Fras-le S.A.
B3:FRAS3.SA
21.6 (BRL) • At close November 4, 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 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 980.271 | 841.253 | 741.265 | 889.065 | 919.552 | 838.774 | 746.827 | 823.928 | 782.594 | 704.822 | 685.089 | 657.289 | 599.133 | 640.655 | 595.316 | 453.591 | 280.072 | 341.81 | 370.82 | 333.133 | 338.825 | 322.731 | 351.253 | 260.726 | 282.602 | 246.568 | 221.527 | 218.869 | 215.067 | 177.368 | 194.811 | 196.399 | 217.105 | 204.336 | 237.243 | 233.42 | 200.993 | 203.37 | 186.525 | 199.034 | 187.148 | 191.97 | 181.731 | 190.644 | 177.411 | 167.495 | 170.912 | 170.117 | 170.261 | 151.468 | -2,576.727 | 1,070.332 | 1,098.063 | 953.917 | 1,033.561 | 984.184 | 918.556 | 782.671 | 117.099 | 116.314 | 89.077 | 101.307 | 117.256 | 105.925 |
Kosten van de omzet
| 664.762 | 551.575 | 538.633 | 569.784 | 599.064 | 542.574 | 527.699 | 564.534 | 552.126 | 510.335 | 503.604 | 453.449 | 424.686 | 452.13 | 419.483 | 303.038 | 215.278 | 253.081 | 267.729 | 249.56 | 250.852 | 247.703 | 262.893 | 183.189 | 207.661 | 183.786 | 161.187 | 158.029 | 158.027 | 138.421 | 144.588 | 147.134 | 146.299 | 142.587 | 166.36 | 162.294 | 143.904 | 146.883 | 135.91 | 147.63 | 137.913 | 138.588 | 135.815 | 131.342 | 129.58 | 125.316 | 129.092 | 130.386 | 119.462 | 115.47 | -1,925.681 | 809.91 | 814.211 | 708.226 | 797.161 | 731.757 | 692.803 | 596.412 | 79.627 | 77.929 | 67.51 | 67.36 | 83.972 | 75.524 |
Brutowinst
| 315.509 | 289.678 | 202.632 | 319.281 | 320.488 | 296.2 | 219.128 | 259.394 | 230.468 | 194.487 | 181.485 | 203.84 | 174.447 | 188.525 | 175.833 | 150.553 | 64.794 | 88.729 | 103.091 | 83.573 | 87.973 | 75.028 | 88.36 | 77.537 | 74.941 | 62.782 | 60.34 | 60.84 | 57.04 | 38.947 | 50.223 | 49.265 | 70.806 | 61.749 | 70.883 | 71.126 | 57.089 | 56.487 | 50.615 | 51.404 | 49.235 | 53.382 | 45.916 | 59.302 | 47.831 | 42.179 | 41.82 | 39.731 | 50.799 | 35.998 | -651.046 | 260.422 | 283.852 | 245.691 | 236.4 | 252.427 | 225.753 | 186.259 | 37.472 | 38.385 | 21.567 | 33.947 | 33.284 | 30.401 |
Brutowinstmarge
| 0.322 | 0.344 | 0.273 | 0.359 | 0.349 | 0.353 | 0.293 | 0.315 | 0.294 | 0.276 | 0.265 | 0.31 | 0.291 | 0.294 | 0.295 | 0.332 | 0.231 | 0.26 | 0.278 | 0.251 | 0.26 | 0.232 | 0.252 | 0.297 | 0.265 | 0.255 | 0.272 | 0.278 | 0.265 | 0.22 | 0.258 | 0.251 | 0.326 | 0.302 | 0.299 | 0.305 | 0.284 | 0.278 | 0.271 | 0.258 | 0.263 | 0.278 | 0.253 | 0.311 | 0.27 | 0.252 | 0.245 | 0.234 | 0.298 | 0.238 | 0.253 | 0.243 | 0.259 | 0.258 | 0.229 | 0.256 | 0.246 | 0.238 | 0.32 | 0.33 | 0.242 | 0.335 | 0.284 | 0.287 |
