Beurs gesloten -
Toronto S.E.
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,52
CAD
|
+0,76%
|
|
-2,42%
|
+2,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.692
|
4.190
|
4.878
|
4.793
|
4.357
|
4.488
|
-
|
-
|
Bedrijfswaarde
1 |
14.087
|
15.012
|
13.935
|
13.962
|
14.821
|
15.692
|
16.014
|
16.897
|
K/w-verhouding
|
11,1
x
|
16,6
x
|
19,9
x
|
13,1
x
|
10,1
x
|
9,55
x
|
9,39
x
|
-
|
Dividendrendement
|
3,25%
|
4,77%
|
4,19%
|
4,37%
|
4,91%
|
4,96%
|
5,08%
|
5,15%
|
Marktkapitalisatie/omzet
|
1,21
x
|
1,06
x
|
1,14
x
|
0,96
x
|
0,92
x
|
0,88
x
|
0,86
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
2,99
x
|
3,81
x
|
3,25
x
|
2,8
x
|
3,13
x
|
3,08
x
|
3,06
x
|
3,02
x
|
Bedrijfswaarde/EBITDA
|
6,92
x
|
8,63
x
|
7,93
x
|
6,88
x
|
6,43
x
|
6,66
x
|
6,62
x
|
6,37
x
|
Bedrijfswaarde/FCF
|
34
x
|
16,6
x
|
21
x
|
14,5
x
|
27,3
x
|
16,7
x
|
16,5
x
|
12,1
x
|
FCF Yield
|
2,94%
|
6,02%
|
4,77%
|
6,88%
|
3,66%
|
6%
|
6,06%
|
8,29%
|
Price to Book
|
1,43
x
|
1,03
x
|
1,19
x
|
1,1
x
|
0,98
x
|
0,96
x
|
0,92
x
|
0,88
x
|
Aantal aandelen (in duizenden)
|
114.415
|
114.347
|
114.139
|
113.667
|
112.159
|
112.159
|
-
|
-
|
Referentieprijs
2 |
49,77
|
36,49
|
42,70
|
42,38
|
38,67
|
39,52
|
39,52
|
39,52
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
23/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.706
|
3.944
|
4.289
|
4.978
|
4.741
|
5.101
|
5.240
|
5.592
|
EBITDA
1 |
2.036
|
1.739
|
1.757
|
2.029
|
2.306
|
2.357
|
2.420
|
2.652
|
Bedrijfsresultaat (EBIT)
1 |
1.399
|
1.070
|
1.040
|
1.312
|
-
|
465
|
473
|
-
|
Operationele Marge
|
29,73%
|
27,13%
|
24,25%
|
26,36%
|
-
|
9,12%
|
9,03%
|
-
|
Resultaat voor belastingen (EBT)
|
1.073
|
663
|
617
|
921
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
513
|
252
|
246
|
370
|
432
|
465
|
473
|
-
|
Nettomarge
|
10,9%
|
6,39%
|
5,74%
|
7,43%
|
9,11%
|
9,12%
|
9,03%
|
-
|
WPA
2 |
4,484
|
2,200
|
2,150
|
3,240
|
3,820
|
4,140
|
4,210
|
-
|
Free Cash Flow
1 |
414
|
903
|
664
|
961
|
542
|
941,5
|
971
|
1.400
|
FCF-marge
|
8,8%
|
22,9%
|
15,48%
|
19,3%
|
11,43%
|
18,46%
|
18,53%
|
25,04%
|
Kasstroomconversie (ebitda)
|
20,33%
|
51,93%
|
37,79%
|
47,36%
|
23,5%
|
39,95%
|
40,13%
|
52,79%
|
Kasstroomconversie (nettowinst)
|
80,7%
|
358,33%
|
269,92%
|
259,73%
|
125,46%
|
202,47%
|
205,29%
|
-
|
Dividend per aandeel
2 |
1,619
|
1,740
|
1,790
|
1,850
|
1,900
|
1,960
|
2,008
|
2,033
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
23/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.270
|
1.311
|
1.161
|
1.158
|
1.348
|
1.358
|
1.104
|
1.058
|
1.221
|
1.324
|
1.169
|
1.163
|
1.297
|
EBITDA
1 |
531
|
605
|
494
|
440
|
490
|
702
|
480
|
512
|
612
|
667
|
516,4
|
494,4
|
636,5
|
Bedrijfsresultaat (EBIT)
|
375
|
430
|
320
|
-
|
-
|
513
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
29,53%
|
32,8%
|
27,56%
|
-
|
-
|
37,78%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
410
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,8700
|
1,120
|
0,7900
|
0,6200
|
0,7100
|
1,470
|
0,6979
|
0,8000
|
0,8500
|
1,310
|
0,8200
|
-
|
-
|
Dividend per aandeel
2 |
0,3951
|
0,4617
|
0,4617
|
0,4617
|
0,4649
|
0,4756
|
0,4756
|
0,4756
|
0,4732
|
-
|
0,4899
|
0,4899
|
0,4899
|
Datum van publicatie
|
23/02/22
|
27/04/22
|
28/07/22
|
27/10/22
|
2/03/23
|
27/04/23
|
27/07/23
|
26/10/23
|
29/02/24
|
2/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.395
|
10.822
|
9.057
|
9.169
|
10.464
|
11.204
|
11.526
|
12.409
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,123
x
|
6,223
x
|
5,155
x
|
4,519
x
|
4,538
x
|
4,754
x
|
4,764
x
|
4,679
x
|
Free Cash Flow
1 |
414
|
903
|
664
|
961
|
542
|
942
|
971
|
1.400
|
ROE (netto-inkomsten/eigen vermogen)
|
9,41%
|
8,74%
|
9,36%
|
9,97%
|
-
|
9,9%
|
9,4%
|
8,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
34,90
|
35,40
|
35,90
|
38,50
|
39,40
|
41,10
|
42,90
|
44,80
|
Cashflow per aandeel
2 |
13,40
|
16,10
|
16,30
|
21,00
|
17,30
|
17,50
|
19,10
|
19,20
|
Capex
1 |
1.128
|
940
|
1.200
|
1.435
|
1.423
|
1.537
|
1.588
|
2.010
|
Capex/omzet
|
23,97%
|
23,83%
|
27,98%
|
28,83%
|
30,01%
|
30,12%
|
30,31%
|
35,94%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
23/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,52
CAD Gemiddelde koersdoel
46,21
CAD Spread / Gemiddelde doel +16,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,20% | 3,29 mld. | | -25,71% | 79,58 mld. | | +63,75% | 78,59 mld. | | -.--% | 51,55 mld. | | +3,08% | 48,75 mld. | | -2,41% | 40,8 mld. | | +23,89% | 37,73 mld. | | +1,07% | 34,78 mld. | | -15,40% | 28,1 mld. | | -7,45% | 24,25 mld. |
Multiline-Nutsvoorzieningen
|