Beurs gesloten -
Sao Paulo
22:07:30 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,25
BRL
|
+0,57%
|
|
-1,29%
|
-8,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.741
|
11.482
|
12.529
|
11.944
|
13.222
|
12.144
|
-
|
-
|
Bedrijfswaarde
1 |
13.582
|
16.688
|
18.750
|
19.045
|
21.740
|
20.962
|
21.473
|
21.241
|
K/w-verhouding
|
10,7
x
|
15,2
x
|
5,66
x
|
8,24
x
|
9,67
x
|
10,1
x
|
9,32
x
|
9,67
x
|
Dividendrendement
|
6,12%
|
14%
|
14,3%
|
11,4%
|
-
|
10,1%
|
9,03%
|
12%
|
Marktkapitalisatie/omzet
|
7,7
x
|
7,53
x
|
6,82
x
|
4,56
x
|
5,44
x
|
4,85
x
|
4,57
x
|
4,27
x
|
Bedrijfswaarde/omzet
|
9,74
x
|
10,9
x
|
10,2
x
|
7,28
x
|
8,95
x
|
8,37
x
|
8,08
x
|
7,46
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
13,4
x
|
12,4
x
|
10
x
|
10,6
x
|
10,1
x
|
9,54
x
|
8,69
x
|
Bedrijfswaarde/FCF
|
15,5
x
|
35
x
|
14,2
x
|
11,2
x
|
31,9
x
|
18,6
x
|
25,3
x
|
13,1
x
|
FCF Yield
|
6,46%
|
2,85%
|
7,04%
|
8,92%
|
3,13%
|
5,39%
|
3,95%
|
7,63%
|
Price to Book
|
2,18
x
|
1,91
x
|
1,87
x
|
1,82
x
|
1,98
x
|
1,67
x
|
1,59
x
|
1,56
x
|
Aantal aandelen (in duizenden)
|
344.499
|
344.499
|
344.499
|
344.499
|
344.499
|
344.499
|
-
|
-
|
Referentieprijs
2 |
31,18
|
33,33
|
36,37
|
34,67
|
38,38
|
35,25
|
35,25
|
35,25
|
Datum van publicatie
|
12-03-20
|
04-03-21
|
17-02-22
|
15-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.394
|
1.525
|
1.837
|
2.617
|
2.430
|
2.504
|
2.659
|
2.845
|
EBITDA
1 |
1.154
|
1.249
|
1.516
|
1.901
|
2.043
|
2.081
|
2.252
|
2.444
|
Bedrijfsresultaat (EBIT)
1 |
958,5
|
1.007
|
1.255
|
1.876
|
1.710
|
1.765
|
1.932
|
2.129
|
Operationele Marge
|
68,75%
|
66,04%
|
68,33%
|
71,71%
|
70,38%
|
70,49%
|
72,66%
|
74,83%
|
Resultaat voor belastingen (EBT)
1 |
899,6
|
696,4
|
578,1
|
1.704
|
1.196
|
1.301
|
1.354
|
1.440
|
Nettowinst (verlies)
1 |
767,7
|
656
|
517,2
|
1.449
|
1.093
|
1.198
|
1.247
|
1.314
|
Nettomarge
|
55,06%
|
43,02%
|
28,15%
|
55,39%
|
44,99%
|
47,85%
|
46,89%
|
46,18%
|
WPA
2 |
2,908
|
2,190
|
6,426
|
4,207
|
3,970
|
3,478
|
3,783
|
3,647
|
Free Cash Flow
1 |
877,4
|
476,4
|
1.320
|
1.700
|
681,1
|
1.130
|
848
|
1.620
|
FCF-marge
|
62,93%
|
31,24%
|
71,84%
|
64,96%
|
28,03%
|
45,13%
|
31,89%
|
56,93%
|
Kasstroomconversie (ebitda)
|
76,05%
|
38,14%
|
87,07%
|
89,39%
|
33,34%
|
54,31%
|
37,66%
|
66,3%
|
Kasstroomconversie (nettowinst)
|
114,28%
|
72,61%
|
255,16%
|
117,28%
|
62,31%
|
94,33%
|
68,02%
|
123,29%
|
Dividend per aandeel
2 |
1,909
|
4,660
|
5,200
|
3,942
|
-
|
3,554
|
3,183
|
4,238
|
Datum van publicatie
|
12-03-20
|
04-03-21
|
17-02-22
|
15-03-23
|
