Beurs gesloten -
Sao Paulo
21:16:10 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,61
BRL
|
-8,86%
|
|
-2,25%
|
-10,04%
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.657
|
21.985
|
11.950
|
16.202
|
15.423
|
-
|
-
|
Bedrijfswaarde
1 |
17.208
|
24.832
|
15.098
|
19.525
|
18.593
|
18.251
|
17.767
|
K/w-verhouding
|
-35
x
|
73,7
x
|
21,9
x
|
38,3
x
|
27,8
x
|
21,1
x
|
18,1
x
|
Dividendrendement
|
1,36%
|
1,19%
|
2,63%
|
1,94%
|
2,32%
|
2,49%
|
2,66%
|
Marktkapitalisatie/omzet
|
3,28
x
|
4,15
x
|
2,02
x
|
2,68
x
|
2,38
x
|
2,26
x
|
2,1
x
|
Bedrijfswaarde/omzet
|
3,86
x
|
4,68
x
|
2,55
x
|
3,23
x
|
2,87
x
|
2,68
x
|
2,42
x
|
Bedrijfswaarde/EBITDA
|
20,6
x
|
22,8
x
|
12,6
x
|
14,9
x
|
12,7
x
|
11,6
x
|
10,2
x
|
Bedrijfswaarde/FCF
|
45,5
x
|
45,6
x
|
24,9
x
|
34,9
x
|
24,8
x
|
22
x
|
18,5
x
|
FCF Yield
|
2,2%
|
2,19%
|
4,02%
|
2,87%
|
4,03%
|
4,55%
|
5,41%
|
Price to Book
|
-233
x
|
709
x
|
78,6
x
|
52,8
x
|
27,1
x
|
16,3
x
|
10,1
x
|
Aantal aandelen (in duizenden)
|
510.000
|
514.386
|
514.849
|
515.993
|
517.914
|
-
|
-
|
Referentieprijs
2 |
28,74
|
42,74
|
23,21
|
31,40
|
29,78
|
29,78
|
29,78
|
Datum van publicatie
|
23-11-20
|
15-11-21
|
22-11-22
|
16-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.475
|
4.463
|
5.301
|
5.919
|
6.037
|
6.482
|
6.811
|
7.340
|
EBITDA
1 |
-
|
837
|
1.090
|
1.196
|
1.311
|
1.462
|
1.570
|
1.741
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-229
|
712
|
714
|
903
|
1.035
|
1.190
|
1.358
|
Operationele Marge
|
-
|
-5,13%
|
13,43%
|
12,06%
|
14,96%
|
15,97%
|
17,47%
|
18,51%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-447
|
456
|
740
|
609
|
795,4
|
1.022
|
1.204
|
Nettowinst (verlies)
1 |
256
|
-475
|
304
|
551
|
430
|
560,1
|
744,6
|
872,5
|
Nettomarge
|
5,72%
|
-10,64%
|
5,73%
|
9,31%
|
7,12%
|
8,64%
|
10,93%
|
11,89%
|
WPA
2 |
-
|
-0,8200
|
0,5800
|
1,060
|
0,8200
|
1,070
|
1,410
|
1,641
|
Free Cash Flow
1 |
-
|
378
|
545
|
607
|
560
|
749,6
|
830,5
|
961,3
|
FCF-marge
|
-
|
8,47%
|
10,28%
|
10,26%
|
9,28%
|
11,56%
|
12,19%
|
13,1%
|
Kasstroomconversie (ebitda)
|
-
|
45,16%
|
50%
|
50,75%
|
42,72%
|
51,28%
|
52,9%
|
55,23%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
179,28%
|
110,16%
|
130,23%
|
133,82%
|
111,53%
|
110,17%
|
Dividend per aandeel
2 |
-
|
0,3900
|
0,5100
|
0,6100
|
0,6100
|
0,6917
|
0,7420
|
0,7924
|
Datum van publicatie
|
27-11-19
|
23-11-20
|
15-11-21
|
22-11-22
|
16-11-23
|
-
|
-
|
-
|
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 |
1.614
|
1.376
|
1.432
|
1.497
|
1.488
|
1.399
|
1.564
|
1.586
|
1.748
|
1.494
|
1.608