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 | 1.621 | 1.745 | 1.632 | 1.451 | 1.571 | 1.57 | 0.947 | 1.913 | 6.793 | 2.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 76.418 | 68.22 | 89.607 | 61.064 | 61.449 | 55.498 | 48.799 | 54.204 | 50.357 | 48.585 | 34.235 | 49.651 | 41.651 | 42.721 | 47.81 | 35.497 | 29.943 | 28.033 | 30.737 | 25.194 | 27.07 | 25.577 | 28.119 | 22.58 | 22.633 | 21.493 | 17.205 | 14.501 | 16.652 | 14.239 | 14.51 | 15.267 | 14.731 | 14.766 | 21.697 | 18.715 | 15.543 | 13.173 | 10.91 | 12.252 | 14.798 | 14.427 | 8.739 | 13.369 | 11.745 | 11.745 | 10.776 | 11.179 | 12.06 | 10.682 | -78.781 | 36.931 | 39.123 | 36.162 | 38.87 | 35.216 | 34.306 | 29.957 | 9.86 | 8.262 | 9.398 | 10.503 | 11.154 | 7.489 |
Verkoop- en marketingkosten
| 94.908 | 79.225 | 71.985 | 82.715 | 79.163 | 79.162 | 79.543 | 79.777 | 70.889 | 61.365 | 66.693 | 60.566 | 54.957 | 54.995 | 46.88 | 40.541 | 26.388 | 34.109 | 35.868 | 30.424 | 33.107 | 33.999 | 39.927 | 26.651 | 25.711 | 22.755 | 20.631 | 20.066 | 16.9 | 17.59 | 20.028 | 15.68 | 17.042 | 14.088 | 26.426 | 23.201 | 22.406 | 16.155 | 16.673 | 17.697 | 19.487 | 16.021 | 21.366 | 19.078 | 15.127 | 15.623 | 22.722 | 16.856 | 19.314 | 17.361 | -193.639 | 95.389 | 85.339 | 71.422 | 73.662 | 74.082 | 67.574 | 56.189 | 11.218 | 13.235 | 10.06 | 10.847 | 10.916 | 8.673 |
Verkoop-, algemene en administratieve kosten
| 174.517 | 150.597 | 138.643 | 143.779 | 140.612 | 134.66 | 128.342 | 133.981 | 121.246 | 109.95 | 100.928 | 110.217 | 96.608 | 97.716 | 94.69 | 76.038 | 56.331 | 62.142 | 66.605 | 55.618 | 60.177 | 59.576 | 68.046 | 49.231 | 48.344 | 44.248 | 37.836 | 34.567 | 33.552 | 31.829 | 34.538 | 30.947 | 31.773 | 28.854 | 48.123 | 41.916 | 37.949 | 29.328 | 27.583 | 29.949 | 34.285 | 30.448 | 30.105 | 32.447 | 26.872 | 27.368 | 33.498 | 28.035 | 31.374 | 28.043 | -272.42 | 132.32 | 124.462 | 107.584 | 112.532 | 109.298 | 101.88 | 86.146 | 21.078 | 21.497 | 19.458 | 21.35 | 22.07 | 16.162 |
Overige kosten
| 67.43 | 0 | 0 | 0 | 0 | 14.477 | 47.68 | 17.14 | 12.517 | 12.337 | 26.825 | 20.676 | 3.005 | 0.063 | -55.253 | 4.187 | -13.275 | -1.638 | -0.564 | 0.524 | 0.684 | -2.971 | 0.396 | 1.376 | 4.01 | -51.805 | 6.67 | 6.626 | -1.267 | 2.115 | 8.655 | 5.802 | 4.221 | 1.924 | 9.53 | 5.848 | 1.777 | 3.948 | 4.183 | 3.832 | 2.23 | 3.824 | 2.3 | 4.421 | 0.928 | 2.055 | 0.188 | -5.62 | 1.525 | 0.279 | 5.915 | -14.254 | -10.76 | -12.918 | -13.153 | -13.909 | -5.223 | -5.237 | 2.34 | 3.529 | 0.092 | -0.068 | 0.92 | 1.628 |
