Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,18
CAD
|
+1,24%
|
|
+6,72%
|
+9,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
402,1
|
362,5
|
545,7
|
477,7
|
739,3
|
806,8
|
-
|
-
|
Bedrijfswaarde
1 |
402,1
|
676,4
|
854,8
|
477,7
|
739,3
|
1.417
|
1.376
|
806,8
|
K/w-verhouding
|
12,8
x
|
7,78
x
|
11,7
x
|
8,41
x
|
13,2
x
|
6,67
x
|
6,31
x
|
-
|
Dividendrendement
|
0,76%
|
1,29%
|
0,83%
|
1,77%
|
-
|
1,33%
|
1,33%
|
-
|
Marktkapitalisatie/omzet
|
0,56
x
|
0,72
x
|
0,83
x
|
0,62
x
|
0,77
x
|
0,6
x
|
0,57
x
|
-
|
Bedrijfswaarde/omzet
|
0,56
x
|
1,35
x
|
1,31
x
|
0,62
x
|
0,77
x
|
1,06
x
|
0,97
x
|
-
|
Bedrijfswaarde/EBITDA
|
2,31
x
|
3,86
x
|
4,12
x
|
1,95
x
|
2,49
x
|
3,19
x
|
2,93
x
|
1,72
x
|
Bedrijfswaarde/FCF
|
74,7
x
|
20,6
x
|
13
x
|
6,82
x
|
-
|
13,2
x
|
8,97
x
|
-
|
FCF Yield
|
1,34%
|
4,86%
|
7,71%
|
14,7%
|
-
|
7,58%
|
11,1%
|
-
|
Price to Book
|
2,25
x
|
1,46
x
|
2,07
x
|
1,56
x
|
-
|
2,18
x
|
1,54
x
|
-
|
Aantal aandelen (in duizenden)
|
25.545
|
29.139
|
28.437
|
26.421
|
26.737
|
26.733
|
-
|
-
|
Referentieprijs
2 |
15,74
|
12,44
|
19,19
|
18,08
|
27,65
|
30,18
|
30,18
|
30,18
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
719,1
|
500,4
|
654,1
|
769,5
|
957,2
|
1.342
|
1.413
|
-
|
EBITDA
1 |
174,2
|
175,4
|
207,3
|
245,4
|
297
|
443,7
|
470,3
|
468
|
Bedrijfsresultaat (EBIT)
1 |
71,02
|
81,49
|
92,66
|
71,16
|
95,71
|
191,5
|
205,2
|
-
|
Operationele Marge
|
9,88%
|
16,29%
|
14,17%
|
9,25%
|
10%
|
14,27%
|
14,52%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
60,47
|
60,69
|
-
|
85,96
|
165,7
|
187,2
|
-
|
Nettowinst (verlies)
1 |
36,88
|
49,21
|
51,41
|
-
|
63,14
|
135
|
137,6
|
-
|
Nettomarge
|
5,13%
|
9,83%
|
7,86%
|
-
|
6,6%
|
10,06%
|
9,74%
|
-
|
WPA
2 |
1,230
|
1,600
|
1,640
|
2,150
|
2,090
|
4,528
|
4,785
|
-
|
Free Cash Flow
1 |
5,38
|
32,88
|
65,91
|
70,01
|
-
|
107,4
|
153,3
|
-
|
FCF-marge
|
0,75%
|
6,57%
|
10,08%
|
9,1%
|
-
|
8,01%
|
10,85%
|
-
|
Kasstroomconversie (ebitda)
|
3,09%
|
18,74%
|
31,79%
|
28,53%
|
-
|
24,21%
|
32,6%
|
-
|
Kasstroomconversie (nettowinst)
|
14,59%
|
66,83%
|
128,21%
|
-
|
-
|
79,61%
|
111,44%
|
-
|
Dividend per aandeel
2 |
0,1200
|
0,1600
|
0,1600
|
0,3200
|
-
|
0,4000
|
0,4000
|
-
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/03/24
|
-
|
-
|
-
|
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 |
166
|
181
|
176,7
|
168
|
191,4
|
233,4
|
242,6
|
193,6
|
194,7
|
326,3
|
295,8
|
356,3
|
351,6
|
352,2