|
1.638
|
1.763
|
1.593
|
1.777
|
EBITDA
1 |
389
|
282
|
263
|
276
|
350
|
308
|
311
|
340
|
461
|
312
|
335
|
361
|
434,4
|
350,3
|
373,4
|
Bedrijfsresultaat (EBIT)
1 |
274
|
185
|
146
|
163
|
251
|
203
|
211
|
238
|
370
|
229
|
237,2
|
266,7
|
352,7
|
244,7
|
290,9
|
Operationele Marge
|
16,98%
|
13,44%
|
10,2%
|
10,89%
|
16,87%
|
14,51%
|
13,49%
|
15,01%
|
21,17%
|
15,33%
|
14,75%
|
16,28%
|
20%
|
15,36%
|
16,37%
|
Resultaat voor belastingen (EBT)
1 |
263
|
126
|
164
|
187
|
172
|
58
|
167
|
212
|
265
|
114
|
182,8
|
209,4
|
267,8
|
247,3
|
-
|
Nettowinst (verlies)
1 |
187
|
92
|
124
|
148
|
122
|
34
|
122
|
152
|
159
|
96
|
136,8
|
157,4
|
199,6
|
184,4
|
-
|
Nettomarge
|
11,59%
|
6,69%
|
8,66%
|
9,89%
|
8,2%
|
2,43%
|
7,8%
|
9,58%
|
9,1%
|
6,43%
|
8,51%
|
9,61%
|
11,32%
|
11,58%
|
-
|
WPA
2 |
0,3600
|
0,1800
|
0,2400
|
0,2800
|
0,2300
|
0,0600
|
0,2300
|
0,2900
|
0,3000
|
0,1800
|
0,2589
|
0,3026
|
0,3984
|
0,3332
|
0,3410
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1600
|
-
|
0,1600
|
0,1600
|
0,1700
|
0,1700
|
0,1700
|
0,1688
|
0,1793
|
0,1799
|
0,1799
|
0,1785
|
Datum van publicatie
|
08-02-22
|
10-05-22
|
09-08-22
|
22-11-22
|
09-02-23
|
09-05-23
|
08-08-23
|
16-11-23
|
07-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
2.551
|
2.847
|
3.148
|
3.323
|
3.169
|
2.827
|
2.343
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,048
x
|
2,612
x
|
2,632
x
|
2,535
x
|
2,168
x
|
1,801
x
|
1,346
x
|
Free Cash Flow
1 |
-
|
378
|
545
|
607
|
560
|
750
|
831
|
961
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
358%
|
187%
|
134%
|
108%
|
93,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-7,64%
|
4,46%
|
7,1%
|
5,25%
|
6,56%
|
8,31%
|
10,1%
|
Totale activa
1 |
-
|
6.214
|
6.810
|
7.764
|
8.187
|
8.536
|
8.961
|
8.598
|
Nettoactief per aandeel
2 |
-
|
-0,1200
|
0,0600
|
0,3000
|
0,6000
|
1,100
|
1,820
|
2,940
|
Cashflow per aandeel
2 |
-
|
0,9200
|
1,220
|
1,430
|
1,310
|
1,800
|
1,970
|
2,450
|
Capex
1 |
-
|
85
|
93
|
135
|
127
|
118
|
127
|
132
|
Capex/omzet
|
-
|
1,9%
|
1,75%
|
2,28%
|
2,1%
|
1,83%
|
1,87%
|
1,8%
|
Datum van publicatie
|
27-11-19
|
23-11-20
|
15-11-21
|
22-11-22
|
16-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
29,78
USD Gemiddelde koersdoel
39,17
USD Spread / Gemiddelde doel +31,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,11% | 18,29 mld. | | +4,38% | 11,22 mld. | | +31,76% | 8,8 mld. | | +5,36% | 7,05 mld. | | -13,03% | 3,04 mld. | | +12,15% | 3,04 mld. | | +7,07% | 2,48 mld. | | -5,33% | 2,12 mld. | | -23,76% | 1,87 mld. |
Entertainment Productie - NEC
|