Bedrijfskosten
| 174.517 | 150.597 | 138.643 | 161.099 | 164.453 | 149.137 | 176.022 | 151.121 | 133.763 | 122.287 | 122.871 | 130.893 | 99.613 | 101.665 | 39.437 | 80.225 | 43.056 | 70.305 | 66.041 | 56.142 | 60.861 | 59.944 | 68.442 | 50.607 | 52.354 | -7.557 | 44.506 | 41.193 | 32.285 | 33.944 | 45.762 | 35.872 | 35.994 | 30.778 | 53.951 | 47.764 | 39.726 | 33.276 | 34.352 | 32.87 | 36.515 | 34.272 | 35.858 | 35.501 | 26.448 | 29.423 | 33.686 | 22.415 | 32.899 | 28.322 | -266.505 | 132.32 | 124.462 | 107.584 | 112.532 | 109.298 | 101.88 | 86.146 | 23.418 | 25.026 | 20.57 | 21.282 | 22.99 | 17.79 |
Bedrijfsresultaat
| 140.992 | 139.081 | 63.989 | 263.451 | 241.477 | 157.159 | 32.522 | 228.521 | 200.315 | 55.711 | 62.121 | 72.947 | 74.834 | 86.86 | 136.396 | 70.328 | 21.738 | 18.424 | 37.05 | 27.431 | 27.112 | 15.084 | 19.918 | 26.93 | 22.587 | 70.339 | 15.834 | 19.647 | 24.755 | 5.003 | 4.461 | 13.393 | 34.812 | 30.971 | 16.932 | 23.362 | 17.363 | 23.211 | 16.263 | 18.534 | 12.72 | 19.11 | 10.058 | 23.801 | 20.789 | 12.756 | 8.134 | 17.316 | 17.9 | 7.676 | -384.541 | 128.102 | 159.39 | 138.107 | 123.868 | 143.129 | 123.873 | 100.113 | 14.054 | 13.359 | 0.997 | 12.665 | 10.294 | 12.611 |
Bedrijfsresultaat ratio
| 0.144 | 0.165 | 0.086 | 0.296 | 0.263 | 0.187 | 0.044 | 0.277 | 0.256 | 0.079 | 0.091 | 0.111 | 0.125 | 0.136 | 0.229 | 0.155 | 0.078 | 0.054 | 0.1 | 0.082 | 0.08 | 0.047 | 0.057 | 0.103 | 0.08 | 0.285 | 0.071 | 0.09 | 0.115 | 0.028 | 0.023 | 0.068 | 0.16 | 0.152 | 0.071 | 0.1 | 0.086 | 0.114 | 0.087 | 0.093 | 0.068 | 0.1 | 0.055 | 0.125 | 0.117 | 0.076 | 0.048 | 0.102 | 0.105 | 0.051 | 0.149 | 0.12 | 0.145 | 0.145 | 0.12 | 0.145 | 0.135 | 0.128 | 0.12 | 0.115 | 0.011 | 0.125 | 0.088 | 0.119 |
Totaal overige inkomsten en kosten netto
| -51.002 | 29.367 | 57.007 | -119.418 | -105.865 | -30.839 | -5.845 | -131.161 | -107.497 | -23.725 | -45.742 | -10.927 | -12.098 | -1.956 | 31.468 | -8.825 | -1.559 | -13.417 | -14.303 | -16.505 | 12.346 | -17.883 | -9.809 | -14.28 | -9.675 | -3.736 | 1.222 | 3.155 | 4.229 | 9.75 | 8.526 | 14.988 | -6.568 | -14.302 | -7.187 | -0.735 | -2.266 | -3.344 | -1.353 | -2.373 | -2.252 | -2.932 | -3.805 | -2.655 | -6.889 | -3.997 | -3.79 | -4.997 | -10.752 | 0.507 | 2.845 | 5.63 | 2.881 | 3.331 | -0.008 | -8.237 | -7.299 | -7.534 | 4.284 | 4.72 | 2.407 | -5.066 | -17.149 | 2.626 |
