Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,17
CAD
|
+0,34%
|
|
+1,92%
|
-16,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.551
|
20.417
|
16.967
|
11.977
|
12.755
|
10.324
|
-
|
-
|
Bedrijfswaarde
1 |
22.440
|
38.068
|
37.672
|
35.704
|
41.373
|
36.821
|
39.645
|
43.100
|
K/w-verhouding
|
-244
x
|
-70,7
x
|
-51,9
x
|
-42,1
x
|
-82,1
x
|
-36,2
x
|
-160
x
|
543
x
|
Dividendrendement
|
4,44%
|
2,82%
|
3,4%
|
5,06%
|
5,14%
|
6,66%
|
6,93%
|
7,2%
|
Marktkapitalisatie/omzet
|
3,88
x
|
5,36
x
|
4,14
x
|
2,54
x
|
2,53
x
|
1,81
x
|
1,7
x
|
1,5
x
|
Bedrijfswaarde/omzet
|
7,53
x
|
9,99
x
|
9,2
x
|
7,58
x
|
8,21
x
|
6,47
x
|
6,52
x
|
6,27
x
|
Bedrijfswaarde/EBITDA
|
9,59
x
|
23,6
x
|
20,1
x
|
17,8
x
|
19
x
|
15,3
x
|
15,4
x
|
16,4
x
|
Bedrijfswaarde/FCF
|
22,1
x
|
44,8
x
|
-30,6
x
|
-74,5
x
|
-43,3
x
|
39,9
x
|
25,8
x
|
32,1
x
|
FCF Yield
|
4,53%
|
2,23%
|
-3,27%
|
-1,34%
|
-2,31%
|
2,51%
|
3,88%
|
3,11%
|
Price to Book
|
1,64
x
|
2,14
x
|
1,72
x
|
1,09
x
|
-
|
6,06
x
|
13,9
x
|
-2.749
x
|
Aantal aandelen (in duizenden)
|
466.883
|
473.267
|
473.476
|
473.752
|
485.770
|
484.511
|
-
|
-
|
Referentieprijs
2 |
24,74
|
43,14
|
35,84
|
25,28
|
26,26
|
21,31
|
21,31
|
21,31
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
4/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.980
|
3.810
|
4.096
|
4.711
|
5.038
|
5.693
|
6.077
|
6.873
|
EBITDA
1 |
2.339
|
1.614
|
1.876
|
2.002
|
2.182
|
2.402
|
2.573
|
2.622
|
Bedrijfsresultaat (EBIT)
1 |
1.541
|
858
|
375
|
419
|
840
|
538
|
852,5
|
-
|
Operationele Marge
|
51,71%
|
22,52%
|
9,16%
|
8,89%
|
16,67%
|
9,45%
|
14,03%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
102
|
-52
|
136
|
568
|
-24,5
|
621,8
|
474
|
Nettowinst (verlies)
1 |
-
|
-304
|
-368
|
-295
|
-100
|
-386,5
|
-11,17
|
129,5
|
Nettomarge
|
-
|
-7,98%
|
-8,98%
|
-6,26%
|
-1,98%
|
-6,79%
|
-0,18%
|
1,88%
|
WPA
2 |
-0,1013
|
-0,6100
|
-0,6900
|
-0,6000
|
-0,3200
|
-0,5888
|
-0,1328
|
0,0393
|
Free Cash Flow
1 |
1.017
|
849
|
-1.233
|
-479
|
-956
|
923,8
|
1.538
|
1.341
|
FCF-marge
|
34,13%
|
22,28%
|
-30,1%
|
-10,17%
|
-18,98%
|
16,23%
|
25,32%
|
19,51%
|
Kasstroomconversie (ebitda)
|
43,48%
|
52,6%
|
-
|
-
|
-
|
38,46%
|
59,79%
|
51,13%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.035,52%
|
Dividend per aandeel
2 |
1,099
|
1,215
|
1,220
|
1,280
|
1,350
|
1,420
|
1,476
|
1,535
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
4/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
966
|
1.091
|
1.136
|
1.274
|
1.105
|
1.196
|
1.331
|
1.205
|
1.179
|
1.323
|
1.431
|
1.537
|
1.428
|
1.473
|
1.944
|
EBITDA
1 |
446
|
431
|
499
