Beurs gesloten -
Sao Paulo
15:03:33 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
360,2
BRL
|
-1,68%
|
|
-.--%
|
+14,91%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.288
|
12.107
|
17.777
|
13.883
|
17.188
|
17.447
|
-
|
-
|
Bedrijfswaarde
1 |
13.058
|
12.574
|
19.657
|
16.151
|
19.136
|
18.954
|
18.748
|
18.264
|
K/w-verhouding
|
14,9
x
|
25,1
x
|
42,6
x
|
21,8
x
|
25,8
x
|
23,7
x
|
16,9
x
|
14,7
x
|
Dividendrendement
|
0,75%
|
0,82%
|
0,6%
|
0,83%
|
-
|
0,83%
|
0,87%
|
0,88%
|
Marktkapitalisatie/omzet
|
0,96
x
|
0,89
x
|
1,26
x
|
0,93
x
|
1,05
x
|
1,01
x
|
0,99
x
|
1,01
x
|
Bedrijfswaarde/omzet
|
1,03
x
|
0,93
x
|
1,39
x
|
1,08
x
|
1,17
x
|
1,1
x
|
1,06
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
11,9
x
|
15,2
x
|
11,8
x
|
13,3
x
|
12,2
x
|
11,2
x
|
10,5
x
|
Bedrijfswaarde/FCF
|
-26
x
|
18,3
x
|
31
x
|
46,5
x
|
22,9
x
|
20,6
x
|
16,4
x
|
12,8
x
|
FCF Yield
|
-3,85%
|
5,48%
|
3,22%
|
2,15%
|
4,38%
|
4,85%
|
6,08%
|
7,79%
|
Price to Book
|
2,11
x
|
2,12
x
|
2,96
x
|
2,29
x
|
2,63
x
|
2,49
x
|
2,35
x
|
2,07
x
|
Aantal aandelen (in duizenden)
|
135.498
|
130.208
|
130.314
|
127.606
|
125.918
|
125.213
|
-
|
-
|
Referentieprijs
2 |
90,69
|
92,98
|
136,4
|
108,8
|
136,5
|
139,3
|
139,3
|
139,3
|
Datum van publicatie
|
25-11-19
|
24-11-20
|
23-11-21
|
21-11-22
|
21-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.738
|
13.567
|
14.093
|
14.923
|
16.352
|
17.307
|
17.617
|
17.254
|
EBITDA
1 |
981,3
|
1.061
|
1.289
|
1.364
|
1.436
|
1.549
|
1.679
|
1.741
|
Bedrijfsresultaat (EBIT)
1 |
893,2
|
969,9
|
1.188
|
1.314
|
1.332
|
1.520
|
1.672
|
1.792
|
Operationele Marge
|
7,01%
|
7,15%
|
8,43%
|
8,81%
|
8,15%
|
8,78%
|
9,49%
|
10,39%
|
Resultaat voor belastingen (EBT)
1 |
351
|
441,2
|
695,6
|
876,3
|
916,7
|
1.041
|
1.299
|
1.283
|
Nettowinst (verlies)
1 |
848
|
491,8
|
477
|
644
|
665,8
|
717,5
|
1.004
|
1.134
|
Nettomarge
|
6,66%
|
3,63%
|
3,38%
|
4,32%
|
4,07%
|
4,15%
|
5,7%
|
6,57%
|
WPA
2 |
6,080
|
3,710
|
3,200
|
4,980
|
5,300
|
5,870
|
8,258
|
9,482
|
Free Cash Flow
1 |
-502,4
|
688,6
|
633,5
|
347,1
|
837,3
|
919
|
1.141
|
1.423
|
FCF-marge
|
-3,94%
|
5,08%
|
4,49%
|
2,33%
|
5,12%
|
5,31%
|
6,47%
|
8,25%
|
Kasstroomconversie (ebitda)
|
-
|
64,9%
|
49,13%
|
25,45%
|
58,31%
|
59,34%
|
67,93%
|
81,71%
|
Kasstroomconversie (nettowinst)
|
-
|
140%
|
132,79%
|
53,89%
|
125,76%
|
128,07%
|
113,66%
|
125,54%
|
Dividend per aandeel
2 |
0,6800
|
0,7600
|
0,8200
|
0,9000
|
-
|
1,161
|
1,213
|
1,220
|
Datum van publicatie
|
25-11-19
|
24-11-20
|
23-11-21
|
21-11-22
|
21-11-23
|
-
|
-
|
-
|
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 |
3.381
|
3.834
|
3.827
|
3.881
|
3.799
|
4.078
|
4.187
|
4.289
|
4.159
|
4.269
|
4.386
