Ser Educacional S.A.
B3:SEER3.SA
7.16 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 532.279 | 450.714 | 482.047 | 418.291 | 506.049 | 424.547 | 442.255 | 389.661 | 464.217 | 380.21 | 390.9 | 324.083 | 385.651 | 306.724 | 329.463 | 269.454 | 343.02 | 308.526 | 350.307 | 288.91 | 332.605 | 304.164 | 320.067 | 286.003 | 339.167 | 317.249 | 303.995 | 292.73 | 326.24 | 308.82 | 277.4 | 273.255 | 289.6 | 285.125 | 236.323 | 241.276 | 273.164 | 269.498 | 203.861 | 171.058 | 175.618 | 154.53 | 124.556 | 111.604 | 113.614 | 106.987 | 73.742 | 73.289 | 68.965 | 67.883 |
Kosten van de omzet
| 240.378 | 213.541 | 224.294 | 207.916 | 236.243 | 218.273 | 225.344 | 202.793 | 227.467 | 187.24 | 174.645 | 154.838 | 173.078 | 143.355 | 152.448 | 134.955 | 138.306 | 154.976 | 164.591 | 131.174 | 146.687 | 138.061 | 149.961 | 134.946 | 153.212 | 138.871 | 155.364 | 129.146 | 148.219 | 123.916 | 138.533 | 118.966 | 137.909 | 115.978 | 131.201 | 115.962 | 127.282 | 103.011 | 87.857 | 62.229 | 64.081 | 53.128 | 55.267 | 44.17 | 45.215 | 35.518 | 28.512 | 25.544 | 26.224 | 22.083 |
Brutowinst
| 291.901 | 237.173 | 257.753 | 210.375 | 269.806 | 206.274 | 216.911 | 186.868 | 236.75 | 192.97 | 216.255 | 169.245 | 212.573 | 163.369 | 177.015 | 134.499 | 204.714 | 153.55 | 185.716 | 157.736 | 185.918 | 166.103 | 170.106 | 151.057 | 185.955 | 178.378 | 148.631 | 163.584 | 178.021 | 184.904 | 138.867 | 154.289 | 151.691 | 169.147 | 105.122 | 125.314 | 145.882 | 166.487 | 116.004 | 108.829 | 111.537 | 101.402 | 69.289 | 67.434 | 68.399 | 71.469 | 45.23 | 47.745 | 42.741 | 45.8 |
Brutowinstmarge
| 0.548 | 0.526 | 0.535 | 0.503 | 0.533 | 0.486 | 0.49 | 0.48 | 0.51 | 0.508 | 0.553 | 0.522 | 0.551 | 0.533 | 0.537 | 0.499 | 0.597 | 0.498 | 0.53 | 0.546 | 0.559 | 0.546 | 0.531 | 0.528 | 0.548 | 0.562 | 0.489 | 0.559 | 0.546 | 0.599 | 0.501 | 0.565 | 0.524 | 0.593 | 0.445 | 0.519 | 0.534 | 0.618 | 0.569 | 0.636 | 0.635 | 0.656 | 0.556 | 0.604 | 0.602 | 0.668 | 0.613 | 0.651 | 0.62 | 0.675 |
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 |
Algemene en administratieve kosten
| 42.892 | 37.154 | 45.477 | 38.671 | 35.101 | 39.229 | 40.737 | 39.6 | 34.019 | 34.01 | 33.598 | 30.965 | 23.136 | 24.03 | 55.444 | 16.75 | 16.604 | 28.156 | -141.232 | 84.571 | 29.839 | 24.294 | -159.243 | 84.112 | 23.502 | 25.922 | 26.488 | 111.059 | 93.432 | 18.621 | 17.584 | 87.35 | 75.672 | 15.378 | 15.611 | 80.011 | 82.385 | 14.285 | 12.276 | 48.393 | 48.672 | 8.429 | 8.815 | 32.935 | 33.497 | 6.046 | 6.52 | 23.086 | 20.365 | 4.103 |
