Trisul S.A.
B3:TRIS3.SA
4.49 (BRL) • At close December 20, 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 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 306.521 | 318.509 | 302.745 | 283.224 | 253.179 | 267.079 | 243.208 | 203.943 | 182.281 | 209.849 | 164.197 | 170.824 | 190.23 | 210.897 | 202.21 | 252.79 | 254.701 | 200.171 | 171.298 | 214.955 | 218.405 | 184.336 | 180.975 | 148.008 | 153.362 | 122.888 | 120.988 | 124.773 | 121.602 | 98.748 | 96.554 | 71.499 | 93.683 | 59.162 | 78.124 | 88.007 | 120.105 | 87.722 | 83.721 | 93.743 | 88.515 | 87.825 | 99.942 | 112.521 | 106.349 | 142.234 | 158.991 | 191.314 | 142.491 | 162.404 | 176.277 | 182.643 | 206.208 | 192.938 | 200.499 | 180.396 | 220.47 | 209.041 | 175.989 | 181.199 | 179.554 | 121.539 | 77.892 |
Kosten van de omzet
| 213.859 | 245.313 | 233.599 | 226.116 | 194.643 | 203.294 | 184.039 | 152.736 | 126.957 | 143.859 | 111.476 | 115.656 | 117.548 | 133.132 | 123.961 | 159.877 | 167.393 | 133.879 | 107.868 | 131.654 | 138.676 | 119.83 | 123.423 | 96.949 | 100.15 | 86.544 | 83.425 | 81.085 | 87.32 | 72.28 | 74.867 | 49.17 | 65.279 | 44.032 | 57.382 | 60.948 | 88.145 | 59.655 | 60.465 | 61.079 | 57.846 | 60.235 | 63.973 | 80.011 | 73.077 | 106.005 | 120.619 | 137.291 | 102.924 | 125.986 | 141.754 | 145.492 | 158.737 | 186.555 | 169.065 | 156.361 | 155.318 | 151.695 | 121.269 | 121.476 | 125.93 | 86.501 | 55.088 |
Brutowinst
| 92.662 | 73.196 | 69.146 | 57.108 | 58.536 | 63.785 | 59.169 | 51.207 | 55.324 | 65.99 | 52.721 | 55.168 | 72.682 | 77.765 | 78.249 | 92.913 | 87.308 | 66.292 | 63.43 | 83.301 | 79.729 | 64.506 | 57.552 | 51.059 | 53.212 | 36.344 | 37.563 | 43.688 | 34.282 | 26.468 | 21.687 | 22.329 | 28.404 | 15.13 | 20.742 | 27.059 | 31.96 | 28.067 | 23.256 | 32.664 | 30.669 | 27.59 | 35.969 | 32.51 | 33.272 | 36.229 | 38.372 | 54.023 | 39.567 | 36.418 | 34.523 | 37.151 | 47.471 | 6.383 | 31.434 | 24.035 | 65.152 | 57.346 | 54.72 | 59.723 | 53.624 | 35.038 | 22.804 |
Brutowinstmarge
| 0.302 | 0.23 | 0.228 | 0.202 | 0.231 | 0.239 | 0.243 | 0.251 | 0.304 | 0.314 | 0.321 | 0.323 | 0.382 | 0.369 | 0.387 | 0.368 | 0.343 | 0.331 | 0.37 | 0.388 | 0.365 | 0.35 | 0.318 | 0.345 | 0.347 | 0.296 | 0.31 | 0.35 | 0.282 | 0.268 | 0.225 | 0.312 | 0.303 | 0.256 | 0.266 | 0.307 | 0.266 | 0.32 | 0.278 | 0.348 | 0.346 | 0.314 | 0.36 | 0.289 | 0.313 | 0.255 | 0.241 | 0.282 | 0.278 | 0.224 | 0.196 | 0.203 | 0.23 | 0.033 | 0.157 | 0.133 | 0.296 | 0.274 | 0.311 | 0.33 | 0.299 | 0.288 | 0.293 |
