Beurs gesloten -
Toronto S.E.
22:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,44
CAD
|
-1,76%
|
|
-0,12%
|
+6,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.639
|
16.553
|
21.117
|
25.253
|
25.062
|
28.070
|
-
|
-
|
Bedrijfswaarde
1 |
35.481
|
27.348
|
32.313
|
35.759
|
35.424
|
42.256
|
41.483
|
40.500
|
K/w-verhouding
|
18,2
x
|
-35
x
|
19,3
x
|
8,98
x
|
15,3
x
|
15,5
x
|
14,4
x
|
13,6
x
|
Dividendrendement
|
4,9%
|
8,37%
|
6,57%
|
5,55%
|
5,83%
|
5,63%
|
5,83%
|
5,93%
|
Marktkapitalisatie/omzet
|
3,41
x
|
2,67
x
|
2,45
x
|
2,17
x
|
2,75
x
|
2,92
x
|
2,79
x
|
2,7
x
|
Bedrijfswaarde/omzet
|
4,91
x
|
4,41
x
|
3,75
x
|
3,08
x
|
3,88
x
|
4,39
x
|
4,13
x
|
3,9
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
8,34
x
|
9,41
x
|
9,55
x
|
9,26
x
|
10,2
x
|
9,53
x
|
9,01
x
|
Bedrijfswaarde/FCF
|
40
x
|
22,4
x
|
16,2
x
|
15,4
x
|
17,5
x
|
20
x
|
16,9
x
|
15,4
x
|
FCF Yield
|
2,5%
|
4,47%
|
6,16%
|
6,5%
|
5,73%
|
4,99%
|
5,93%
|
6,51%
|
Price to Book
|
1,58
x
|
1,11
x
|
1,48
x
|
1,62
x
|
1,59
x
|
-
|
1,91
x
|
1,91
x
|
Aantal aandelen (in duizenden)
|
511.928
|
549.942
|
550.363
|
549.455
|
549.370
|
579.478
|
-
|
-
|
Referentieprijs
2 |
48,13
|
30,10
|
38,37
|
45,96
|
45,62
|
48,44
|
48,44
|
48,44
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.230
|
6.202
|
8.627
|
11.611
|
9.125
|
9.620
|
10.056
|
10.392
|
EBITDA
1 |
3.061
|
3.281
|
3.433
|
3.746
|
3.824
|
4.146
|
4.352
|
4.497
|
Bedrijfsresultaat (EBIT)
1 |
2.550
|
2.581
|
2.710
|
3.063
|
3.161
|
3.337
|
3.511
|
3.582
|
Operationele Marge
|
35,27%
|
41,62%
|
31,41%
|
26,38%
|
34,64%
|
34,69%
|
34,91%
|
34,47%
|
Resultaat voor belastingen (EBT)
1 |
1.528
|
-416
|
1.665
|
3.219
|
2.189
|
2.445
|
2.670
|
2.929
|
Nettowinst (verlies)
1 |
1.361
|
-476
|
1.098
|
2.842
|
1.648
|
1.782
|
1.941
|
2.043
|
Nettomarge
|
18,82%
|
-7,67%
|
12,73%
|
24,48%
|
18,06%
|
18,52%
|
19,31%
|
19,66%
|
WPA
2 |
2,650
|
-0,8600
|
1,990
|
5,120
|
2,990
|
3,119
|
3,369
|
3,560
|
Free Cash Flow
1 |
887
|
1.223
|
1.992
|
2.324
|
2.029
|
2.108
|
2.462
|
2.636
|
FCF-marge
|
12,27%
|
19,72%
|
23,09%
|
20,02%
|
22,24%
|
21,92%
|
24,48%
|
25,37%
|
Kasstroomconversie (ebitda)
|
28,98%
|
37,28%
|
58,03%
|
62,04%
|
53,06%
|
50,85%
|
56,56%
|
58,62%
|
Kasstroomconversie (nettowinst)
|
65,17%
|
-
|
181,42%
|
81,77%
|
123,12%
|
118,35%
|
126,8%
|
129,04%
|
Dividend per aandeel
2 |
2,360
|
2,520
|
2,520
|
2,550
|
2,660
|
2,727
|
2,823
|
2,870
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
2.149
|
2.560
|
3.038
|
3.095
|
2.779
|
2.699
|
2.297
