Beurs gesloten -
Toronto S.E.
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.791
CAD
|
+1,94%
|
|
-0,71%
|
+15,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.560
|
27.500
|
39.336
|
33.039
|
52.514
|
58.885
|
-
|
-
|
Bedrijfswaarde
1 |
20.739
|
27.467
|
39.960
|
34.515
|
54.564
|
61.023
|
60.888
|
58.825
|
K/w-verhouding
|
61,7
x
|
63
x
|
127
x
|
64,5
x
|
92,9
x
|
88,5
x
|
62,1
x
|
51,4
x
|
Dividendrendement
|
2,47%
|
0,31%
|
0,22%
|
-
|
-
|
0,14%
|
0,14%
|
0,14%
|
Marktkapitalisatie/omzet
|
5,89
x
|
6,93
x
|
7,7
x
|
4,99
x
|
6,25
x
|
5,81
x
|
4,82
x
|
4,02
x
|
Bedrijfswaarde/omzet
|
5,94
x
|
6,92
x
|
7,83
x
|
5,21
x
|
6,49
x
|
6,03
x
|
4,99
x
|
4,02
x
|
Bedrijfswaarde/EBITDA
|
22,2
x
|
22,3
x
|
26,4
x
|
20,3
x
|
24,7
x
|
22,2
x
|
18,6
x
|
-
|
Bedrijfswaarde/FCF
|
28,3
x
|
23,7
x
|
31,4
x
|
27,5
x
|
31,4
x
|
26
x
|
21,4
x
|
-
|
FCF Yield
|
3,53%
|
4,23%
|
3,18%
|
3,64%
|
3,18%
|
3,85%
|
4,68%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
21.192
|
21.192
|
21.192
|
21.192
|
21.192
|
21.192
|
-
|
-
|
Referentieprijs
2 |
970,2
|
1.298
|
1.856
|
1.559
|
2.478
|
2.779
|
2.779
|
2.779
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
10/02/22
|
29/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.490
|
3.969
|
5.106
|
6.622
|
8.407
|
10.127
|
12.209
|
14.637
|
EBITDA
1 |
934
|
1.231
|
1.512
|
1.701
|
2.209
|
2.744
|
3.277
|
-
|
Bedrijfsresultaat (EBIT)
1 |
511
|
723
|
873
|
882
|
1.188
|
1.419
|
1.890
|
2.090
|
Operationele Marge
|
14,64%
|
18,22%
|
17,1%
|
13,32%
|
14,13%
|
14,01%
|
15,48%
|
14,28%
|
Resultaat voor belastingen (EBT)
1 |
456
|
603
|
374
|
725
|
265
|
1.117
|
1.571
|
-
|
Nettowinst (verlies)
1 |
333
|
436
|
310
|
512
|
565
|
568,8
|
750,3
|
1.147
|
Nettomarge
|
9,54%
|
10,99%
|
6,07%
|
7,73%
|
6,72%
|
5,62%
|
6,15%
|
7,84%
|
WPA
2 |
15,73
|
20,59
|
14,65
|
24,18
|
26,67
|
31,39
|
44,71
|
54,11
|
Free Cash Flow
1 |
733
|
1.161
|
1.271
|
1.256
|
1.737
|
2.347
|
2.849
|
-
|
FCF-marge
|
21%
|
29,25%
|
24,89%
|
18,97%
|
20,66%
|
23,17%
|
23,34%
|
-
|
Kasstroomconversie (ebitda)
|
78,48%
|
94,31%
|
84,06%
|
73,84%
|
78,63%
|
85,53%
|
86,94%
|
-
|
Kasstroomconversie (nettowinst)
|
220,12%
|
266,28%
|
410%
|
245,31%
|
307,43%
|
412,6%
|
379,78%
|
-
|
Dividend per aandeel
2 |
24,00
|
4,000
|
4,000
|
-
|
-
|
4,010
|
4,010
|
4,010
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
10/02/22
|
29/03/23
|
6/03/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.383
|
1.431
|
1.618
|
1.725
|
1.847
|
1.919
|
2.039
|
