Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,69
CAD
|
+0,16%
|
|
+1,62%
|
-3,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.666
|
8.477
|
9.860
|
9.967
|
8.630
|
8.325
|
-
|
-
|
Bedrijfswaarde
1 |
18.713
|
16.752
|
18.418
|
18.860
|
8.630
|
19.864
|
20.177
|
20.111
|
K/w-verhouding
|
11,2
x
|
19,9
x
|
30,3
x
|
17,8
x
|
13,7
x
|
-
|
-
|
-
|
Dividendrendement
|
4,32%
|
5,6%
|
4,79%
|
4,85%
|
-
|
5,9%
|
5,97%
|
6,03%
|
Marktkapitalisatie/omzet
|
2,73
x
|
2,62
x
|
2,81
x
|
2,46
x
|
2,27
x
|
2,04
x
|
1,99
x
|
1,88
x
|
Bedrijfswaarde/omzet
|
4,79
x
|
5,18
x
|
5,24
x
|
4,66
x
|
2,27
x
|
4,86
x
|
4,83
x
|
4,54
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
10,8
x
|
12
x
|
10,6
x
|
4,36
x
|
9,58
x
|
9,52
x
|
8,84
x
|
Bedrijfswaarde/FCF
|
24,9
x
|
20,3
x
|
31,1
x
|
23,3
x
|
-
|
228
x
|
71,9
x
|
26,4
x
|
FCF Yield
|
4,02%
|
4,92%
|
3,21%
|
4,29%
|
-
|
0,44%
|
1,39%
|
3,79%
|
Price to Book
|
1,59
x
|
1,28
x
|
1,49
x
|
1,44
x
|
-
|
1,52
x
|
1,48
x
|
1,45
x
|
Aantal aandelen (in duizenden)
|
272.608
|
272.676
|
268.902
|
272.607
|
270.611
|
271.264
|
-
|
-
|
Referentieprijs
2 |
39,17
|
31,09
|
36,69
|
36,65
|
31,89
|
30,69
|
30,69
|
30,69
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.905
|
3.233
|
3.515
|
4.048
|
3.796
|
4.090
|
4.181
|
4.427
|
EBITDA
1 |
1.584
|
1.551
|
1.533
|
1.775
|
1.980
|
2.074
|
2.119
|
2.274
|
Bedrijfsresultaat (EBIT)
|
1.002
|
941
|
882
|
1.133
|
-
|
-
|
-
|
-
|
Operationele Marge
|
25,66%
|
29,11%
|
25,09%
|
27,99%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.011
|
586
|
538
|
838
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
951
|
427
|
393
|
632
|
707
|
-
|
-
|
-
|
Nettomarge
|
24,35%
|
13,21%
|
11,18%
|
15,61%
|
18,62%
|
-
|
-
|
-
|
WPA
|
3,489
|
1,560
|
1,210
|
2,060
|
2,330
|
-
|
-
|
-
|
Free Cash Flow
1 |
753
|
825
|
592
|
810
|
-
|
87,1
|
280,6
|
763
|
FCF-marge
|
19,28%
|
25,52%
|
16,84%
|
20,01%
|
-
|
2,13%
|
6,71%
|
17,24%
|
Kasstroomconversie (ebitda)
|
47,54%
|
53,19%
|
38,62%
|
45,63%
|
-
|
4,2%
|
13,24%
|
33,55%
|
Kasstroomconversie (nettowinst)
|
79,18%
|
193,21%
|
150,64%
|
128,16%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,691
|
1,742
|
1,759
|
1,777
|
-
|
1,810
|
1,833
|
1,850
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
790
|
1.028
|
1.110
|
933
|
898
|
1.107
|
1.131
|
879
|
812
|
974
|
1.063
|
939,8
|
914,2
|
1.048
|
EBITDA
1 |
322
|
475
|
542
|
433
|
366
|
434
|
629
|
398
|
421
|
532
|
581,1
|
452,5
|
422,2
|
555,4
|
Bedrijfsresultaat (EBIT)
|
171
|
337
|
385
|
277
|
211
|
260
|
461
|
221
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
21,65%
|
32,78%
|
34,68%
|
29,69%
|
23,5%
|
23,49%
|
40,76%
|
25,14%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
306
|
200
|
142
|
190
|
383
|
134
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,2000
|
0,5900
|
0,7800
|
0,5000
|
0,3200
|
0,4600
|
1,010
|
0,3200
|
0,3900
|
0,6100
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,4398
|
0,4398
|
0,8884
|
0,4442
|
0,4442
|
0,4442
|
0,4486
|
0,4486
|
0,4486
|
-
|
0,4510
|
0,4510
|
0,4510
|
0,4510
|
Datum van publicatie
|
28/10/21
|
24/02/22
|
27/04/22
|
28/07/22
|
27/10/22
|
2/03/23
|
27/04/23
|
27/07/23
|
26/10/23
|
29/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.047
|
8.275
|
8.558
|
8.893
|
-
|
11.539
|
11.852
|
11.786
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,08
x
|
5,335
x
|
5,583
x
|
5,01
x
|
-
|
5,564
x
|
5,593
x
|
5,182
x
|
Free Cash Flow
1 |
753
|
825
|
592
|
810
|
-
|
87,1
|
281
|
763
|
ROE (netto-inkomsten/eigen vermogen)
|
14,5%
|
8,01%
|
8,84%
|
9,69%
|
-
|
11,8%
|
11,5%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
24,70
|
24,30
|
24,60
|
25,50
|
-
|
20,30
|
20,70
|
21,20
|
Cashflow per aandeel
2 |
6,580
|
5,960
|
6,180
|
7,540
|
-
|
6,880
|
7,130
|
6,890
|
Capex
1 |
1.044
|
803
|
1.078
|
1.224
|
-
|
1.765
|
1.765
|
1.510
|
Capex/omzet
|
26,73%
|
24,84%
|
30,67%
|
30,24%
|
-
|
43,15%
|
42,21%
|
34,11%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
30,69
CAD Gemiddelde koersdoel
34,67
CAD Spread / Gemiddelde doel +12,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,76% | 6,08 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. | | -21,83% | 25,56 mld. |
Multiline-Nutsvoorzieningen
|