Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,37
CAD
|
-0,59%
|
|
+2,45%
|
+0,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.408
|
9.820
|
9.709
|
4.386
|
4.346
|
4.217
|
-
|
-
|
Bedrijfswaarde
1 |
11.277
|
14.257
|
15.795
|
11.840
|
12.806
|
12.882
|
12.745
|
12.653
|
K/w-verhouding
|
13,6
x
|
11,9
x
|
35,2
x
|
-19,7
x
|
210
x
|
11,5
x
|
11,4
x
|
9,71
x
|
Dividendrendement
|
3,9%
|
3,69%
|
4,62%
|
11%
|
6,88%
|
7,11%
|
7,04%
|
7,03%
|
Marktkapitalisatie/omzet
|
4,56
x
|
5,86
x
|
4,25
x
|
1,59
x
|
1,61
x
|
1,43
x
|
1,42
x
|
1,34
x
|
Bedrijfswaarde/omzet
|
6,94
x
|
8,5
x
|
6,91
x
|
4,28
x
|
4,75
x
|
4,37
x
|
4,3
x
|
4,02
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
16,4
x
|
14,7
x
|
9,42
x
|
10,4
x
|
9,8
x
|
10,1
x
|
9,65
x
|
Bedrijfswaarde/FCF
|
-371
x
|
-70,1
x
|
-13,3
x
|
-25,2
x
|
-32,2
x
|
-2.576
x
|
172
x
|
53,8
x
|
FCF Yield
|
-0,27%
|
-1,43%
|
-7,52%
|
-3,97%
|
-3,11%
|
-0,04%
|
0,58%
|
1,86%
|
Price to Book
|
1,91
x
|
1,89
x
|
1,66
x
|
0,85
x
|
0,86
x
|
0,77
x
|
0,75
x
|
0,88
x
|
Aantal aandelen (in duizenden)
|
524.200
|
597.031
|
671.894
|
674.272
|
689.140
|
689.659
|
-
|
-
|
Referentieprijs
2 |
14,13
|
16,45
|
14,45
|
6,505
|
6,306
|
6,114
|
6,114
|
6,114
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
17/03/23
|
8/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.625
|
1.677
|
2.286
|
2.765
|
2.698
|
2.948
|
2.966
|
3.149
|
EBITDA
1 |
838,6
|
869,5
|
1.077
|
1.257
|
1.235
|
1.314
|
1.268
|
1.312
|
Bedrijfsresultaat (EBIT)
1 |
554,3
|
555,4
|
673,9
|
801,3
|
768,4
|
681,8
|
739
|
802,1
|
Operationele Marge
|
34,11%
|
33,12%
|
29,49%
|
28,98%
|
28,48%
|
23,13%
|
24,92%
|
25,47%
|
Resultaat voor belastingen (EBT)
1 |
555,1
|
792,4
|
142,2
|
-369,7
|
-119,6
|
467
|
403,1
|
566
|
Nettowinst (verlies)
1 |
530,9
|
782,5
|
264,9
|
-212
|
28,7
|
328,9
|
393,7
|
407,1
|
Nettomarge
|
32,67%
|
46,66%
|
11,59%
|
-7,67%
|
1,06%
|
11,16%
|
13,27%
|
12,93%
|
WPA
2 |
1,040
|
1,380
|
0,4100
|
-0,3300
|
0,0300
|
0,5333
|
0,5375
|
0,6300
|
Free Cash Flow
1 |
-30,38
|
-203,3
|
-1.188
|
-469,9
|
-398,1
|
-5
|
74
|
235
|
FCF-marge
|
-1,87%
|
-12,12%
|
-51,96%
|
-16,99%
|
-14,76%
|
-0,17%
|
2,49%
|
7,46%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
5,84%
|
17,92%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
18,79%
|
57,73%
|
Dividend per aandeel
2 |
0,5512
|
0,6063
|
0,6669
|
0,7130
|
0,4340
|
0,4349
|
0,4305
|
0,4300
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
17/03/23
|
8/03/24
|
-
|
-
|
-
|
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 |
528,6
|
594,8
|
735,7
|
624,3
|
666,7
|
748
|
778,6
