Beurs gesloten -
Sao Paulo
22:07:50 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,88
BRL
|
+5,17%
|
|
+4,91%
|
-0,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.920
|
72.172
|
35.074
|
15.942
|
23.319
|
23.305
|
-
|
-
|
Bedrijfswaarde
1 |
53.685
|
77.653
|
41.805
|
26.809
|
23.319
|
23.710
|
21.551
|
18.537
|
K/w-verhouding
|
217
x
|
-101
x
|
33,9
x
|
-5,57
x
|
7,86
x
|
29,7
x
|
15,6
x
|
14,1
x
|
Dividendrendement
|
0,33%
|
0,35%
|
-
|
-
|
-
|
0,16%
|
2,19%
|
1,9%
|
Marktkapitalisatie/omzet
|
3,18
x
|
1,95
x
|
0,87
x
|
0,44
x
|
0,87
x
|
0,87
x
|
0,76
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
3,72
x
|
2,1
x
|
1,04
x
|
0,74
x
|
0,87
x
|
0,88
x
|
0,7
x
|
0,55
x
|
Bedrijfswaarde/EBITDA
|
21
x
|
18,4
x
|
10,1
x
|
8,49
x
|
8,56
x
|
7,62
x
|
5,24
x
|
3,97
x
|
Bedrijfswaarde/FCF
|
75,2
x
|
127
x
|
-26,2
x
|
-62,2
x
|
-
|
11,1
x
|
7,88
x
|
5,31
x
|
FCF Yield
|
1,33%
|
0,79%
|
-3,81%
|
-1,61%
|
-
|
9,02%
|
12,7%
|
18,8%
|
Price to Book
|
9,96
x
|
2,39
x
|
1,23
x
|
-
|
-
|
0,92
x
|
0,84
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
1.187.490
|
1.374.711
|
1.379.256
|
1.373.111
|
1.380.627
|
1.380.644
|
-
|
-
|
Referentieprijs
2 |
38,67
|
52,50
|
25,43
|
11,61
|
16,89
|
16,88
|
16,88
|
16,88
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
09-03-22
|
13-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.445
|
36.922
|
40.100
|
36.350
|
26.737
|
26.880
|
30.686
|
33.532
|
EBITDA
1 |
2.557
|
4.220
|
4.137
|
3.159
|
2.725
|
3.113
|
4.109
|
4.668
|
Bedrijfsresultaat (EBIT)
1 |
1.351
|
789,6
|
1.118
|
566,8
|
-
|
1.229
|
2.054
|
2.826
|
Operationele Marge
|
9,35%
|
2,14%
|
2,79%
|
1,56%
|
-
|
4,57%
|
6,69%
|
8,43%
|
Resultaat voor belastingen (EBT)
1 |
511,2
|
-245,8
|
91,25
|
-2.359
|
-2.668
|
1.130
|
1.935
|
2.336
|
Nettowinst (verlies)
1 |
155,5
|
-650,2
|
1.048
|
-2.860
|
2.974
|
913,2
|
1.524
|
1.789
|
Nettomarge
|
1,08%
|
-1,76%
|
2,61%
|
-7,87%
|
11,12%
|
3,4%
|
4,97%
|
5,33%
|
WPA
2 |
0,1779
|
-0,5220
|
0,7503
|
-2,084
|
2,148
|
0,5687
|
1,082
|
1,200
|
Free Cash Flow
1 |
714
|
611,4
|
-1.593
|
-431,3
|
-
|
2.138
|
2.736
|
3.488
|
FCF-marge
|
4,94%
|
1,66%
|
-3,97%
|
-1,19%
|
-
|
7,95%
|
8,91%
|
10,4%
|
Kasstroomconversie (ebitda)
|
27,92%
|
14,49%
|
-
|
-
|
-
|
68,67%
|
66,57%
|
74,73%
|
Kasstroomconversie (nettowinst)
|
459,16%
|
-
|
-
|
-
|
-
|
234,08%
|
179,55%
|
195,02%
|
Dividend per aandeel
2 |
0,1278
|
0,1832
|
-
|
-
|
-
|
0,0267
|
0,3690
|
0,3200
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
09-03-22
|
13-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
9.500
|
11.600
|
8.253
|
8.702
|
9.004
|
