Dexco S.A.
B3:DXCO3.SA
8.2 (BRL) • At close November 7, 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 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,995.398 | 1,935.987 | 1,948.683 | 1,768.953 | 1,953.755 | 1,712.018 | 1,980.439 | 2,161.642 | 2,213.567 | 2,131.002 | 2,250.839 | 2,177.147 | 1,974.129 | 1,768.126 | 1,893.563 | 1,778.026 | 1,046.439 | 1,161.588 | 1,486.157 | 1,308.357 | 1,144.658 | 1,072.534 | 1,263.377 | 1,512.525 | 1,167.477 | 1,005.982 | 1,102.632 | 1,019.521 | 916.724 | 951.989 | 1,028.665 | 967.09 | 1,012.606 | 901.399 | 955.009 | 1,041.653 | 965.058 | 1,001.494 | 1,040.033 | 1,057.291 | 957.595 | 929.588 | 1,008.148 | 1,027.694 | 976.379 | 869.531 | 936.34 | 904.388 | 776.131 | 770.708 | 923.553 | 789.775 | 778.874 | 695.468 | 719.614 | 703.313 | 712.303 | 637.297 | -186.529 | 1,391.823 | 113.821 | 0 | 0 |
Kosten van de omzet
| 1,584.309 | 1,444.364 | 1,542.446 | 1,239.733 | 1,275.649 | 1,048.594 | 1,366.36 | 1,422.624 | 1,437.823 | 1,388.056 | 1,459.776 | 1,425.286 | 1,253.644 | 1,161.687 | 1,275.726 | 1,200.73 | 777.978 | 773.362 | 1,170.656 | 958.838 | 796.994 | 791.074 | 976.411 | 1,085.154 | 857.619 | 731.664 | 733.07 | 722.712 | 671.418 | 719.897 | 763.378 | 697.914 | 738.183 | 701.153 | 714.254 | 741.294 | 702.789 | 705.076 | 766.923 | 728.13 | 659.284 | 612.981 | 659.262 | 632.612 | 619.716 | 528.673 | 604.422 | 584.592 | 499.549 | 516.114 | 667.14 | 513.131 | 525.018 | 470.45 | 574.606 | 380.523 | 434.572 | 415.574 | -109.095 | 902.693 | 80.234 | 0 | 0 |
Brutowinst
| 411.089 | 491.623 | 406.237 | 529.22 | 678.106 | 663.424 | 614.079 | 739.018 | 775.744 | 742.946 | 791.063 | 751.861 | 720.485 | 606.439 | 617.837 | 577.296 | 268.461 | 388.226 | 315.501 | 349.519 | 347.664 | 281.46 | 286.966 | 427.371 | 309.858 | 274.318 | 369.562 | 296.809 | 245.306 | 232.092 | 265.287 | 269.176 | 274.423 | 200.246 | 240.755 | 300.359 | 262.269 | 296.418 | 273.11 | 329.161 | 298.311 | 316.607 | 348.886 | 395.082 | 356.663 | 340.858 | 331.918 | 319.796 | 276.582 | 254.594 | 256.413 | 276.644 | 253.856 | 225.018 | 145.008 | 322.79 | 277.731 | 221.723 | -77.434 | 489.13 | 33.587 | 0 | 0 |
Brutowinstmarge
| 0.206 | 0.254 | 0.208 | 0.299 | 0.347 | 0.388 | 0.31 | 0.342 | 0.35 | 0.349 | 0.351 | 0.345 | 0.365 | 0.343 | 0.326 | 0.325 | 0.257 | 0.334 | 0.212 | 0.267 | 0.304 | 0.262 | 0.227 | 0.283 | 0.265 | 0.273 | 0.335 | 0.291 | 0.268 | 0.244 | 0.258 | 0.278 | 0.271 | 0.222 | 0.252 | 0.288 | 0.272 | 0.296 | 0.263 | 0.311 | 0.312 | 0.341 | 0.346 | 0.384 | 0.365 | 0.392 | 0.354 | 0.354 | 0.356 | 0.33 | 0.278 | 0.35 | 0.326 | 0.324 | 0.202 | 0.459 | 0.39 | 0.348 | 0.415 | 0.351 | 0.295 | 0 | 0 |
