Beurs gesloten -
Toronto S.E.
22:00:00 16-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,49
CAD
|
+0,40%
|
|
+2,65%
|
+2,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.451
|
13.581
|
16.432
|
13.955
|
13.996
|
14.376
|
-
|
-
|
Bedrijfswaarde
1 |
28.946
|
28.707
|
32.415
|
32.667
|
33.206
|
34.880
|
35.900
|
36.702
|
K/w-verhouding
|
20,2
x
|
14,3
x
|
31,9
x
|
14,5
x
|
14,1
x
|
16,2
x
|
15,1
x
|
14,2
x
|
Dividendrendement
|
4,26%
|
4,57%
|
4,07%
|
5,17%
|
5,54%
|
5,75%
|
5,91%
|
6,14%
|
Marktkapitalisatie/omzet
|
2,2
x
|
2,47
x
|
2,85
x
|
1,84
x
|
1,85
x
|
1,82
x
|
1,76
x
|
1,69
x
|
Bedrijfswaarde/omzet
|
4,74
x
|
5,21
x
|
5,62
x
|
4,31
x
|
4,39
x
|
4,42
x
|
4,4
x
|
4,31
x
|
Bedrijfswaarde/EBITDA
|
12,4
x
|
12,3
x
|
13,7
x
|
12,2
x
|
11,4
x
|
10,9
x
|
10,3
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
-29,8
x
|
-29,1
x
|
-27,6
x
|
-19,4
x
|
-47,7
x
|
-53,5
x
|
-41,6
x
|
42,1
x
|
FCF Yield
|
-3,35%
|
-3,43%
|
-3,62%
|
-5,15%
|
-2,1%
|
-1,87%
|
-2,4%
|
2,38%
|
Price to Book
|
1,56
x
|
1,48
x
|
1,63
x
|
1,22
x
|
1,18
x
|
1,29
x
|
1,29
x
|
1,26
x
|
Aantal aandelen (in duizenden)
|
241.097
|
251.037
|
259.911
|
269.665
|
278.255
|
286.553
|
-
|
-
|
Referentieprijs
2 |
55,79
|
54,10
|
63,22
|
51,75
|
50,30
|
50,17
|
50,17
|
50,17
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
14/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.111
|
5.506
|
5.765
|
7.588
|
7.563
|
7.894
|
8.165
|
8.523
|
EBITDA
1 |
2.339
|
2.343
|
2.367
|
2.687
|
2.910
|
3.213
|
3.470
|
3.627
|
Bedrijfsresultaat (EBIT)
1 |
1.436
|
1.172
|
930
|
1.629
|
1.794
|
1.810
|
2.121
|
2.267
|
Operationele Marge
|
23,5%
|
21,29%
|
16,13%
|
21,47%
|
23,72%
|
22,92%
|
25,97%
|
26,6%
|
Resultaat voor belastingen (EBT)
1 |
771
|
1.325
|
555
|
1.194
|
1.173
|
1.072
|
1.219
|
1.318
|
Nettowinst (verlies)
1 |
663
|
938
|
510
|
945
|
978
|
884,8
|
983
|
1.056
|
Nettomarge
|
10,85%
|
17,04%
|
8,85%
|
12,45%
|
12,93%
|
11,21%
|
12,04%
|
12,39%
|
WPA
2 |
2,760
|
3,780
|
1,980
|
3,560
|
3,570
|
3,088
|
3,320
|
3,525
|
Free Cash Flow
1 |
-970
|
-986
|
-1.174
|
-1.683
|
-696
|
-652
|
-863,4
|
872
|
FCF-marge
|
-15,87%
|
-17,91%
|
-20,36%
|
-22,18%
|
-9,2%
|
-8,26%
|
-10,57%
|
10,23%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,04%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82,58%
|
Dividend per aandeel
2 |
2,375
|
2,475
|
2,575
|
2,678
|
2,788
|
2,886
|
2,966
|
3,082
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
14/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
1.868
|
2.015
|
1.380
|
1.835
|
