Beurs gesloten -
Sao Paulo
15:17:51 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,72
BRL
|
-0,56%
|
|
-.--%
|
-10,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.445
|
9.196
|
7.831
|
10.031
|
7.744
|
6.731
|
-
|
-
|
Bedrijfswaarde
1 |
9.415
|
10.233
|
13.290
|
14.874
|
11.830
|
10.266
|
8.938
|
7.744
|
K/w-verhouding
|
16,4
x
|
39,1
x
|
-23,1
x
|
-44,5
x
|
20,2
x
|
18,1
x
|
12,5
x
|
12,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,91
x
|
3,89
x
|
2,53
x
|
2,74
x
|
2,02
x
|
1,66
x
|
1,54
x
|
1,46
x
|
Bedrijfswaarde/omzet
|
4,36
x
|
4,33
x
|
4,29
x
|
4,06
x
|
3,09
x
|
2,53
x
|
2,05
x
|
1,69
x
|
Bedrijfswaarde/EBITDA
|
8,43
x
|
11,1
x
|
6,72
x
|
11,1
x
|
7,04
x
|
5,9
x
|
4,61
x
|
3,52
x
|
Bedrijfswaarde/FCF
|
12,8
x
|
11,6
x
|
17,7
x
|
12
x
|
11,1
x
|
8,56
x
|
6,54
x
|
4,84
x
|
FCF Yield
|
7,82%
|
8,65%
|
5,65%
|
8,36%
|
9,03%
|
11,7%
|
15,3%
|
20,7%
|
Price to Book
|
2,69
x
|
2,53
x
|
1,98
x
|
3,26
x
|
2,05
x
|
1,56
x
|
1,3
x
|
1,09
x
|
Aantal aandelen (in duizenden)
|
56.573
|
55.714
|
61.470
|
62.966
|
62.957
|
63.062
|
-
|
-
|
Referentieprijs
2 |
149,3
|
165,0
|
127,4
|
159,3
|
123,0
|
106,7
|
106,7
|
106,7
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.162
|
2.364
|
3.094
|
3.659
|
3.834
|
4.053
|
4.368
|
4.595
|
EBITDA
1 |
1.117
|
917,9
|
1.978
|
1.338
|
1.681
|
1.739
|
1.938
|
2.203
|
Bedrijfsresultaat (EBIT)
1 |
1.102
|
899,3
|
1.425
|
1.307
|
1.650
|
1.711
|
1.901
|
1.999
|
Operationele Marge
|
50,98%
|
38,05%
|
46,07%
|
35,73%
|
43,04%
|
42,22%
|
43,52%
|
43,51%
|
Resultaat voor belastingen (EBT)
1 |
454,3
|
275,1
|
-112,8
|
-372,8
|
297,9
|
412,5
|
638,3
|
826,2
|
Nettowinst (verlies)
1 |
523,4
|
238,6
|
-329,7
|
-224,1
|
414,8
|
432,4
|
597,7
|
649
|
Nettomarge
|
24,21%
|
10,1%
|
-10,65%
|
-6,12%
|
10,82%
|
10,67%
|
13,68%
|
14,12%
|
WPA
2 |
9,090
|
4,220
|
-5,520
|
-3,580
|
6,100
|
5,887
|
8,554
|
8,629
|
Free Cash Flow
1 |
736,3
|
884,6
|
750,9
|
1.243
|
1.068
|
1.199
|
1.368
|
1.600
|
FCF-marge
|
34,06%
|
37,43%
|
24,27%
|
33,97%
|
27,86%
|
29,57%
|
31,31%
|
34,81%
|
Kasstroomconversie (ebitda)
|
65,89%
|
96,37%
|
37,96%
|
92,91%
|
63,54%
|
68,94%
|
70,57%
|
72,62%
|
Kasstroomconversie (nettowinst)
|
140,68%
|
370,74%
|
-
|
-
|
257,46%
|
277,23%
|
228,84%
|
246,49%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
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 |
896,7
|
813,7
|
932,9
|
940,7
|
972,1
|
892,8
|
957,3
|
972,1
|
1.012
|
902
|
1.005
|
1.044
|
1.095
|
997
|
1.047
|
EBITDA
1 |
561,1
|
410,1
|
418,6
|
509,9
|
31,21
