Beurs gesloten -
Sao Paulo
22:07:40 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,25
BRL
|
-0,28%
|
|
+0,92%
|
+6,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.419
|
9.487
|
17.347
|
31.405
|
38.513
|
41.338
|
-
|
-
|
Bedrijfswaarde
1 |
5.922
|
11.176
|
16.598
|
29.431
|
38.513
|
43.243
|
37.472
|
30.999
|
K/w-verhouding
|
-
|
21,2
x
|
12,9
x
|
9,25
x
|
7,53
x
|
5,94
x
|
4,57
x
|
4,71
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
15,9%
|
23,4%
|
Marktkapitalisatie/omzet
|
2,69
x
|
4,98
x
|
3,95
x
|
4,94
x
|
3,24
x
|
2,7
x
|
2,11
x
|
2,12
x
|
Bedrijfswaarde/omzet
|
3,6
x
|
5,87
x
|
3,78
x
|
4,62
x
|
3,24
x
|
2,83
x
|
1,92
x
|
1,59
x
|
Bedrijfswaarde/EBITDA
|
4,18
x
|
6,26
x
|
5,82
x
|
6,17
x
|
4,18
x
|
3,66
x
|
2,43
x
|
2,05
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
13,1
x
|
13,4
x
|
116
x
|
-
|
7,85
x
|
3,9
x
|
2,97
x
|
FCF Yield
|
4,96%
|
7,61%
|
7,47%
|
0,86%
|
-
|
12,7%
|
25,7%
|
33,6%
|
Price to Book
|
2,35
x
|
3,05
x
|
2,74
x
|
3,17
x
|
-
|
2,02
x
|
1,64
x
|
1,53
x
|
Aantal aandelen (in duizenden)
|
668.400
|
675.805
|
839.253
|
843.994
|
836.331
|
839.359
|
-
|
-
|
Referentieprijs
2 |
6,612
|
14,04
|
20,67
|
37,21
|
46,05
|
49,25
|
49,25
|
49,25
|
Datum van publicatie
|
20-02-20
|
02-03-21
|
15-02-22
|
01-03-23
|
08-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.644
|
1.904
|
4.396
|
6.363
|
11.905
|
15.291
|
19.546
|
19.456
|
EBITDA
1 |
1.416
|
1.787
|
2.854
|
4.770
|
9.210
|
11.821
|
15.443
|
15.155
|
Bedrijfsresultaat (EBIT)
1 |
924,3
|
942,7
|
2.121
|
3.916
|
7.156
|
9.531
|
12.493
|
12.253
|
Operationele Marge
|
56,21%
|
49,51%
|
48,26%
|
61,54%
|
60,11%
|
62,33%
|
63,91%
|
62,98%
|
Resultaat voor belastingen (EBT)
1 |
-
|
484,1
|
1.499
|
3.662
|
6.105
|
9.051
|
11.902
|
14.221
|
Nettowinst (verlies)
1 |
-
|
452,8
|
1.333
|
3.427
|
5.180
|
7.039
|
9.199
|
9.014
|
Nettomarge
|
-
|
23,78%
|
30,32%
|
53,86%
|
43,51%
|
46,03%
|
47,06%
|
46,33%
|
WPA
2 |
-
|
0,6616
|
1,597
|
4,023
|
6,114
|
8,296
|
10,77
|
10,46
|
Free Cash Flow
1 |
293,7
|
850,9
|
1.240
|
252,8
|
-
|
5.508
|
9.615
|
10.425
|
FCF-marge
|
17,86%
|
44,69%
|
28,21%
|
3,97%
|
-
|
36,02%
|
49,19%
|
53,58%
|
Kasstroomconversie (ebitda)
|
20,75%
|
47,63%
|
43,46%
|
5,3%
|
-
|
46,6%
|
62,26%
|
68,79%
|
Kasstroomconversie (nettowinst)
|
-
|
187,94%
|
93,03%
|
7,38%
|
-
|
78,26%
|
104,53%
|
115,66%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
7,839
|
11,53
|
Datum van publicatie
|
20-02-20
|
02-03-21
|
15-02-22
|
01-03-23
|
08-03-24
|
-
|
-
|
-
|
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 |
