Cielo S.A.
B3:CIEL3.SA
5.82 (BRL) • At close August 26, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) BRL.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,479.117 | 2,563.224 | 2,770.198 | 2,619.012 | 2,642.077 | 2,569.818 | 2,753.999 | 2,636.715 | 2,540.198 | 2,762.194 | 3,141.489 | 3,009.523 | 2,811.861 | 2,722.567 | 3,022.694 | 2,882.363 | 2,450.076 | 2,830.88 | 2,975.094 | 2,799.818 | 2,799.296 | 2,773.094 | 3,011.597 | 2,962.252 | 2,927.306 | 2,784.684 | 3,037.232 | 2,930.793 | 2,831.013 | 2,801.303 | 3,120.494 | 3,063.368 | 3,069.024 | 3,047.898 | 3,056.712 | 2,918.057 | 2,795.781 | 2,351.764 | 2,128.7 | 1,938.462 | 1,840.727 | 1,817.689 | 1,844.268 | 1,738.912 | 1,604.526 | 1,546.534 | 1,607.252 | 1,338.304 | 1,261.088 | 1,220.762 | 1,204.322 | 1,056.261 | 983.138 | 965.005 | 1,038.231 | 1,031.064 | 970.09 | 953.109 |
Kosten van de omzet
| 1,774.086 | 1,411.235 | 1,432.24 | 1,372.369 | 1,395.951 | 1,408.889 | 1,487.061 | 1,467.807 | 1,465.54 | 1,848.346 | 2,112.108 | 2,141.617 | 2,003.32 | 2,030.215 | 2,037.286 | 2,073.792 | 1,902.393 | 2,057.677 | 2,011.047 | 1,835.58 | 1,727.255 | 1,660.224 | 1,628.66 | 1,611.757 | 1,568.359 | 1,434.328 | 1,514.263 | 1,495.703 | 1,396.127 | 1,367.628 | 1,512.67 | 1,502.249 | 1,516.907 | 1,462.933 | 1,569.642 | 1,444.909 | 1,302.763 | 993.37 | 905.824 | 781.288 | 703.776 | 659.732 | 718.782 | 656.965 | 609.902 | 564.003 | 610.449 | 435.492 | 407.688 | 399.159 | 405.743 | 365.617 | 342.387 | 311.493 | 354.648 | 317.062 | 257.459 | 251.658 |
Brutowinst
| 705.031 | 1,151.989 | 1,337.958 | 1,246.643 | 1,246.126 | 1,160.929 | 1,266.938 | 1,168.908 | 1,074.658 | 913.848 | 1,029.381 | 867.906 | 808.541 | 692.352 | 985.408 | 808.571 | 547.683 | 773.203 | 964.047 | 964.238 | 1,072.041 | 1,112.87 | 1,382.937 | 1,350.495 | 1,358.947 | 1,350.356 | 1,522.969 | 1,435.09 | 1,434.886 | 1,433.675 | 1,607.824 | 1,561.119 | 1,552.117 | 1,584.965 | 1,487.07 | 1,473.148 | 1,493.018 | 1,358.394 | 1,222.876 | 1,157.174 | 1,136.951 | 1,157.957 | 1,125.486 | 1,081.947 | 994.624 | 982.531 | 996.803 | 902.812 | 853.4 | 821.603 | 798.579 | 690.644 | 640.751 | 653.512 | 683.583 | 714.002 | 712.631 | 701.451 |
Brutowinstmarge
