Vertraagde tijd
Sao Paulo
16:35:44 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
139
BRL
|
-1,11%
|
|
-1,11%
|
+41,57%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.791
|
25.754
|
34.422
|
28.463
|
46.527
|
74.069
|
-
|
-
|
Bedrijfswaarde
1 |
43.222
|
41.046
|
49.633
|
45.257
|
62.663
|
91.150
|
89.600
|
88.525
|
K/w-verhouding
|
40,2
x
|
58,4
x
|
60
x
|
39,2
x
|
38,3
x
|
47,8
x
|
38
x
|
33,5
x
|
Dividendrendement
|
-
|
6,84%
|
-
|
3,53%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
5,32
x
|
5,05
x
|
7,17
x
|
5,24
x
|
7,07
x
|
9,49
x
|
8,58
x
|
7,98
x
|
Bedrijfswaarde/omzet
|
8,28
x
|
8,04
x
|
10,3
x
|
8,34
x
|
9,52
x
|
11,7
x
|
10,4
x
|
9,53
x
|
Bedrijfswaarde/EBITDA
|
17,9
x
|
18
x
|
22,7
x
|
17,1
x
|
18,5
x
|
22,3
x
|
19,7
x
|
18
x
|
Bedrijfswaarde/FCF
|
47,3
x
|
37
x
|
61,4
x
|
54,6
x
|
50,7
x
|
46,4
x
|
38,3
x
|
32,3
x
|
FCF Yield
|
2,11%
|
2,7%
|
1,63%
|
1,83%
|
1,97%
|
2,16%
|
2,61%
|
3,09%
|
Price to Book
|
-9,62
x
|
-6,85
x
|
-11,8
x
|
-7,56
x
|
-23,5
x
|
-37,3
x
|
337
x
|
29,9
x
|
Aantal aandelen (in duizenden)
|
53.375
|
54.206
|
55.112
|
54.235
|
55.183
|
55.958
|
-
|
-
|
Referentieprijs
2 |
520,7
|
475,1
|
624,6
|
524,8
|
843,1
|
1.324
|
1.324
|
1.324
|
Datum van publicatie
|
19-11-19
|
12-11-20
|
16-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.223
|
5.103
|
4.798
|
5.429
|
6.585
|
7.802
|
8.637
|
9.286
|
EBITDA
1 |
2.419
|
2.278
|
2.189
|
2.646
|
3.395
|
4.086
|
4.539
|
4.925
|
Bedrijfsresultaat (EBIT)
1 |
1.927
|
1.751
|
1.691
|
2.215
|
2.923
|
3.555
|
4.002
|
4.380
|
Operationele Marge
|
36,88%
|
34,31%
|
35,24%
|
40,8%
|
44,39%
|
45,57%
|
46,34%
|
47,17%
|
Resultaat voor belastingen (EBT)
1 |
1.063
|
740
|
715
|
1.127
|
1.716
|
2.200
|
2.661
|
3.002
|
Nettowinst (verlies)
1 |
840,9
|
653
|
681
|
866
|
1.298
|
1.643
|
2.045
|
2.322
|
Nettomarge
|
16,1%
|
12,8%
|
14,19%
|
15,95%
|
19,71%
|
21,06%
|
23,68%
|
25%
|
WPA
2 |
12,94
|
8,140
|
10,41
|
13,38
|
22,03
|
27,70
|
34,86
|
39,54
|
Free Cash Flow
1 |
913,9
|
1.108
|
808
|
829
|
1.236
|
1.966
|
2.340
|
2.739
|
FCF-marge
|
17,5%
|
21,71%
|
16,84%
|
15,27%
|
18,77%
|
25,2%
|
27,09%
|
29,5%
|
Kasstroomconversie (ebitda)
|
37,78%
|
48,64%
|
36,91%
|
31,33%
|
36,41%
|
48,12%
|
51,55%
|
55,62%
|
Kasstroomconversie (nettowinst)
|
108,68%
|
169,68%
|
118,65%
|
95,73%
|
95,22%
|
119,64%
|
114,43%
|
117,98%
|
Dividend per aandeel
2 |
-
|
32,50
|
-
|
18,50
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-11-19
|
12-11-20
|
16-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
1.194
|
1.327
|
1.398
|
1.510
|
1.397
|
1.592
|
