Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,13
CAD
|
+0,80%
|
|
-2,71%
|
-2,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.697
|
4.829
|
6.863
|
7.124
|
7.301
|
7.137
|
-
|
-
|
Bedrijfswaarde
1 |
3.425
|
4.929
|
6.799
|
6.957
|
8.056
|
7.715
|
6.818
|
6.139
|
K/w-verhouding
|
-12,1
x
|
28,9
x
|
23,7
x
|
-77,9
x
|
-244
x
|
12,2
x
|
8,86
x
|
10,2
x
|
Dividendrendement
|
-
|
1,55%
|
2,96%
|
3,23%
|
3,7%
|
3,95%
|
4,03%
|
4,67%
|
Marktkapitalisatie/omzet
|
2,27
x
|
2,72
x
|
1,94
x
|
2,06
x
|
2,54
x
|
2,03
x
|
1,82
x
|
2,04
x
|
Bedrijfswaarde/omzet
|
2,88
x
|
2,77
x
|
1,92
x
|
2,01
x
|
2,81
x
|
2,2
x
|
1,74
x
|
1,76
x
|
Bedrijfswaarde/EBITDA
|
7,16
x
|
5,64
x
|
3,54
x
|
3,93
x
|
5,67
x
|
4,1
x
|
3,3
x
|
3,27
x
|
Bedrijfswaarde/FCF
|
36,8
x
|
7,73
x
|
8,36
x
|
10,1
x
|
-37,4
x
|
13
x
|
5,4
x
|
5,33
x
|
FCF Yield
|
2,72%
|
12,9%
|
12%
|
9,86%
|
-2,68%
|
7,7%
|
18,5%
|
18,8%
|
Price to Book
|
2,76
x
|
1,58
x
|
1,39
x
|
1,42
x
|
1,67
x
|
1,56
x
|
1,42
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
109.927
|
163.036
|
247.478
|
245.814
|
245.257
|
245.001
|
-
|
-
|
Referentieprijs
2 |
24,53
|
29,62
|
27,73
|
28,98
|
29,77
|
29,13
|
29,13
|
29,13
|
Datum van publicatie
|
9/03/20
|
18/03/21
|
17/03/22
|
9/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.190
|
1.778
|
3.540
|
3.454
|
2.870
|
3.510
|
3.911
|
3.493
|
EBITDA
1 |
478,2
|
874,2
|
1.919
|
1.768
|
1.421
|
1.882
|
2.066
|
1.875
|
Bedrijfsresultaat (EBIT)
1 |
215,7
|
550,2
|
1.324
|
919,9
|
812,9
|
1.178
|
1.309
|
1.133
|
Operationele Marge
|
18,13%
|
30,95%
|
37,39%
|
26,63%
|
28,32%
|
33,56%
|
33,46%
|
32,44%
|
Resultaat voor belastingen (EBT)
1 |
-112,8
|
273,5
|
540,2
|
199,7
|
344,7
|
956,3
|
1.170
|
1.223
|
Nettowinst (verlies)
1 |
-222,5
|
139,8
|
281,6
|
-90,89
|
-31,21
|
533,9
|
673,4
|
561,6
|
Nettomarge
|
-18,69%
|
7,87%
|
7,96%
|
-2,63%
|
-1,09%
|
15,21%
|
17,22%
|
16,08%
|
WPA
2 |
-2,025
|
1,024
|
1,172
|
-0,3718
|
-0,1221
|
2,395
|
3,286
|
2,849
|
Free Cash Flow
1 |
93
|
637,9
|
813,6
|
685,9
|
-215,7
|
594
|
1.264
|
1.152
|
FCF-marge
|
7,82%
|
35,88%
|
22,99%
|
19,86%
|
-7,51%
|
16,92%
|
32,31%
|
32,97%
|
Kasstroomconversie (ebitda)
|
19,45%
|
72,97%
|
42,4%
|
38,79%
|
-
|
31,56%
|
61,17%
|
61,42%
|
Kasstroomconversie (nettowinst)
|
-
|
456,22%
|
288,93%
|
-
|
-
|
111,25%
|
187,66%
|
205,08%
|
Dividend per aandeel
2 |
-
|
0,4600
|
0,8217
|
0,9352
|
1,101
|
1,152
|
1,174
|
1,359
|
Datum van publicatie
|
9/03/20
|
18/03/21
|
17/03/22
|
9/03/23
|
27/03/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
860,8
|
888,1
|
880,1
|
809,3
|
763,8
|
849,7
|
802,7
|
696,6
|
729,5
|
785,8
|
642
|
815,8
|
1.058
|
1.173
