Beurs gesloten -
Toronto S.E.
20:23:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,1
CAD
|
-2,43%
|
|
-0,99%
|
+3,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.876
|
24.272
|
28.861
|
26.023
|
26.627
|
26.638
|
-
|
-
|
Bedrijfswaarde
1 |
47.646
|
48.853
|
54.645
|
54.815
|
55.991
|
57.983
|
59.206
|
59.716
|
K/w-verhouding
|
14,2
x
|
20
x
|
23,4
x
|
19,5
x
|
17,6
x
|
16,7
x
|
16,1
x
|
15,3
x
|
Dividendrendement
|
3,39%
|
3,73%
|
3,36%
|
4,01%
|
4,2%
|
4,44%
|
4,64%
|
4,86%
|
Marktkapitalisatie/omzet
|
2,83
x
|
2,72
x
|
3,05
x
|
2,36
x
|
2,31
x
|
2,21
x
|
2,13
x
|
2,08
x
|
Bedrijfswaarde/omzet
|
5,42
x
|
5,47
x
|
5,78
x
|
4,96
x
|
4,86
x
|
4,81
x
|
4,72
x
|
4,66
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
12,4
x
|
13,8
x
|
12,4
x
|
11,5
x
|
10,8
x
|
10,6
x
|
9,86
x
|
Bedrijfswaarde/FCF
|
-57
x
|
-36,5
x
|
-114
x
|
-69,3
x
|
-89,7
x
|
29,4
x
|
28,5
x
|
202
x
|
FCF Yield
|
-1,75%
|
-2,74%
|
-0,88%
|
-1,44%
|
-1,11%
|
3,4%
|
3,51%
|
0,5%
|
Price to Book
|
1,35
x
|
1,3
x
|
1,5
x
|
1,24
x
|
1,24
x
|
1,17
x
|
1,14
x
|
1,1
x
|
Aantal aandelen (in duizenden)
|
461.696
|
466.770
|
472.893
|
480.308
|
488.477
|
493.022
|
-
|
-
|
Referentieprijs
2 |
53,88
|
52,00
|
61,03
|
54,18
|
54,51
|
53,69
|
53,69
|
53,69
|
Datum van publicatie
|
13/02/20
|
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 |
8.783
|
8.935
|
9.448
|
11.043
|
11.517
|
12.050
|
12.531
|
12.819
|
EBITDA
1 |
4.388
|
3.936
|
3.974
|
4.408
|
4.857
|
5.354
|
5.593
|
6.056
|
Bedrijfsresultaat (EBIT)
1 |
3.038
|
2.508
|
2.469
|
2.740
|
3.084
|
3.329
|
3.511
|
3.812
|
Operationele Marge
|
34,59%
|
28,07%
|
26,13%
|
24,81%
|
26,78%
|
27,63%
|
28,02%
|
29,74%
|
Resultaat voor belastingen (EBT)
1 |
2.141
|
1.620
|
1.639
|
1.803
|
2.070
|
2.131
|
2.244
|
2.386
|
Nettowinst (verlies)
1 |
1.655
|
1.209
|
1.231
|
1.330
|
1.506
|
1.588
|
1.674
|
1.795
|
Nettomarge
|
18,84%
|
13,53%
|
13,03%
|
12,04%
|
13,08%
|
13,18%
|
13,36%
|
14%
|
WPA
2 |
3,790
|
2,600
|
2,610
|
2,780
|
3,100
|
3,223
|
3,342
|
3,505
|
Free Cash Flow
1 |
-836
|
-1.338
|
-479
|
-791
|
-624
|
1.974
|
2.081
|
296,3
|
FCF-marge
|
-9,52%
|
-14,97%
|
-5,07%
|
-7,16%
|
-5,42%
|
16,38%
|
16,6%
|
2,31%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
36,86%
|
37,2%
|
4,89%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
124,28%
|
124,27%
|
16,5%
|
Dividend per aandeel
2 |
1,828
|
1,938
|
2,050
|
2,170
|
2,290
|
2,384
|
2,489
|
2,609
|
Datum van publicatie
|
13/02/20
|
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
|
---|
Omzet
1 |
2.583