Inkomen voor belasting
| 89.99 | 168.448 | 120.996 | 144.033 | 135.612 | 126.32 | 26.677 | 97.36 | 92.818 | 31.986 | 16.379 | 62.02 | 62.736 | 84.904 | 167.864 | 61.503 | 20.179 | 5.007 | 22.747 | 10.926 | 39.458 | -2.799 | 10.109 | 12.65 | 12.912 | 66.603 | 17.056 | 22.802 | 28.984 | 14.753 | 12.987 | 28.381 | 28.244 | 16.669 | 9.745 | 22.627 | 15.097 | 19.867 | 14.91 | 16.161 | 10.468 | 16.178 | 6.253 | 21.146 | 13.9 | 8.759 | 4.344 | 12.319 | 7.148 | 8.183 | -381.696 | 133.732 | 162.271 | 141.438 | 123.86 | 134.892 | 116.574 | 92.579 | 18.338 | 18.079 | 3.404 | 7.599 | -6.855 | 15.237 |
Inkomen voor belasting ratio
| 0.092 | 0.2 | 0.163 | 0.162 | 0.147 | 0.151 | 0.036 | 0.118 | 0.119 | 0.045 | 0.024 | 0.094 | 0.105 | 0.133 | 0.282 | 0.136 | 0.072 | 0.015 | 0.061 | 0.033 | 0.116 | -0.009 | 0.029 | 0.049 | 0.046 | 0.27 | 0.077 | 0.104 | 0.135 | 0.083 | 0.067 | 0.145 | 0.13 | 0.082 | 0.041 | 0.097 | 0.075 | 0.098 | 0.08 | 0.081 | 0.056 | 0.084 | 0.034 | 0.111 | 0.078 | 0.052 | 0.025 | 0.072 | 0.042 | 0.054 | 0.148 | 0.125 | 0.148 | 0.148 | 0.12 | 0.137 | 0.127 | 0.118 | 0.157 | 0.155 | 0.038 | 0.075 | -0.058 | 0.144 |
Belastingkosten
| 48.472 | 59.197 | 26.778 | 37.923 | 37.377 | 35.872 | -8.641 | 24.033 | 26.013 | 4.107 | -5.653 | -22.528 | 19.146 | 24.452 | 39.421 | 19.77 | 7.05 | 6.266 | 27.392 | -1.075 | 11.491 | -0.281 | -7.49 | 3.411 | -4.248 | 22.04 | 6.576 | 6.939 | 1.076 | 4.844 | 1.887 | 5.83 | 9.098 | 4.989 | 1.846 | 6.029 | 1.046 | 5.953 | 4.375 | 3.605 | 0.3 | 4.326 | -0.573 | 6.814 | 1.361 | 2.349 | -0.978 | 3.652 | 0.304 | 3.41 | -110.523 | 41.273 | 37.2 | 43.549 | 22.184 | 39.708 | 22.521 | 25.869 | 1.933 | 5.639 | 1.824 | -3.208 | -0.467 | 6.849 |
Nettowinst
| 39.862 | 107.651 | 87.568 | 103.857 | 96.582 | 89.378 | 34.953 | 74.619 | 66.79 | 28.476 | 21.874 | 83.719 | 44.95 | 60.685 | 128.272 | 42.213 | 14.013 | 3.869 | -3.223 | 13.093 | 29.201 | -2.182 | 18.881 | 10.502 | 18.752 | 45.194 | 10.45 | 15.856 | 27.887 | 9.872 | 11.07 | 22.506 | 19.103 | 11.602 | 7.814 | 16.476 | 13.992 | 13.871 | 10.466 | 12.517 | 10.161 | 11.844 | 6.853 | 14.324 | 12.47 | 6.356 | 4.688 | 8.592 | 6.746 | 4.713 | -271.383 | 92.459 | 125.071 | 97.889 | 78.611 | 95.184 | 94.053 | 66.71 | 16.342 | 12.44 | 1.561 | 8.895 | -6.388 | 8.342 |
Nettowinstmarge
