Neoenergia S.A.
B3:NEOE3.SA
19.35 (BRL) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) BRL.
2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 11,137 | 11,482 | 11,624 | 14,234 | 9,042 | 10,902 | 11,926 | 11,536 | 10,241 | 10,462 | 10,548 | 11,944 | 12,249 | 9,975 | 8,997 | 10,487 | 7,980 | 6,602 | 6,920 | 7,453.782 | 7,177.782 | 6,725.865 | 7,103.883 | 6,799.467 | 7,191.017 | 6,420.849 | 5,549.798 | 6,615.295 | 5,846.902 | 4,316.648 | 3,718.959 | 4,046.089 | 3,598.119 | 3,808.067 | 3,387.454 | 4,214.367 | 3,394.103 | 4,419.101 | 2,817.297 | 3,751.731 | 2,934.932 | 2,792.323 | 2,703.669 | 2,728.394 | 2,531.858 | 2,558.969 | 2,795.078 | 3,489.953 | 2,917.68 | 2,726.516 | 2,590.368 | 2,755.503 | 2,525.63 |
Kosten van de omzet
| 9,229 | 8,594 | 8,139 | 8,571 | 8,053 | 7,896 | 8,101 | 8,450 | 7,654 | 7,005 | 7,212 | 8,846 | 9,291 | 7,581 | 6,543 | 8,131 | 5,998 | 5,230 | 5,256 | 5,703.598 | 5,536.715 | 5,200.509 | 5,646.504 | 5,379.273 | 5,838.951 | 5,202.957 | 4,460.073 | 5,660.577 | 5,063.128 | 3,401.896 | 2,855.3 | 3,071.018 | 2,873.984 | 2,937.963 | 2,511.873 | 2,559.431 | 3,043.09 | 3,847.39 | 2,231.513 | 2,502.389 | 2,359.272 | 2,252.967 | 2,139.426 | 2,099.547 | 1,881.949 | 1,745.024 | 2,044.615 | 2,386.041 | 2,091.97 | 2,006.503 | 1,612.684 | 1,911.778 | 1,640.954 |
Brutowinst
| 1,908 | 2,888 | 3,485 | 5,663 | 989 | 3,006 | 3,825 | 3,086 | 2,587 | 3,457 | 3,336 | 3,098 | 2,958 | 2,394 | 2,454 | 2,356 | 1,982 | 1,372 | 1,664 | 1,750.184 | 1,641.067 | 1,525.356 | 1,457.379 | 1,420.194 | 1,352.066 | 1,217.892 | 1,089.725 | 954.718 | 783.774 | 914.752 | 863.659 | 975.071 | 724.135 | 870.104 | 875.581 | 1,654.936 | 351.013 | 571.711 | 585.784 | 1,249.342 | 575.66 | 539.356 | 564.243 | 628.847 | 649.909 | 813.945 | 750.463 | 1,103.912 | 825.71 | 720.013 | 977.684 | 843.725 | 884.676 |
Brutowinstmarge
| 0.171 | 0.252 | 0.3 | 0.398 | 0.109 | 0.276 | 0.321 | 0.268 | 0.253 | 0.33 | 0.316 | 0.259 | 0.241 | 0.24 | 0.273 | 0.225 | 0.248 | 0.208 | 0.24 | 0.235 | 0.229 | 0.227 | 0.205 | 0.209 | 0.188 | 0.19 | 0.196 | 0.144 | 0.134 | 0.212 | 0.232 | 0.241 | 0.201 | 0.228 | 0.258 | 0.393 | 0.103 | 0.129 | 0.208 | 0.333 | 0.196 | 0.193 | 0.209 | 0.23 | 0.257 | 0.318 | 0.268 | 0.316 | 0.283 | 0.264 | 0.377 | 0.306 | 0.35 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 259.13 | 0 | 0 | 0 | 219.