Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,31
CAD
|
-0,23%
|
|
-1,70%
|
-6,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.617
|
3.699
|
4.584
|
5.414
|
4.453
|
4.560
|
-
|
-
|
Bedrijfswaarde
1 |
6.887
|
7.027
|
7.694
|
8.979
|
7.886
|
10.323
|
10.287
|
10.685
|
K/w-verhouding
|
47,8
x
|
45,4
x
|
101
x
|
55,2
x
|
6,26
x
|
12,1
x
|
14,4
x
|
10,3
x
|
Dividendrendement
|
5,39%
|
5,67%
|
5,37%
|
4,87%
|
6,32%
|
7,11%
|
7,5%
|
7,49%
|
Marktkapitalisatie/omzet
|
1,84
x
|
1,91
x
|
2,3
x
|
1,85
x
|
1,04
x
|
2,13
x
|
1,96
x
|
2,13
x
|
Bedrijfswaarde/omzet
|
3,51
x
|
3,63
x
|
3,87
x
|
3,07
x
|
1,84
x
|
4,83
x
|
4,43
x
|
4,99
x
|
Bedrijfswaarde/EBITDA
|
6,69
x
|
7,36
x
|
6,84
x
|
6,64
x
|
5,42
x
|
7,12
x
|
7,15
x
|
7,49
x
|
Bedrijfswaarde/FCF
|
12
x
|
13,7
x
|
11,9
x
|
35,5
x
|
79,7
x
|
12,6
x
|
14,5
x
|
10,5
x
|
FCF Yield
|
8,32%
|
7,29%
|
8,41%
|
2,82%
|
1,26%
|
7,91%
|
6,9%
|
9,56%
|
Price to Book
|
1,18
x
|
1,27
x
|
1,61
x
|
2,21
x
|
1,4
x
|
1,65
x
|
1,65
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
105.172
|
105.740
|
116.162
|
116.862
|
117.674
|
129.140
|
-
|
-
|
Referentieprijs
2 |
34,39
|
34,98
|
39,46
|
46,33
|
37,84
|
35,31
|
35,31
|
35,31
|
Datum van publicatie
|
24/02/20
|
19/02/21
|
24/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.963
|
1.937
|
1.990
|
2.929
|
4.282
|
2.136
|
2.324
|
2.141
|
EBITDA
1 |
1.029
|
955
|
1.124
|
1.353
|
1.455
|
1.449
|
1.439
|
1.427
|
Bedrijfsresultaat (EBIT)
|
556
|
477
|
585
|
800
|
881
|
-
|
-
|
-
|
Operationele Marge
|
28,32%
|
24,63%
|
29,4%
|
27,31%
|
20,57%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
113
|
212
|
147
|
141
|
941
|
532
|
457
|
623
|
Nettowinst (verlies)
1 |
76
|
82
|
44
|
99
|
744
|
385
|
328
|
456
|
Nettomarge
|
3,87%
|
4,23%
|
2,21%
|
3,38%
|
17,38%
|
18,02%
|
14,12%
|
21,3%
|
WPA
2 |
0,7200
|
0,7700
|
0,3900
|
0,8400
|
6,040
|
2,930
|
2,460
|
3,420
|
Free Cash Flow
1 |
573
|
512
|
647
|
253
|
99
|
817
|
709,5
|
1.022
|
FCF-marge
|
29,19%
|
26,43%
|
32,51%
|
8,64%
|
2,31%
|
38,25%
|
30,53%
|
47,73%
|
Kasstroomconversie (ebitda)
|
55,69%
|
53,61%
|
57,56%
|
18,7%
|
6,8%
|
56,37%
|
49,32%
|
71,62%
|
Kasstroomconversie (nettowinst)
|
753,95%
|
624,39%
|
1.470,45%
|
255,56%
|
13,31%
|
212,21%
|
216,31%
|
224,12%
|
Dividend per aandeel
2 |
1,855
|
1,985
|
2,120
|
2,255
|
2,390
|
2,512
|
2,648
|
2,643
|
Datum van publicatie
|
24/02/20
|
19/02/21
|
24/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
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 |
377
|
672
|
501
|
713
|
786
|
929
|
1.267
|
881
|
1.150
|
984
|
608,3
|
501,2
|
599,6
|
693,8
|
EBITDA
1 |
286
|
294
|
348
|
319
|
383
|
303
|
401
|
327
|
410
|
313
|
335,4
|
329,4
|
383,4
|
384,1
|
Bedrijfsresultaat (EBIT)
|
153
|
157
|
206
|
180
|
250
|
164
|
260
|
184
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
40,58%
|
23,36%
|
41,12%
|
25,25%
|
31,81%
|
17,65%
|
20,52%
|
20,89%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
56
|
-61
|
152
|
108
|
-
|
-174
|
-
|
111
|
355
|
106
|
121
|
117
|
177
|
117
|
Nettowinst (verlies)
1 |
27
|
-78
|
112
|
80
|
-
|
-106
|
-
|
87
|
274
|
97
|
87
|
84
|
131
|
84
|
Nettomarge
|
7,16%
|
-11,61%
|
22,36%
|
11,22%
|
-
|
-11,41%
|
-
|
9,88%
|
23,83%
|
9,86%
|
14,3%
|
16,76%
|
21,85%
|
12,11%
|
WPA
|
0,2300
|
-0,6700
|
0,9600
|
0,5900
|
0,2000
|
-0,9100
|
2,380
|
0,6800
|
-
|
0,7400
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5475
|
0,5475
|
0,5475
|
0,5475
|
0,5800
|
0,5800
|
0,5800
|
0,5800
|
0,6150
|
0,6150
|
0,6188
|
0,6183
|
0,6383
|
0,6506
|
Datum van publicatie
|
27/10/21
|
24/02/22
|
2/05/22
|
2/08/22
|
31/10/22
|
1/03/23
|
1/05/23
|
2/08/23
|
1/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.270
|
3.328
|
3.110
|
3.565
|
3.433
|
5.764
|
5.727
|
6.125
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,178
x
|
3,485
x
|
2,767
x
|
2,635
x
|
2,359
x
|
3,977
x
|
3,981
x
|
4,292
x
|
Free Cash Flow
1 |
573
|
512
|
647
|
253
|
99
|
817
|
710
|
1.022
|
ROE (netto-inkomsten/eigen vermogen)
|
4,12%
|
4,29%
|
7,7%
|
16%
|
17,7%
|
12,3%
|
10,7%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
29,20
|
27,50
|
24,50
|
21,00
|
27,10
|
21,40
|
21,40
|
22,40
|
Cashflow per aandeel
2 |
6,240
|
5,560
|
6,800
|
6,490
|
8,950
|
8,250
|
7,380
|
7,430
|
Capex
1 |
635
|
306
|
622
|
682
|
723
|
1.177
|
644
|
507
|
Capex/omzet
|
32,35%
|
15,8%
|
31,26%
|
23,28%
|
16,88%
|
55,1%
|
27,69%
|
23,68%
|
Datum van publicatie
|
24/02/20
|
19/02/21
|
24/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
35,31
CAD Gemiddelde koersdoel
43,27
CAD Spread / Gemiddelde doel +22,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,69% | 3,33 mld. | | +14,41% | 41,39 mld. | | +12,65% | 27,36 mld. | | +17,68% | 15,95 mld. | | +25,58% | 12,07 mld. | | +21,90% | 8,9 mld. | | +22,76% | 6,41 mld. | | +56,88% | 5,9 mld. | | +33,57% | 5,08 mld. | | -1,01% | 4,17 mld. |
Onafhankelijke stroomproducenten - NEC
|