| 0.284 | 0.449 | 0.483 | 0.476 | 0.472 | 0.452 | 0.46 | 0.443 | 0.423 | 0.331 | 0.328 | 0.288 | 0.288 | 0.254 | 0.326 | 0.281 | 0.224 | 0.273 | 0.324 | 0.344 | 0.383 | 0.401 | 0.459 | 0.456 | 0.464 | 0.485 | 0.501 | 0.49 | 0.507 | 0.512 | 0.515 | 0.51 | 0.506 | 0.52 | 0.486 | 0.505 | 0.534 | 0.578 | 0.574 | 0.597 | 0.618 | 0.637 | 0.61 | 0.622 | 0.62 | 0.635 | 0.62 | 0.675 | 0.677 | 0.673 | 0.663 | 0.654 | 0.652 | 0.677 | 0.658 | 0.692 | 0.735 | 0.736 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 1.216 | 0 | 0 | 0.326 | 1.318 | 0 | 0 | 0.295 | 0 | 0 | 0 | 0.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 104.491 | 102.999 | 113.459 | 89.354 | 93.13 | 64.502 | 74.991 | 77.149 | 80.668 | 101.34 | 108.021 | 101.681 | 90.213 | 89.43 | 123.493 | 132.885 | 139.908 | 113.372 | 125.188 | 110.538 | 121.506 | 184.435 | 165.657 | 146.424 | 140.518 | 127.095 | 148.411 | 144.594 | 150.103 | 121.67 | 147.733 | 126.375 | 141.331 | 146.513 | 163.547 | 128.064 | 121.712 | 122.311 | 169.952 | 86.513 | 91.161 | 73.016 | 91.26 | 69.074 | 70.756 | 58.571 | 82.989 | 46.091 | 58.675 | 41.829 | 54.097 | 45.655 | 42.621 | 49.45 | 47.885 | 39.268 | 27.504 | 38.965 |
Verkoop- en marketingkosten
| 43.827 | 33.118 | 41.538 | 50.05 | 36.044 | 12.61 | 36.117 | 28.552 | 25.331 | 65.56 | 52.66 | 59.312 | 62.087 | 61.199 | 79.198 | 91.37 | 111.099 | 91.749 | 166.425 | 122.776 | 154.891 | 33.912 | 83.25 | 67.156 | 93.689 | 31.548 | 50.152 | 55.165 | 45.596 | 38.054 | 85.879 | 87.89 | 85.596 | 61.048 | 66.068 | 52.373 | 70.346 | 55.041 | 92.858 | 69.235 | 58.094 | 67.384 | 104.59 | 46.168 | 50.463 | 54.733 | 78.434 | 61.567 | 77.417 | 23.4 | 82.165 | 45.159 | 21.542 | 36.019 | 38.405 | 27.792 | 35.963 | 21.504 |
Verkoop-, algemene en administratieve kosten
| 176.968 | 136.117 | 154.997 | 139.404 | 129.174 | 77.112 | 111.108 | 105.701 | 105.999 | 166.9 | 160.681 | 160.993 | 152.3 | 150.629 | 202.691 | 224.255 | 251.007 | 205.121 | 291.613 | 233.314 | 276.397 | 218.347 | 248.907 | 213.58 | 234.207 | 158.643 | 198.563 | 199.759 | 195.699 | 159.724 | 233.612 | 214.265 | 226.927 | 207.561 | 229.615 | 180.437 | 192.058 | 177.352 | 262.81 | 155.748 | 149.255 | 140.4 | 195.85 | 115.242 | 121.219 | 113.304 | 161.423 | 107.658 | 136.092 | 65.229 | 136.262 | 90.814 | 64.163 | 85.469 | 86.29 | 67.06 | 63.467 | 60.469 |
Overige kosten
| 0 | 0 | -15.764 | 442.022 | 0 | 330.134 | 422.964 | 289.063 | -17.825 | 290.359 | 312.027 | 270.164 | 313.11 | 107.062 | 260.324 | -5.145 | -7.913 | -9.412 | -1.511 | -2.338 | -2.054 | -1.8 | -2.544 | -3.094 | -2.583 | -4.183 | -4.923 | -4.274 | -4.145 | -5.391 | -1,834.544 | 603.559 | 603.571 | 623.393 | 600.894 | 572.399 | 493.62 | 462.914 | 423.108 | 404.665 | 422.987 | 396.538 | 349.092 | 287.399 | 245.912 | 225.321 | 216.399 | 213.323 | 209.004 | 178.331 | 233.85 | 149.543 | 136.128 | 118.976 | 182.713 | 111.004 | 77.105 | 79.697 |