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
| 24.52 | 25.554 | 12.055 | 14.415 | 15.23 | 19.777 | 13.217 | 14.506 | 19.047 | 17.373 | 13.644 | 11.351 | 16.736 | 11.803 | 12.405 | 12.751 | 13.862 | 15.554 | 10.145 | 12.493 | 13.747 | 16.672 | 8.262 | 8.171 | 16.901 | 8.529 | 8.131 | -0.103 | 10.68 | 10.184 | 7.638 | 9.123 | 10.578 | 9.879 | 10.415 | 10.03 | 10.819 | 11.92 | 12.248 | 12.129 | 12.573 | 15.743 | 13.459 | 11.091 | 10.167 | 11.931 | 10.65 | 13.586 | 14.019 | 16.362 | 14.783 | 55.681 | 14.864 | 14.967 | 13.218 | 14.91 | 12.44 | 12.056 | 10.627 | 13.567 | 11.295 | 11.016 | 12.233 |
Verkoop- en marketingkosten
| 25.084 | 17.908 | 15.498 | 13.882 | 18.484 | 11.617 | 12.616 | 10.485 | 15.092 | 9.088 | 9.095 | 11.063 | 14.508 | 10.907 | 11.883 | 12.28 | 11.496 | 13.521 | 12.392 | 11.769 | 9.167 | 14.412 | 9.566 | 9.531 | 9.496 | 11.787 | 9.698 | 5.001 | 10.037 | 9.875 | 7.133 | 9.932 | 10.413 | 9.974 | 8.738 | 8.076 | 9.825 | 8.286 | 2.65 | 8.943 | 4.944 | 6.798 | 9.297 | 12.373 | 11.023 | 11.35 | 8.413 | 29.984 | 0 | 7.152 | 6.724 | -29.041 | 7.387 | 10.313 | 11.341 | 11.817 | 14.253 | 12.929 | 10.737 | 13.462 | 10.969 | 9.268 | 7.205 |
Verkoop-, algemene en administratieve kosten
| 49.604 | 43.462 | 27.553 | 28.297 | 33.714 | 31.394 | 25.833 | 24.991 | 34.139 | 26.461 | 22.739 | 22.414 | 31.244 | 22.71 | 24.288 | 25.031 | 25.358 | 29.075 | 22.537 | 24.262 | 22.914 | 31.084 | 17.828 | 17.702 | 26.397 | 20.316 | 17.829 | 4.898 | 20.717 | 20.059 | 14.771 | 19.055 | 20.991 | 19.853 | 19.153 | 18.106 | 20.644 | 20.206 | 14.898 | 21.072 | 17.517 | 22.541 | 22.756 | 23.464 | 21.19 | 23.281 | 19.063 | 43.57 | 14.019 | 23.514 | 21.507 | 26.64 | 22.251 | 25.28 | 24.559 | 26.727 | 26.693 | 24.985 | 21.364 | 27.029 | 22.264 | 20.284 | 19.438 |
Overige kosten
| 43.058 | 0 | -33.782 | -26.681 | -24.969 | -25.662 | -31.5 | -18.357 | -29.659 | -30.383 | 0 | 0 | 0 | -28.586 | -29.696 | 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
