Beurs gesloten -
Sao Paulo
21:10:06 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
51,65
BRL
|
+2,48%
|
|
0,00%
|
+9,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.253
|
9.729
|
12.859
|
8.736
|
8.050
|
7.771
|
-
|
-
|
Bedrijfswaarde
1 |
14.793
|
10.424
|
13.760
|
11.216
|
10.554
|
10.188
|
9.757
|
9.219
|
K/w-verhouding
|
21,5
x
|
-3,3
x
|
21,3
x
|
13,4
x
|
74,6
x
|
10,9
x
|
8,96
x
|
7,98
x
|
Dividendrendement
|
2,13%
|
3%
|
2,79%
|
4,8%
|
5,23%
|
5,3%
|
5,51%
|
5,68%
|
Marktkapitalisatie/omzet
|
1,22
x
|
1
x
|
1,24
x
|
0,74
x
|
0,68
x
|
0,66
x
|
0,64
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
1,36
x
|
1,07
x
|
1,32
x
|
0,95
x
|
0,89
x
|
0,86
x
|
0,81
x
|
0,74
x
|
Bedrijfswaarde/EBITDA
|
6,94
x
|
5,75
x
|
6,8
x
|
4,95
x
|
4,73
x
|
4,72
x
|
4,39
x
|
4,02
x
|
Bedrijfswaarde/FCF
|
9,79
x
|
5,68
x
|
7,91
x
|
22,8
x
|
9,95
x
|
10,4
x
|
8,56
x
|
7,44
x
|
FCF Yield
|
10,2%
|
17,6%
|
12,6%
|
4,39%
|
10,1%
|
9,6%
|
11,7%
|
13,4%
|
Price to Book
|
1,65
x
|
2,02
x
|
3,79
x
|
2,54
x
|
2,4
x
|
2,16
x
|
1,91
x
|
1,71
x
|
Aantal aandelen (in duizenden)
|
1.242.655
|
1.216.111
|
1.148.624
|
1.065.133
|
1.069.034
|
1.072.750
|
-
|
-
|
Referentieprijs
2 |
10,66
|
8,000
|
11,20
|
8,202
|
7,530
|
7,244
|
7,244
|
7,244
|
Datum van publicatie
|
27-02-20
|
11-03-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.847
|
9.762
|
10.397
|
11.799
|
11.860
|
11.814
|
12.112
|
12.488
|
EBITDA
1 |
2.131
|
1.812
|
2.024
|
2.267
|
2.233
|
2.159
|
2.220
|
2.295
|
Bedrijfsresultaat (EBIT)
1 |
1.623
|
1.271
|
1.580
|
1.816
|
1.786
|
1.812
|
1.905
|
1.974
|
Operationele Marge
|
14,96%
|
13,02%
|
15,19%
|
15,39%
|
15,06%
|
15,34%
|
15,73%
|
15,81%
|
Resultaat voor belastingen (EBT)
1 |
982,1
|
-2.791
|
950,8
|
1.160
|
346
|
1.198
|
1.371
|
1.563
|
Nettowinst (verlies)
1 |
624,1
|
-2.974
|
637,7
|
682,7
|
110,4
|
776,6
|
904,1
|
1.019
|
Nettomarge
|
5,75%
|
-30,46%
|
6,13%
|
5,79%
|
0,93%
|
6,57%
|
7,46%
|
8,16%
|
WPA
2 |
0,4950
|
-2,427
|
0,5250
|
0,6120
|
0,1010
|
0,6622
|
0,8087
|
0,9074
|
Free Cash Flow
1 |
1.511
|
1.836
|
1.740
|
492,5
|
1.061
|
977,9
|
1.140
|
1.239
|
FCF-marge
|
13,93%
|
18,81%
|
16,73%
|
4,17%
|
8,95%
|
8,28%
|
9,41%
|
9,92%
|
Kasstroomconversie (ebitda)
|
70,9%
|
101,32%
|
85,97%
|
21,73%
|
47,51%
|
45,29%
|
51,34%
|
54,01%
|
Kasstroomconversie (nettowinst)
|
242,14%
|
-
|
272,81%
|
72,14%
|
961,05%
|
125,91%
|
126,09%
|
121,57%
|
Dividend per aandeel
2 |
0,2270
|
0,2400
|
0,3120
|
0,3940
|
0,3940
|
0,3839
|
0,3988
|
0,4114
|
Datum van publicatie
|
27-02-20
|
11-03-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
4.698
|
5.583
|
4.179
|
6.133
|
2.640
|
2.858
|
5.498
|
2.574
|
2.935
|
6.755
|
2.986
|
3.304
|
6.290
|
2.829
|
4.392
|
7.221
|
2.837
|
1.802
|
4.639
|
2.687
|
2.934
|
5.622
|
