Beurs gesloten -
Toronto S.E.
22:00:00 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,11
CAD
|
-0,68%
|
|
-3,94%
|
+5,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
104.495
|
82.447
|
100.109
|
107.153
|
101.390
|
101.139
|
-
|
-
|
Bedrijfswaarde
1 |
168.810
|
148.892
|
175.463
|
187.272
|
176.688
|
199.594
|
202.059
|
203.537
|
K/w-verhouding
|
19,6
x
|
27,5
x
|
17,2
x
|
41,3
x
|
16,8
x
|
17,3
x
|
15,1
x
|
14,3
x
|
Dividendrendement
|
5,72%
|
7,96%
|
6,76%
|
6,5%
|
7,44%
|
7,71%
|
7,93%
|
8,16%
|
Marktkapitalisatie/omzet
|
2,09
x
|
2,11
x
|
2,13
x
|
2,01
x
|
2,32
x
|
2,48
x
|
2,37
x
|
2,23
x
|
Bedrijfswaarde/omzet
|
3,37
x
|
3,81
x
|
3,73
x
|
3,51
x
|
4,05
x
|
4,89
x
|
4,74
x
|
4,5
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
11,2
x
|
12,5
x
|
12,1
x
|
10,7
x
|
11
x
|
10,5
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
43,2
x
|
34
x
|
122
x
|
28,4
x
|
18,5
x
|
27,7
x
|
30,4
x
|
24,8
x
|
FCF Yield
|
2,31%
|
2,94%
|
0,82%
|
3,52%
|
5,4%
|
3,61%
|
3,29%
|
4,04%
|
Price to Book
|
1,58
x
|
1,34
x
|
1,64
x
|
1,79
x
|
1,65
x
|
1,73
x
|
1,8
x
|
1,84
x
|
Aantal aandelen (in duizenden)
|
2.023.912
|
2.025.219
|
2.026.085
|
2.024.819
|
2.125.574
|
2.126.100
|
-
|
-
|
Referentieprijs
2 |
51,63
|
40,71
|
49,41
|
52,92
|
47,70
|
47,57
|
47,57
|
47,57
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
50.069
|
39.087
|
47.071
|
53.309
|
43.649
|
40.841
|
42.609
|
45.253
|
EBITDA
1 |
13.271
|
13.273
|
14.001
|
15.531
|
16.454
|
18.135
|
19.164
|
20.076
|
Bedrijfsresultaat (EBIT)
1 |
9.880
|
9.561
|
10.149
|
11.104
|
11.692
|
12.953
|
13.705
|
14.435
|
Operationele Marge
|
19,73%
|
24,46%
|
21,56%
|
20,83%
|
26,79%
|
31,72%
|
32,16%
|
31,9%
|
Resultaat voor belastingen (EBT)
1 |
7.535
|
4.190
|
7.729
|
4.542
|
7.879
|
7.997
|
8.847
|
9.996
|
Nettowinst (verlies)
1 |
5.322
|
2.983
|
5.816
|
2.589
|
5.839
|
5.776
|
6.488
|
7.127
|
Nettomarge
|
10,63%
|
7,63%
|
12,36%
|
4,86%
|
13,38%
|
14,14%
|
15,23%
|
15,75%
|
WPA
2 |
2,640
|
1,480
|
2,870
|
1,280
|
2,840
|
2,750
|
3,156
|
3,323
|
Free Cash Flow
1 |
3.906
|
4.376
|
1.438
|
6.583
|
9.547
|
7.202
|
6.646
|
8.219
|
FCF-marge
|
7,8%
|
11,2%
|
3,05%
|
12,35%
|
21,87%
|
17,63%
|
15,6%
|
18,16%
|
Kasstroomconversie (ebitda)
|
29,43%
|
32,97%
|
10,27%
|
42,39%
|
58,02%
|
39,71%
|
34,68%
|
40,94%
|
Kasstroomconversie (nettowinst)
|
73,39%
|
146,7%
|
24,72%
|
254,27%
|
163,5%
|
124,7%
|
102,44%
|
115,32%
|
Dividend per aandeel
2 |
2,952
|
3,240
|
3,340
|
3,440
|
3,550
|
3,667
|
3,774
|
3,882
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
12.520
|
15.097
|
13.215
|
11.573
|
13.424
|
12.075
|
10.432
|
9.844
|
11.298
|
11.038
|
5.918
|
5.700
|
6.678
|
7.788
|
5.903
|
EBITDA
1 |