| 92.662 | 47.917 | 33.782 | 26.681 | 31.794 | 33.243 | 27.111 | 23.881 | 35.474 | 36.199 | 34.423 | 28.97 | 32.91 | 32.462 | 34.107 | 35.985 | 36.394 | 29.953 | 32.372 | 36.489 | 29.907 | 32.283 | 25.329 | 24.718 | 27.93 | 16.442 | 21.292 | 22.718 | 21.115 | 20.397 | 15.308 | 19.303 | 21.489 | 13.792 | 19.969 | 17.565 | 21.365 | 20.344 | 15.72 | 28.754 | 15.336 | 22.553 | 22.5 | 23.504 | 20.931 | 21.779 | 18.345 | 21.065 | 24.892 | 24.255 | 21.607 | 20.69 | 25.918 | 24.364 | 29.832 | -12.22 | 47.719 | 43.313 | 23.143 | 2.15 | 29.035 | 29.411 | 22.798 |
Bedrijfsresultaat
| 43.02 | 31.483 | 35.364 | 30.427 | 44.433 | 48.875 | 52.56 | 192.18 | 31.99 | 43.689 | 30.34 | 32.668 | 48.178 | 50.314 | 49.879 | 69.131 | 60.201 | 46.973 | 35.211 | 56.405 | 55.216 | 37.647 | 34.125 | 27.366 | 26.253 | 21.614 | 17.17 | 24.993 | 13.683 | 7.025 | 7.511 | 3.506 | 7.223 | 1.303 | 0.977 | 13.432 | 10.07 | 8.836 | 7.361 | 8.525 | 12.96 | 11.112 | 16.207 | 10.693 | 16.693 | 19.696 | 23.891 | 43.315 | 14.675 | 12.163 | 12.916 | 41.071 | 12.609 | -17.981 | 1.602 | 9.543 | 28.477 | 23.916 | 31.577 | 38.396 | 29.31 | 12.131 | 0.006 |
Bedrijfsresultaat ratio
| 0.14 | 0.099 | 0.117 | 0.107 | 0.176 | 0.183 | 0.216 | 0.942 | 0.175 | 0.208 | 0.185 | 0.191 | 0.253 | 0.239 | 0.247 | 0.273 | 0.236 | 0.235 | 0.206 | 0.262 | 0.253 | 0.204 | 0.189 | 0.185 | 0.171 | 0.176 | 0.142 | 0.2 | 0.113 | 0.071 | 0.078 | 0.049 | 0.077 | 0.022 | 0.013 | 0.153 | 0.084 | 0.101 | 0.088 | 0.091 | 0.146 | 0.127 | 0.162 | 0.095 | 0.157 | 0.138 | 0.15 | 0.226 | 0.103 | 0.075 | 0.073 | 0.225 | 0.061 | -0.093 | 0.008 | 0.053 | 0.129 | 0.114 | 0.179 | 0.212 | 0.163 | 0.1 | 0 |
Totaal overige inkomsten en kosten netto
| 4.367 | 2.162 | -4.406 | -135.724 | 6.437 | 9.443 | 14.36 | -159.73 | -3.932 | -2.287 | -4.6 | -4.71 | -0.787 | -1.621 | -0.543 | -133.075 | 3.214 | 6.613 | 1.122 | 1.938 | 2.123 | -0.629 | -0.838 | -0.664 | -0.224 | 4.793 | -0.056 | -0.649 | -1.837 | -1.891 | -3.191 | -0.048 | -2.517 | -1.539 | 0.253 | -4.594 | -1.246 | -1.098 | -0.997 | -4.584 | 0.511 | 6.063 | 3.24 | 7.03 | 5.11 | 4.486 | -0.037 | 7.355 | -8.006 | 8.797 | 7.193 | -31.195 | -8.944 | -8.289 | -7.377 | -20.099 | 0 | -5.123 | -4.407 | -10.392 | 0 | 0 | -1.644 |
Inkomen voor belasting