Bedrijfskosten
| 176.968 | 606.166 | 804.562 | 480.791 | 54.138 | 407.246 | 534.072 | 394.764 | 88.174 | 457.259 | 472.708 | 431.157 | 465.41 | 257.691 | 463.015 | 615.662 | 619.392 | 422.816 | 592.469 | 535.764 | 540.188 | 523.001 | 517.602 | 435.764 | 446.8 | 347.855 | 536.84 | 333.026 | 397.769 | 364.378 | 462.609 | 421.6 | 422.07 | 413.146 | 388.358 | 353.426 | 353.692 | 326.304 | 405.747 | 305.04 | 278.031 | 257.481 | 307.246 | 241.279 | 198.612 | 191.505 | 252.705 | 194.508 | 223.852 | 129.949 | 207.904 | 165.777 | 115.414 | 139.918 | 130.4 | 108.827 | 102.573 | 99.246 |
Bedrijfsresultaat
| 528.063 | 528.901 | 777.822 | 766.62 | 1,199.34 | 1,200.681 | 1,085.291 | 1,117.214 | 943.065 | 688.92 | 515.57 | 414.289 | 320.133 | 325.885 | 472.095 | 179.629 | -78.893 | 256.656 | 376.222 | 445.299 | 515.363 | 585.758 | 856.459 | 918.997 | 916.832 | 1,010.464 | 1,144.827 | 1,063.534 | 1,040.933 | 1,081.555 | 1,157.024 | 1,144.516 | 1,107.887 | 1,160.039 | 1,068.396 | 1,103.364 | 1,129.801 | 1,030.123 | 810.48 | 850.554 | 851.734 | 898.735 | 811.937 | 831.931 | 759.146 | 780.997 | 731.759 | 708.304 | 629.548 | 691.654 | 590.675 | 524.867 | 525.337 | 513.594 | 553.183 | 605.175 | 610.058 | 602.205 |
Bedrijfsresultaat ratio
| 0.213 | 0.206 | 0.281 | 0.293 | 0.454 | 0.467 | 0.394 | 0.424 | 0.371 | 0.249 | 0.164 | 0.138 | 0.114 | 0.12 | 0.156 | 0.062 | -0.032 | 0.091 | 0.126 | 0.159 | 0.184 | 0.211 | 0.284 | 0.31 | 0.313 | 0.363 | 0.377 | 0.363 | 0.368 | 0.386 | 0.371 | 0.374 | 0.361 | 0.381 | 0.35 | 0.378 | 0.404 | 0.438 | 0.381 | 0.439 | 0.463 | 0.494 | 0.44 | 0.478 | 0.473 | 0.505 | 0.455 | 0.529 | 0.499 | 0.567 | 0.49 | 0.497 | 0.534 | 0.532 | 0.533 | 0.587 | 0.629 | 0.632 |
Totaal overige inkomsten en kosten netto
| 65.898 | 37.452 | 4.91 | -37.975 | -49.368 | -511.876 | -503.431 | -448.202 | -99.787 | -325.818 | -199.372 | -32.283 | -15.794 | 34.843 | 14.793 | 10.889 | 39.948 | 55.855 | 82.559 | 123.109 | 144.816 | 248.114 | 241.389 | 292.751 | 323.206 | 389.409 | 437.888 | 477.973 | 435.13 | 403.969 | 387.582 | 370.642 | 351.83 | 341.256 | 297.511 | 258.287 | 217.354 | 329.995 | 391.365 | 377.632 | 325.659 | 301.709 | 263.907 | 219.074 | 186.623 | 185.042 | 179.705 | 199.317 | 189.076 | 178.331 | 166.385 | 149.429 | 118.844 | 118.976 | 106.405 | 111.215 | 77.105 | 79.697 |
