Beurs gesloten -
Sao Paulo
21:24:49 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
486,9
BRL
|
+16,35%
|
|
+1,56%
|
+26,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
67.094
|
167.374
|
144.865
|
174.182
|
185.418
|
207.185
|
-
|
-
|
Bedrijfswaarde
1 |
90.535
|
230.621
|
215.002
|
244.166
|
257.797
|
282.576
|
285.655
|
288.251
|
K/w-verhouding
|
19,5
x
|
50,9
x
|
48,1
x
|
68
x
|
23,1
x
|
19,7
x
|
16,1
x
|
13,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
0,41%
|
1,5%
|
1,66%
|
1,85%
|
Marktkapitalisatie/omzet
|
1,49
x
|
2,45
x
|
1,81
x
|
2,19
x
|
2,36
x
|
2,58
x
|
2,49
x
|
2,4
x
|
Bedrijfswaarde/omzet
|
2,01
x
|
3,37
x
|
2,68
x
|
3,07
x
|
3,28
x
|
3,52
x
|
3,43
x
|
3,35
x
|
Bedrijfswaarde/EBITDA
|
6,76
x
|
9,39
x
|
7,99
x
|
8,78
x
|
8,76
x
|
8,9
x
|
8,47
x
|
8,07
x
|
Bedrijfswaarde/FCF
|
19,3
x
|
76,8
x
|
38,1
x
|
31,9
x
|
19
x
|
17
x
|
16,2
x
|
16,5
x
|
FCF Yield
|
5,18%
|
1,3%
|
2,63%
|
3,14%
|
5,27%
|
5,9%
|
6,19%
|
6,06%
|
Price to Book
|
2,33
x
|
2,56
x
|
2,1
x
|
2,48
x
|
2,96
x
|
3,4
x
|
3,54
x
|
3,65
x
|
Aantal aandelen (in duizenden)
|
855.575
|
1.241.187
|
1.249.054
|
1.244.154
|
1.156.475
|
1.175.119
|
-
|
-
|
Referentieprijs
2 |
78,42
|
134,8
|
116,0
|
140,0
|
160,3
|
177,4
|
177,4
|
177,4
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
02-02-22
|
01-02-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.998
|
68.397
|
80.118
|
79.571
|
78.558
|
80.191
|
83.207
|
86.168
|
EBITDA
1 |
13.383
|
24.557
|
26.924
|
27.821
|
29.428
|
31.732
|
33.734
|
35.699
|
Bedrijfsresultaat (EBIT)
1 |
5.722
|
6.636
|
6.892
|
6.543
|
14.266
|
17.407
|
19.632
|
21.131
|
Operationele Marge
|
12,72%
|
9,7%
|
8,6%
|
8,22%
|
18,16%
|
21,71%
|
23,59%
|
24,52%
|
Resultaat voor belastingen (EBT)
1 |
4.603
|
3.530
|
3.351
|
3.146
|
10.999
|
13.878
|
16.018
|
17.316
|
Nettowinst (verlies)
1 |
3.468
|
3.064
|
3.024
|
2.590
|
8.317
|
10.465
|
12.049
|
13.145
|
Nettomarge
|
7,71%
|
4,48%
|
3,77%
|
3,25%
|
10,59%
|
13,05%
|
14,48%
|
15,26%
|
WPA
2 |
4,020
|
2,650
|
2,410
|
2,060
|
6,930
|
8,986
|
11,03
|
13,11
|
Free Cash Flow
1 |
4.689
|
3.001
|
5.646
|
7.656
|
13.586
|
16.663
|
17.673
|
17.474
|
FCF-marge
|
10,42%
|
4,39%
|
7,05%
|
9,62%
|
17,29%
|
20,78%
|
21,24%
|
20,28%
|
Kasstroomconversie (ebitda)
|
35,04%
|
12,22%
|
20,97%
|
27,52%
|
46,17%
|
52,51%
|
52,39%
|
48,95%
|
Kasstroomconversie (nettowinst)
|
135,21%
|
97,94%
|
186,71%
|
295,6%
|
163,35%
|
159,23%
|
146,68%
|
132,93%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,6500
|
2,656
|
2,946
|
3,275
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
02-02-22
|
01-02-23
|
25-01-24
|
-
|
-
|
-
|
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 |
20.785
|
20.120
|
19.701
|
19.477
|
20.273
|
19.632
|
19.196
|
19.252
|
20.478
