Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,16
CAD
|
+1,27%
|
|
+1,67%
|
-2,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.883
|
8.224
|
10.933
|
8.984
|
8.337
|
8.123
|
-
|
-
|
Bedrijfswaarde
1 |
8.883
|
9.552
|
10.933
|
8.984
|
8.337
|
8.123
|
8.123
|
8.123
|
K/w-verhouding
|
11,9
x
|
10,8
x
|
11,2
x
|
10,4
x
|
7,26
x
|
9,4
x
|
8,56
x
|
10,2
x
|
Dividendrendement
|
6,04%
|
6,52%
|
4,93%
|
5,95%
|
6,43%
|
6,59%
|
6,59%
|
6,59%
|
Marktkapitalisatie/omzet
|
2,75
x
|
2,73
x
|
3,17
x
|
2,68
x
|
2,57
x
|
2,46
x
|
2,34
x
|
2,76
x
|
Bedrijfswaarde/omzet
|
2,75
x
|
2,73
x
|
3,17
x
|
2,68
x
|
2,57
x
|
2,46
x
|
2,34
x
|
2,76
x
|
Bedrijfswaarde/EBITDA
|
6,87
x
|
6,71
x
|
7,07
x
|
6,3
x
|
5,94
x
|
5,71
x
|
5,39
x
|
7,65
x
|
Bedrijfswaarde/FCF
|
12,8
x
|
11,8
x
|
11,7
x
|
11,6
x
|
10,3
x
|
9,54
x
|
10,1
x
|
17,7
x
|
FCF Yield
|
7,8%
|
8,48%
|
8,53%
|
8,63%
|
9,7%
|
10,5%
|
9,94%
|
5,65%
|
Price to Book
|
1,97
x
|
-
|
1,7
x
|
1,45
x
|
1,24
x
|
1,15
x
|
1,11
x
|
-
|
Aantal aandelen (in duizenden)
|
238.290
|
238.308
|
239.646
|
237.668
|
238.132
|
237.797
|
-
|
-
|
Referentieprijs
2 |
37,28
|
34,51
|
45,62
|
37,80
|
35,01
|
34,16
|
34,16
|
34,16
|
Datum van publicatie
|
14/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.233
|
3.018
|
3.448
|
3.357
|
3.245
|
3.305
|
3.474
|
2.947
|
EBITDA
1 |
1.294
|
1.226
|
1.547
|
1.426
|
1.404
|
1.422
|
1.506
|
1.062
|
Bedrijfsresultaat (EBIT)
1 |
1.094
|
1.074
|
1.371
|
1.237
|
1.095
|
1.247
|
1.345
|
984
|
Operationele Marge
|
33,85%
|
35,59%
|
39,76%
|
36,84%
|
33,73%
|
37,72%
|
38,72%
|
33,39%
|
Resultaat voor belastingen (EBT)
1 |
968,7
|
965,4
|
1.268
|
1.123
|
1.144
|
1.104
|
1.174
|
858
|
Nettowinst (verlies)
1 |
746,7
|
764,4
|
978,9
|
867,2
|
1.149
|
853,7
|
939,2
|
765
|
Nettomarge
|
23,1%
|
25,33%
|
28,39%
|
25,83%
|
35,4%
|
25,83%
|
27,04%
|
25,96%
|
WPA
2 |
3,120
|
3,210
|
4,080
|
3,630
|
4,820
|
3,632
|
3,992
|
3,340
|
Free Cash Flow
1 |
693,3
|
697,6
|
932,9
|
775,3
|
808,5
|
851,4
|
807,8
|
459
|
FCF-marge
|
21,45%
|
23,12%
|
27,06%
|
23,09%
|
24,91%
|
25,76%
|
23,25%
|
15,58%
|
Kasstroomconversie (ebitda)
|
53,57%
|
56,88%
|
60,31%
|
54,39%
|
57,58%
|
59,89%
|
53,65%
|
43,22%
|
Kasstroomconversie (nettowinst)
|
92,84%
|
91,26%
|
95,3%
|
89,4%
|
70,37%
|
99,74%
|
86%
|
60%
|
Dividend per aandeel
2 |
2,250
|
2,250
|
2,250
|
2,250
|
2,250
|
2,250
|
2,250
|
2,250
|
Datum van publicatie
|
14/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
891
|
912,7
|
857,2
|
824,7
|
827,3
|
848
|
934
|
777,8
|
770,9
|
768,8
