Beurs gesloten -
Sao Paulo
16:37:04 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,52
BRL
|
-0,33%
|
|
-3,08%
|
-9,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.995
|
124.233
|
36.153
|
57.408
|
68.296
|
52.886
|
-
|
-
|
Bedrijfswaarde
1 |
57.527
|
105.952
|
23.944
|
35.397
|
42.211
|
25.089
|
19.682
|
13.642
|
K/w-verhouding
|
16,7
x
|
21,4
x
|
7,9
x
|
9,57
x
|
8,74
x
|
6,48
x
|
6,06
x
|
5,64
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
2,46%
|
3,35%
|
3,65%
|
3,82%
|
Marktkapitalisatie/omzet
|
0,71
x
|
1,22
x
|
0,31
x
|
0,56
x
|
0,61
x
|
0,47
x
|
0,45
x
|
0,44
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
1,04
x
|
0,2
x
|
0,34
x
|
0,37
x
|
0,22
x
|
0,17
x
|
0,11
x
|
Bedrijfswaarde/EBITDA
|
9,58
x
|
15,4
x
|
3,58
x
|
4,76
x
|
4,06
x
|
2,22
x
|
1,7
x
|
1,13
x
|
Bedrijfswaarde/FCF
|
7,18
x
|
11,1
x
|
7,56
x
|
4,77
x
|
4,6
x
|
2,68
x
|
1,85
x
|
1,28
x
|
FCF Yield
|
13,9%
|
9,01%
|
13,2%
|
21%
|
21,8%
|
37,3%
|
54,1%
|
78,3%
|
Price to Book
|
3,08
x
|
4,37
x
|
1,11
x
|
1,47
x
|
1,58
x
|
1,15
x
|
0,97
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
668.998
|
677.324
|
677.559
|
610.223
|
541.822
|
542.373
|
-
|
-
|
Referentieprijs
2 |
98,65
|
183,4
|
53,36
|
94,08
|
126,0
|
97,51
|
97,51
|
97,51
|
Datum van publicatie
|
05-03-20
|
25-02-21
|
23-02-22
|
23-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
92.994
|
101.858
|
117.060
|
103.152
|
112.856
|
112.572
|
116.727
|
121.283
|
EBITDA
1 |
6.002
|
6.867
|
6.691
|
7.432
|
10.407
|
11.301
|
11.568
|
12.107
|
Bedrijfsresultaat (EBIT)
1 |
5.052
|
5.860
|
5.582
|
6.197
|
9.104
|
9.472
|
9.748
|
10.086
|
Operationele Marge
|
5,43%
|
5,75%
|
4,77%
|
6,01%
|
8,07%
|
8,41%
|
8,35%
|
8,32%
|
Resultaat voor belastingen (EBT)
1 |
4.943
|
7.019
|
5.873
|
8.077
|
9.987
|
10.410
|
10.820
|
11.399
|
Nettowinst (verlies)
1 |
4.017
|
5.907
|
4.681
|
6.299
|
8.117
|
8.272
|
8.648
|
9.122
|
Nettomarge
|
4,32%
|
5,8%
|
4%
|
6,11%
|
7,19%
|
7,35%
|
7,41%
|
7,52%
|
WPA
2 |
5,920
|
8,560
|
6,750
|
9,830
|
14,42
|
15,05
|
16,09
|
17,30
|
Free Cash Flow
1 |
8.013
|
9.549
|
3.166
|
7.417
|
9.184
|
9.355
|
10.645
|
10.675
|
FCF-marge
|
8,62%
|
9,37%
|
2,7%
|
7,19%
|
8,14%
|
8,31%
|
9,12%
|
8,8%
|
Kasstroomconversie (ebitda)
|
133,49%
|
139,06%
|
47,31%
|
99,8%
|
88,24%
|
82,78%
|
92,02%
|
88,18%
|
Kasstroomconversie (nettowinst)
|
199,47%
|
161,65%
|
67,63%
|
117,75%
|
113,15%
|
113,1%
|
123,09%
|
117,03%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
3,095
|
3,269
|
3,557
|
3,729
|
Datum van publicatie
|
05-03-20
|
25-02-21
|
23-02-22
|
23-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
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 |