|
627,9
|
624,7
|
666,9
|
813,4
|
651,2
|
662,2
|
731
|
EBITDA
1 |
252
|
297,6
|
330,6
|
289,3
|
276,1
|
358,3
|
341
|
277,7
|
281,3
|
334,3
|
360
|
303,3
|
313
|
339,7
|
Bedrijfsresultaat (EBIT)
|
155,4
|
186,8
|
210,6
|
176,8
|
-
|
243,5
|
219,4
|
159,3
|
176,5
|
212,2
|
-
|
-
|
-
|
-
|
Operationele Marge
|
29,4%
|
31,4%
|
28,63%
|
28,32%
|
-
|
32,55%
|
28,18%
|
25,36%
|
28,25%
|
31,82%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-58,81
|
139,2
|
62,05
|
-85,14
|
-226,9
|
-119,7
|
274,3
|
-318,3
|
-241,1
|
165,5
|
139,5
|
80,9
|
109
|
134
|
Nettowinst (verlies)
1 |
-27,9
|
175,6
|
91
|
-33,4
|
-195,2
|
-74,4
|
270,1
|
-253,2
|
-174,5
|
186,3
|
-13,7
|
98,3
|
83,7
|
97,2
|
Nettomarge
|
-5,28%
|
29,52%
|
12,37%
|
-5,35%
|
-29,28%
|
-9,95%
|
34,69%
|
-40,33%
|
-27,94%
|
27,94%
|
-1,68%
|
15,1%
|
12,64%
|
13,3%
|
WPA
2 |
-0,0500
|
0,2700
|
0,1300
|
-0,0500
|
-0,2900
|
-0,1100
|
0,3900
|
-0,3700
|
-0,2600
|
0,2700
|
0,1650
|
0,1133
|
0,1167
|
0,1400
|
Dividend per aandeel
2 |
0,1706
|
0,1706
|
0,1706
|
0,1808
|
0,1808
|
0,1808
|
0,1085
|
0,1085
|
0,1085
|
0,1100
|
0,1095
|
0,1095
|
0,1095
|
0,1095
|
Datum van publicatie
|
11/11/21
|
3/03/22
|
12/05/22
|
11/08/22
|
11/11/22
|
17/03/23
|
11/05/23
|
10/08/23
|
10/11/23
|
8/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.869
|
4.437
|
6.086
|
7.454
|
8.460
|
8.665
|
8.528
|
8.436
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,614
x
|
5,103
x
|
5,652
x
|
5,931
x
|
6,848
x
|
6,594
x
|
6,727
x
|
6,432
x
|
Free Cash Flow
1 |
-30,4
|
-203
|
-1.188
|
-470
|
-398
|
-5
|
74
|
235
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
8,06%
|
4,79%
|
8,57%
|
7,25%
|
7,67%
|
6,4%
|
7,3%
|
ROA (netto-inkomsten/totale activa)
|
5,23%
|
3,03%
|
1,77%
|
2,76%
|
2,07%
|
-
|
-
|
-
|
Totale activa
1 |
10.155
|
25.824
|
15.008
|
-7.684
|
1.389
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
7,390
|
8,710
|
8,720
|
7,640
|
7,310
|
7,890
|
8,140
|
6,940
|
Cashflow per aandeel
2 |
1,210
|
0,8800
|
0,2500
|
0,9100
|
0,9100
|
1,070
|
1,100
|
1,150
|
Capex
1 |
581
|
786
|
1.345
|
1.089
|
1.026
|
941
|
914
|
1.045
|
Capex/omzet
|
35,78%
|
46,87%
|
58,85%
|
39,38%
|
38,03%
|
31,9%
|
30,81%
|
33,2%
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
17/03/23
|
8/03/24
|
-
|
-
|
-
|
Laatste slotkoers
6,114
USD Gemiddelde koersdoel
6,82
USD Spread / Gemiddelde doel +11,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,12% | 4,22 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | -4,56% | 45,12 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -10,00% | 23,21 mld. |
Multiline-Nutsvoorzieningen
|