1.744
|
1.852
|
1.789
|
1.919
|
2.001
|
2.100
|
2.002
|
2.130
|
2.205
|
EBITDA
1 |
565
|
633
|
696
|
752
|
699
|
817
|
915
|
963
|
912
|
1.021
|
1.055
|
1.105
|
1.033
|
1.117
|
1.167
|
Bedrijfsresultaat (EBIT)
1 |
455
|
520
|
599
|
641
|
590
|
695
|
783
|
856
|
787
|
867
|
914,7
|
968,1
|
890
|
975,7
|
1.021
|
Operationele Marge
|
38,11%
|
39,19%
|
42,85%
|
42,45%
|
42,23%
|
43,66%
|
44,9%
|
46,22%
|
43,99%
|
45,18%
|
45,71%
|
46,11%
|
44,45%
|
45,82%
|
46,28%
|
Resultaat voor belastingen (EBT)
1 |
193
|
260
|
312
|
362
|
301
|
397
|
469
|
549
|
488
|
519
|
577,2
|
612,3
|
573,5
|
645,2
|
697,1
|
Nettowinst (verlies)
1 |
117
|
199
|
238
|
266
|
190
|
304
|
351
|
414
|
281
|
403
|
441,5
|
464,3
|
428,4
|
497,2
|
533,7
|
Nettomarge
|
9,8%
|
15%
|
17,02%
|
17,62%
|
13,6%
|
19,1%
|
20,13%
|
22,35%
|
15,71%
|
21%
|
22,06%
|
22,11%
|
21,4%
|
23,35%
|
24,2%
|
WPA
2 |
1,980
|
3,380
|
4,100
|
3,980
|
3,330
|
5,320
|
6,140
|
7,230
|
4,870
|
6,970
|
7,520
|
8,144
|
7,402
|
8,682
|
9,338
|
Dividend per aandeel
2 |
-
|
-
|
-
|
18,50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-02-22
|
10-05-22
|
09-08-22
|
10-11-22
|
07-02-23
|
09-05-23
|
08-08-23
|
09-11-23
|
08-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.431
|
15.292
|
15.211
|
16.794
|
16.136
|
17.080
|
15.530
|
14.455
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,38
x
|
6,713
x
|
6,949
x
|
6,347
x
|
4,753
x
|
4,18
x
|
3,421
x
|
2,935
x
|
Free Cash Flow
1 |
914
|
1.108
|
808
|
829
|
1.236
|
1.966
|
2.340
|
2.739
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
205%
|
ROA (netto-inkomsten/totale activa)
|
5,9%
|
4,79%
|
3,61%
|
4,63%
|
6,82%
|
8,12%
|
8,66%
|
8,72%
|
Totale activa
1 |
14.252
|
13.647
|
18.855
|
18.712
|
19.024
|
20.231
|
23.619
|
26.613
|
Nettoactief per aandeel
2 |
-54,10
|
-69,30
|
-52,80
|
-69,40
|
-35,90
|
-35,50
|
3,930
|
44,30
|
Cashflow per aandeel
2 |
18,00
|
21,20
|
15,60
|
16,30
|
24,00
|
35,80
|
44,20
|
48,50
|
Capex
1 |
102
|
105
|
105
|
119
|
139
|
191
|
188
|
186
|
Capex/omzet
|
1,94%
|
2,06%
|
2,19%
|
2,19%
|
2,11%
|
2,45%
|
2,18%
|
2,01%
|
Datum van publicatie
|
19-11-19
|
12-11-20
|
16-11-21
|
10-11-22
|
09-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.324
USD Gemiddelde koersdoel
1.431
USD Spread / Gemiddelde doel +8,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,32% | 90,27 mld. | | +44,14% | 33,8 mld. | | +26,63% | 27,41 mld. | | +0,40% | 13,89 mld. | | +14,93% | 13,3 mld. | | +18,68% | 10,3 mld. | | -6,37% | 8,25 mld. | | -.--% | 7,35 mld. | | -8,80% | 4,72 mld. |
Productie van vliegtuigonderdelen
|