Verkoop- en marketingkosten
| 40.375 | 35.961 | 31.373 | 30.092 | 36.74 | 40.361 | 41.6 | 39.409 | 43.122 | 37.969 | 35.924 | 29.153 | 30.723 | 35.096 | 25.5 | 23.919 | 15.973 | 25.355 | 17.836 | 20.134 | 22.473 | 19.727 | 17.534 | 13.757 | 16.486 | 35.771 | 28.157 | 27.794 | 15.824 | 20.742 | 18.739 | 18.394 | 13.381 | 15.677 | 12.813 | 16.922 | 9.317 | 12.197 | 10.868 | 7.652 | 8.01 | 7.757 | 5.466 | 5.347 | 2.921 | 4.934 | 5.2 | 0 | 0 | 6.112 |
Verkoop-, algemene en administratieve kosten
| 187.31 | 178.779 | 185.807 | 68.763 | 71.841 | 79.59 | 82.337 | 79.009 | 77.141 | 71.979 | 69.522 | 60.118 | 53.859 | 59.126 | 80.944 | 40.669 | 32.577 | 53.511 | -123.396 | 104.705 | 52.312 | 44.021 | -141.709 | 97.869 | 39.988 | 61.693 | 54.645 | 111.059 | 93.432 | 39.363 | 36.323 | 87.35 | 75.672 | 31.055 | 28.424 | 80.011 | 82.385 | 26.482 | 23.144 | 48.393 | 48.672 | 16.186 | 14.281 | 32.935 | 33.497 | 10.98 | 11.72 | 23.086 | 20.365 | 10.215 |
Overige kosten
| 109.093 | 0 | 0 | 0 | -1.371 | -0.572 | 0 | 3.913 | -70.446 | -12.769 | 0.753 | 0.85 | -13.013 | 2.24 | 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
| 187.31 | 178.779 | 185.807 | 179.074 | 180.83 | 169.617 | 318.491 | 152.075 | 159.336 | 156.135 | 181.707 | 130.647 | 138.566 | 119.65 | 163.633 | 125.125 | 115.388 | 113.328 | 139.609 | 110.485 | 96.948 | 91.554 | 127.333 | 98.929 | 105.54 | 118.009 | 129.781 | 110.686 | 92.937 | 85.701 | 88.422 | 86.914 | 71.522 | 70.141 | 84.4 | 83.416 | 84.677 | 72.214 | 64.881 | 49.668 | 50.908 | 42.966 | 43.591 | 32.84 | 35.092 | 27.69 | 38.057 | 23.707 | 21.105 | 22.593 |
Bedrijfsresultaat
| 104.591 | 58.394 | 71.946 | 27.778 | 88.982 | 36.657 | -126.143 | 37.347 | 7.36 | 20.568 | 16.167 | 24.805 | 44.772 | 40.293 | 13.861 | -0.831 | 84.107 | 40.222 | 13.504 | 60.492 | 88.97 | 75.478 | 42.773 | 52.128 | 80.415 | 60.369 | 18.85 | 52.898 | 85.084 | 99.203 | 50.445 | 67.375 | 80.169 | 99.006 | 20.722 | 41.898 | 61.205 | 94.273 | 51.123 | 59.161 | 60.629 | 58.436 | 25.698 | 34.594 | 33.307 | 43.779 | 7.173 | 24.038 | 21.636 | 23.207 |
Bedrijfsresultaat ratio
