Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
150,2
CAD
|
+0,43%
|
|
+0,95%
|
+1,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.018
|
3.818
|
3.840
|
3.121
|
3.183
|
3.115
|
-
|
-
|
Bedrijfswaarde
1 |
1.815
|
3.621
|
3.606
|
2.896
|
3.183
|
2.798
|
2.677
|
3.115
|
K/w-verhouding
|
88,4
x
|
289
x
|
-3.506
x
|
160
x
|
320
x
|
160
x
|
79,1
x
|
52,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
10,5
x
|
17
x
|
15,3
x
|
8,51
x
|
7,46
x
|
6,35
x
|
5,28
x
|
4,45
x
|
Bedrijfswaarde/omzet
|
9,47
x
|
16,2
x
|
14,4
x
|
7,89
x
|
7,46
x
|
5,7
x
|
4,54
x
|
4,45
x
|
Bedrijfswaarde/EBITDA
|
31,4
x
|
67,4
x
|
90,5
x
|
36,4
x
|
42,5
x
|
33,1
x
|
21,5
x
|
18,9
x
|
Bedrijfswaarde/FCF
|
72,9
x
|
80,4
x
|
221
x
|
462
x
|
-
|
38,5
x
|
25,2
x
|
17,4
x
|
FCF Yield
|
1,37%
|
1,24%
|
0,45%
|
0,22%
|
-
|
2,6%
|
3,96%
|
5,76%
|
Price to Book
|
-
|
14,1
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
26.227
|
26.965
|
27.377
|
27.862
|
28.380
|
28.385
|
-
|
-
|
Referentieprijs
2 |
76,95
|
141,6
|
140,3
|
112,0
|
112,2
|
109,7
|
109,7
|
109,7
|
Datum van publicatie
|
25/02/20
|
3/03/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
191,5
|
224,2
|
250,7
|
366,9
|
427
|
490,6
|
589,5
|
699,4
|
EBITDA
1 |
57,73
|
53,75
|
39,85
|
79,45
|
74,87
|
84,52
|
124,4
|
164,8
|
Bedrijfsresultaat (EBIT)
1 |
32,45
|
20,78
|
1,919
|
27,92
|
14,1
|
20,26
|
50,89
|
75,5
|
Operationele Marge
|
16,94%
|
9,27%
|
0,77%
|
7,61%
|
3,3%
|
4,13%
|
8,63%
|
10,79%
|
Resultaat voor belastingen (EBT)
1 |
35,26
|
21,47
|
1,097
|
31,49
|
19,74
|
30,36
|
62,41
|
81,2
|
Nettowinst (verlies)
1 |
23,33
|
13,73
|
-1,165
|
20,08
|
10,06
|
22,1
|
44,97
|
60,9
|
Nettomarge
|
12,18%
|
6,12%
|
-0,46%
|
5,47%
|
2,36%
|
4,5%
|
7,63%
|
8,71%
|
WPA
2 |
0,8700
|
0,4900
|
-0,0400
|
0,7000
|
0,3500
|
0,6840
|
1,388
|
2,090
|
Free Cash Flow
1 |
24,88
|
45,03
|
16,3
|
6,269
|
-
|
72,65
|
106,1
|
179,3
|
FCF-marge
|
12,99%
|
20,09%
|
6,5%
|
1,71%
|
-
|
14,81%
|
18%
|
25,64%
|
Kasstroomconversie (ebitda)
|
43,1%
|
83,78%
|
40,91%
|
7,89%
|
-
|
85,96%
|
85,33%
|
108,8%
|
Kasstroomconversie (nettowinst)
|
106,64%
|
327,98%
|
-
|
31,22%
|
-
|
328,77%
|
235,98%
|
294,42%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
3/03/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
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 |
64,44
|
68,51
|
98,11
|
80,8
|
89,5
|
98,48
|
101,1
|
105,8
|
108,1
|
112
|
116,4
|
117,9
|
125,4
|
128,8
|
138,4
|
EBITDA
1 |
12,38
|
11,28
|
33,15
|
10,38
|
14,8
|
21,12
|
17,14
|
15,2
|
22,8
|
19,73
|
21,23
|
18,46
|
22,17
|
23,4
|
28,77
|
Bedrijfsresultaat (EBIT)
1 |
1,032
|
-2,721
|
21,18
|
-2,255
|
2,246
|
6,755
|
2,117
|
-0,526
|
7,595
|
4,916
|
5,289
|
1,796
|
6,504
|
7,958
|
5,5
|
Operationele Marge
|
1,6%
|
-3,97%
|
21,58%
|
-2,79%
|
2,51%
|
6,86%
|
2,09%
|
-0,5%
|
7,03%
|
4,39%
|
4,54%
|
1,52%
|
5,19%
|
6,18%
|
3,97%
|
Resultaat voor belastingen (EBT)
1 |
1,51
|
-2,951
|
19,65
|
-1,646
|
5,555
|
7,927
|
1,493
|
-1,543
|
10,97
|
8,812
|
8,389
|
4,239
|
9,187
|
10,72
|
13,85
|
Nettowinst (verlies)
1 |
0,2
|
-2,919
|
12,52
|
-2,632
|
1,628
|
8,562
|
1,189
|
-2,54
|
7,39
|
4,021
|
6,103
|
2,921
|
6,537
|
7,492
|
9,9
|
Nettomarge
|
0,31%
|
-4,26%
|
12,76%
|
-3,26%
|
1,82%
|
8,69%
|
1,18%
|
-2,4%
|
6,84%
|
3,59%
|
5,24%
|
2,48%
|
5,21%
|
5,82%
|
7,15%
|
WPA
2 |
0,0100
|
-0,1100
|
0,4400
|
-0,1000
|
0,0600
|
0,3000
|
0,0400
|
-0,0900
|
0,2500
|
0,1400
|
0,1825
|
0,1050
|
0,2050
|
0,2325
|
0,3350
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
1/03/22
|
5/05/22
|
9/08/22
|
3/11/22
|
1/03/23
|
3/05/23
|
9/08/23
|
1/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
203
|
197
|
233
|
226
|
-
|
317
|
437
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
24,9
|
45
|
16,3
|
6,27
|
-
|
72,7
|
106
|
179
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
10%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
10,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
1,360
|
2,110
|
1,840
|
0,8600
|
-
|
2,810
|
3,290
|
-
|
Capex
1 |
11,7
|
14,4
|
33,8
|
18,2
|
-
|
6
|
7,9
|
17,5
|
Capex/omzet
|
6,12%
|
6,44%
|
13,49%
|
4,97%
|
-
|
1,22%
|
1,34%
|
2,5%
|
Datum van publicatie
|
25/02/20
|
3/03/21
|
1/03/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
109,7
USD Gemiddelde koersdoel
143,4
USD Spread / Gemiddelde doel +30,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,01% | 3,11 mld. | | +11,17% | 322 mld. | | +24,75% | 216 mld. | | +2,41% | 149 mld. | | +10,65% | 56,27 mld. | | +8,71% | 32,13 mld. | | -4,57% | 27,45 mld. | | +103,03% | 22,62 mld. | | +20,22% | 19,55 mld. | | +13,06% | 14,69 mld. |
Ondernemingssoftware
|