Inkomen voor belasting
| 593.961 | 566.353 | 782.732 | 728.645 | 1,149.972 | 688.805 | 581.86 | 669.012 | 843.278 | 363.102 | 454.28 | 382.006 | 304.339 | 360.728 | 486.888 | 190.518 | -38.945 | 312.511 | 458.781 | 568.408 | 660.179 | 833.872 | 1,097.848 | 1,211.748 | 1,240.038 | 1,399.873 | 1,582.715 | 1,541.507 | 1,476.063 | 1,485.524 | 1,544.606 | 1,515.158 | 1,459.717 | 1,501.295 | 1,365.907 | 1,361.651 | 1,347.155 | 1,360.118 | 1,201.845 | 1,228.186 | 1,177.393 | 1,200.444 | 1,075.844 | 1,051.005 | 945.769 | 966.039 | 911.464 | 907.621 | 818.624 | 869.985 | 757.06 | 674.296 | 644.181 | 632.57 | 659.588 | 716.39 | 687.163 | 681.902 |
Inkomen voor belasting ratio
| 0.24 | 0.221 | 0.283 | 0.278 | 0.435 | 0.268 | 0.211 | 0.254 | 0.332 | 0.131 | 0.145 | 0.127 | 0.108 | 0.132 | 0.161 | 0.066 | -0.016 | 0.11 | 0.154 | 0.203 | 0.236 | 0.301 | 0.365 | 0.409 | 0.424 | 0.503 | 0.521 | 0.526 | 0.521 | 0.53 | 0.495 | 0.495 | 0.476 | 0.493 | 0.447 | 0.467 | 0.482 | 0.578 | 0.565 | 0.634 | 0.64 | 0.66 | 0.583 | 0.604 | 0.589 | 0.625 | 0.567 | 0.678 | 0.649 | 0.713 | 0.629 | 0.638 | 0.655 | 0.656 | 0.635 | 0.695 | 0.708 | 0.715 |
Belastingkosten
| 133.877 | -12.221 | 207.458 | 186.17 | 324.972 | 163.737 | 165.192 | 169.007 | 134.591 | 115.232 | 49.296 | 115.179 | 82.79 | 95.598 | 124.067 | 65.529 | 19.969 | 109.895 | 150.997 | 160.057 | 179.693 | 244.612 | 317.626 | 359.868 | 369.695 | 342.882 | 474.468 | 471.451 | 435.571 | 439.69 | 480.541 | 463.686 | 430.013 | 463.04 | 466.738 | 443.109 | 439.599 | 433.952 | 396.24 | 407.678 | 380.451 | 394.566 | 353.599 | 359.776 | 321.603 | 323.003 | 299.828 | 316.937 | 268.026 | 302.285 | 249.4 | 215.257 | 219.235 | 207.299 | 215.084 | 227.913 | 229.443 | 241.689 |
Nettowinst
| 385.572 | 503.085 | 480.824 | 456.683 | 708.489 | 440.842 | 328.043 | 422.141 | 635.26 | 247.87 | 336.855 | 211.942 | 180.412 | 241.262 | 298.215 | 100.437 | -75.207 | 166.803 | 242.404 | 358.063 | 431.153 | 548.531 | 724.134 | 793.216 | 817.509 | 1,007.05 | 1,042.928 | 1,017.132 | 994.254 | 1,001.764 | 1,011.558 | 1,009.336 | 989.167 | 995.389 | 852.683 | 877.456 | 869.448 | 911.849 | 803.008 | 817.371 | 796.79 | 802.678 | 720.195 | 689.195 | 623.345 | 640.866 | 610.25 | 588.919 | 548.854 | 567.7 | 501.072 | 459.039 | 423.578 | 425.271 | 444.504 | 488.477 | 457.72 | 440.213 |
Nettowinstmarge