|
19.594
|
19.597
|
19.852
|
20.971
|
20.360
|
20.131
|
EBITDA
1 |
6.302
|
6.950
|
7.004
|
7.039
|
6.828
|
7.199
|
7.405
|
7.600
|
7.224
|
7.652
|
8.057
|
8.173
|
7.939
|
8.334
|
8.632
|
Bedrijfsresultaat (EBIT)
1 |
1.063
|
1.806
|
709
|
1.281
|
2.747
|
3.397
|
3.793
|
3.596
|
3.480
|
3.998
|
4.449
|
4.569
|
4.329
|
4.782
|
4.890
|
Operationele Marge
|
5,11%
|
8,98%
|
3,6%
|
6,58%
|
13,55%
|
17,3%
|
19,76%
|
18,68%
|
16,99%
|
20,4%
|
22,7%
|
23,01%
|
20,64%
|
23,49%
|
24,29%
|
Resultaat voor belastingen (EBT)
1 |
229
|
931
|
-163
|
451
|
1.927
|
2.571
|
2.938
|
2.847
|
2.643
|
3.138
|
3.553
|
3.684
|
3.392
|
3.695
|
4.008
|
Nettowinst (verlies)
1 |
422
|
713
|
-108
|
508
|
1.477
|
1.940
|
2.221
|
2.142
|
2.014
|
2.374
|
2.690
|
2.789
|
2.572
|
2.925
|
2.993
|
Nettomarge
|
2,03%
|
3,54%
|
-0,55%
|
2,61%
|
7,29%
|
9,88%
|
11,57%
|
11,13%
|
9,83%
|
12,12%
|
13,73%
|
14,05%
|
12,26%
|
14,37%
|
14,87%
|
WPA
2 |
0,3400
|
0,5700
|
-0,0900
|
0,4000
|
1,180
|
1,580
|
1,860
|
1,820
|
1,670
|
2,000
|
2,288
|
2,400
|
2,252
|
2,598
|
2,739
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6500
|
0,6500
|
0,6500
|
0,6586
|
0,7064
|
0,7210
|
0,7210
|
Datum van publicatie
|
02-02-22
|
27-04-22
|
27-07-22
|
27-10-22
|
01-02-23
|
27-04-23
|
27-07-23
|
25-10-23
|
25-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
23.441
|
63.247
|
70.137
|
69.984
|
72.379
|
75.390
|
78.469
|
81.065
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,752
x
|
2,576
x
|
2,605
x
|
2,516
x
|
2,46
x
|
2,376
x
|
2,326
x
|
2,271
x
|
Free Cash Flow
1 |
4.689
|
3.001
|
5.646
|
7.656
|
13.586
|
16.663
|
17.673
|
17.474
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
11,2%
|
7,92%
|
3,73%
|
13,5%
|
17,1%
|
22%
|
27,7%
|
ROA (netto-inkomsten/totale activa)
|
4,35%
|
2,13%
|
1,49%
|
1,24%
|
3,97%
|
5,07%
|
5,76%
|
6,54%
|
Totale activa
1 |
79.695
|
143.542
|
203.362
|
208.871
|
209.512
|
206.555
|
209.198
|
200.971
|
Nettoactief per aandeel
2 |
33,60
|
52,60
|
55,30
|
56,40
|
54,10
|
52,10
|
50,10
|
48,70
|
Cashflow per aandeel
2 |
7,900
|
7,480
|
11,10
|
13,40
|
15,50
|
20,20
|
23,80
|
26,10
|
Capex
1 |
6.391
|
11.034
|
12.326
|
13.970
|
9.801
|
9.093
|
9.495
|
9.737
|
Capex/omzet
|
14,2%
|
16,13%
|
15,38%
|
17,56%
|
12,48%
|
11,34%
|
11,41%
|
11,3%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
02-02-22
|
01-02-23
|
25-01-24
|
-
|
-
|
-
|
Laatste slotkoers
177,4
USD Gemiddelde koersdoel
190,6
USD Spread / Gemiddelde doel +7,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,74% | 134 mld. | | +65,50% | 92,71 mld. | | -5,17% | 54,7 mld. | | +47,55% | 27,11 mld. | | +1,25% | 23,49 mld. | | -2,76% | 17,04 mld. | | +4,29% | 15,79 mld. | | -12,40% | 9,73 mld. | | +7,51% | 9,84 mld. |
andere draadloze telecommunicatiediensten
|