| 47.387 | 33.645 | 32.096 | 26.89 | 31.259 | 36.66 | 37.464 | 177.844 | 15.771 | 27.504 | 15.775 | 21.488 | 40.651 | 43.682 | 43.599 | 66.021 | 56.791 | 42.374 | 36.333 | 52.625 | 50.297 | 32.793 | 32.59 | 26.837 | 26.029 | 20.389 | 16.208 | 24.344 | 11.846 | 4.518 | 4.32 | 3.458 | 4.896 | -0.236 | 1.23 | 8.838 | 10.07 | 6.763 | 7.361 | 8.525 | 12.96 | 11.112 | 16.453 | 16.475 | 16.732 | 17.536 | 20.23 | 50.67 | 13.63 | 8.737 | 10.032 | 9.876 | 12.609 | -26.27 | -5.775 | -10.556 | 28.477 | 23.916 | 27.214 | 28.004 | 29.31 | 12.131 | -1.638 |
Inkomen voor belasting ratio
| 0.155 | 0.106 | 0.106 | 0.095 | 0.123 | 0.137 | 0.154 | 0.872 | 0.087 | 0.131 | 0.096 | 0.126 | 0.214 | 0.207 | 0.216 | 0.261 | 0.223 | 0.212 | 0.212 | 0.245 | 0.23 | 0.178 | 0.18 | 0.181 | 0.17 | 0.166 | 0.134 | 0.195 | 0.097 | 0.046 | 0.045 | 0.048 | 0.052 | -0.004 | 0.016 | 0.1 | 0.084 | 0.077 | 0.088 | 0.091 | 0.146 | 0.127 | 0.165 | 0.146 | 0.157 | 0.123 | 0.127 | 0.265 | 0.096 | 0.054 | 0.057 | 0.054 | 0.061 | -0.136 | -0.029 | -0.059 | 0.129 | 0.114 | 0.155 | 0.155 | 0.163 | 0.1 | -0.021 |
Belastingkosten
| 7.937 | 8.022 | 8.047 | 7.283 | 7.213 | 7.21 | 6.442 | 5.615 | 5.549 | 5.779 | 4.808 | 4.138 | 4.424 | 4.497 | 4.396 | 5.448 | 5.357 | 4.328 | 2.76 | 4.67 | 5.188 | 3.784 | 3.641 | 2.69 | 4.425 | 2.721 | 2.629 | 2.914 | 2.685 | 1.963 | 2.018 | 1.457 | 2.022 | 1.997 | 1.006 | 1.974 | 2.29 | 1.985 | 2.003 | 2.851 | 2.173 | 2.565 | 2.95 | 3.432 | 2.646 | 3.19 | 2.534 | 2.374 | 5.169 | 5.676 | 6.718 | 6.775 | 7.895 | 6.918 | 7.39 | 7.056 | 8.029 | 7.071 | 6.906 | 5.566 | 5.809 | 3.309 | 1.734 |
Nettowinst
| 38.109 | 30.473 | 30.398 | 44.446 | 22.968 | 28.757 | 27.709 | 27.271 | 10.104 | 20.47 | 10.068 | 16.882 | 33.1 | 35.472 | 35.098 | 55.418 | 48.033 | 35.58 | 31.061 | 43.73 | 42.577 | 27.213 | 26.56 | 20.559 | 21.098 | 17.397 | 12.891 | 20.362 | 9.509 | 2.901 | 2.22 | 1.971 | 1.914 | -2.148 | 0.857 | 6.285 | 6.859 | 3.69 | 2.277 | 3.39 | 4.437 | 6.276 | 6.106 | 8.223 | 6.927 | 7.517 | 8.046 | 11.726 | 8.513 | 3.061 | 3.314 | 3.101 | 4.714 | -33.188 | -13.165 | -17.612 | 20.448 | 16.761 | 20.308 | 22.438 | 23.501 | 8.822 | -3.372 |
Nettowinstmarge
| 0.124 | 0.096 | 0.1 | 0.157 | 0.091 | 0.108 | 0.114 | 0.134 | 0.055 | 0.098 | 0.061 | 0.099 | 0.174 | 0.168 | 0.174 | 0.219 | 0.189 | 0.178 | 0.181 | 0.203 | 0.195 | 0.148 | 0.147 | 0.139 | 0.138 | 0.142 | 0.107 | 0.163 | 0.078 | 0.029 | 0.023 | 0.028 | 0.02 | -0.036 | 0.011 | 0.071 | 0.057 | 0.042 | 0.027 | 0.036 | 0.05 | 0.071 | 0.061 | 0.073 | 0.065 | 0.053 | 0.051 | 0.061 | 0.06 | 0.019 | 0.019 | 0.017 | 0.023 | -0.172 | -0.066 | -0.098 | 0.093 | 0.08 | 0.115 | 0.124 | 0.131 | 0.073 | -0.043 |