2.854
|
3.304
|
6.158
|
EBITDA
|
1.088
|
479,6
|
1.178
|
838,6
|
-
|
-
|
1.185
|
-
|
-
|
874,8
|
-
|
-
|
1.392
|
-
|
-
|
895,9
|
-
|
-
|
1.337
|
-
|
-
|
791,5
|
-
|
-
|
1.450
|
Bedrijfsresultaat (EBIT)
|
872,2
|
381,8
|
888,8
|
590
|
-
|
-
|
960,9
|
-
|
-
|
639,1
|
-
|
-
|
-
|
-
|
-
|
666,3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
18,57%
|
6,84%
|
21,27%
|
9,62%
|
-
|
-
|
17,48%
|
-
|
-
|
9,46%
|
-
|
-
|
-
|
-
|
-
|
9,23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
503,9
|
-2.571
|
-209,6
|
394,4
|
-
|
-
|
556,4
|
-
|
-
|
418,6
|
-
|
-
|
741,2
|
-
|
-
|
204,3
|
-
|
-
|
141,7
|
-
|
-
|
186,5
|
-
|
-
|
755,4
|
Nettowinst (verlies)
|
311,7
|
-2.633
|
-340,5
|
252,7
|
-
|
-
|
385
|
-
|
-
|
257,9
|
-
|
-
|
424,8
|
-
|
-
|
112
|
-
|
-
|
-
|
-
|
-
|
136,1
|
-
|
-
|
551,4
|
Nettomarge
|
6,63%
|
-47,17%
|
-8,15%
|
4,12%
|
-
|
-
|
7%
|
-
|
-
|
3,82%
|
-
|
-
|
6,75%
|
-
|
-
|
1,55%
|
-
|
-
|
-
|
-
|
-
|
2,42%
|
-
|
-
|
8,95%
|
WPA
|
0,2470
|
-2,150
|
-0,2770
|
0,2060
|
-
|
-
|
0,1790
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
0,1000
|
0,1400
|
0,1250
|
-
|
-
|
0,1870
|
-
|
-
|
0,1500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
27-08-20
|
11-03-21
|
05-08-21
|
24-11-21
|
24-02-22
|
24-02-22
|
27-04-22
|
05-08-22
|
05-08-22
|
26-10-22
|
23-02-23
|
23-02-23
|
27-04-23
|
04-08-23
|
04-08-23
|
26-10-23
|
22-02-24
|
22-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.540
|
696
|
901
|
2.479
|
2.504
|
2.417
|
1.986
|
1.448
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7223
x
|
0,3838
x
|
0,4453
x
|
1,094
x
|
1,121
x
|
1,12
x
|
0,8942
x
|
0,6309
x
|
Free Cash Flow
1 |
1.511
|
1.837
|
1.740
|
493
|
1.061
|
978
|
1.140
|
1.239
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
11,5%
|
22,9%
|
30,1%
|
29,1%
|
24,4%
|
23,5%
|
22,1%
|
ROA (netto-inkomsten/totale activa)
|
3,02%
|
1,95%
|
2,98%
|
3,88%
|
3,7%
|
2,75%
|
3,28%
|
3,55%
|
Totale activa
1 |
20.671
|
-152.503
|
21.392
|
17.593
|
2.983
|
28.242
|
27.606
|
28.743
|
Nettoactief per aandeel
2 |
6,460
|
3,960
|
2,950
|
3,220
|
3,140
|
3,350
|
3,780
|
4,230
|
Cashflow per aandeel
2 |
1,470
|
1,680
|
1,670
|
0,6300
|
1,130
|
1,040
|
1,210
|
1,280
|
Capex
1 |
339
|
218
|
263
|
208
|
177
|
260
|
250
|
245
|
Capex/omzet
|
3,13%
|
2,24%
|
2,53%
|
1,77%
|
1,49%
|
2,2%
|
2,06%
|
1,97%
|
Datum van publicatie
|
27-02-20
|
11-03-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
7,244
GBP Gemiddelde koersdoel
8,829
GBP Spread / Gemiddelde doel +21,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,69% | 17,57 mld. | | -4,11% | 12,04 mld. | | -10,88% | 10,98 mld. | | +0,93% | 4,19 mld. | | -2,17% | 3,32 mld. | | +13,83% | 3,17 mld. | | -28,56% | 3,04 mld. | | +3,79% | 2,73 mld. | | +8,75% | 2,68 mld. |
Reclame & Marketing - NEC
|