slotkoers
Sao Paulo
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- BRL
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.461
|
5.531
|
5.545
|
6.745
|
8.097
|
10.447
|
-
|
-
|
Bedrijfswaarde
1 |
5.472
|
4.893
|
4.874
|
6.467
|
9.693
|
12.044
|
12.266
|
12.615
|
K/w-verhouding
|
356
x
|
-275
x
|
20,5
x
|
15,8
x
|
16,1
x
|
14,1
x
|
12,1
x
|
9,71
x
|
Dividendrendement
|
-
|
-
|
2,29%
|
-
|
5,07%
|
6,78%
|
7,67%
|
9,77%
|
Marktkapitalisatie/omzet
|
5,62
x
|
5,95
x
|
3,61
x
|
3,49
x
|
3,79
x
|
3,67
x
|
3,18
x
|
2,87
x
|
Bedrijfswaarde/omzet
|
5,63
x
|
5,26
x
|
3,18
x
|
3,35
x
|
4,54
x
|
4,23
x
|
3,73
x
|
3,47
x
|
Bedrijfswaarde/EBITDA
|
24,7
x
|
23,1
x
|
8,64
x
|
8,3
x
|
9,69
x
|
8,01
x
|
6,8
x
|
6,13
x
|
Bedrijfswaarde/FCF
|
80,1
x
|
-63,1
x
|
33,2
x
|
19,7
x
|
57,8
x
|
30,3
x
|
10,9
x
|
11
x
|
FCF Yield
|
1,25%
|
-1,59%
|
3,01%
|
5,06%
|
1,73%
|
3,3%
|
9,2%
|
9,13%
|
Price to Book
|
4,04
x
|
2,16
x
|
2,54
x
|
3,22
x
|
3,65
x
|
4,63
x
|
4,42
x
|
4,11
x
|
Aantal aandelen (in duizenden)
|
667.579
|
1.053.474
|
862.411
|
863.605
|
864.170
|
863.415
|
-
|
-
|
Referentieprijs
2 |
8,180
|
5,250
|
6,430
|
7,810
|
9,370
|
12,10
|
12,10
|
12,10
|
Datum van publicatie
|
05-03-20
|
08-03-21
|
10-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
972,5
|
929,6
|
1.534
|
1.932
|
2.135
|
2.850
|
3.289
|
3.638
|
EBITDA
1 |
221,6
|
211,9
|
564
|
779,3
|
1.000
|
1.503
|
1.804
|
2.059
|
Bedrijfsresultaat (EBIT)
1 |
86
|
59,53
|
376,8
|
602,8
|
779,1
|
1.251
|
1.494
|
1.849
|
Operationele Marge
|
8,84%
|
6,4%
|
24,56%
|
31,2%
|
36,49%
|
43,88%
|
45,44%
|
50,84%
|
Resultaat voor belastingen (EBT)
1 |
25
|
-17,66
|
359,7
|
580,5
|
692,7
|
1.122
|
1.279
|
1.602
|
Nettowinst (verlies)
1 |
15,4
|
-13,76
|
271,7
|
429,4
|
504,3
|
742,6
|
849,2
|
1.028
|
Nettomarge
|
1,58%
|
-1,48%
|
17,71%
|
22,23%
|
23,62%
|
26,05%
|
25,82%
|
28,27%
|
WPA
2 |
0,0230
|
-0,0191
|
0,3140
|
0,4953
|
0,5813
|
0,8596
|
0,9973
|
1,246
|
Free Cash Flow
1 |
68,32
|
-77,59
|
146,7
|
327,4
|
167,6
|
397
|
1.128
|
1.152
|
FCF-marge
|
7,02%
|
-8,35%
|
9,56%
|
16,95%
|
7,85%
|
13,93%
|
34,32%
|
31,66%
|
Kasstroomconversie (ebitda)
|
30,83%
|
-
|
26,01%
|
42,02%
|
16,76%
|
26,41%
|
62,55%
|
55,94%
|
Kasstroomconversie (nettowinst)
|
443,62%
|
-
|
53,98%
|
76,25%
|
33,23%
|
53,46%
|
132,89%
|
112,02%
|
Dividend per aandeel
2 |
-
|
-
|
0,1470
|
-
|
0,4746
|
0,8207
|
0,9284
|
1,182
|
Datum van publicatie
|
05-03-20
|
08-03-21
|
10-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
-
|
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 |
443,5
|
440,1
|
500,9
|
521,9
|
468,9
|
426,9
|
507,3
|
533,7
|
667
|
645,2
|