|
2.835
|
2.487
|
2.553
|
3.168
|
3.319
|
2.594
|
2.719
|
2.885
|
3.118
|
2.763
|
2.926
|
3.240
|
EBITDA
1 |
1.030
|
1.083
|
1.031
|
1.119
|
1.175
|
1.266
|
1.094
|
1.264
|
1.233
|
1.343
|
1.260
|
1.363
|
1.465
|
Bedrijfsresultaat (EBIT)
|
646
|
676
|
614
|
697
|
753
|
830
|
654
|
821
|
779
|
-
|
-
|
-
|
-
|
Operationele Marge
|
25,01%
|
23,84%
|
24,69%
|
27,3%
|
23,77%
|
25,01%
|
25,21%
|
30,19%
|
27%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
438
|
460
|
383
|
436
|
524
|
584
|
395
|
537
|
554
|
613
|
440
|
551
|
539
|
Nettowinst (verlies)
|
328
|
350
|
284
|
326
|
370
|
437
|
294
|
394
|
381
|
459
|
-
|
-
|
-
|
Nettomarge
|
12,7%
|
12,35%
|
11,42%
|
12,77%
|
11,68%
|
13,17%
|
11,33%
|
14,49%
|
13,21%
|
14,72%
|
-
|
-
|
-
|
WPA
2 |
0,6900
|
0,7400
|
0,5900
|
0,6800
|
0,7700
|
0,9000
|
0,6100
|
0,8100
|
0,7800
|
0,9300
|
0,6485
|
0,8467
|
0,8067
|
Dividend per aandeel
2 |
0,5350
|
0,5350
|
0,5350
|
0,5350
|
0,5650
|
-
|
0,5650
|
0,5650
|
0,5950
|
0,5900
|
0,5900
|
0,5900
|
0,6132
|
Datum van publicatie
|
11/02/22
|
4/05/22
|
28/07/22
|
28/10/22
|
10/02/23
|
3/05/23
|
2/08/23
|
27/10/23
|
9/02/24
|
1/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.770
|
24.581
|
25.784
|
28.792
|
29.364
|
31.345
|
32.568
|
33.078
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,189
x
|
6,245
x
|
6,488
x
|
6,532
x
|
6,046
x
|
5,854
x
|
5,823
x
|
5,462
x
|
Free Cash Flow
1 |
-836
|
-1.338
|
-479
|
-791
|
-624
|
1.974
|
2.081
|
296
|
ROE (netto-inkomsten/eigen vermogen)
|
6,36%
|
6,5%
|
6,48%
|
6,6%
|
7,08%
|
7,59%
|
7,56%
|
7,59%
|
ROA (netto-inkomsten/totale activa)
|
2,1%
|
2,22%
|
2,18%
|
2,18%
|
2,31%
|
2,34%
|
2,33%
|
2,37%
|
Totale activa
1 |
78.998
|
54.443
|
56.572
|
61.001
|
65.085
|
67.860
|
71.802
|
75.761
|
Nettoactief per aandeel
2 |
40,00
|
40,10
|
40,60
|
43,60
|
43,80
|
45,80
|
47,20
|
48,60
|
Cashflow per aandeel
2 |
6,710
|
6,730
|
6,470
|
7,080
|
7,290
|
7,340
|
7,490
|
7,710
|
Capex
1 |
3.720
|
4.039
|
3.386
|
3.865
|
4.169
|
4.755
|
4.831
|
4.906
|
Capex/omzet
|
42,35%
|
45,2%
|
35,84%
|
35%
|
36,2%
|
39,46%
|
38,55%
|
38,27%
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Laatste slotkoers
54,03
CAD Gemiddelde koersdoel
55,83
CAD Spread / Gemiddelde doel +3,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,28% | 150 mld. | | +12,16% | 86,04 mld. | | +2,15% | 82,56 mld. | | +5,48% | 78,15 mld. | | +83,85% | 69,33 mld. | | 0,00% | 48,29 mld. | | +8,35% | 46,33 mld. | | +7,30% | 42,49 mld. | | +1,22% | 39,26 mld. |
Elektriciteitsbedrijven - Andere
|