|
4.508
|
4.010
|
4.102
|
4.151
|
EBITDA
1 |
334
|
358,3
|
352,8
|
350,2
|
355,9
|
384
|
382,2
|
383,8
|
335,7
|
416,5
|
408,6
|
429
|
354,1
|
403,8
|
406,1
|
Bedrijfsresultaat (EBIT)
1 |
307,8
|
331,9
|
327,5
|
347,2
|
327,9
|
356,3
|
361
|
357,3
|
321,9
|
391,9
|
398,6
|
417,3
|
364,6
|
417
|
422,2
|
Operationele Marge
|
9,11%
|
8,66%
|
8,56%
|
8,94%
|
8,63%
|
8,74%
|
8,62%
|
8,33%
|
7,74%
|
9,18%
|
9,09%
|
9,26%
|
9,09%
|
10,17%
|
10,17%
|
Resultaat voor belastingen (EBT)
1 |
169,1
|
155,3
|
272,1
|
279,9
|
197,5
|
252,3
|
226,7
|
240,2
|
165,7
|
241,6
|
294,8
|
312,2
|
290,7
|
327
|
342,1
|
Nettowinst (verlies)
1 |
134
|
88,82
|
196
|
225,2
|
135,6
|
216,5
|
164,2
|
149,4
|
171,6
|
162,1
|
182,5
|
192,9
|
214,1
|
245,6
|
252,7
|
Nettomarge
|
3,96%
|
2,32%
|
5,12%
|
5,8%
|
3,57%
|
5,31%
|
3,92%
|
3,48%
|
4,13%
|
3,8%
|
4,16%
|
4,28%
|
5,34%
|
5,99%
|
6,09%
|
WPA
2 |
1,030
|
0,6800
|
1,520
|
1,750
|
1,060
|
1,700
|
1,290
|
1,240
|
1,370
|
1,280
|
1,457
|
1,570
|
1,710
|
1,965
|
2,030
|
Dividend per aandeel
2 |
0,2100
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2600
|
0,2600
|
-
|
-
|
-
|
0,2800
|
0,2800
|
0,2750
|
0,2900
|
0,2900
|
Datum van publicatie
|
08-02-22
|
03-05-22
|
01-08-22
|
21-11-22
|
07-02-23
|
09-05-23
|
08-08-23
|
21-11-23
|
06-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
770
|
467
|
1.879
|
2.267
|
1.948
|
1.506
|
1.301
|
817
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7847
x
|
0,4402
x
|
1,458
x
|
1,663
x
|
1,357
x
|
0,9728
x
|
0,775
x
|
0,4692
x
|
Free Cash Flow
1 |
-502
|
689
|
633
|
347
|
837
|
919
|
1.141
|
1.423
|
ROE (netto-inkomsten/eigen vermogen)
|
12,2%
|
12,6%
|
14%
|
15%
|
14,5%
|
13,6%
|
14,4%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
7,03%
|
6,11%
|
3,54%
|
4,4%
|
6,26%
|
4,9%
|
7,4%
|
8,1%
|
Totale activa
1 |
12.054
|
8.051
|
13.493
|
14.647
|
10.641
|
14.643
|
13.562
|
13.994
|
Nettoactief per aandeel
2 |
43,00
|
43,80
|
46,10
|
47,60
|
52,00
|
56,00
|
59,20
|
67,30
|
Cashflow per aandeel
2 |
-2,630
|
6,080
|
5,580
|
3,670
|
7,660
|
8,830
|
11,20
|
12,10
|
Capex
1 |
136
|
118
|
92,8
|
128
|
137
|
141
|
140
|
144
|
Capex/omzet
|
1,07%
|
0,87%
|
0,66%
|
0,86%
|
0,84%
|
0,82%
|
0,79%
|
0,83%
|
Datum van publicatie
|
25-11-19
|
24-11-20
|
23-11-21
|
21-11-22
|
21-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
139,3
USD Gemiddelde koersdoel
159,8
USD Spread / Gemiddelde doel +14,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,50% | 68,79 mld. | | +20,68% | 13,58 mld. | | +8,66% | 13,35 mld. | | +12,48% | 9,8 mld. | | -20,94% | 6,74 mld. | | -4,74% | 5,95 mld. | | +2,67% | 5,23 mld. | | -3,21% | 4,85 mld. | | +8,04% | 4,82 mld. |
Bedrijfsondersteunende diensten - NEC
|