3.687
|
4.147
|
3.715
|
3.758
|
3.911
|
4.468
|
4.008
|
3.871
|
4.107
|
4.954
|
4.229
|
4.205
|
4.770
|
5.245
|
4.580
|
Bedrijfsresultaat (EBIT)
1 |
2.640
|
3.082
|
2.612
|
2.654
|
2.756
|
3.286
|
2.350
|
2.707
|
2.899
|
3.761
|
2.993
|
2.956
|
3.384
|
4.140
|
3.034
|
Operationele Marge
|
21,09%
|
20,41%
|
19,77%
|
22,93%
|
20,53%
|
27,21%
|
22,53%
|
27,5%
|
25,66%
|
34,07%
|
50,57%
|
51,86%
|
50,68%
|
53,16%
|
51,4%
|
Resultaat voor belastingen (EBT)
1 |
2.428
|
2.057
|
740
|
1.701
|
-549
|
2.376
|
2.520
|
751
|
2.232
|
1.951
|
1.980
|
1.864
|
2.136
|
2.599
|
1.840
|
Nettowinst (verlies)
1 |
1.840
|
1.927
|
450
|
1.279
|
-1.067
|
1.733
|
1.848
|
532
|
1.726
|
1.419
|
1.349
|
1.270
|
1.496
|
1.887
|
1.312
|
Nettomarge
|
14,7%
|
12,76%
|
3,41%
|
11,05%
|
-7,95%
|
14,35%
|
17,71%
|
5,4%
|
15,28%
|
12,86%
|
22,79%
|
22,27%
|
22,4%
|
24,23%
|
22,22%
|
WPA
2 |
0,9100
|
0,9500
|
0,2200
|
0,6300
|
-0,5300
|
0,8600
|
0,9100
|
0,2600
|
0,8100
|
0,6700
|
0,6500
|
0,6493
|
0,7691
|
0,9111
|
0,6529
|
Dividend per aandeel
2 |
0,8350
|
0,8600
|
0,8600
|
0,8600
|
0,8600
|
0,8880
|
0,8900
|
0,8900
|
0,8875
|
0,9150
|
0,9175
|
0,9171
|
0,9304
|
0,9412
|
0,9412
|
Datum van publicatie
|
11/02/22
|
6/05/22
|
29/07/22
|
4/11/22
|
10/02/23
|
5/05/23
|
4/08/23
|
3/11/23
|
9/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
64.315
|
66.445
|
75.354
|
80.119
|
75.298
|
98.455
|
100.920
|
102.399
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,846
x
|
5,006
x
|
5,382
x
|
5,159
x
|
4,576
x
|
5,429
x
|
5,266
x
|
5,101
x
|
Free Cash Flow
1 |
3.906
|
4.376
|
1.438
|
6.583
|
9.547
|
7.202
|
6.646
|
8.219
|
ROE (netto-inkomsten/eigen vermogen)
|
7,88%
|
7,68%
|
9,52%
|
9,43%
|
9,47%
|
10,7%
|
11,8%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
3,24%
|
1,84%
|
3,53%
|
3,27%
|
3,19%
|
3,37%
|
3,53%
|
4,15%
|
Totale activa
1 |
164.500
|
161.715
|
164.570
|
79.252
|
182.972
|
171.553
|
183.620
|
171.730
|
Nettoactief per aandeel
2 |
32,60
|
30,30
|
30,10
|
29,50
|
28,90
|
27,40
|
26,50
|
25,90
|
Cashflow per aandeel
2 |
4,790
|
4,800
|
5,370
|
5,530
|
5,780
|
6,130
|
6,320
|
6,530
|
Capex
1 |
5.492
|
5.405
|
7.818
|
4.647
|
4.654
|
6.370
|
7.422
|
6.561
|
Capex/omzet
|
10,97%
|
13,83%
|
16,61%
|
8,72%
|
10,66%
|
15,6%
|
17,42%
|
14,5%
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
47,57
CAD Gemiddelde koersdoel
53,33
CAD Spread / Gemiddelde doel +12,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,40% | 61,46 mld. | | +20,04% | 50,96 mld. | | +14,01% | 46,73 mld. | | +11,90% | 43,81 mld. | | +1,02% | 39,54 mld. | | +42,10% | 27,37 mld. | | -5,22% | 22,84 mld. | | +8,59% | 21 mld. | | +10,76% | 11,76 mld. |
Olie- en gastransportdiensten - Andere
|