| 0.196 | 0.13 | 0.149 | 0.066 | 0.176 | 0.086 | -0.285 | 0.096 | 0.016 | 0.054 | 0.041 | 0.077 | 0.116 | 0.131 | 0.042 | -0.003 | 0.245 | 0.13 | 0.039 | 0.209 | 0.267 | 0.248 | 0.134 | 0.182 | 0.237 | 0.19 | 0.062 | 0.181 | 0.261 | 0.321 | 0.182 | 0.247 | 0.277 | 0.347 | 0.088 | 0.174 | 0.224 | 0.35 | 0.251 | 0.346 | 0.345 | 0.378 | 0.206 | 0.31 | 0.293 | 0.409 | 0.097 | 0.328 | 0.314 | 0.342 |
Totaal overige inkomsten en kosten netto
| -50.402 | -74.681 | -64.332 | -62.649 | -58.824 | -63.218 | 3.621 | -72.73 | -44.399 | -40.535 | -12.775 | -30.006 | -21.684 | -15.274 | 139.73 | -22.208 | -23.535 | -21.787 | -21.764 | -34.991 | -28.178 | -16.601 | -7.154 | -12.943 | -6.256 | -0.721 | -9.635 | -5.183 | -21.613 | -17.689 | -17.657 | -17.726 | -14.696 | -11.023 | -11.198 | -15.714 | -10.318 | -8.325 | -3.972 | 1.858 | -0.686 | 3.613 | -1.952 | -7.712 | -3.147 | -3.071 | 0.751 | -3.418 | -3.486 | -3.276 |
Inkomen voor belasting
| 54.189 | -16.287 | 7.614 | -34.871 | 30.158 | -26.561 | -122.522 | -35.383 | -37.039 | -19.967 | 3.392 | -5.201 | 23.088 | 25.019 | 153.591 | -23.039 | 60.572 | 18.435 | -8.26 | 25.501 | 60.792 | 58.877 | 35.619 | 39.185 | 74.159 | 59.648 | 9.215 | 47.715 | 63.471 | 81.514 | 32.788 | 49.649 | 65.473 | 87.983 | 9.524 | 26.184 | 50.887 | 85.948 | 47.151 | 61.019 | 59.943 | 62.049 | 23.746 | 26.882 | 30.16 | 40.708 | 7.924 | 20.62 | 18.15 | 19.931 |
Inkomen voor belasting ratio
| 0.102 | -0.036 | 0.016 | -0.083 | 0.06 | -0.063 | -0.277 | -0.091 | -0.08 | -0.053 | 0.009 | -0.016 | 0.06 | 0.082 | 0.466 | -0.086 | 0.177 | 0.06 | -0.024 | 0.088 | 0.183 | 0.194 | 0.111 | 0.137 | 0.219 | 0.188 | 0.03 | 0.163 | 0.195 | 0.264 | 0.118 | 0.182 | 0.226 | 0.309 | 0.04 | 0.109 | 0.186 | 0.319 | 0.231 | 0.357 | 0.341 | 0.402 | 0.191 | 0.241 | 0.265 | 0.38 | 0.107 | 0.281 | 0.263 | 0.294 |
Belastingkosten
| 5.308 | 1.237 | 1.922 | 1.896 | -1.225 | 1.791 | 2.869 | 3.962 | 2.054 | -1.648 | -0.102 | 1.576 | -2.61 | -5.049 | 32.061 | 4.939 | 5.856 | 1.669 | -5.697 | 1.664 | 1.786 | 2.785 | 2.514 | 2.254 | 1.136 | 1.436 | 4.893 | -0.318 | -1.424 | 1.289 | 0.633 | 1.028 | 1.714 | 2.07 | 4.465 | 2.028 | 1.881 | 3.104 | 3.377 | 3.356 | 6.222 | 3.343 | 2.216 | 0.924 | 1.085 | 0.974 | 1.509 | 0.452 | 0.4 | 0.37 |
Nettowinst
