Beurs gesloten -
Toronto S.E.
22:00:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,88
CAD
|
+0,89%
|
|
+2,52%
|
-2,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
804,1
|
589,2
|
847,7
|
726,3
|
741,2
|
716,1
|
-
|
Bedrijfswaarde
1 |
1.164
|
888,9
|
1.245
|
975,6
|
968,3
|
1.115
|
1.175
|
K/w-verhouding
|
22,4
x
|
27
x
|
6
x
|
5,75
x
|
5,56
x
|
8,57
x
|
8,77
x
|
Dividendrendement
|
7,52%
|
8,75%
|
6,81%
|
8,29%
|
8,35%
|
8,71%
|
8,89%
|
Marktkapitalisatie/omzet
|
6,93
x
|
5,38
x
|
5,74
x
|
3,82
x
|
4,56
x
|
4,32
x
|
4,17
x
|
Bedrijfswaarde/omzet
|
10
x
|
8,11
x
|
8,43
x
|
5,13
x
|
5,96
x
|
6,72
x
|
6,84
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
10,4
x
|
10
x
|
5,9
x
|
7,5
x
|
7,78
x
|
7,92
x
|
Bedrijfswaarde/FCF
|
-
|
12,4
x
|
12
x
|
6,4
x
|
11,7
x
|
10,7
x
|
9,52
x
|
FCF Yield
|
-
|
8,08%
|
8,36%
|
15,6%
|
8,57%
|
9,32%
|
10,5%
|
Price to Book
|
1,33
x
|
0,97
x
|
1,08
x
|
0,81
x
|
0,77
x
|
0,72
x
|
0,7
x
|
Aantal aandelen (in duizenden)
|
36.665
|
38.996
|
45.116
|
45.281
|
45.498
|
45.498
|
-
|
Referentieprijs
2 |
21,93
|
15,11
|
18,79
|
16,04
|
16,29
|
15,88
|
15,88
|
Datum van publicatie
|
5/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
116
|
109,6
|
147,7
|
190
|
162,6
|
165,9
|
171,9
|
EBITDA
1 |
100,9
|
85,7
|
124,5
|
165,3
|
129,2
|
143,2
|
148,3
|
Bedrijfsresultaat (EBIT)
|
53,34
|
45,28
|
191,8
|
-
|
-
|
-
|
-
|
Operationele Marge
|
46%
|
41,32%
|
129,89%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
27,98
|
-
|
-
|
155
|
170,2
|
-
|
-
|
Nettowinst (verlies)
1 |
36,26
|
20,29
|
144,2
|
130,7
|
138,4
|
89,03
|
91,43
|
Nettomarge
|
31,27%
|
18,51%
|
97,68%
|
68,76%
|
85,16%
|
53,66%
|
53,19%
|
WPA
2 |
0,9800
|
0,5600
|
3,130
|
2,790
|
2,930
|
1,852
|
1,810
|
Free Cash Flow
1 |
-
|
71,86
|
104,2
|
152,4
|
82,96
|
103,9
|
123,4
|
FCF-marge
|
-
|
65,57%
|
70,54%
|
80,2%
|
51,03%
|
62,62%
|
71,79%
|
Kasstroomconversie (ebitda)
|
-
|
83,85%
|
83,66%
|
92,23%
|
64,22%
|
72,54%
|
83,2%
|
Kasstroomconversie (nettowinst)
|
-
|
354,15%
|
72,21%
|
116,64%
|
59,92%
|
116,7%
|
134,96%
|
Dividend per aandeel
2 |
1,650
|
1,322
|
1,280
|
1,330
|
1,360
|
1,382
|
1,412
|
Datum van publicatie
|
5/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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 |
58,74
|
37,62
|
39,56
|
56,5
|
42,87
|
51,12
|
36,69
|
36,85
|
47,16
|
41,86
|
40,5
|
40,2
|
41,8
|
41,3
|
EBITDA
1 |
33,29
|
31,24
|
34,2
|
50,4
|
37,23
|
43,42
|
17,95
|
31,64
|
42,7
|
36,9
|
34,87
|
35,17
|
38,53
|
35,77
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
46,18
|
46,1
|
27,4
|
38,63
|
30,14
|
34,5
|
5,553
|
28,39
|
63,77
|
40,74
|
20,8
|
-
|
-
|
-
|
Nettomarge
|
78,61%
|
122,55%
|
69,27%
|
68,37%
|
70,31%
|
67,5%
|
15,14%
|
77,03%
|
135,21%
|
97,32%
|
51,36%
|
-
|
-
|
-
|
WPA
2 |
0,9700
|
0,9700
|
0,5900
|
0,8100
|
0,6500
|
0,7400
|
0,1200
|
0,6100
|
1,310
|
0,8500
|
0,4350
|
0,4300
|
0,4500
|
0,4100
|
Dividend per aandeel
2 |
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3400
|
0,3400
|
0,3400
|
-
|
0,3400
|
0,3450
|
0,3400
|
0,3400
|
0,3400
|
Datum van publicatie
|
9/11/21
|
9/03/22
|
5/05/22
|
9/08/22
|
9/11/22
|
9/03/23
|
9/05/23
|
2/08/23
|
8/11/23
|
14/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
360
|
300
|
398
|
249
|
227
|
399
|
459
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,565
x
|
3,497
x
|
3,194
x
|
1,509
x
|
1,758
x
|
2,783
x
|
3,095
x
|
Free Cash Flow
1 |
-
|
71,9
|
104
|
152
|
83
|
104
|
123
|
ROE (netto-inkomsten/eigen vermogen)
|
5,85%
|
7,08%
|
13,2%
|
15,5%
|
14,9%
|
8,5%
|
8,4%
|
ROA (netto-inkomsten/totale activa)
|
3,73%
|
2,02%
|
12,9%
|
9,88%
|
9,73%
|
5,8%
|
6,3%
|
Totale activa
1 |
972,1
|
1.006
|
1.116
|
1.323
|
1.423
|
1.535
|
1.451
|
Nettoactief per aandeel
2 |
16,50
|
15,50
|
17,50
|
19,80
|
21,10
|
22,20
|
22,80
|
Cashflow per aandeel
2 |
2,030
|
1,970
|
2,150
|
3,070
|
1,660
|
1,960
|
2,020
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
0,2
|
0,2
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
0,12%
|
0,12%
|
Datum van publicatie
|
5/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,74
CAD Gemiddelde koersdoel
21
CAD Spread / Gemiddelde doel +33,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,52% | 523 mln. | | -0,70% | 33,68 mld. | | +6,21% | 32,48 mld. | | 0,00% | 18,26 mld. | | +8,55% | 5,59 mld. | | -0,31% | 3,06 mld. | | +22,05% | 2,9 mld. | | +11,85% | 2,89 mld. | | -17,19% | 2,31 mld. | | +4,52% | 1,23 mld. |
Private Equity
|