Onderzoek- en ontwikkelingskosten
| 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 | 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 |
Algemene en administratieve kosten
| 20.269 | 27.224 | 41.055 | 100.549 | 99.071 | 24.106 | 61.685 | 34.03 | 31.502 | 24.412 | 54.97 | 57.082 | 4.721 | 61.344 | 73.442 | 56.394 | 4.339 | 53.176 | 65.851 | 56.169 | 4.08 | 46.643 | 52.079 | 48.676 | 4.193 | 37.428 | 37.117 | 36.257 | 35.198 | 34.736 | 34.318 | 33.739 | 34.854 | 38.641 | 43.182 | 40.339 | 36.324 | 34.787 | 34.057 | 35.149 | 34.997 | 31.831 | 32.294 | 31.387 | 34.035 | 31.031 | 19.513 | 27.544 | 32.503 | 27.263 | 41.653 | 27.721 | 30.414 | 27.963 | 43.9 | 27.803 | 29.286 | 26.386 | -2.945 | 84.955 | 7.122 | 0 | 0 |
Verkoop- en marketingkosten
| 249.312 | 235.004 | 240.793 | 238.974 | 280.075 | 194.932 | 219.677 | 223.755 | 269.397 | 240.576 | 289.056 | 136.303 | 227.6 | 205.988 | 214.229 | 212.051 | 173.284 | 181.586 | 200.561 | 184.497 | 169.214 | 161.709 | 190.806 | 193.802 | 163.779 | 150.553 | 172.905 | 165.861 | 153.004 | 146.751 | 154.07 | 150.441 | 152.714 | 134.204 | 148.906 | 153.869 | 139.867 | 137.567 | 135.191 | 142.128 | 128.423 | 118.476 | 114.812 | 116.933 | 116.01 | 99.303 | 98.523 | 100.148 | 94.712 | 84.115 | 88.454 | 89.873 | 88.47 | 77.158 | 89.532 | 75.389 | 76.929 | 67.724 | -35.199 | 170.891 | 13.774 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 366.026 | 349.006 | 366.455 | 339.523 | 379.146 | 219.038 | 281.362 | 257.785 | 300.899 | 264.988 | 344.026 | 193.385 | 232.321 | 267.332 | 287.671 | 268.445 | 177.623 | 234.762 | 266.412 | 240.666 | 173.294 | 208.352 | 242.885 | 242.478 | 167.972 | 187.981 | 210.022 | 202.118 | 188.202 | 181.487 | 188.388 | 184.18 | 187.568 | 172.845 | 192.088 | 194.208 | 176.191 | 172.354 | 169.248 | 177.277 | 163.42 | 150.307 | 147.106 | 148.32 | 150.045 | 130.334 | 118.036 | 127.692 | 127.215 | 111.378 | 130.107 | 117.594 | 118.884 | 105.121 | 133.432 | 103.192 | 106.215 | 94.11 | -38.144 | 255.846 | 20.896 | 0 | 0 |
Overige kosten