939,5
|
1.778
|
1.530
|
1.874
|
1.986
|
973,7
|
2.815
|
2.311
|
4.045
|
2.995
|
3.145
|
3.740
|
3.987
|
4.475
|
-
|
EBITDA
1 |
624,1
|
1.236
|
1.000
|
1.340
|
1.543
|
887,5
|
1.674
|
1.219
|
3.079
|
2.586
|
2.339
|
2.789
|
2.798
|
3.065
|
-
|
Bedrijfsresultaat (EBIT)
1 |
431,7
|
951,5
|
950,7
|
1.023
|
1.278
|
665,3
|
1.520
|
1.181
|
2.232
|
2.223
|
1.754
|
2.333
|
2.494
|
2.805
|
-
|
Operationele Marge
|
45,95%
|
53,51%
|
62,14%
|
54,57%
|
64,34%
|
68,32%
|
53,99%
|
51,11%
|
55,18%
|
74,2%
|
55,79%
|
62,39%
|
62,55%
|
62,68%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
815,1
|
-
|
830,7
|
-
|
679,4
|
1.256
|
840,1
|
2.120
|
1.889
|
2.016
|
2.016
|
2.356
|
2.823
|
-
|
Nettowinst (verlies)
1 |
97,1
|
880,8
|
420,9
|
639,1
|
792,3
|
926,7
|
1.162
|
841
|
1.629
|
1.548
|
1.396
|
1.686
|
1.836
|
2.003
|
-
|
Nettomarge
|
10,34%
|
49,53%
|
27,51%
|
34,1%
|
39,9%
|
95,17%
|
41,28%
|
36,39%
|
40,26%
|
51,68%
|
44,4%
|
45,08%
|
46,06%
|
44,76%
|
-
|
WPA
2 |
0,1140
|
1,052
|
1,258
|
0,7520
|
0,9270
|
1,086
|
1,361
|
0,9920
|
1,925
|
1,834
|
1,610
|
1,954
|
2,125
|
2,312
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1998
|
0,4437
|
0,5934
|
0,6108
|
2,081
|
Datum van publicatie
|
04-11-21
|
15-02-22
|
04-05-22
|
03-08-22
|
31-10-22
|
01-03-23
|
03-05-23
|
02-08-23
|
31-10-23
|
08-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.503
|
1.689
|
-
|
-
|
-
|
1.905
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
750
|
1.974
|
-
|
-
|
3.866
|
10.340
|
Hefboom (schuld/ebitda)
|
1,061
x
|
0,9453
x
|
-
|
-
|
-
|
0,1611
x
|
-
|
-
|
Free Cash Flow
1 |
294
|
851
|
1.240
|
253
|
-
|
5.508
|
9.615
|
10.425
|
ROE (netto-inkomsten/eigen vermogen)
|
44,1%
|
17%
|
27,3%
|
41,5%
|
-
|
39%
|
39,2%
|
36%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
21,1%
|
-
|
22,1%
|
26,7%
|
23,3%
|
Totale activa
1 |
-
|
-
|
-
|
16.262
|
-
|
31.921
|
34.399
|
38.755
|
Nettoactief per aandeel
2 |
2,810
|
4,600
|
7,540
|
11,70
|
-
|
24,40
|
29,90
|
32,20
|
Cashflow per aandeel
2 |
-
|
-
|
2,650
|
5,780
|
9,140
|
11,00
|
12,50
|
11,70
|
Capex
1 |
191
|
767
|
944
|
4.674
|
-
|
2.820
|
2.465
|
1.596
|
Capex/omzet
|
11,59%
|
40,26%
|
21,47%
|
73,46%
|
-
|
18,45%
|
12,61%
|
8,2%
|
Datum van publicatie
|
20-02-20
|
02-03-21
|
15-02-22
|
01-03-23
|
08-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
49,25
BRL Gemiddelde koersdoel
63,58
BRL Spread / Gemiddelde doel +29,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,95% | 8,06 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|