58.006
|
34.132
|
25.245
|
24.535
|
21.615
|
31.758
|
27.536
|
27.879
|
22.766
|
34.674
|
27.646
|
27.000
|
22.740
|
35.111
|
-
|
-
|
EBITDA
1 |
-
|
2.081
|
1.560
|
1.546
|
1.415
|
-
|
-
|
-
|
-
|
-
|
-
|
2.402
|
1.796
|
3.758
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.830
|
1.283
|
1.268
|
1.137
|
2.509
|
1.986
|
1.916
|
1.534
|
3.668
|
2.760
|
2.121
|
1.579
|
3.034
|
-
|
-
|
Operationele Marge
|
-
|
5,36%
|
5,08%
|
5,17%
|
5,26%
|
7,9%
|
7,21%
|
6,87%
|
6,74%
|
10,58%
|
9,98%
|
7,86%
|
6,95%
|
8,64%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.860
|
1.431
|
1.612
|
1.948
|
3.086
|
2.236
|
2.401
|
1.571
|
3.780
|
2.959
|
2.309
|
1.785
|
3.242
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
1.415
|
1.096
|
1.283
|
1.686
|
2.234
|
1.859
|
2.097
|
1.208
|
2.952
|
2.317
|
1.841
|
1.412
|
2.572
|
-
|
-
|
Nettomarge
|
-
|
4,15%
|
4,34%
|
5,23%
|
7,8%
|
7,03%
|
6,75%
|
7,52%
|
5,31%
|
8,51%
|
8,38%
|
6,82%
|
6,21%
|
7,32%
|
-
|
-
|
WPA
2 |
-
|
2,070
|
1,610
|
1,970
|
2,700
|
3,660
|
3,160
|
3,750
|
2,190
|
5,350
|
4,180
|
3,064
|
2,633
|
4,740
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,095
|
-
|
-
|
-
|
4,620
|
-
|
-
|
Datum van publicatie
|
18-08-21
|
23-02-22
|
19-05-22
|
19-08-22
|
22-11-22
|
23-02-23
|
23-05-23
|
18-08-23
|
14-11-23
|
28-02-24
|
22-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
8.468
|
18.281
|
12.209
|
22.012
|
26.085
|
27.796
|
33.204
|
39.243
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.013
|
9.549
|
3.166
|
7.417
|
9.184
|
9.355
|
10.645
|
10.675
|
ROE (netto-inkomsten/eigen vermogen)
|
46,5%
|
23,5%
|
19,7%
|
20,9%
|
27,3%
|
20,7%
|
18,5%
|
17,2%
|
ROA (netto-inkomsten/totale activa)
|
8,72%
|
11%
|
9,92%
|
10,7%
|
13,8%
|
11,2%
|
10,6%
|
10,2%
|
Totale activa
1 |
46.073
|
53.748
|
47.198
|
58.854
|
58.805
|
73.989
|
81.573
|
89.311
|
Nettoactief per aandeel
2 |
32,10
|
42,00
|
48,10
|
64,00
|
79,60
|
85,00
|
101,0
|
118,0
|
Cashflow per aandeel
2 |
18,10
|
17,10
|
9,720
|
16,40
|
25,60
|
18,50
|
22,20
|
25,20
|
Capex
1 |
4.278
|
2.272
|
3.579
|
3.103
|
5.231
|
2.695
|
2.890
|
2.828
|
Capex/omzet
|
4,6%
|
2,23%
|
3,06%
|
3,01%
|
4,63%
|
2,39%
|
2,48%
|
2,33%
|
Datum van publicatie
|
05-03-20
|
25-02-21
|
23-02-22
|
23-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
97,51
CNY Gemiddelde koersdoel
134,9
CNY Spread / Gemiddelde doel +38,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,50% | 185 mld. | | -4,94% | 175 mld. | | +39,07% | 87,63 mld. | | -15,20% | 83,32 mld. | | +1,59% | 80,99 mld. | | +11,61% | 51,34 mld. | | +22,08% | 26,68 mld. | | +35,92% | 11,45 mld. | | -8,33% | 6,17 mld. |
E-commerce & Veilingdiensten
|