Beurs gesloten -
Sao Paulo
22:07:35 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,33
BRL
|
-2,29%
|
|
-1,48%
|
-12,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.599
|
34.528
|
24.089
|
19.873
|
16.647
|
14.649
|
-
|
-
|
Bedrijfswaarde
1 |
46.836
|
37.103
|
24.269
|
21.685
|
15.470
|
15.452
|
16.941
|
17.052
|
K/w-verhouding
|
39,5
x
|
31,6
x
|
36,9
x
|
15,5
x
|
17,1
x
|
13,4
x
|
10,7
x
|
8,93
x
|
Dividendrendement
|
1,25%
|
0,79%
|
1,75%
|
-
|
4,1%
|
3,8%
|
4,19%
|
5%
|
Marktkapitalisatie/omzet
|
4,65
x
|
4,58
x
|
2,28
x
|
1,5
x
|
1,22
x
|
1
x
|
0,93
x
|
0,86
x
|
Bedrijfswaarde/omzet
|
4,88
x
|
4,92
x
|
2,3
x
|
1,63
x
|
1,13
x
|
1,05
x
|
1,07
x
|
1
x
|
Bedrijfswaarde/EBITDA
|
23,7
x
|
31,2
x
|
14,1
x
|
9,03
x
|
7,35
x
|
6,32
x
|
5,7
x
|
5,15
x
|
Bedrijfswaarde/FCF
|
57,7
x
|
576
x
|
86,2
x
|
50,3
x
|
8,74
x
|
11,4
x
|
10,6
x
|
9,53
x
|
FCF Yield
|
1,73%
|
0,17%
|
1,16%
|
1,99%
|
11,4%
|
8,76%
|
9,44%
|
10,5%
|
Price to Book
|
9,5
x
|
6,3
x
|
2,46
x
|
-
|
1,66
x
|
1,37
x
|
1,28
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
873.099
|
872.312
|
985.621
|
970.385
|
955.601
|
955.601
|
-
|
-
|
Referentieprijs
2 |
51,08
|
39,58
|
24,44
|
20,48
|
17,42
|
15,33
|
15,33
|
15,33
|
Datum van publicatie
|
06-02-20
|
12-02-21
|
17-03-22
|
16-02-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.588
|
7.537
|
10.572
|
13.271
|
13.648
|
14.672
|
15.832
|
16.976
|
EBITDA
1 |
1.978
|
1.190
|
1.723
|
2.401
|
2.104
|
2.444
|
2.970
|
3.311
|
Bedrijfsresultaat (EBIT)
1 |
1.644
|
856,9
|
813,9
|
1.407
|
889,1
|
1.386
|
1.839
|
2.173
|
Operationele Marge
|
17,14%
|
11,37%
|
7,7%
|
10,6%
|
6,51%
|
9,45%
|
11,62%
|
12,8%
|
Resultaat voor belastingen (EBT)
1 |
1.512
|
1.201
|
639,9
|
1.384
|
840,7
|
1.312
|
1.735
|
2.047
|
Nettowinst (verlies)
1 |
1.099
|
1.096
|
633,1
|
1.292
|
976,3
|
1.092
|
1.365
|
1.596
|
Nettomarge
|
11,46%
|
14,54%
|
5,99%
|
9,73%
|
7,15%
|
7,44%
|
8,62%
|
9,4%
|
WPA
2 |
1,292
|
1,254
|
0,6628
|
1,323
|
1,016
|
1,142
|
1,437
|
1,717
|
Free Cash Flow
1 |
811,4
|
64,4
|
281,6
|
431
|
1.770
|
1.354
|
1.599
|
1.790
|
FCF-marge
|
8,46%
|
0,85%
|
2,66%
|
3,25%
|
12,97%
|
9,23%
|
10,1%
|
10,54%
|
Kasstroomconversie (ebitda)
|
41,02%
|
5,41%
|
16,34%
|
17,95%
|
84,16%
|
55,39%
|
53,85%
|
54,07%
|
Kasstroomconversie (nettowinst)
|
73,83%
|
5,87%
|
44,48%
|
33,36%
|
181,35%
|
124%
|
117,14%
|
112,18%
|
Dividend per aandeel
2 |
0,6380
|
0,3116
|
0,4285
|
-
|
0,7137
|
0,5831
|
0,6418
|
0,7665
|
Datum van publicatie
|
06-02-20
|
12-02-21
|
17-03-22
|
16-02-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 Q3
|
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
|
---|
Omzet
1 |
-
|
2.626
|
3.876
|
2.613
|
3.626
|
3.018
|
4.014
|
2.775
|
2.967
|
3.097
|
4.271
|
2.912
|
3.669
|
3.298
|
4.593
|
-
|
EBITDA
1 |
-
|
277,8