| -0.425 | -12.418 | -3.429 | 106.787 | -4.743 | -1.934 | -5.455 | -10.459 | -5.798 | -6.172 | -47.051 | 44.797 | 453.481 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 366.451 | 361.424 | 369.884 | 302.05 | 400.073 | 326.399 | 346.988 | 377.554 | 403.739 | 360.568 | 445.349 | 284.467 | -148.993 | 273.764 | 316.091 | 306.712 | 236.053 | 254.747 | 294.722 | 256.426 | 213.862 | 218.698 | 263.799 | -165.804 | 16.053 | 201.228 | 300.674 | 146.19 | 197.479 | 193.376 | 198.501 | 155.161 | 201.64 | 186.726 | 214.493 | 214.488 | 183.678 | 187.698 | 145.879 | 185.019 | 171.857 | 164.766 | 171.21 | 147.835 | 168.774 | 113.839 | 124.896 | 127.907 | 126.696 | 118.78 | 125.195 | 98.084 | 110.445 | 101.841 | 120.997 | 105.608 | 103.41 | 92.225 | -57.007 | 323.616 | 25.958 | 0 | 0 |
Bedrijfsresultaat
| 44.638 | 130.199 | 36.353 | 4.316 | 455.125 | 197.332 | 131.118 | 229.435 | 254.47 | 307.059 | 316.987 | 420.389 | 1,110.431 | 279.774 | 293.491 | 253.719 | 42.437 | 125.652 | -22.092 | 134.189 | 153.191 | 62.96 | -238.638 | 640.272 | 333.77 | 84.313 | 24.698 | 199.782 | 86.094 | 49.807 | 105.918 | 163.912 | 76.068 | 21.114 | 30.124 | 94.042 | 84.603 | 116.636 | 131.986 | 148.687 | 125.879 | 213.667 | 152.778 | 270.786 | 191.397 | 222.523 | 306.784 | 211.623 | 91.574 | 135.814 | 131.218 | 178.56 | 143.411 | 123.177 | 207.776 | 217.182 | 109.17 | 129.498 | -20.427 | 181.264 | 2.839 | 0 | 0 |
Bedrijfsresultaat ratio
| 0.022 | 0.067 | 0.019 | 0.002 | 0.233 | 0.115 | 0.066 | 0.106 | 0.115 | 0.144 | 0.141 | 0.193 | 0.562 | 0.158 | 0.155 | 0.143 | 0.041 | 0.108 | -0.015 | 0.103 | 0.134 | 0.059 | -0.189 | 0.423 | 0.286 | 0.084 | 0.022 | 0.196 | 0.094 | 0.052 | 0.103 | 0.169 | 0.075 | 0.023 | 0.032 | 0.09 | 0.088 | 0.116 | 0.127 | 0.141 | 0.131 | 0.23 | 0.152 | 0.263 | 0.196 | 0.256 | 0.328 | 0.234 | 0.118 | 0.176 | 0.142 | 0.226 | 0.184 | 0.177 | 0.289 | 0.309 | 0.153 | 0.203 | 0.11 | 0.13 | 0.025 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| 135.432 | -107.07 | -38.418 | 285.381 | -276.264 | -3.39 | 24.891 | -17.598 | -4.446 | -7.384 | -52.165 | -16.402 | -59.749 | -10.2 | -10.178 | -59.415 | -67.698 | -43.263 | 333.57 | -97.828 | -56.453 | -28.526 | -30.995 | -74.579 | -88.509 | -43.275 | 55.838 | -79.073 | -59.084 | -62.834 | -78.801 | -122.537 | -79.165 | -68.666 | -57.508 | -56.789 | -58.258 | -46.568 | -45.851 | -44.089 | -44.735 | -40.467 | -52.661 | -53.821 | -25.219 | -24.862 | -119.4 | -51.953 | 28.28 | -28.28 | -31.21 | -29.486 | -32.124 | -29.086 | -27.274 | -24.126 | 0 | -26.787 | -3.172 | -55.009 | 0 | 0 | 0 |
Inkomen voor belasting
