Beurs gesloten -
Toronto S.E.
21:43:17 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,24
CAD
|
-0,69%
|
|
+0,40%
|
+15,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.876
|
24.272
|
28.861
|
26.023
|
26.627
|
27.357
|
-
|
-
|
Bedrijfswaarde
1 |
47.646
|
48.853
|
54.645
|
54.815
|
55.991
|
58.565
|
59.767
|
60.407
|
K/w-verhouding
|
14,2
x
|
20
x
|
23,4
x
|
19,5
x
|
17,6
x
|
17,2
x
|
16,6
x
|
15,7
x
|
Dividendrendement
|
3,39%
|
3,73%
|
3,36%
|
4,01%
|
4,2%
|
4,3%
|
4,49%
|
4,7%
|
Marktkapitalisatie/omzet
|
2,83
x
|
2,72
x
|
3,05
x
|
2,36
x
|
2,31
x
|
2,27
x
|
2,18
x
|
2,12
x
|
Bedrijfswaarde/omzet
|
5,42
x
|
5,47
x
|
5,78
x
|
4,96
x
|
4,86
x
|
4,85
x
|
4,76
x
|
4,69
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
12,4
x
|
13,8
x
|
12,4
x
|
11,5
x
|
11
x
|
10,7
x
|
9,96
x
|
Bedrijfswaarde/FCF
|
-57
x
|
-36,5
x
|
-114
x
|
-69,3
x
|
-89,7
x
|
29,7
x
|
28,7
x
|
204
x
|
FCF Yield
|
-1,75%
|
-2,74%
|
-0,88%
|
-1,44%
|
-1,11%
|
3,36%
|
3,49%
|
0,49%
|
Price to Book
|
1,35
x
|
1,3
x
|
1,5
x
|
1,24
x
|
1,24
x
|
1,23
x
|
1,19
x
|
1,16
x
|
Aantal aandelen (in duizenden)
|
461.696
|
466.770
|
472.893
|
480.308
|
488.477
|
493.013
|
-
|
-
|
Referentieprijs
2 |
53,88
|
52,00
|
61,03
|
54,18
|
54,51
|
55,49
|
55,49
|
55,49
|
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
|
12.068
|
12.556
|
12.879
|
EBITDA
1 |
4.388
|
3.936
|
3.974
|
4.408
|
4.857
|
5.346
|
5.594
|
6.062
|
Bedrijfsresultaat (EBIT)
1 |
3.038
|
2.508
|
2.469
|
2.740
|
3.084
|
3.281
|
3.515
|
3.817
|
Operationele Marge
|
34,59%
|
28,07%
|
26,13%
|
24,81%
|
26,78%
|
27,19%
|
27,99%
|
29,64%
|
Resultaat voor belastingen (EBT)
1 |
2.141
|
1.620
|
1.639
|
1.803
|
2.070
|
2.129
|
2.244
|
2.387
|
Nettowinst (verlies)
1 |
1.655
|
1.209
|
1.231
|
1.330
|
1.506
|
1.585
|
1.675
|
1.821
|
Nettomarge
|
18,84%
|
13,53%
|
13,03%
|
12,04%
|
13,08%
|
13,14%
|
13,34%
|
14,14%
|
WPA
2 |
3,790
|
2,600
|
2,610
|
2,780
|
3,100
|
3,218
|
3,348
|
3,543
|
Free Cash Flow
1 |
-836
|
-1.338
|
-479
|
-791
|
-624
|
1.970
|
2.085
|
296,8
|
FCF-marge
|
-9,52%
|
-14,97%
|
-5,07%
|
-7,16%
|
-5,42%
|
16,33%
|
16,6%
|
2,3%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
36,86%
|
37,27%
|
4,9%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
124,28%
|
124,46%
|
16,3%
|
Dividend per aandeel
2 |
1,828
|
1,938
|
2,050
|
2,170
|
2,290
|
2,384
|
2,490
|
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
|
2.686
|
2.765
|
2.932
|
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
|
449
|
559
|
542
|
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
|
0,6433
|
0,8700
|
0,8050
|
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
|
31.208
|
32.410
|
33.050
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,189
x
|
6,245
x
|
6,488
x
|
6,532
x
|
6,046
x
|
5,838
x
|
5,794
x
|
5,452
x
|
Free Cash Flow
1 |
-836
|
-1.338
|
-479
|
-791
|
-624
|
1.970
|
2.085
|
297
|
ROE (netto-inkomsten/eigen vermogen)
|
6,36%
|
6,5%
|
6,48%
|
6,6%
|
7,08%
|
7,77%
|
7,58%
|
7,61%
|
ROA (netto-inkomsten/totale activa)
|
2,1%
|
2,22%
|
2,18%
|
2,18%
|
2,31%
|
2,35%
|
2,34%
|
2,38%
|
Totale activa
1 |
78.998
|
54.443
|
56.572
|
61.001
|
65.085
|
67.467
|
71.641
|
76.620
|
Nettoactief per aandeel
2 |
40,00
|
40,10
|
40,60
|
43,60
|
43,80
|
45,20
|
46,60
|
48,00
|
Cashflow per aandeel
2 |
6,710
|
6,730
|
6,470
|
7,080
|
7,290
|
7,340
|
7,690
|
7,710
|
Capex
1 |
3.720
|
4.039
|
3.386
|
3.865
|
4.169
|
4.746
|
4.829
|
4.909
|
Capex/omzet
|
42,35%
|
45,2%
|
35,84%
|
35%
|
36,2%
|
39,33%
|
38,46%
|
38,12%
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Laatste slotkoers
55,49
CAD Gemiddelde koersdoel
56,2
CAD Spread / Gemiddelde doel +1,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,27% | 156 mld. | | +13,43% | 86,97 mld. | | +3,75% | 84,24 mld. | | +7,06% | 80,18 mld. | | +1,04% | 75,09 mld. | | +82,32% | 67,18 mld. | | +14,10% | 48,85 mld. | | +13,81% | 44,84 mld. | | 0,00% | 44,57 mld. |
Elektriciteitsbedrijven - Andere
|