WPA (Winst Per Aandeel)
| 0.21 | 0.17 | 0.17 | 0.24 | 0.13 | 0.16 | 0.15 | 0.15 | 0.056 | 0.11 | 0.055 | 0.093 | 0.18 | 0.19 | 0.19 | 0.3 | 0.26 | 0.19 | 0.17 | 0.25 | 0.27 | 0.19 | 0.18 | 0.14 | 0.14 | 0.12 | 0.18 | 0.14 | 0.065 | 0.02 | 0.015 | 0.014 | 0.013 | -0.015 | 0.006 | 0.048 | 0.045 | 0.024 | 0.015 | 0.022 | 0.027 | 0.038 | 0.038 | 0.051 | 0.042 | 0.046 | 0.049 | 0 | 0.052 | 0.025 | 0.018 | 0 | 0.025 | -0.21 | -0.081 | 0 | 0.12 | 0.14 | 0.14 | 0 | 0.16 | 0.06 | -0.023 |
Verwaterde WPA
| 0.21 | 0.17 | 0.17 | 0.24 | 0.13 | 0.16 | 0.15 | 0.15 | 0.056 | 0.11 | 0.055 | 0.093 | 0.18 | 0.19 | 0.19 | 0.3 | 0.26 | 0.19 | 0.17 | 0.25 | 0.27 | 0.19 | 0.18 | 0.14 | 0.14 | 0.12 | 0.18 | 0.14 | 0.065 | 0.02 | 0.015 | 0.014 | 0.013 | -0.015 | 0.006 | 0.048 | 0.045 | 0.024 | 0.015 | 0.022 | 0.027 | 0.038 | 0.038 | 0.05 | 0.042 | 0.046 | 0.049 | 0 | 0.052 | 0.025 | 0.018 | 0 | 0.025 | -0.21 | -0.081 | 0 | 0.12 | 0.14 | 0.14 | 0 | 0.16 | 0.06 | -0.023 |
EBITDA
| 68.325 | 43.494 | 41.093 | 36.348 | 51.258 | 55.448 | 58.945 | 198.134 | 37.952 | 49.224 | 36.218 | 37.737 | 52.736 | 54.19 | 54.29 | 73.479 | 64.229 | 50.683 | 31.01 | 59.511 | 58.203 | 40.341 | 34.765 | 29.146 | 29.352 | 21.749 | 18.274 | 33.234 | 15.141 | 8.131 | 6.304 | 4.436 | 8.402 | 2.755 | 2.071 | 10.442 | 11.713 | 8.726 | 9.166 | 12.268 | 14.179 | 6.436 | 14.87 | 9.459 | 14.966 | 15.627 | 21.239 | 35.835 | 29.255 | 16.274 | 19.72 | 56.693 | 25.168 | -5.11 | 14.679 | 74.37 | 35.209 | 17.419 | 38.248 | 80.863 | 27.669 | 10.554 | 9.347 |
EBITDA ratio
| 0.223 | 0.137 | 0.136 | 0.128 | 0.202 | 0.208 | 0.242 | 0.972 | 0.208 | 0.235 | 0.221 | 0.221 | 0.277 | 0.257 | 0.268 | 0.291 | 0.252 | 0.253 | 0.26 | 0.277 | 0.266 | 0.219 | 0.205 | 0.197 | 0.214 | 0.205 | 0.171 | 0.266 | 0.124 | 0.082 | 0.104 | 0.109 | 0.09 | 0.047 | 0.067 | 0.149 | 0.097 | 0.099 | 0.113 | 0.061 | 0.193 | 0.075 | 0.122 | 0.095 | 0.141 | 0.069 | 0.106 | 0.187 | 0.108 | 0.127 | 0.133 | 0.31 | 0.122 | -0.032 | 0.073 | 0.412 | 0.088 | 0.083 | 0.217 | 0.446 | 0.154 | 0.087 | 0.12 |