| 0.041 | 0.128 | 0.118 | 0.117 | 0.105 | 0.107 | 0.047 | 0.091 | 0.085 | 0.04 | 0.032 | 0.127 | 0.075 | 0.095 | 0.215 | 0.093 | 0.05 | 0.011 | -0.009 | 0.039 | 0.086 | -0.007 | 0.054 | 0.04 | 0.066 | 0.183 | 0.047 | 0.072 | 0.13 | 0.056 | 0.057 | 0.115 | 0.088 | 0.057 | 0.033 | 0.071 | 0.07 | 0.068 | 0.056 | 0.063 | 0.054 | 0.062 | 0.038 | 0.075 | 0.07 | 0.038 | 0.027 | 0.051 | 0.04 | 0.031 | 0.105 | 0.086 | 0.114 | 0.103 | 0.076 | 0.097 | 0.102 | 0.085 | 0.14 | 0.107 | 0.018 | 0.088 | -0.054 | 0.079 |
WPA (Winst Per Aandeel)
| 0.15 | 0.4 | 0.33 | 0.39 | 0.36 | 0.33 | 0.13 | 0.29 | 0.27 | 0.13 | 0.1 | 0.39 | 0.22 | 0.28 | 0.58 | 0.19 | 0.081 | 0.018 | -0.015 | 0.06 | 0.13 | -0.01 | 0.086 | 0.048 | 0.085 | 0.21 | 0.048 | 0.072 | 0.13 | 0.045 | 0.05 | 0.1 | 0.087 | 0.098 | 0.064 | 0.13 | 0.11 | 0.11 | 0.084 | 0.098 | 0.079 | 0.12 | 0.067 | 0.2 | 0.12 | 0.048 | 0.055 | 0.065 | 0.051 | 0.036 | -2.12 | 0.77 | 0.96 | 0.32 | 0.33 | 0.31 | 0.21 | 0.79 | 0.19 | 0.15 | 0.012 | 0.069 | -0.049 | 0.064 |
Verwaterde WPA
| 0.15 | 0.4 | 0.33 | 0.39 | 0.36 | 0.33 | 0.13 | 0.29 | 0.27 | 0.13 | 0.1 | 0.39 | 0.22 | 0.28 | 0.58 | 0.19 | 0.081 | 0.018 | -0.015 | 0.06 | 0.13 | -0.01 | 0.086 | 0.048 | 0.085 | 0.21 | 0.048 | 0.072 | 0.13 | 0.045 | 0.05 | 0.1 | 0.087 | 0.098 | 0.064 | 0.13 | 0.11 | 0.11 | 0.084 | 0.098 | 0.079 | 0.12 | 0.067 | 0.2 | 0.12 | 0.048 | 0.055 | 0.065 | 0.051 | 0.036 | -2.12 | 0.77 | 0.96 | 0.32 | 0.33 | 0.31 | 0.21 | 0.79 | 0.19 | 0.15 | 0.012 | 0.069 | -0.049 | 0.064 |
EBITDA
| 177.204 | 176.187 | 95.683 | 295.7 | 272.327 | 187.061 | 66.803 | 257.845 | 228.784 | 83.716 | 107.092 | 160.645 | 133.373 | 110.389 | 165.87 | 142.129 | 95.524 | 126.608 | 51.328 | 98.531 | 90.547 | 61.711 | 27.321 | 93.377 | 93.191 | 82.066 | -2.599 | 46.033 | 57.704 | 27.556 | 103.547 | 50.172 | 70.761 | 33.953 | 26.427 | 106.266 | 52.06 | 35.901 | 27.906 | 48.694 | 33.45 | 28.879 | -43.366 | 68.905 | 44.834 | 25.182 | 22.807 | 23.682 | 26.656 | 24.789 | -468.107 | 213.28 | 222.718 | 196.277 | 26.234 | 182.954 | 177.634 | 156.862 | 17.698 | 13.359 | 5.548 | 18.384 | 10.294 | 17.108 |
EBITDA ratio
| 0.181 | 0.209 | 0.129 | 0.333 | 0.296 | 0.223 | 0.089 | 0.313 | 0.292 | 0.119 | 0.156 | 0.244 | 0.223 | 0.172 | 0.279 | 0.313 | 0.341 | 0.37 | 0.138 | 0.296 | 0.267 | 0.191 | 0.078 | 0.358 | 0.33 | 0.333 | -0.012 | 0.21 | 0.268 | 0.155 | 0.532 | 0.255 | 0.326 | 0.166 | 0.111 | 0.455 | 0.259 | 0.177 | 0.15 | 0.245 | 0.179 | 0.15 | -0.239 | 0.361 | 0.253 | 0.15 | 0.133 | 0.139 | 0.157 | 0.164 | 0.182 | 0.199 | 0.203 | 0.206 | 0.025 | 0.186 | 0.193 | 0.2 | 0.151 | 0.115 | 0.062 | 0.181 | 0.088 | 0.162 |