|
317,9
|
EBITDA
1 |
47,54
|
56,28
|
57,74
|
41,65
|
60,11
|
85,88
|
84,62
|
51,83
|
59,37
|
101,1
|
89,86
|
116,4
|
120,7
|
116,7
|
114,1
|
Bedrijfsresultaat (EBIT)
1 |
14,37
|
25,14
|
-
|
12,75
|
17,65
|
31,56
|
-
|
23,07
|
14,14
|
45,78
|
42,8
|
44,1
|
55,2
|
72
|
55,9
|
Operationele Marge
|
8,66%
|
13,89%
|
-
|
7,59%
|
9,22%
|
13,52%
|
-
|
11,92%
|
7,26%
|
14,03%
|
14,47%
|
12,38%
|
15,7%
|
20,44%
|
17,58%
|
Resultaat voor belastingen (EBT)
|
16,36
|
17,8
|
-
|
9,071
|
25,2
|
-
|
-
|
14,02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
13,97
|
15,31
|
13,56
|
7,514
|
20,22
|
-
|
-
|
12,26
|
11,39
|
-
|
26
|
48,7
|
47,1
|
44,1
|
-
|
Nettomarge
|
8,42%
|
8,46%
|
7,67%
|
4,47%
|
10,57%
|
-
|
-
|
6,33%
|
5,85%
|
-
|
8,79%
|
13,67%
|
13,39%
|
12,52%
|
-
|
WPA
2 |
0,4400
|
0,4800
|
0,4300
|
0,2500
|
0,6500
|
0,8400
|
0,7100
|
0,4200
|
0,3900
|
0,5800
|
0,7250
|
1,400
|
1,400
|
1,160
|
1,010
|
Dividend per aandeel
|
0,0400
|
0,0400
|
-
|
-
|
0,0800
|
0,0800
|
-
|
0,1000
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
16/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
26/04/23
|
26/07/23
|
1/11/23
|
13/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
314
|
309
|
-
|
-
|
610
|
569
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,789
x
|
1,491
x
|
-
|
-
|
1,375
x
|
1,21
x
|
-
|
Free Cash Flow
1 |
5,38
|
32,9
|
65,9
|
70
|
-
|
107
|
153
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
22,4%
|
23%
|
19,5%
|
22,6%
|
-
|
29,8%
|
23,4%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
-
|
6,03%
|
6,02%
|
-
|
-
|
9,4%
|
7,4%
|
-
|
Totale activa
1 |
-
|
816,1
|
854,2
|
-
|
-
|
1.436
|
1.859
|
-
|
Nettoactief per aandeel
2 |
6,990
|
8,520
|
9,280
|
11,60
|
-
|
13,80
|
19,60
|
-
|
Cashflow per aandeel
2 |
4,810
|
4,650
|
4,870
|
6,190
|
8,950
|
11,10
|
11,90
|
-
|
Capex
1 |
153
|
114
|
113
|
115
|
-
|
243
|
235
|
-
|
Capex/omzet
|
21,22%
|
22,86%
|
17,21%
|
14,98%
|
-
|
18,11%
|
16,63%
|
-
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
13/03/24
|
-
|
-
|
-
|
Laatste slotkoers
30,18
CAD Gemiddelde koersdoel
41
CAD Spread / Gemiddelde doel +35,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,15% | 589 mln. | | -5,46% | 70,32 mld. | | +6,61% | 34,12 mld. | | -3,92% | 32,77 mld. | | +30,81% | 9,36 mld. | | -6,95% | 7,46 mld. | | +19,34% | 6,64 mld. | | +46,67% | 5,86 mld. | | +32,74% | 5 mld. | | +48,78% | 4,66 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|