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 14.169 | 27.4 | 92.221 | 14.372 | 17.338 | 13.706 | 9.968 | 9.936 | 5.802 | 9.749 | 11.32 | 8.669 | 9.227 | 8.657 | 8.767 | 8.026 | 8.797 | 7.965 | 7.608 | 7.335 | 7.878 | 7.088 | 7.257 | 7.586 | 8.002 | 6.617 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 216 | 234 | 195 | 226 | 241 | 235 | 200 | 283 | 230 | 214 | 152 | 202 | 174 | 145 | 152 | 266 | 200 | 148 | 151 | 221.003 | 153.888 | 150.266 | 133.979 | 124.433 | 137.342 | 117.327 | 94.937 | 83.721 | 106.338 | 85.421 | 79.217 | 164.591 | 89.105 | 77.71 | 68.805 | 142.126 | 95.106 | 88.203 | 61.777 | 99.694 | 86.251 | 92.932 | 69.845 | 96.634 | 80.671 | 80.473 | 62.432 | -73.986 | 135.509 | 120.299 | 120.154 | 104.536 | 110.644 |
Verkoop- en marketingkosten
| 33 | 15 | 50 | 69 | 67 | 65 | 65 | 69 | 66 | 63 | 63 | 66 | 60 | 60 | 53 | 50 | 48 | 39 | 38 | 40.875 | 44.198 | 39.111 | 41.22 | 68.793 | 32.669 | 34.73 | 40.505 | 119.315 | 94.739 | 111.948 | 176.16 | 128.903 | 106.126 | 94.54 | 75.525 | 531.747 | 163.956 | 0.279 | -0.414 | 148.037 | 117.759 | 139.648 | 115.869 | 147.401 | 119.375 | 107.414 | 83.634 | -71.721 | 179.907 | 206.949 | 283.088 | 193.037 | 123.824 |
Verkoop-, algemene en administratieve kosten
| 249 | 619 | 656 | 295 | 308 | 300 | 265 | 352 | 296 | 277 | 215 | 268 | 234 | 205 | 205 | 316 | 248 | 187 | 189 | 261.878 | 198.086 | 189.377 | 175.199 | 193.226 | 170.011 | 152.057 | 135.442 | 203.036 | 201.077 | 197.369 | 255.377 | 293.494 | 195.231 | 172.25 | 144.33 | 673.873 | 95.106 | 88.203 | 61.777 | 247.731 | 204.01 | 232.58 | 185.714 | 244.035 | 200.046 | 187.887 | 146.066 | -145.707 | 315.416 | 327.248 | 403.242 | 297.573 | 234.468 |
Overige kosten
| -640 | -769 | 0 | 0 | 0 | -150 | 527 | 457 | 435 | 425 | 413 | 325 | 370 | -60 | -48 | -104 | 50 | 50 | -41 | -50.795 | -43.405 | -43.221 | -43.593 | -42.549 | -46.855 | -49.703 | -49.377 | -43.837 | -36.507 | -1.877 | -2.326 | -52.307 | -22.49 | -2.17 | -2.058 | -25.691 | -24.267 | -1.983 | -23.231 | -24.465 | -8.956 | -31.061 | -32.011 | -23.645 | -23.511 | -24.595 | -24.31 | 845.384 | 0 | -24.024 | -25.158 | 0 | 0 |
Bedrijfskosten
| -391 | 619 | 656 | 3,332 | -139 | 803 | 792 | 809 | 731 | 702 | 628 | 593 | 604 | 519 | 545 | 529 | 573 | 590 | 434 | 520.568 | 456.295 | 389.562 | 459.164 | 499.353 | 324.273 | 353.864 | 338.41 | 94.05 | 327.803 | 368.696 | 320.073 | 385.024 | 371.335 | 365.196 | 329.418 | 766.016 | 184.995 | 164.899 | 158.722 | 349.568 | 321.754 | 334.996 | 276.587 | 322.189 | 303.557 | 310.323 | 292.858 | 699.677 | 315.416 | 327.248 | 403.242 | 297.573 | 234.468 |
Bedrijfsresultaat
| 2,262 | 2,269 | 2,829 | 2,179 | 2,573 | 2,036 | 3,011 | 2,224 | 1,784 | 1,991 | 4,598 | 1,880 | 2,355 | 1,786 | 1,851 | 1,671 | 1,356 | 706 | 1,145 | 1,153.791 | 1,137.84 | 989.631 | 991.921 | 767.174 | 980.786 | 803.356 | 718.57 | 656.592 | 363.158 | 525.413 | 528.306 | 1,934.253 | 322.739 | 507.05 | 562.737 | 771.938 | 126.951 | 353.105 | 387.081 | 864.159 | 242.74 | 161.985 | 267.395 | 285.817 | 313.254 | 421.828 | 428.723 | 354.544 | 485.718 | 301.139 | 556.679 | 380.869 | 625.371 |
