
18,92%
|
20,45%
|
15,64%
|
12,15%
|
19,15%
|
19,14%
|
19,21%
|
20,37%
|
Kasstroomconversie (ebitda)
|
69,72%
|
77,7%
|
58,17%
|
46,1%
|
-
|
67,13%
|
66,95%
|
69,85%
|
Kasstroomconversie (nettowinst)
|
105,87%
|
121,91%
|
83,93%
|
63,81%
|
104,29%
|
101,66%
|
101,96%
|
105,49%
|
Dividend per aandeel
2 |
4,140
|
4,420
|
4,720
|
5,060
|
5,420
|
5,686
|
5,944
|
6,209
|
Datum van publicatie
|
31-01-20
|
05-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
3.679
|
3.939
|
4.011
|
4.011
|
3.971
|
4.019
|
4.074
|
4.031
|
3.983
|
3.973
|
4.101
|
4.139
|
4.155
|
4.090
|
4.223
|
EBITDA
1 |
938
|
1.001
|
1.029
|
1.085
|
1.085
|
1.071
|
1.110
|
1.167
|
-
|
1.224
|
1.142
|
1.182
|
1.187
|
1.154
|
1.198
|
Bedrijfsresultaat (EBIT)
1 |
834
|
895
|
926
|
983
|
986
|
972
|
1.010
|
1.070
|
988
|
1.127
|
1.044
|
1.081
|
1.082
|
1.055
|
1.094
|
Operationele Marge
|
22,67%
|
22,72%
|
23,09%
|
24,51%
|
24,83%
|
24,19%
|
24,79%
|
26,54%
|
24,81%
|
28,37%
|
25,45%
|
26,11%
|
26,04%
|
25,8%
|
25,92%
|
Resultaat voor belastingen (EBT)
1 |
792
|
861
|
903
|
957
|
1.121
|
922
|
961
|
1.013
|
927
|
1.072
|
989,5
|
1.020
|
1.019
|
993
|
1.034
|
Nettowinst (verlies)
1 |
609
|
662
|
738
|
727
|
907
|
714
|
754
|
772
|
717
|
819
|
744,5
|
768,7
|
768,2
|
754
|
785,5
|
Nettomarge
|
16,55%
|
16,81%
|
18,4%
|
18,13%
|
22,84%
|
17,77%
|
18,51%
|
19,15%
|
18%
|
20,61%
|
18,16%
|
18,57%
|
18,49%
|
18,44%
|
18,6%
|
WPA
2 |
1,930
|
2,110
|
2,370
|
2,350
|
2,950
|
2,330
|
2,480
|
2,550
|
2,380
|
2,730
|
2,497
|
2,594
|
2,598
|
2,564
|
2,681
|
Dividend per aandeel
2 |
1,220
|
1,220
|
1,220
|
1,220
|
1,310
|
1,310
|
1,310
|
1,400
|
1,400
|
1,400
|
1,400
|
1,419
|
1,459
|
1,490
|
1,497
|
Datum van publicatie
|
03-02-22
|
03-05-22
|
02-08-22
|
25-10-22
|
02-02-23
|
02-05-23
|
01-08-23
|
24-10-23
|
01-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.777
|
5.558
|
6.160
|
7.055
|
7.099
|
7.215
|
7.064
|
6.606
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,509
x
|
1,68
x
|
1,585
x
|
1,68
x
|
-
|
1,543
x
|
1,449
x
|
1,28
x
|
Free Cash Flow
1 |
2.669
|
2.571
|
2.261
|
1.936
|
3.084
|
3.138
|
3.264
|
3.605
|
ROE (netto-inkomsten/eigen vermogen)
|
80,3%
|
68%
|
79,2%
|
84,9%
|
97%
|
103%
|
108%
|
105%
|
ROA (netto-inkomsten/totale activa)
|
16,8%
|
13,7%
|
17%
|
18,1%
|
19,1%
|
19,7%
|
20,9%
|
21,9%
|
Totale activa
1 |
14.969
|
15.340
|
15.845
|
16.772
|
15.470
|
15.688
|
15.321
|
15.595
|
Nettoactief per aandeel
2 |
9,340
|
10,00
|
11,60
|
9,970
|
9,950
|
9,970
|
10,40
|
12,50
|
Cashflow per aandeel
2 |
9,250
|
8,820
|
8,080
|
7,560
|
11,70
|
12,60
|
12,40
|
13,50
|
Capex
1 |
326
|
236
|
296
|
412
|
455
|
339
|
334
|
369
|
Capex/omzet
|
2,31%
|
1,88%
|
2,05%
|
2,59%
|
2,82%
|
2,07%
|
1,97%
|
2,09%
|
Datum van publicatie
|
31-01-20
|
05-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
242,8
USD Gemiddelde koersdoel
254,1
USD Spread / Gemiddelde doel +4,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,88% | 243 mld. | | +29,39% | 181 mld. | | -3,57% | 132 mld. | | +58,75% | 95,16 mld. | | -8,40% | 55,41 mld. | | +36,57% | 36,26 mld. | | +14,84% | 30,4 mld. | | -42,23% | 29,56 mld. | | +66,00% | 29,24 mld. |
consumenten goederen conglomeraten
|