Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,68
CAD
|
+1,17%
|
|
+2,00%
|
+9,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.334
|
3.423
|
2.290
|
1.139
|
1.287
|
1.362
|
-
|
-
|
Bedrijfswaarde
1 |
2.361
|
2.878
|
1.342
|
607,3
|
1.287
|
1.362
|
1.362
|
1.362
|
K/w-verhouding
|
-24,8
x
|
8,33
x
|
-5,98
x
|
-17,8
x
|
-16,1
x
|
18,2
x
|
30,2
x
|
24,4
x
|
Dividendrendement
|
-
|
1,24%
|
3,11%
|
5,42%
|
-
|
3,28%
|
3,27%
|
-
|
Marktkapitalisatie/omzet
|
1,7
x
|
2,03
x
|
2,54
x
|
1,34
x
|
1,18
x
|
1,15
x
|
1,46
x
|
1,46
x
|
Bedrijfswaarde/omzet
|
1,7
x
|
2,03
x
|
2,54
x
|
1,34
x
|
1,18
x
|
1,15
x
|
1,46
x
|
1,46
x
|
Bedrijfswaarde/EBITDA
|
5,36
x
|
4,24
x
|
1,89
x
|
9,91
x
|
5,99
x
|
3,85
x
|
4,69
x
|
4,57
x
|
Bedrijfswaarde/FCF
|
67,2
x
|
5,67
x
|
7,1
x
|
-13,7
x
|
-
|
23,4
x
|
15,6
x
|
11,9
x
|
FCF Yield
|
1,49%
|
17,6%
|
14,1%
|
-7,28%
|
-
|
4,27%
|
6,4%
|
8,39%
|
Price to Book
|
1,13
x
|
1,39
x
|
1,12
x
|
0,62
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
293.649
|
295.781
|
296.921
|
220.356
|
215.728
|
214.863
|
-
|
-
|
Referentieprijs
2 |
7,947
|
11,57
|
7,711
|
5,170
|
5,967
|
6,341
|
6,341
|
6,341
|
Datum van publicatie
|
26/03/20
|
24/02/21
|
25/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.375
|
1.689
|
900,1
|
850,2
|
1.095
|
1.187
|
934,2
|
935
|
EBITDA
1 |
435
|
806,6
|
1.208
|
114,9
|
214,8
|
354
|
290,3
|
298,3
|
Bedrijfsresultaat (EBIT)
1 |
-85,7
|
438,2
|
333,9
|
-36,79
|
89,94
|
300,8
|
275,7
|
-
|
Operationele Marge
|
-6,23%
|
25,95%
|
37,1%
|
-4,33%
|
8,21%
|
25,35%
|
29,52%
|
-
|
Resultaat voor belastingen (EBT)
|
-100,6
|
416,2
|
402,9
|
-
|
13,63
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-93,51
|
408,5
|
-381,8
|
-
|
-81,28
|
51
|
45
|
56
|
Nettomarge
|
-6,8%
|
24,19%
|
-42,41%
|
-
|
-7,42%
|
4,3%
|
4,82%
|
5,99%
|
WPA
2 |
-0,3200
|
1,390
|
-1,290
|
-0,2900
|
-0,3700
|
0,3483
|
0,2100
|
0,2600
|
Free Cash Flow
1 |
34,71
|
603,8
|
322,3
|
-82,9
|
-
|
58,12
|
87,25
|
114,2
|
FCF-marge
|
2,52%
|
35,75%
|
35,8%
|
-9,75%
|
-
|
4,9%
|
9,34%
|
12,22%
|
Kasstroomconversie (ebitda)
|
7,98%
|
74,86%
|
26,67%
|
-
|
-
|
16,42%
|
30,05%
|
38,3%
|
Kasstroomconversie (nettowinst)
|
-
|
147,8%
|
-
|
-
|
-
|
113,97%
|
193,89%
|
204,02%
|
Dividend per aandeel
2 |
-
|
0,1434
|
0,2400
|
0,2800
|
-
|
0,2078
|
0,2074
|
-
|
Datum van publicatie
|
26/03/20
|
24/02/21
|
25/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
220,6
|
251,1
|
295,2
|
167,7
|
179
|
208,3
|
226,5
|
184,5
|
343,9
|
340
|
295,2
|
309,2
|
309,9
|
326
|
EBITDA
1 |
75,51
|
124,1
|
121,6
|
-7,823
|
9,249
|
11,48
|
-29,45
|
-15,24
|
120,2
|
145,3
|
88,56
|
114,4
|
118,7
|
133,5
|
Bedrijfsresultaat (EBIT)
1 |
43,64
|
198,5
|
124,8
|
3,883
|
-4,157
|
-161,3
|
-65,45
|
-31,25
|
99,86
|
104,7
|
48,36
|
76,68
|
80,71
|
95,08
|
Operationele Marge
|
19,78%
|
79,04%
|
42,27%
|
2,32%
|
-2,32%
|
-77,44%
|
-28,89%
|
-16,94%
|
29,04%
|
30,79%
|
16,38%
|
24,8%
|
26,04%
|
29,17%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-2,649
|
-33,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-1,58%
|
-18,94%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,0900
|
0,9200
|
0,3000
|
-0,0100
|
-0,1400
|
-0,5900
|
-0,3400
|
-0,1800
|
0,2700
|
-0,1300
|
0,1009
|
0,0839
|
0,1148
|
0,1669
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/11/21
|
25/02/22
|
4/05/22
|
10/08/22
|
7/11/22
|
23/02/23
|
15/05/23
|
31/07/23
|
31/10/23
|
22/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
27,3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
545
|
947
|
532
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,0627
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
34,7
|
604
|
322
|
-82,9
|
-
|
58,1
|
87,3
|
114
|
ROE (netto-inkomsten/eigen vermogen)
|
8,61%
|
18%
|
10,4%
|
-0,49%
|
-
|
10%
|
6,2%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-3,38%
|
-
|
8,04%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
2.764
|
-
|
-4.750
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
7,030
|
8,330
|
6,880
|
8,290
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
1,140
|
3,160
|
1,390
|
-0,0100
|
-
|
1,180
|
1,020
|
0,8900
|
Capex
1 |
299
|
326
|
92,5
|
80,9
|
-
|
161
|
124
|
153
|
Capex/omzet
|
21,77%
|
19,32%
|
10,28%
|
9,52%
|
-
|
13,52%
|
13,23%
|
16,36%
|
Datum van publicatie
|
26/03/20
|
24/02/21
|
25/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,341
USD Gemiddelde koersdoel
8,221
USD Spread / Gemiddelde doel +29,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,73% | 1,36 mld. | | +3,24% | 49,27 mld. | | +19,45% | 32,63 mld. | | -2,42% | 29,96 mld. | | +12,88% | 24,43 mld. | | +10,62% | 11,31 mld. | | +27,61% | 9,95 mld. | | -.--% | 8,61 mld. | | +14,84% | 8,27 mld. | | +2,99% | 8,19 mld. |
Goudwinning
|