|
405
|
435,4
|
421,9
|
428,7
|
345,2
|
430,7
|
465,9
|
520,8
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
396,5
|
402,5
|
410,8
|
502,3
|
23,87
|
397,4
|
427,9
|
414,2
|
421,1
|
317,2
|
431,2
|
466,2
|
499,6
|
411,5
|
467
|
Operationele Marge
|
44,21%
|
49,47%
|
44,04%
|
53,4%
|
2,46%
|
44,51%
|
44,69%
|
42,61%
|
41,61%
|
35,16%
|
42,89%
|
44,66%
|
45,64%
|
41,27%
|
44,61%
|
Resultaat voor belastingen (EBT)
1 |
-44,83
|
6,325
|
21,01
|
-60,13
|
-340
|
55,1
|
81,78
|
99,52
|
61,53
|
-1,602
|
99,07
|
134,3
|
180,8
|
115,8
|
141,5
|
Nettowinst (verlies)
1 |
-35,35
|
1,647
|
34,66
|
-19,65
|
-240,7
|
69,42
|
104,4
|
146,8
|
94,15
|
-14,62
|
108,1
|
154,1
|
149,8
|
118,1
|
143,5
|
Nettomarge
|
-3,94%
|
0,2%
|
3,72%
|
-2,09%
|
-24,76%
|
7,78%
|
10,91%
|
15,1%
|
9,3%
|
-1,62%
|
10,76%
|
14,76%
|
13,68%
|
11,85%
|
13,7%
|
WPA
2 |
-0,5700
|
0,0300
|
0,5500
|
-0,3100
|
-3,820
|
1,040
|
1,520
|
2,140
|
1,420
|
-0,2300
|
1,447
|
2,115
|
2,092
|
1,670
|
2,030
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-03-22
|
04-05-22
|
03-08-22
|
09-11-22
|
01-03-23
|
10-05-23
|
09-08-23
|
08-11-23
|
28-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
970
|
1.037
|
5.458
|
4.843
|
4.087
|
3.535
|
2.208
|
1.013
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,868
x
|
1,13
x
|
2,76
x
|
3,62
x
|
2,431
x
|
2,033
x
|
1,139
x
|
0,4598
x
|
Free Cash Flow
1 |
736
|
885
|
751
|
1.243
|
1.068
|
1.199
|
1.368
|
1.600
|
ROE (netto-inkomsten/eigen vermogen)
|
31,8%
|
20,8%
|
26%
|
26,5%
|
38%
|
29,5%
|
29,8%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
9,74%
|
11,7%
|
10,5%
|
8,07%
|
3,73%
|
7,58%
|
7,23%
|
6,45%
|
Totale activa
1 |
5.371
|
2.046
|
-3.127
|
-2.776
|
11.114
|
5.704
|
8.270
|
10.066
|
Nettoactief per aandeel
2 |
55,40
|
65,20
|
64,30
|
48,80
|
60,00
|
68,60
|
82,10
|
97,50
|
Cashflow per aandeel
2 |
13,50
|
15,90
|
13,00
|
20,30
|
15,20
|
20,00
|
19,70
|
19,50
|
Capex
1 |
40,1
|
15
|
27,6
|
29
|
24
|
31,7
|
31,9
|
34,1
|
Capex/omzet
|
1,86%
|
0,63%
|
0,89%
|
0,79%
|
0,62%
|
0,78%
|
0,73%
|
0,74%
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
01-03-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
106,7
USD Gemiddelde koersdoel
179,2
USD Spread / Gemiddelde doel +67,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +55,32% | 815 mld. | | +44,05% | 641 mld. | | -6,75% | 352 mld. | | +13,56% | 314 mld. | | +10,68% | 303 mld. | | +16,57% | 242 mld. | | +13,31% | 218 mld. | | +8,48% | 168 mld. | | -2,81% | 159 mld. |
Farmaceutische producten - Andere
|