2.126
|
2.323
|
2.353
|
2.466
|
2.577
|
2.789
|
2.806
|
2.965
|
EBITDA
1 |
409
|
373
|
410
|
419
|
497
|
456
|
518
|
582
|
653
|
597
|
649,6
|
699,5
|
771,2
|
716,5
|
766,3
|
Bedrijfsresultaat (EBIT)
1 |
236
|
195
|
207
|
204
|
274
|
224
|
265
|
327
|
372
|
311
|
350
|
400,7
|
460,9
|
378,1
|
416,8
|
Operationele Marge
|
17,06%
|
13,63%
|
12,79%
|
11,83%
|
14,83%
|
11,67%
|
13%
|
15,38%
|
16,01%
|
13,22%
|
14,2%
|
15,55%
|
16,53%
|
13,47%
|
14,06%
|
Resultaat voor belastingen (EBT)
1 |
184
|
151
|
177
|
193
|
204
|
-43
|
79
|
236
|
-7
|
125
|
253,1
|
301,5
|
359,5
|
275,7
|
312,6
|
Nettowinst (verlies)
1 |
124
|
98
|
126
|
136
|
152
|
94
|
103
|
177
|
141
|
105
|
104,1
|
132,9
|
167,6
|
106,7
|
129,3
|
Nettomarge
|
8,97%
|
6,85%
|
7,79%
|
7,88%
|
8,23%
|
4,9%
|
5,05%
|
8,33%
|
6,07%
|
4,46%
|
4,22%
|
5,16%
|
6,01%
|
3,8%
|
4,36%
|
WPA
2 |
5,860
|
4,630
|
5,940
|
6,420
|
7,190
|
4,440
|
4,880
|
8,360
|
6,640
|
4,950
|
7,511
|
8,939
|
10,79
|
10,54
|
6,100
|
Dividend per aandeel
|
1,000
|
-
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
1,000
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/22
|
4/05/22
|
4/08/22
|
4/11/22
|
29/03/23
|
15/05/23
|
11/08/23
|
9/11/23
|
6/03/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
179
|
-
|
624
|
1.476
|
2.050
|
2.139
|
2.004
|
-
|
Nettokaspositie
1 |
-
|
33
|
-
|
-
|
-
|
-
|
-
|
60
|
Hefboom (schuld/ebitda)
|
0,1916
x
|
-
|
0,4127
x
|
0,8677
x
|
0,928
x
|
0,7795
x
|
0,6114
x
|
-
|
Free Cash Flow
1 |
733
|
1.161
|
1.271
|
1.256
|
1.737
|
2.347
|
2.849
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
31,5%
|
25,1%
|
26,4%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
5,7%
|
6,7%
|
7,5%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
9.978
|
11.198
|
15.293
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
36,20
|
56,00
|
61,30
|
61,20
|
-
|
104,0
|
121,0
|
-
|
Capex
1 |
34
|
25
|
29
|
41
|
42
|
45,5
|
43
|
73
|
Capex/omzet
|
0,97%
|
0,63%
|
0,57%
|
0,62%
|
0,5%
|
0,45%
|
0,35%
|
0,5%
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
10/02/22
|
29/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.779
USD Gemiddelde koersdoel
2.872
USD Spread / Gemiddelde doel +3,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,40% | 58,88 mld. | | +11,15% | 322 mld. | | +18,98% | 209 mld. | | -7,01% | 135 mld. | | +10,82% | 31,88 mld. | | +5,26% | 31,14 mld. | | +141,36% | 27,04 mld. | | +4,40% | 13,6 mld. | | +32,80% | 13,45 mld. | | -4,32% | 13,34 mld. |
Ondernemingssoftware
|