| 180.07 | 23.129 | -2.065 | 289.697 | 178.861 | 193.942 | 156.009 | 211.837 | 250.024 | 299.675 | 264.822 | 403.987 | 1,050.682 | 269.574 | 283.313 | 194.304 | -25.261 | 82.389 | 311.478 | 36.361 | 96.738 | 34.434 | -269.633 | 565.693 | 245.261 | 41.038 | 80.536 | 120.709 | 27.01 | -13.027 | 27.117 | 41.375 | -3.097 | -47.552 | -27.384 | 37.253 | 26.345 | 70.068 | 86.135 | 104.598 | 81.144 | 173.2 | 100.117 | 216.965 | 166.178 | 197.661 | 187.384 | 159.67 | 119.854 | 107.534 | 100.008 | 149.074 | 111.287 | 94.091 | 180.502 | 193.056 | 109.17 | 102.711 | -23.599 | 126.255 | 2.839 | 0 | 0 |
Inkomen voor belasting ratio
| 0.09 | 0.012 | -0.001 | 0.164 | 0.092 | 0.113 | 0.079 | 0.098 | 0.113 | 0.141 | 0.118 | 0.186 | 0.532 | 0.152 | 0.15 | 0.109 | -0.024 | 0.071 | 0.21 | 0.028 | 0.085 | 0.032 | -0.213 | 0.374 | 0.21 | 0.041 | 0.073 | 0.118 | 0.029 | -0.014 | 0.026 | 0.043 | -0.003 | -0.053 | -0.029 | 0.036 | 0.027 | 0.07 | 0.083 | 0.099 | 0.085 | 0.186 | 0.099 | 0.211 | 0.17 | 0.227 | 0.2 | 0.177 | 0.154 | 0.14 | 0.108 | 0.189 | 0.143 | 0.135 | 0.251 | 0.274 | 0.153 | 0.161 | 0.127 | 0.091 | 0.025 | 0 | 0 |
Belastingkosten
| 63.973 | 27.588 | -106.686 | -14.428 | 21.478 | 39.613 | -61.859 | 57.689 | 80.833 | 75.96 | -316.225 | 148.651 | 334.082 | 96.875 | -18.322 | 70.365 | -1.679 | 30.398 | 26.742 | 8.646 | 27.36 | 10.536 | -127.674 | 189.345 | 78.677 | 10.215 | -4.082 | 37.565 | 2.243 | -5.513 | 1.91 | 11.52 | -3.82 | -17.996 | -81.74 | 6.741 | -12.062 | 1.599 | -4.054 | 21.07 | 22.534 | 11.967 | 35.567 | 50.824 | 35.442 | 48.744 | 37.984 | 32.567 | 21.453 | 21.287 | 0.442 | 30.86 | 10.904 | 17.215 | 53.172 | 40.619 | 39.098 | 34.074 | -7.728 | 5.585 | 0.276 | 0 | 0 |
Nettowinst
| 97.026 | -39.471 | 186.913 | 297.376 | 157.658 | 147.654 | 209.103 | 154.067 | 169.101 | 223.59 | 580.966 | 255.266 | 716.548 | 172.627 | 301.567 | 123.886 | -23.587 | 51.946 | 284.698 | 27.673 | 69.339 | 23.854 | -142.015 | 376.269 | 166.533 | 30.786 | 84.564 | 83.11 | 24.742 | -7.541 | 25.142 | 29.743 | -0.117 | -31.122 | 51.674 | 28.03 | 36.636 | 67.157 | 89.122 | 82.204 | 57.627 | 161.396 | 70.278 | 170.014 | 130.658 | 148.97 | 149.253 | 125.633 | 98.123 | 86.247 | 79.387 | 118.214 | 100.383 | 76.876 | 156.652 | 152.437 | 111.688 | 68.637 | -3.785 | 92.461 | 2.811 | 0 | 0 |
Nettowinstmarge