07-03-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
497,5
|
550,9
|
795,6
|
583,7
|
583,9
|
946,4
|
692,9
|
678,6
|
686,5
|
592
|
599
|
-
|
-
|
-
|
EBITDA
1 |
421
|
447
|
454,4
|
464,9
|
498,1
|
484
|
547,5
|
393,2
|
421,5
|
484,2
|
583,7
|
449
|
494
|
524
|
Bedrijfsresultaat (EBIT)
|
356,7
|
378,2
|
383
|
392,9
|
425,3
|
675,3
|
542,2
|
389,4
|
-
|
413,8
|
-
|
443
|
485
|
512
|
Operationele Marge
|
71,71%
|
68,65%
|
48,14%
|
67,31%
|
72,83%
|
71,35%
|
78,25%
|
57,38%
|
-
|
69,89%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
933,8
|
447,9
|
-
|
-
|
309,2
|
-
|
336
|
341
|
377
|
Nettowinst (verlies)
1 |
192,1
|
105,5
|
559,9
|
564
|
373,7
|
787,6
|
386,8
|
220,4
|
278,9
|
301,1
|
275,3
|
318
|
322
|
350
|
Nettomarge
|
38,61%
|
19,15%
|
70,37%
|
96,63%
|
64%
|
83,22%
|
55,82%
|
32,48%
|
40,63%
|
50,86%
|
45,97%
|
-
|
-
|
-
|
WPA
2 |
1,558
|
1,228
|
0,5418
|
0,5457
|
0,8778
|
0,0661
|
0,3742
|
0,6398
|
0,2699
|
1,398
|
0,8098
|
0,9231
|
0,9346
|
1,016
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,950
|
Datum van publicatie
|
10-11-21
|
17-02-22
|
12-05-22
|
25-08-22
|
09-11-22
|
15-03-23
|
03-05-23
|
02-08-23
|
08-11-23
|
07-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.841
|
5.206
|
6.221
|
7.102
|
8.518
|
8.819
|
9.330
|
9.098
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,462
x
|
4,168
x
|
4,104
x
|
3,735
x
|
4,17
x
|
4,239
x
|
4,143
x
|
3,723
x
|
Free Cash Flow
1 |
877
|
476
|
1.320
|
1.700
|
681
|
1.130
|
848
|
1.620
|
ROE (netto-inkomsten/eigen vermogen)
|
21,1%
|
11,9%
|
8,14%
|
21,9%
|
20,6%
|
62,4%
|
66,5%
|
81,5%
|
ROA (netto-inkomsten/totale activa)
|
10,1%
|
5,17%
|
3,45%
|
8,73%
|
7,44%
|
6,33%
|
5,19%
|
5,31%
|
Totale activa
1 |
7.604
|
12.699
|
15.001
|
16.602
|
14.687
|
18.934
|
24.026
|
24.726
|
Nettoactief per aandeel
2 |
14,30
|
17,50
|
19,40
|
19,10
|
19,40
|
21,10
|
22,20
|
22,60
|
Cashflow per aandeel
2 |
2,600
|
0,8800
|
4,200
|
5,840
|
2,200
|
3,480
|
-
|
-
|
Capex
1 |
18,8
|
41,2
|
129
|
311
|
75,3
|
626
|
1.082
|
441
|
Capex/omzet
|
1,35%
|
2,7%
|
7,01%
|
11,89%
|
3,1%
|
25%
|
40,69%
|
15,5%
|
Datum van publicatie
|
12-03-20
|
04-03-21
|
17-02-22
|
15-03-23
|
07-03-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
35,25
BRL Gemiddelde koersdoel
35,34
BRL Spread / Gemiddelde doel +0,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,16% | 2,37 mld. | | +8,64% | 136 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 mld. | | -8,92% | 66,47 mld. | | +61,15% | 59,36 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,94 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|