|
774,8
|
383,2
|
701,6
|
452,2
|
884,6
|
251,8
|
481,6
|
362,6
|
1.008
|
263,5
|
596,7
|
493,4
|
1.140
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
207,8
|
519
|
143,8
|
434,6
|
201
|
627,9
|
-26,66
|
224,4
|
91,83
|
599,5
|
-0,2818
|
334,4
|
192,5
|
792,1
|
-
|
Operationele Marge
|
-
|
7,91%
|
13,39%
|
5,5%
|
11,99%
|
6,66%
|
15,64%
|
-0,96%
|
7,56%
|
2,96%
|
14,03%
|
-0,01%
|
9,11%
|
5,84%
|
17,25%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
189,3
|
492,8
|
160,8
|
431,2
|
200,9
|
591,4
|
-41,7
|
195,8
|
76,38
|
610,2
|
-26,02
|
281,2
|
166
|
826,5
|
-
|
Nettowinst (verlies)
1 |
-
|
172
|
415,8
|
191,6
|
360,4
|
257,9
|
481,8
|
46,77
|
229,7
|
172,9
|
526,9
|
66,47
|
260,7
|
171,2
|
620,2
|
-
|
Nettomarge
|
-
|
6,55%
|
10,73%
|
7,33%
|
9,94%
|
8,55%
|
12%
|
1,69%
|
7,74%
|
5,58%
|
12,34%
|
2,28%
|
7,11%
|
5,19%
|
13,5%
|
-
|
WPA
2 |
-
|
0,1739
|
0,4327
|
0,1944
|
0,3686
|
0,2605
|
0,5051
|
0,0484
|
0,2396
|
0,1804
|
0,5490
|
0,0522
|
0,2753
|
0,1888
|
0,5969
|
-
|
Dividend per aandeel
2 |
0,4907
|
-
|
-
|
-
|
0,1642
|
0,1747
|
0,1840
|
0,1823
|
0,1802
|
0,1797
|
0,1715
|
0,1825
|
0,1687
|
0,1691
|
0,1692
|
0,1769
|
Datum van publicatie
|
06-02-20
|
11-11-21
|
17-03-22
|
05-05-22
|
04-08-22
|
03-11-22
|
16-02-23
|
04-05-23
|
03-08-23
|
09-11-23
|
14-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.236
|
2.575
|
181
|
1.812
|
-
|
802
|
2.291
|
2.402
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
1.177
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,13
x
|
2,163
x
|
0,1048
x
|
0,7545
x
|
-
|
0,3283
x
|
0,7716
x
|
0,7256
x
|
Free Cash Flow
1 |
811
|
64,4
|
282
|
431
|
1.770
|
1.354
|
1.599
|
1.790
|
ROE (netto-inkomsten/eigen vermogen)
|
25,4%
|
21,5%
|
8,27%
|
13%
|
9,7%
|
10,8%
|
13%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
10,7%
|
8,37%
|
3,51%
|
6,07%
|
4,69%
|
4,98%
|
5,85%
|
-
|
Totale activa
1 |
10.306
|
13.098
|
18.027
|
21.280
|
20.820
|
21.913
|
23.322
|
-
|
Nettoactief per aandeel
2 |
5,380
|
6,280
|
9,920
|
-
|
10,50
|
11,20
|
12,00
|
13,20
|
Cashflow per aandeel
2 |
1,840
|
0,6900
|
1,270
|
1,570
|
2,770
|
1,440
|
1,110
|
-
|
Capex
1 |
751
|
544
|
934
|
1.105
|
893
|
1.335
|
1.160
|
1.213
|
Capex/omzet
|
7,84%
|
7,22%
|
8,83%
|
8,33%
|
6,54%
|
9,1%
|
7,33%
|
7,15%
|
Datum van publicatie
|
06-02-20
|
12-02-21
|
17-03-22
|
16-02-23
|
14-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,33
BRL Gemiddelde koersdoel
19,96
BRL Spread / Gemiddelde doel +30,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,00% | 2,83 mld. | | +8,67% | 143 mld. | | +17,72% | 80,94 mld. | | -17,29% | 43,25 mld. | | -6,39% | 43,44 mld. | | +0,07% | 25,92 mld. | | -7,48% | 11,49 mld. | | +8,45% | 9,16 mld. | | -1,87% | 7,66 mld. | | -2,84% | 7,21 mld. |
Kleding- en accessoirewinkels - Andere
|