|
2.070
|
2.292
|
2.466
|
2.549
|
-
|
2.703
|
3.192
|
-
|
EBITDA
1 |
850
|
970
|
1.006
|
849
|
967
|
925
|
947
|
823
|
1.021
|
1.033
|
998,5
|
977,4
|
1.060
|
1.130
|
1.092
|
Bedrijfsresultaat (EBIT)
1 |
670
|
790
|
829
|
651
|
821
|
763
|
792
|
657
|
-
|
855
|
741,2
|
740
|
800,3
|
841,7
|
808,5
|
Operationele Marge
|
31,18%
|
30,86%
|
27,29%
|
21,03%
|
29,54%
|
28,27%
|
34,48%
|
31,74%
|
-
|
34,67%
|
29,08%
|
-
|
29,61%
|
26,37%
|
-
|
Resultaat voor belastingen (EBT)
1 |
781
|
133
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
587
|
519
|
657
|
672
|
-
|
Nettowinst (verlies)
1 |
554
|
44
|
448
|
418
|
1.795
|
214
|
338
|
328
|
316
|
666
|
410
|
358,5
|
427
|
469,5
|
-
|
Nettomarge
|
25,78%
|
1,72%
|
14,75%
|
13,51%
|
64,59%
|
7,93%
|
14,71%
|
15,85%
|
13,79%
|
27,01%
|
16,08%
|
-
|
15,8%
|
14,71%
|
-
|
WPA
2 |
1,010
|
0,0800
|
0,8100
|
0,6900
|
3,230
|
0,3900
|
0,6100
|
0,6000
|
0,5700
|
1,210
|
0,7384
|
0,6687
|
0,7509
|
0,8397
|
-
|
Dividend per aandeel
2 |
0,6300
|
0,6300
|
0,6300
|
0,6300
|
0,6400
|
0,6500
|
0,6500
|
0,6700
|
0,6700
|
0,6700
|
0,6715
|
0,6860
|
0,6877
|
0,6877
|
0,6988
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.842
|
10.795
|
11.196
|
10.506
|
10.362
|
14.186
|
13.413
|
12.430
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,542
x
|
3,29
x
|
3,261
x
|
2,805
x
|
2,71
x
|
3,422
x
|
3,082
x
|
2,764
x
|
Free Cash Flow
1 |
887
|
1.223
|
1.992
|
2.324
|
2.029
|
2.091
|
2.481
|
2.669
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
7,33%
|
8,28%
|
12,1%
|
10,4%
|
11,4%
|
11,2%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
5,52%
|
3,63%
|
3,85%
|
3,49%
|
5,14%
|
5,63%
|
5,77%
|
6,75%
|
Totale activa
1 |
24.670
|
-13.121
|
28.512
|
81.444
|
32.052
|
31.625
|
33.667
|
30.266
|
Nettoactief per aandeel
|
30,50
|
27,20
|
26,00
|
28,40
|
28,80
|
-
|
25,30
|
25,30
|
Cashflow per aandeel
2 |
4,940
|
4,100
|
4,820
|
5,300
|
4,790
|
5,380
|
5,450
|
5,400
|
Capex
1 |
1.645
|
1.029
|
658
|
605
|
606
|
944
|
798
|
725
|
Capex/omzet
|
22,75%
|
16,59%
|
7,63%
|
5,21%
|
6,64%
|
9,81%
|
7,94%
|
6,98%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
48,44
CAD Gemiddelde koersdoel
52,32
CAD Spread / Gemiddelde doel +8,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,18% | 20,42 mld. | | +2,62% | 75,7 mld. | | +6,57% | 60,98 mld. | | +10,13% | 46,74 mld. | | +12,67% | 46,18 mld. | | +13,83% | 42,25 mld. | | +3,63% | 40,57 mld. | | -4,71% | 37,23 mld. | | +31,30% | 25,38 mld. | | -2,69% | 23,45 mld. |
Olie- en gastransportdiensten - Andere
|