|
1.053
|
EBITDA
1 |
460,2
|
472,7
|
510,5
|
422,9
|
344,5
|
396,6
|
378,9
|
336,3
|
362
|
396,3
|
305,4
|
423,6
|
586,7
|
663,8
|
577,9
|
Bedrijfsresultaat (EBIT)
1 |
262,5
|
198,8
|
315,5
|
219,8
|
122
|
158,4
|
202,4
|
203,4
|
205,1
|
215,8
|
130,1
|
284,1
|
471,1
|
552,1
|
383,5
|
Operationele Marge
|
30,49%
|
22,38%
|
35,85%
|
27,16%
|
15,98%
|
18,64%
|
25,21%
|
29,2%
|
28,11%
|
27,46%
|
20,27%
|
34,82%
|
44,54%
|
47,08%
|
36,41%
|
Resultaat voor belastingen (EBT)
1 |
215,2
|
-132,5
|
-
|
-
|
177,9
|
-
|
81,49
|
206,1
|
177,5
|
-111,3
|
78,85
|
226,3
|
341,8
|
432,5
|
357,7
|
Nettowinst (verlies)
1 |
141,8
|
-131,2
|
-73,11
|
242,9
|
77,51
|
-
|
5,433
|
103,7
|
82,58
|
-217,1
|
10,52
|
112,3
|
194,3
|
261,5
|
212,1
|
Nettomarge
|
16,47%
|
-14,78%
|
-8,31%
|
30,02%
|
10,15%
|
-
|
0,68%
|
14,89%
|
11,32%
|
-27,63%
|
1,64%
|
13,76%
|
18,37%
|
22,3%
|
20,14%
|
WPA
2 |
0,5597
|
-0,5224
|
-0,2950
|
0,9769
|
0,3095
|
-1,432
|
0,0272
|
0,4254
|
0,3303
|
-0,8821
|
0,2530
|
0,5340
|
0,8910
|
1,070
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
0,5350
|
-
|
0,5467
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
17/03/22
|
5/05/22
|
3/08/22
|
10/11/22
|
9/03/23
|
4/05/23
|
2/08/23
|
9/11/23
|
27/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
728
|
100
|
-
|
-
|
754
|
578
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
63,1
|
167
|
-
|
-
|
319
|
998
|
Hefboom (schuld/ebitda)
|
1,523
x
|
0,1145
x
|
-
|
-
|
0,5308
x
|
0,3071
x
|
-
|
-
|
Free Cash Flow
1 |
93
|
638
|
814
|
686
|
-216
|
594
|
1.264
|
1.152
|
ROE (netto-inkomsten/eigen vermogen)
|
9,39%
|
8,07%
|
19,3%
|
10,7%
|
6,68%
|
14,9%
|
15,1%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
-8,63%
|
3,89%
|
10,8%
|
6,14%
|
3,75%
|
10%
|
15%
|
16%
|
Totale activa
1 |
2.578
|
3.592
|
2.596
|
-1.480
|
-832,9
|
5.339
|
4.489
|
3.510
|
Nettoactief per aandeel
2 |
8,870
|
18,80
|
20,00
|
20,40
|
17,90
|
18,60
|
20,50
|
22,10
|
Cashflow per aandeel
2 |
3,640
|
5,700
|
6,090
|
6,160
|
4,100
|
6,100
|
7,310
|
6,560
|
Capex
1 |
317
|
293
|
661
|
713
|
1.094
|
824
|
429
|
336
|
Capex/omzet
|
26,65%
|
16,49%
|
18,66%
|
20,64%
|
38,12%
|
23,49%
|
10,96%
|
9,61%
|
Datum van publicatie
|
9/03/20
|
18/03/21
|
17/03/22
|
9/03/23
|
27/03/24
|
-
|
-
|
-
|
Laatste slotkoers
29,13
CAD Gemiddelde koersdoel
38,81
CAD Spread / Gemiddelde doel +33,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,15% | 5,21 mld. | | +14,44% | 23,6 mld. | | +18,12% | 15,6 mld. | | +34,04% | 8,93 mld. | | +40,67% | 5,54 mld. | | +2,27% | 5,25 mld. | | +26,93% | 3,29 mld. | | -6,45% | 2,36 mld. | | +19,82% | 2,31 mld. | | +15,77% | 1,68 mld. |
Goud - Andere
|