|
819,4
|
793,7
|
817,8
|
827,5
|
829,2
|
EBITDA
1 |
422,3
|
411,8
|
360
|
343,5
|
356
|
366,1
|
344,3
|
351,8
|
362,3
|
345,8
|
346,3
|
364
|
382,2
|
381
|
382,6
|
Bedrijfsresultaat (EBIT)
1 |
378,6
|
366,6
|
312,1
|
199
|
309,5
|
319
|
291,7
|
208,7
|
304,3
|
290
|
298,7
|
304,1
|
328,9
|
319,2
|
307,9
|
Operationele Marge
|
42,49%
|
40,17%
|
36,4%
|
24,13%
|
37,41%
|
37,62%
|
31,23%
|
26,84%
|
39,48%
|
37,72%
|
36,46%
|
38,31%
|
40,21%
|
38,58%
|
37,13%
|
Resultaat voor belastingen (EBT)
1 |
350
|
-
|
-
|
-
|
280,9
|
290,3
|
442,7
|
172,5
|
271,8
|
257,5
|
262,6
|
272,2
|
296,6
|
286,9
|
276,3
|
Nettowinst (verlies)
1 |
270,8
|
268,5
|
219,3
|
207,1
|
216,1
|
224,7
|
381,3
|
138,2
|
209,8
|
419,6
|
207,9
|
216,4
|
235,2
|
228,6
|
220,7
|
Nettomarge
|
30,4%
|
29,42%
|
25,58%
|
25,11%
|
26,12%
|
26,5%
|
40,83%
|
17,77%
|
27,22%
|
54,58%
|
25,37%
|
27,27%
|
28,76%
|
27,62%
|
26,62%
|
WPA
2 |
1,130
|
1,110
|
0,9100
|
0,8700
|
0,9100
|
0,9400
|
1,600
|
0,5800
|
0,8800
|
1,760
|
0,8750
|
0,9000
|
0,9500
|
0,9500
|
0,9500
|
Dividend per aandeel
2 |
0,5625
|
0,5625
|
0,5625
|
0,5625
|
0,5625
|
0,5625
|
0,5625
|
0,5625
|
0,5625
|
0,5625
|
0,5600
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
9/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
1.328
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,083
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
693
|
698
|
933
|
775
|
809
|
851
|
808
|
459
|
ROE (netto-inkomsten/eigen vermogen)
|
16,9%
|
16,1%
|
16,4%
|
14%
|
12,9%
|
12,8%
|
13,4%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
4,82%
|
4,86%
|
5,81%
|
4,75%
|
4,39%
|
4,2%
|
4,4%
|
3,8%
|
Totale activa
1 |
15.500
|
15.727
|
16.862
|
18.267
|
26.178
|
20.325
|
21.347
|
20.132
|
Nettoactief per aandeel
2 |
18,90
|
-
|
26,90
|
26,10
|
28,20
|
29,70
|
30,80
|
-
|
Cashflow per aandeel
2 |
2,980
|
-
|
-
|
-
|
3,510
|
3,070
|
3,380
|
2,280
|
Capex
1 |
18,8
|
39
|
10,6
|
37,7
|
28,8
|
69,1
|
76,6
|
63,9
|
Capex/omzet
|
0,58%
|
1,29%
|
0,31%
|
1,12%
|
0,89%
|
2,09%
|
2,2%
|
2,17%
|
Datum van publicatie
|
14/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
34,16
CAD Gemiddelde koersdoel
41,38
CAD Spread / Gemiddelde doel +21,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,43% | 5,93 mld. | | -6,03% | 113 mld. | | -3,98% | 87,91 mld. | | +20,96% | 63,76 mld. | | +5,29% | 61,9 mld. | | +10,12% | 42,86 mld. | | +7,95% | 40,84 mld. | | +18,92% | 34,58 mld. | | +5,88% | 25,48 mld. | | -5,25% | 22,13 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|