| 0.156 | 0.196 | 0.174 | 0.174 | 0.268 | 0.172 | 0.119 | 0.16 | 0.25 | 0.09 | 0.107 | 0.07 | 0.064 | 0.089 | 0.099 | 0.035 | -0.031 | 0.059 | 0.081 | 0.128 | 0.154 | 0.198 | 0.24 | 0.268 | 0.279 | 0.362 | 0.343 | 0.347 | 0.351 | 0.358 | 0.324 | 0.329 | 0.322 | 0.327 | 0.279 | 0.301 | 0.311 | 0.388 | 0.377 | 0.422 | 0.433 | 0.442 | 0.391 | 0.396 | 0.388 | 0.414 | 0.38 | 0.44 | 0.435 | 0.465 | 0.416 | 0.435 | 0.431 | 0.441 | 0.428 | 0.474 | 0.472 | 0.462 |
WPA (Winst Per Aandeel)
| 0.14 | 0.19 | 0.18 | 0.17 | 0.26 | 0.16 | 0.12 | 0.16 | 0.23 | 0.092 | 0.15 | 0.079 | 0.067 | 0.089 | 0.11 | 0.037 | -0.028 | 0.062 | 0.089 | 0.13 | 0.16 | 0.2 | 0.27 | 0.27 | 0.3 | 0.37 | 0.38 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.36 | 0.37 | 0.31 | 0.32 | 0.32 | 0.34 | 0.3 | 0.3 | 0.3 | 0.3 | 0.27 | 0.25 | 0.23 | 0.23 | 0.23 | 0.22 | 0.2 | 0.21 | 0.18 | 0.17 | 0.19 | 0.16 | 0.16 | 0.18 | 0.17 | 0.14 |
Verwaterde WPA
| 0.14 | 0.19 | 0.18 | 0.17 | 0.26 | 0.16 | 0.12 | 0.16 | 0.23 | 0.091 | 0.15 | 0.078 | 0.066 | 0.089 | 0.11 | 0.037 | -0.028 | 0.061 | 0.089 | 0.13 | 0.16 | 0.2 | 0.27 | 0.27 | 0.3 | 0.37 | 0.38 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.36 | 0.37 | 0.31 | 0.32 | 0.32 | 0.34 | 0.3 | 0.3 | 0.3 | 0.3 | 0.27 | 0.25 | 0.23 | 0.23 | 0.23 | 0.22 | 0.2 | 0.21 | 0.18 | 0.17 | 0.19 | 0.16 | 0.16 | 0.18 | 0.17 | 0.14 |
EBITDA
| 748.778 | 1,169.711 | 1,162.465 | 1,481.795 | 1,852.516 | 1,437.49 | 1,323.089 | 1,355.782 | 1,268.179 | 954.079 | 1,042.825 | 900.782 | 769.411 | 828.78 | 997.116 | 629.664 | 403.255 | 871.469 | 944.565 | 1,010.462 | 1,080.539 | 1,202.049 | 1,483.821 | 1,559.672 | 1,587.069 | 1,791.126 | 1,846.037 | 2,021.434 | 1,934.692 | 1,979.918 | 2,050.225 | 2,040.598 | 2,011.858 | 2,098.843 | 1,996.422 | 1,975.839 | 1,878.533 | 1,703.211 | 1,357.675 | 1,364.95 | 1,314.989 | 1,333.186 | 1,204.622 | 1,184.125 | 1,075.499 | 1,094.57 | 1,611.53 | 782.584 | 704.588 | 765.098 | 654.477 | 586.473 | 584.119 | 567.196 | 606.281 | 654.629 | 656.494 | 646.588 |
EBITDA ratio
| 0.302 | 0.456 | 0.42 | 0.566 | 0.701 | 0.559 | 0.48 | 0.514 | 0.499 | 0.345 | 0.332 | 0.299 | 0.274 | 0.304 | 0.33 | 0.218 | 0.165 | 0.308 | 0.317 | 0.361 | 0.386 | 0.433 | 0.493 | 0.527 | 0.542 | 0.643 | 0.608 | 0.69 | 0.683 | 0.707 | 0.657 | 0.666 | 0.656 | 0.689 | 0.653 | 0.677 | 0.672 | 0.724 | 0.638 | 0.704 | 0.714 | 0.733 | 0.653 | 0.681 | 0.67 | 0.708 | 1.003 | 0.585 | 0.559 | 0.627 | 0.543 | 0.555 | 0.594 | 0.588 | 0.584 | 0.635 | 0.677 | 0.678 |