Bedrijfsresultaat ratio
| 0.203 | 0.198 | 0.243 | 0.153 | 0.285 | 0.187 | 0.252 | 0.193 | 0.174 | 0.19 | 0.436 | 0.157 | 0.192 | 0.179 | 0.206 | 0.159 | 0.17 | 0.107 | 0.165 | 0.155 | 0.159 | 0.147 | 0.14 | 0.113 | 0.136 | 0.125 | 0.129 | 0.099 | 0.062 | 0.122 | 0.142 | 0.478 | 0.09 | 0.133 | 0.166 | 0.183 | 0.037 | 0.08 | 0.137 | 0.23 | 0.083 | 0.058 | 0.099 | 0.105 | 0.124 | 0.165 | 0.153 | 0.102 | 0.166 | 0.11 | 0.215 | 0.138 | 0.248 |
Totaal overige inkomsten en kosten netto
| -1,135 | -1,206 | -1,303 | -1,137 | -1,113 | -1,321 | -1,272 | -947 | -780 | -458 | -2,873 | -909 | 27 | -1,693 | 146 | -1,136 | -197 | 336 | -314 | -367.931 | 164.025 | -370.773 | -291.869 | -690.089 | 198.477 | 500.978 | -290.457 | -170.481 | -569.298 | -58.758 | -323.436 | -235.393 | -319.425 | -821.07 | -765.284 | -349.478 | -240.472 | -298.903 | -201.444 | -39.235 | 4.705 | -145.239 | -209.784 | -51.54 | -27.833 | -33.212 | -19.374 | -354.03 | -32.26 | -30.795 | -21.936 | -100.903 | -26.899 |
Inkomen voor belasting
| 1,127 | 1,063 | 1,526 | 1,042 | 1,460 | 715 | 1,739 | 1,277 | 1,004 | 1,533 | 1,725 | 971 | 1,789 | 1,360 | 1,469 | 1,321 | 1,159 | 537 | 831 | 785.86 | 827.619 | 618.858 | 700.052 | 430.743 | 715.383 | 526.681 | 428.113 | 285.315 | 5.075 | 194.746 | 204.87 | 203.948 | 3.314 | 174.152 | 290.521 | 422.46 | -74.454 | 210.056 | 225.618 | 629.953 | 70.51 | 16.746 | 174.051 | 234.277 | 285.421 | 388.616 | 409.349 | 419.038 | 453.458 | 270.344 | 534.743 | 445.249 | 598.472 |
Inkomen voor belasting ratio
| 0.101 | 0.093 | 0.131 | 0.073 | 0.161 | 0.066 | 0.146 | 0.111 | 0.098 | 0.147 | 0.164 | 0.081 | 0.146 | 0.136 | 0.163 | 0.126 | 0.145 | 0.081 | 0.12 | 0.105 | 0.115 | 0.092 | 0.099 | 0.063 | 0.099 | 0.082 | 0.077 | 0.043 | 0.001 | 0.045 | 0.055 | 0.05 | 0.001 | 0.046 | 0.086 | 0.1 | -0.022 | 0.048 | 0.08 | 0.168 | 0.024 | 0.006 | 0.064 | 0.086 | 0.113 | 0.152 | 0.146 | 0.12 | 0.155 | 0.099 | 0.206 | 0.162 | 0.237 |
Belastingkosten
| 280 | 258 | 384 | 53 | -98 | -31 | 505 | 323 | -498 | 440 | 487 | 310 | 468 | 315 | 430 | 292 | 316 | 102 | 233 | 143.234 | 210.71 | 78.793 | 190.33 | 52.18 | 200.227 | 123.327 | 131.235 | 121.77 | 20.955 | 51.112 | 74.957 | 82.707 | 10.628 | 52.807 | 88.337 | 141.797 | -5.199 | 29.851 | 77.963 | 97.234 | 50.598 | -1.773 | 29.375 | 30.771 | 56.902 | 81.493 | 83.689 | -5.192 | 83.137 | 40.855 | 81.554 | 49.95 | 67.441 |
Nettowinst