| 0.049 | -0.02 | 0.096 | 0.168 | 0.081 | 0.086 | 0.106 | 0.071 | 0.076 | 0.105 | 0.258 | 0.117 | 0.363 | 0.098 | 0.159 | 0.07 | -0.023 | 0.045 | 0.192 | 0.021 | 0.061 | 0.022 | -0.112 | 0.249 | 0.143 | 0.031 | 0.077 | 0.082 | 0.027 | -0.008 | 0.024 | 0.031 | -0 | -0.035 | 0.054 | 0.027 | 0.038 | 0.067 | 0.086 | 0.078 | 0.06 | 0.174 | 0.07 | 0.165 | 0.134 | 0.171 | 0.159 | 0.139 | 0.126 | 0.112 | 0.086 | 0.15 | 0.129 | 0.111 | 0.218 | 0.217 | 0.157 | 0.108 | 0.02 | 0.066 | 0.025 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.12 | -0.049 | 0.23 | 0.37 | 0.2 | 0.18 | 0.28 | 0.19 | 0.23 | 0.3 | 0.75 | 0.31 | 0.86 | 0.23 | 0.36 | 0.15 | -0.028 | 0.062 | 0.34 | 0.033 | 0.083 | 0.029 | -0.17 | 0.45 | 0.2 | 0.037 | 0.1 | 0.1 | 0.03 | -0.009 | 0.03 | 0.036 | -0.001 | -0.039 | 0.061 | 0.035 | 0.046 | 0.084 | 0.11 | 0.1 | 0.065 | 0.22 | 0.078 | 0.21 | 0.17 | 0.18 | 0 | 0.15 | 0 | 0.11 | 0 | 0.14 | 0 | 0.087 | 0 | 0.19 | 0.14 | 0.15 | 0 | 0 | 0.014 | 0.041 | 0.39 |
Verwaterde WPA
| 0.12 | -0.049 | 0.23 | 0.37 | 0.19 | 0.18 | 0.28 | 0.19 | 0.23 | 0.3 | 0.75 | 0.31 | 0.86 | 0.23 | 0.36 | 0.15 | -0.028 | 0.062 | 0.34 | 0.033 | 0.082 | 0.028 | -0.17 | 0.45 | 0.2 | 0.037 | 0.1 | 0.098 | 0.029 | -0.009 | 0.03 | 0.035 | -0.001 | -0.038 | 0.061 | 0.034 | 0.044 | 0.081 | 0.11 | 0.098 | 0.063 | 0.21 | 0.078 | 0.2 | 0.17 | 0.18 | 0 | 0.15 | 0 | 0.1 | 0 | 0.14 | 0 | 0.087 | 0 | 0.19 | 0.14 | 0.15 | 0 | 0 | 0.014 | 0.041 | 0.39 |
EBITDA
| 366.204 | 429.625 | 400.772 | 787.045 | 748.143 | 453.714 | 357.756 | 439.236 | 471.942 | 498.593 | 495.781 | 600.819 | 1,288.05 | 455.225 | 470.788 | 417.563 | 181.113 | 246.219 | 225.131 | 287.776 | 306.306 | 204.744 | 445.531 | 949.92 | 541.485 | 202.823 | 169.758 | 344.565 | 152.703 | 218.242 | 228.512 | 304.801 | 343.507 | 276.836 | 204.56 | -40.832 | 285.999 | 90.125 | 246.546 | 208.397 | 340.655 | 268.198 | 361.681 | 418.248 | 301.828 | 360.25 | 344.005 | 343.388 | 250.635 | 266.249 | 268.424 | 325.895 | 270.9 | 239.566 | 434.63 | 282.352 | 186.354 | 229.988 | -52.865 | 300.657 | 7.629 | 0 | 0 |
EBITDA ratio
| 0.184 | 0.222 | 0.206 | 0.445 | 0.383 | 0.265 | 0.181 | 0.203 | 0.213 | 0.234 | 0.22 | 0.276 | 0.652 | 0.257 | 0.249 | 0.235 | 0.173 | 0.212 | 0.151 | 0.22 | 0.268 | 0.191 | 0.353 | 0.628 | 0.464 | 0.202 | 0.154 | 0.338 | 0.167 | 0.229 | 0.222 | 0.315 | 0.339 | 0.307 | 0.214 | -0.039 | 0.296 | 0.09 | 0.237 | 0.197 | 0.356 | 0.289 | 0.359 | 0.407 | 0.309 | 0.414 | 0.367 | 0.38 | 0.323 | 0.345 | 0.291 | 0.413 | 0.348 | 0.344 | 0.604 | 0.401 | 0.262 | 0.361 | 0.283 | 0.216 | 0.067 | 0 | 0 |