| 48.881 | -17.524 | 5.692 | -36.767 | 31.383 | -28.352 | -125.391 | -39.345 | -39.093 | -18.319 | 3.494 | -6.777 | 25.698 | 30.068 | 121.53 | -27.978 | 54.716 | 16.766 | -2.563 | 23.837 | 59.006 | 56.092 | 33.105 | 36.931 | 73.023 | 58.212 | 4.322 | 48.033 | 64.895 | 80.225 | 32.155 | 48.621 | 63.759 | 85.913 | 5.059 | 24.156 | 49.006 | 82.844 | 43.774 | 57.663 | 53.721 | 58.706 | 21.53 | 25.958 | 29.075 | 39.757 | 6.441 | 20.143 | 17.75 | 19.541 |
Nettowinstmarge
| 0.092 | -0.039 | 0.012 | -0.088 | 0.062 | -0.067 | -0.284 | -0.101 | -0.084 | -0.048 | 0.009 | -0.021 | 0.067 | 0.098 | 0.369 | -0.104 | 0.16 | 0.054 | -0.007 | 0.083 | 0.177 | 0.184 | 0.103 | 0.129 | 0.215 | 0.183 | 0.014 | 0.164 | 0.199 | 0.26 | 0.116 | 0.178 | 0.22 | 0.301 | 0.021 | 0.1 | 0.179 | 0.307 | 0.215 | 0.337 | 0.306 | 0.38 | 0.173 | 0.233 | 0.256 | 0.372 | 0.087 | 0.275 | 0.257 | 0.288 |
WPA (Winst Per Aandeel)
| 0.38 | -0.14 | 0.044 | -0.29 | 0.24 | -0.22 | -0.98 | -0.31 | -0.3 | -0.14 | 0.027 | -0.053 | 0.2 | 0.23 | 0.94 | -0.22 | 0.43 | 0.13 | -0.02 | 0.19 | 0.46 | 0.44 | 0.25 | 0.27 | 0.53 | 0.42 | 0.032 | 0.38 | 0.52 | 0.69 | 0.26 | 0.39 | 0.48 | 0.66 | 0.041 | 0.18 | 0.37 | 0.63 | 0.35 | 0.44 | 0.41 | 0.45 | 0.19 | 0.23 | 0.26 | 0.35 | 0 | 0.18 | 0.16 | 0.17 |
Verwaterde WPA
| 0.38 | -0.14 | 0.044 | -0.29 | 0.24 | -0.22 | -0.98 | -0.31 | -0.3 | -0.14 | 0.027 | -0.053 | 0.2 | 0.23 | 0.94 | -0.22 | 0.43 | 0.13 | -0.02 | 0.19 | 0.46 | 0.44 | 0.25 | 0.27 | 0.53 | 0.42 | 0.032 | 0.38 | 0.52 | 0.69 | 0.26 | 0.39 | 0.48 | 0.66 | 0.041 | 0.18 | 0.37 | 0.63 | 0.35 | 0.44 | 0.41 | 0.45 | 0.19 | 0.23 | 0.26 | 0.35 | 0 | 0.18 | 0.16 | 0.17 |
EBITDA
| 160.836 | 114.966 | 122.887 | 32.899 | 94.501 | 83.624 | -69.288 | 93.276 | 72 | 104.684 | 65.014 | 71.669 | 91.297 | 97.529 | 57.469 | 42.942 | 128.48 | 80.994 | 53.373 | 90.743 | 110.771 | 90.704 | 71.329 | 86.734 | 93.194 | 78.102 | 28.992 | 91.925 | 118.813 | 105.713 | 57.362 | 101.435 | 114.935 | 118.208 | 37.351 | 73.055 | 86.286 | 108.797 | 60.301 | 77.364 | 75.895 | 67.385 | 38.465 | 42.536 | 40.618 | 47.815 | 17.29 | 27.934 | 25.068 | 26.062 |
EBITDA ratio
| 0.302 | 0.255 | 0.255 | 0.079 | 0.187 | 0.197 | -0.157 | 0.239 | 0.155 | 0.275 | 0.166 | 0.221 | 0.237 | 0.318 | 0.174 | 0.159 | 0.375 | 0.263 | 0.152 | 0.314 | 0.333 | 0.298 | 0.223 | 0.303 | 0.275 | 0.246 | 0.095 | 0.314 | 0.364 | 0.342 | 0.207 | 0.371 | 0.397 | 0.415 | 0.158 | 0.303 | 0.316 | 0.404 | 0.296 | 0.452 | 0.432 | 0.436 | 0.309 | 0.381 | 0.358 | 0.447 | 0.234 | 0.381 | 0.363 | 0.384 |