Beurs gesloten -
Sao Paulo
20:05:19 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
520,3
BRL
|
+4,20%
|
|
0,00%
|
+33,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.609
|
28.829
|
45.889
|
43.090
|
51.963
|
64.388
|
-
|
-
|
Bedrijfswaarde
1 |
31.737
|
32.750
|
49.708
|
47.779
|
56.276
|
68.823
|
68.113
|
67.353
|
K/w-verhouding
|
32,6
x
|
31,2
x
|
37,9
x
|
32,5
x
|
31,5
x
|
45
x
|
31,4
x
|
26,9
x
|
Dividendrendement
|
1,46%
|
1,55%
|
1,07%
|
1,26%
|
-
|
1,03%
|
1,1%
|
1,23%
|
Marktkapitalisatie/omzet
|
3,5
x
|
3,89
x
|
5,62
x
|
4,73
x
|
5,21
x
|
6,02
x
|
5,69
x
|
5,39
x
|
Bedrijfswaarde/omzet
|
4,02
x
|
4,42
x
|
6,08
x
|
5,24
x
|
5,64
x
|
6,44
x
|
6,02
x
|
5,63
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
16,1
x
|
21,4
x
|
18,7
x
|
19
x
|
20,7
x
|
19,1
x
|
17,4
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
23,5
x
|
31,2
x
|
30,5
x
|
31,4
x
|
39,9
x
|
30,7
x
|
25,6
x
|
FCF Yield
|
4,96%
|
4,26%
|
3,21%
|
3,28%
|
3,18%
|
2,51%
|
3,25%
|
3,9%
|
Price to Book
|
-40,5
x
|
-51,8
x
|
-1.179
x
|
382
x
|
74,4
x
|
61,5
x
|
36,3
x
|
24,9
x
|
Aantal aandelen (in duizenden)
|
171.336
|
169.523
|
168.897
|
167.203
|
165.968
|
166.787
|
-
|
-
|
Referentieprijs
2 |
161,1
|
170,1
|
271,7
|
257,7
|
313,1
|
386,0
|
386,0
|
386,0
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
09-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.887
|
7.414
|
8.171
|
9.112
|
9.978
|
10.688
|
11.319
|
11.956
|
EBITDA
1 |
2.161
|
2.029
|
2.319
|
2.551
|
2.963
|
3.319
|
3.569
|
3.861
|
Bedrijfsresultaat (EBIT)
1 |
1.975
|
1.835
|
2.117
|
2.368
|
2.784
|
3.055
|
3.302
|
3.499
|
Operationele Marge
|
25,04%
|
24,75%
|
25,91%
|
25,99%
|
27,9%
|
28,58%
|
29,17%
|
29,26%
|
Resultaat voor belastingen (EBT)
1 |
1.001
|
1.174
|
1.552
|
1.515
|
2.146
|
1.888
|
2.759
|
3.113
|
Nettowinst (verlies)
1 |
868
|
949
|
1.245
|
1.363
|
1.709
|
1.462
|
2.098
|
2.415
|
Nettomarge
|
11,01%
|
12,8%
|
15,24%
|
14,96%
|
17,13%
|
13,68%
|
18,53%
|
20,2%
|
WPA
2 |
4,950
|
5,450
|
7,170
|
7,930
|
9,930
|
8,580
|
12,31
|
14,36
|
Free Cash Flow
1 |
1.575
|
1.396
|
1.594
|
1.567
|
1.791
|
1.726
|
2.216
|
2.629
|
FCF-marge
|
19,97%
|
18,83%
|
19,51%
|
17,2%
|
17,95%
|
16,15%
|
19,58%
|
21,99%
|
Kasstroomconversie (ebitda)
|
72,88%
|
68,8%
|
68,74%
|
61,43%
|
60,45%
|
52,01%
|
62,08%
|
68,09%
|
Kasstroomconversie (nettowinst)
|
181,45%
|
147,1%
|
128,03%
|
114,97%
|
104,8%
|
118,11%
|
105,64%
|
108,87%
|
Dividend per aandeel
2 |
2,350
|
2,630
|
2,920
|
3,250
|
-
|
3,983
|
4,245
|
4,731
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
09-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
2.320
|
1.892
|
2.140
|
2.373
|
2.706
|
2.171