| 841 | 815 | 1,127 | 973 | 1,545 | 728 | 1,215 | 936 | 1,495 | 1,075 | 1,212 | 635 | 1,281 | 1,002 | 1,007 | 996 | 814 | 423 | 577 | 618.373 | 599.414 | 519.062 | 492.294 | 366.357 | 498.783 | 383.416 | 287.774 | 149.822 | -18.436 | 129.266 | 116.738 | 98.695 | -13.433 | 106.914 | 191.362 | 255.359 | -73.451 | 163.936 | 121.8 | 460.485 | 8.789 | 6.837 | 125.735 | 155.3 | 183.984 | 252.114 | 279.743 | 307.281 | 300.292 | 168.788 | 389.697 | 313.824 | 442.137 |
Nettowinstmarge
| 0.076 | 0.071 | 0.097 | 0.068 | 0.171 | 0.067 | 0.102 | 0.081 | 0.146 | 0.103 | 0.115 | 0.053 | 0.105 | 0.1 | 0.112 | 0.095 | 0.102 | 0.064 | 0.083 | 0.083 | 0.084 | 0.077 | 0.069 | 0.054 | 0.069 | 0.06 | 0.052 | 0.023 | -0.003 | 0.03 | 0.031 | 0.024 | -0.004 | 0.028 | 0.056 | 0.061 | -0.022 | 0.037 | 0.043 | 0.123 | 0.003 | 0.002 | 0.047 | 0.057 | 0.073 | 0.099 | 0.1 | 0.088 | 0.103 | 0.062 | 0.15 | 0.114 | 0.175 |
WPA (Winst Per Aandeel)
| 0.69 | 0.67 | 0.93 | 0.8 | 1.27 | 0.6 | 1 | 0.77 | 1.23 | 0.89 | 1 | 0.54 | 1.09 | 0.83 | 0.83 | 0.82 | 0.67 | 0.35 | 0.49 | 0.51 | 0.49 | 0.43 | 0.41 | 0.3 | 0.43 | 0.33 | 0.26 | 0.12 | -0.021 | 0.17 | 0.19 | 0.13 | -0.017 | 0.15 | 0.25 | 0.33 | -0.094 | 0.21 | 0.16 | 0.59 | 0.011 | 0.009 | 0.16 | 0.2 | 0.23 | 0.25 | 0.44 | 0.54 | 0.31 | 0.22 | 0.5 | 0.4 | 0.6 |
Verwaterde WPA
| 0.69 | 0.67 | 0.93 | 0.8 | 1.27 | 0.6 | 1 | 0.77 | 1.23 | 0.89 | 1 | 0.54 | 1.09 | 0.83 | 0.83 | 0.82 | 0.67 | 0.35 | 0.49 | 0.51 | 0.49 | 0.43 | 0.41 | 0.3 | 0.43 | 0.33 | 0.26 | 0.12 | -0.021 | 0.17 | 0.19 | 0.13 | -0.017 | 0.15 | 0.25 | 0.33 | -0.094 | 0.21 | 0.16 | 0.59 | 0.011 | 0.009 | 0.16 | 0.2 | 0.23 | 0.25 | 0.44 | 0.54 | 0.31 | 0.22 | 0.5 | 0.4 | 0.6 |
EBITDA
| 2,934 | 2,965 | 3,513 | 4,502 | 1,607 | 3,728 | 4,176 | 3,253 | 2,479 | 2,475 | 5,073 | 2,099 | 2,382 | 3,514 | 1,715 | 2,850 | 1,527 | 564 | 1,616 | 1,696.546 | 995.241 | 1,458.876 | 1,278.034 | 1,405.518 | 804.069 | 307.044 | 1,007.692 | 659.074 | 832.406 | 467.175 | 842.001 | 682.597 | 505.711 | 1,195.507 | 1,249.828 | 972.427 | -806.604 | 706.463 | -21.707 | 876.779 | 256.903 | 399.232 | 579.313 | 506.71 | 570.332 | 645.468 | 714.1 | 971.9 | 690.015 | 525.882 | 826.864 | 709.28 | 650.208 |
EBITDA ratio
| 0.263 | 0.258 | 0.302 | 0.316 | 0.178 | 0.342 | 0.35 | 0.282 | 0.242 | 0.237 | 0.481 | 0.176 | 0.194 | 0.352 | 0.191 | 0.272 | 0.191 | 0.085 | 0.234 | 0.228 | 0.139 | 0.217 | 0.18 | 0.207 | 0.112 | 0.048 | 0.182 | 0.1 | 0.142 | 0.108 | 0.226 | 0.169 | 0.141 | 0.314 | 0.369 | 0.231 | -0.238 | 0.16 | -0.008 | 0.234 | 0.088 | 0.143 | 0.214 | 0.186 | 0.225 | 0.252 | 0.255 | 0.278 | 0.236 | 0.193 | 0.319 | 0.257 | 0.257 |