10.390
|
8.021
|
7.774
|
7.517
|
4.126
|
5.976
|
6.649
|
6.508
|
7.120
|
-
|
EBITDA
1 |
819,1
|
1.543
|
595,9
|
694,9
|
772,5
|
1.095
|
841,7
|
753,1
|
751,4
|
670,6
|
647,5
|
711,2
|
755,5
|
844,3
|
-
|
Bedrijfsresultaat (EBIT)
1 |
162,7
|
764,9
|
-133,5
|
-139
|
150,2
|
404,8
|
154,5
|
165,3
|
-48,65
|
-
|
169,2
|
303,9
|
192,8
|
505
|
-
|
Operationele Marge
|
1,71%
|
6,59%
|
-1,62%
|
-1,6%
|
1,67%
|
3,9%
|
1,93%
|
2,13%
|
-0,65%
|
-
|
2,83%
|
4,57%
|
2,96%
|
7,09%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-3,5
|
464,4
|
-520,1
|
-565,8
|
-596,8
|
-676
|
-448,9
|
-534,2
|
-1.114
|
-571,7
|
197
|
295,4
|
312,7
|
401,8
|
-
|
Nettowinst (verlies)
1 |
272,9
|
695,4
|
-643,1
|
-766,7
|
-559,8
|
-890
|
-652,4
|
-731,8
|
7.024
|
-2.666
|
137,9
|
206,8
|
218,9
|
281,2
|
-
|
Nettomarge
|
2,87%
|
5,99%
|
-7,79%
|
-8,81%
|
-6,22%
|
-8,57%
|
-8,13%
|
-9,41%
|
93,44%
|
-64,62%
|
2,31%
|
3,11%
|
3,36%
|
3,95%
|
-
|
WPA
2 |
0,1963
|
0,4975
|
-0,4694
|
-0,5590
|
-0,4073
|
-0,6487
|
-0,4750
|
-0,5318
|
5,100
|
-1,945
|
0,0948
|
0,1446
|
0,1290
|
0,2515
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-11-21
|
09-03-22
|
06-05-22
|
11-08-22
|
09-11-22
|
13-03-23
|
08-05-23
|
14-08-23
|
13-11-23
|
12-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.765
|
5.481
|
6.731
|
10.867
|
-
|
405
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.755
|
4.769
|
Hefboom (schuld/ebitda)
|
3,036
x
|
1,299
x
|
1,627
x
|
3,44
x
|
-
|
0,1301
x
|
-
|
-
|
Free Cash Flow
1 |
714
|
611
|
-1.593
|
-431
|
-
|
2.138
|
2.736
|
3.488
|
ROE (netto-inkomsten/eigen vermogen)
|
21,2%
|
-4,23%
|
3,75%
|
-11,2%
|
-
|
5,49%
|
6,14%
|
8,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-4,97%
|
-
|
1,86%
|
2,74%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
57.567
|
-
|
49.229
|
55.586
|
-
|
Nettoactief per aandeel
2 |
3,880
|
22,00
|
20,70
|
-
|
-
|
18,30
|
20,10
|
17,90
|
Cashflow per aandeel
2 |
2,960
|
3,590
|
2,960
|
-
|
-
|
1,630
|
-
|
-
|
Capex
1 |
586
|
674
|
1.479
|
1.103
|
-
|
918
|
914
|
862
|
Capex/omzet
|
4,06%
|
1,83%
|
3,69%
|
3,03%
|
-
|
3,42%
|
2,98%
|
2,57%
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
09-03-22
|
13-03-23
|
12-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,88
BRL Gemiddelde koersdoel
21,13
BRL Spread / Gemiddelde doel +25,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,06% | 4,55 mld. | | -3,33% | 249 mld. | | +10,09% | 18,86 mld. | | 0,00% | 17,37 mld. | | -1,32% | 10,65 mld. | | -7,73% | 10,26 mld. | | +3,86% | 6,72 mld. | | +9,76% | 5,94 mld. | | -16,98% | 3,83 mld. | | -6,25% | 3,48 mld. |
Cosmetica & Parfums
|