|
547
|
495
|
461
|
559
|
586
|
507
|
530
|
585,7
|
687,6
|
590,8
|
625,4
|
-
|
Bedrijfsresultaat (EBIT)
1 |
223
|
50
|
98
|
158
|
110
|
53
|
130
|
128
|
59
|
141
|
130
|
140
|
102
|
166
|
-
|
Operationele Marge
|
23,08%
|
4,58%
|
8,63%
|
12,4%
|
9,95%
|
4,43%
|
9,77%
|
10,62%
|
5%
|
10,66%
|
9,09%
|
9,11%
|
7,14%
|
11,27%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-11
|
-81
|
49
|
184
|
-85
|
-12
|
201
|
170
|
45
|
152
|
-43,5
|
65,5
|
-49
|
3,5
|
-
|
Nettowinst (verlies)
1 |
-115
|
-57
|
-78
|
-9
|
-136
|
-82
|
-32
|
-28
|
-64
|
35
|
-102
|
-86
|
-102,5
|
-96
|
-
|
Nettomarge
|
-11,9%
|
-5,22%
|
-6,87%
|
-0,71%
|
-12,31%
|
-6,86%
|
-2,4%
|
-2,32%
|
-5,43%
|
2,65%
|
-7,13%
|
-5,6%
|
-7,18%
|
-6,52%
|
-
|
WPA
2 |
-0,2100
|
-0,1200
|
-0,1600
|
-0,0300
|
-0,2500
|
-0,1600
|
-0,0900
|
-0,1000
|
-0,1400
|
0,0100
|
-0,4189
|
-0,3022
|
-0,4333
|
-0,3562
|
-0,3508
|
Dividend per aandeel
2 |
0,3000
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3375
|
0,3400
|
0,3400
|
0,3325
|
0,3569
|
0,3550
|
0,3550
|
0,3550
|
0,3621
|
Datum van publicatie
|
5/11/21
|
4/02/22
|
6/05/22
|
5/08/22
|
4/11/22
|
3/02/23
|
5/05/23
|
4/08/23
|
3/11/23
|
2/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.889
|
17.651
|
20.705
|
23.727
|
28.618
|
26.497
|
29.320
|
32.775
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,655
x
|
10,94
x
|
11,04
x
|
11,85
x
|
13,12
x
|
11,03
x
|
11,4
x
|
12,5
x
|
Free Cash Flow
1 |
1.017
|
849
|
-1.233
|
-479
|
-956
|
924
|
1.539
|
1.341
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-3,22%
|
-3,48%
|
-2,68%
|
-0,93%
|
-18,1%
|
-16%
|
-78,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-0,7%
|
-0,49%
|
-0,14%
|
0,4%
|
-0,2%
|
0,7%
|
Totale activa
1 |
-
|
-
|
52.798
|
59.989
|
71.429
|
-96.625
|
5.584
|
18.500
|
Nettoactief per aandeel
2 |
15,10
|
20,20
|
20,80
|
23,10
|
-
|
3,510
|
1,530
|
-0,0100
|
Cashflow per aandeel
2 |
2,080
|
2,600
|
1,380
|
1,560
|
5,930
|
1,780
|
2,560
|
2,740
|
Capex
1 |
195
|
447
|
1.967
|
2.190
|
2.809
|
1.444
|
1.478
|
1.363
|
Capex/omzet
|
6,54%
|
11,73%
|
48,02%
|
46,49%
|
55,76%
|
25,36%
|
24,32%
|
19,83%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
4/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
21,31
USD Gemiddelde koersdoel
28,89
USD Spread / Gemiddelde doel +35,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,20% | 10,32 mld. | | +9,55% | 86,34 mld. | | -9,64% | 16,81 mld. | | +10,12% | 11,2 mld. | | +43,27% | 11,15 mld. | | +6,77% | 9,08 mld. | | +12,09% | 6,76 mld. | | -3,03% | 5,29 mld. | | +0,10% | 4,35 mld. | | -.--% | 3,84 mld. |
hydroelectrische & golven
|