738,4
|
809
|
765
|
-
|
-
|
EBITDA
1 |
158,2
|
178,9
|
213,1
|
215,4
|
171,8
|
153,3
|
222,2
|
257,8
|
366,8
|
321,3
|
379,3
|
397,3
|
403,7
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
108,2
|
128,1
|
153,1
|
154,3
|
167,3
|
94,3
|
163
|
195,1
|
326,8
|
256,4
|
341,1
|
395,1
|
341,1
|
-
|
-
|
Operationele Marge
|
24,4%
|
29,1%
|
30,56%
|
29,57%
|
35,68%
|
22,09%
|
32,13%
|
36,55%
|
48,99%
|
39,75%
|
46,19%
|
48,84%
|
44,59%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
116
|
143,6
|
156,2
|
-
|
113
|
72,01
|
143
|
139
|
305,5
|
227,4
|
273
|
289
|
284
|
-
|
-
|
Nettowinst (verlies)
1 |
113,8
|
94,24
|
102,4
|
109,8
|
123
|
45,86
|
94,4
|
139
|
225
|
147,8
|
180
|
191
|
188
|
-
|
-
|
Nettomarge
|
25,65%
|
21,41%
|
20,44%
|
21,03%
|
26,24%
|
10,74%
|
18,61%
|
26,05%
|
33,73%
|
22,9%
|
24,38%
|
23,61%
|
24,58%
|
-
|
-
|
WPA
2 |
0,1315
|
0,1087
|
0,1181
|
0,1266
|
0,1418
|
0,0528
|
0,1087
|
0,1601
|
0,2596
|
-
|
0,2233
|
0,2417
|
0,2499
|
0,1900
|
0,2400
|
Dividend per aandeel
2 |
0,1470
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1528
|
0,1676
|
-
|
0,2089
|
0,2139
|
0,2182
|
0,2546
|
0,2546
|
Datum van publicatie
|
10-03-22
|
11-05-22
|
10-08-22
|
09-11-22
|
21-03-23
|
11-05-23
|
08-08-23
|
08-11-23
|
20-03-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11
|
-
|
-
|
-
|
1.595
|
1.597
|
1.819
|
2.168
|
Nettokaspositie
1 |
-
|
637
|
671
|
278
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,0494
x
|
-
|
-
|
-
|
1,595
x
|
1,062
x
|
1,008
x
|
1,053
x
|
Free Cash Flow
1 |
68,3
|
-77,6
|
147
|
327
|
168
|
397
|
1.129
|
1.152
|
ROE (netto-inkomsten/eigen vermogen)
|
1,14%
|
-0,8%
|
12,7%
|
19,9%
|
23,4%
|
31,8%
|
36,9%
|
44,4%
|
ROA (netto-inkomsten/totale activa)
|
0,51%
|
-0,37%
|
6,05%
|
9,96%
|
11,1%
|
14,6%
|
16,6%
|
-
|
Totale activa
1 |
3.032
|
3.713
|
4.491
|
4.310
|
4.528
|
5.079
|
5.120
|
-
|
Nettoactief per aandeel
2 |
2,030
|
2,430
|
2,530
|
2,420
|
2,570
|
2,610
|
2,740
|
2,940
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
120
|
224
|
240
|
406
|
631
|
815
|
343
|
402
|
Capex/omzet
|
12,31%
|
24,08%
|
15,64%
|
21,04%
|
29,57%
|
28,58%
|
10,42%
|
11,04%
|
Datum van publicatie
|
05-03-20
|
08-03-21
|
10-03-22
|
21-03-23
|
20-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,1
BRL Gemiddelde koersdoel
16
BRL Spread / Gemiddelde doel +32,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,65% | 36,36 mld. | | +17,55% | 18,51 mld. | | 0,00% | 13,47 mld. | | +14,81% | 7,96 mld. | | +38,53% | 7,09 mld. | | -22,10% | 6,83 mld. | | +38,12% | 7,07 mld. | | +7,89% | 6,27 mld. | | +10,19% | 4,27 mld. |
Zeehavendiensten - Andere
|