2.358
|
2.433
|
1.418
|
1.740
|
1.972
|
2.018
|
1.657
|
1.965
|
1.886
|
EBITDA
1 |
582
|
660,8
|
589
|
597
|
755
|
809
|
668
|
728
|
705
|
795
|
771,8
|
848,7
|
850,7
|
Bedrijfsresultaat (EBIT)
1 |
516
|
428,8
|
305
|
359
|
720
|
894
|
312
|
415
|
505
|
437
|
444
|
562
|
489
|
Operationele Marge
|
27,62%
|
21,28%
|
22,1%
|
19,56%
|
30,53%
|
36,74%
|
22%
|
23,85%
|
25,61%
|
21,66%
|
26,8%
|
28,6%
|
25,93%
|
Resultaat voor belastingen (EBT)
1 |
423
|
473
|
-118
|
186
|
653
|
738
|
-7
|
84
|
358
|
253
|
204
|
317
|
240
|
Nettowinst (verlies)
|
324
|
362
|
-67
|
167
|
483
|
560
|
28
|
101
|
289
|
-
|
-
|
-
|
-
|
Nettomarge
|
17,34%
|
17,97%
|
-4,86%
|
9,1%
|
20,48%
|
23,02%
|
1,97%
|
5,8%
|
14,66%
|
-
|
-
|
-
|
-
|
WPA
2 |
1,240
|
1,380
|
-0,2500
|
0,6300
|
1,800
|
2,070
|
0,1000
|
0,3700
|
1,040
|
0,7300
|
0,6500
|
0,8600
|
0,8400
|
Dividend per aandeel
2 |
0,6625
|
0,6625
|
0,6625
|
0,6625
|
0,6900
|
-
|
0,6900
|
0,6900
|
0,7175
|
-
|
0,7200
|
0,7200
|
0,7433
|
Datum van publicatie
|
14/02/22
|
13/05/22
|
10/08/22
|
11/11/22
|
23/02/23
|
12/05/23
|
11/08/23
|
10/11/23
|
26/02/24
|
13/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.495
|
15.126
|
15.983
|
18.712
|
19.210
|
20.504
|
21.524
|
22.325
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,625
x
|
6,456
x
|
6,752
x
|
6,964
x
|
6,601
x
|
6,381
x
|
6,202
x
|
6,156
x
|
Free Cash Flow
1 |
-970
|
-986
|
-1.174
|
-1.683
|
-696
|
-652
|
-863
|
872
|
ROE (netto-inkomsten/eigen vermogen)
|
8,39%
|
10,6%
|
5,28%
|
8,77%
|
8,32%
|
7,68%
|
8,45%
|
8,56%
|
ROA (netto-inkomsten/totale activa)
|
2,07%
|
2,97%
|
1,56%
|
2,55%
|
2,47%
|
2,15%
|
2,39%
|
2,46%
|
Totale activa
1 |
32.078
|
31.540
|
32.738
|
36.994
|
39.611
|
41.151
|
41.164
|
42.883
|
Nettoactief per aandeel
2 |
35,70
|
36,60
|
38,70
|
42,30
|
42,50
|
38,90
|
39,00
|
39,90
|
Cashflow per aandeel
2 |
6,660
|
5,730
|
5,180
|
4,310
|
8,530
|
8,530
|
7,660
|
8,390
|
Capex
1 |
2.495
|
2.623
|
2.359
|
2.596
|
2.937
|
3.018
|
3.130
|
2.610
|
Capex/omzet
|
40,83%
|
47,64%
|
40,92%
|
34,21%
|
38,83%
|
38,23%
|
38,34%
|
30,62%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
14/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
50,17
CAD Gemiddelde koersdoel
52,33
CAD Spread / Gemiddelde doel +4,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,80% | 158 mld. | | +13,19% | 86,7 mld. | | +4,13% | 84,48 mld. | | +5,98% | 79,76 mld. | | +1,32% | 75,53 mld. | | +85,08% | 70,4 mld. | | +13,93% | 48,48 mld. | | 0,00% | 46,01 mld. | | +13,40% | 44,61 mld. |
Elektriciteitsbedrijven - Andere
|