|
2.403
|
2.556
|
2.848
|
2.389
|
2.587
|
2.715
|
2.999
|
2.517
|
2.734
|
EBITDA
1 |
719
|
419
|
544
|
721
|
868
|
575
|
685
|
788
|
915
|
682
|
777,8
|
866
|
998,2
|
724,1
|
821
|
Bedrijfsresultaat (EBIT)
1 |
670
|
374
|
497
|
676
|
822
|
532
|
641
|
741
|
870
|
638
|
713
|
792,5
|
924,8
|
673,8
|
772,5
|
Operationele Marge
|
28,88%
|
19,77%
|
23,22%
|
28,49%
|
30,38%
|
24,5%
|
26,67%
|
28,99%
|
30,55%
|
26,71%
|
27,56%
|
29,19%
|
30,84%
|
26,77%
|
28,26%
|
Resultaat voor belastingen (EBT)
1 |
518
|
219
|
300
|
333
|
663
|
358
|
487
|
592
|
707
|
-90
|
564,4
|
637
|
776,8
|
530,3
|
621,5
|
Nettowinst (verlies)
1 |
401
|
267
|
228
|
279
|
589
|
278
|
371
|
464
|
595
|
-39
|
428,9
|
480
|
589
|
407
|
474
|
Nettomarge
|
17,28%
|
14,11%
|
10,65%
|
11,76%
|
21,77%
|
12,81%
|
15,44%
|
18,15%
|
20,89%
|
-1,63%
|
16,58%
|
17,68%
|
19,64%
|
16,17%
|
17,34%
|
WPA
2 |
2,300
|
1,540
|
1,330
|
1,630
|
3,430
|
1,610
|
2,150
|
2,700
|
3,470
|
-0,2300
|
2,519
|
2,821
|
3,447
|
2,365
|
2,795
|
Dividend per aandeel
2 |
0,7900
|
0,7900
|
0,7900
|
0,7900
|
0,8800
|
0,8800
|
0,8800
|
-
|
-
|
-
|
0,9801
|
0,9801
|
1,043
|
1,070
|
1,070
|
Datum van publicatie
|
09-02-22
|
12-05-22
|
04-08-22
|
03-11-22
|
09-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
08-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.128
|
3.921
|
3.819
|
4.689
|
4.313
|
4.435
|
3.724
|
2.964
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,91
x
|
1,932
x
|
1,647
x
|
1,838
x
|
1,456
x
|
1,336
x
|
1,043
x
|
0,7678
x
|
Free Cash Flow
1 |
1.575
|
1.396
|
1.594
|
1.567
|
1.791
|
1.726
|
2.216
|
2.629
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
407%
|
230%
|
125%
|
107%
|
ROA (netto-inkomsten/totale activa)
|
13,9%
|
12,5%
|
10,8%
|
14,2%
|
13,1%
|
12,5%
|
15,5%
|
15,6%
|
Totale activa
1 |
6.225
|
7.620
|
11.532
|
9.573
|
13.075
|
11.651
|
13.522
|
15.444
|
Nettoactief per aandeel
2 |
-3,980
|
-3,280
|
-0,2300
|
0,6700
|
4,210
|
6,280
|
10,60
|
15,50
|
Cashflow per aandeel
2 |
10,40
|
9,260
|
10,60
|
10,60
|
11,90
|
13,40
|
15,30
|
17,30
|
Capex
1 |
248
|
217
|
243
|
256
|
253
|
285
|
306
|
299
|
Capex/omzet
|
3,14%
|
2,93%
|
2,97%
|
2,81%
|
2,54%
|
2,67%
|
2,7%
|
2,5%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
09-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
386
USD Gemiddelde koersdoel
379,4
USD Spread / Gemiddelde doel -1,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,96% | 191 mld. | | +48,82% | 110 mld. | | +81,22% | 74,9 mld. | | +26,75% | 31,29 mld. | | +16,60% | 21,01 mld. | | +70,96% | 20,84 mld. | | +4,26% | 20,7 mld. | | +5,63% | 17,17 mld. | | +23,68% | 11,85 mld. |
Communicatie & Netwerken - Andere
|