Beurs gesloten -
Toronto S.E.
20:58:34 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,99
CAD
|
+0,64%
|
|
+1,85%
|
+20,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.639
|
16.553
|
21.117
|
25.253
|
25.062
|
29.784
|
-
|
-
|
Bedrijfswaarde
1 |
35.481
|
27.348
|
32.313
|
35.759
|
35.424
|
44.338
|
43.533
|
43.066
|
K/w-verhouding
|
18,2
x
|
-35
x
|
19,3
x
|
8,98
x
|
15,3
x
|
15,9
x
|
15,1
x
|
14,4
x
|
Dividendrendement
|
4,9%
|
8,37%
|
6,57%
|
5,55%
|
5,83%
|
5,34%
|
5,52%
|
5,66%
|
Marktkapitalisatie/omzet
|
3,41
x
|
2,67
x
|
2,45
x
|
2,17
x
|
2,75
x
|
3,31
x
|
3,07
x
|
2,93
x
|
Bedrijfswaarde/omzet
|
4,91
x
|
4,41
x
|
3,75
x
|
3,08
x
|
3,88
x
|
4,92
x
|
4,49
x
|
4,23
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
8,34
x
|
9,41
x
|
9,55
x
|
9,26
x
|
10,5
x
|
9,88
x
|
9,5
x
|
Bedrijfswaarde/FCF
|
40
x
|
22,4
x
|
16,2
x
|
15,4
x
|
17,5
x
|
30,6
x
|
20,6
x
|
17,8
x
|
FCF Yield
|
2,5%
|
4,47%
|
6,16%
|
6,5%
|
5,73%
|
3,27%
|
4,85%
|
5,61%
|
Price to Book
|
1,58
x
|
1,11
x
|
1,48
x
|
1,62
x
|
1,59
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
511.928
|
549.942
|
550.363
|
549.455
|
549.370
|
579.897
|
-
|
-
|
Referentieprijs
2 |
48,13
|
30,10
|
38,37
|
45,96
|
45,62
|
51,36
|
51,36
|
51,36
|
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
|
9.011
|
9.686
|
10.181
|
EBITDA
1 |
3.061
|
3.281
|
3.433
|
3.746
|
3.824
|
4.226
|
4.407
|
4.535
|
Bedrijfsresultaat (EBIT)
1 |
2.550
|
2.581
|
2.710
|
3.063
|
3.161
|
3.431
|
3.605
|
3.800
|
Operationele Marge
|
35,27%
|
41,62%
|
31,41%
|
26,38%
|
34,64%
|
38,08%
|
37,21%
|
37,32%
|
Resultaat voor belastingen (EBT)
1 |
1.528
|
-416
|
1.665
|
3.219
|
2.189
|
2.425
|
2.698
|
2.848
|
Nettowinst (verlies)
1 |
1.361
|
-476
|
1.098
|
2.842
|
1.648
|
1.763
|
1.882
|
2.006
|
Nettomarge
|
18,82%
|
-7,67%
|
12,73%
|
24,48%
|
18,06%
|
19,57%
|
19,43%
|
19,71%
|
WPA
2 |
2,650
|
-0,8600
|
1,990
|
5,120
|
2,990
|
3,228
|
3,395
|
3,578
|
Free Cash Flow
1 |
887
|
1.223
|
1.992
|
2.324
|
2.029
|
1.448
|
2.111
|
2.418
|
FCF-marge
|
12,27%
|
19,72%
|
23,09%
|
20,02%
|
22,24%
|
16,07%
|
21,79%
|
23,75%
|
Kasstroomconversie (ebitda)
|
28,98%
|
37,28%
|
58,03%
|
62,04%
|
53,06%
|
34,26%
|
47,9%
|
53,31%
|
Kasstroomconversie (nettowinst)
|
65,17%
|
-
|
181,42%
|
81,77%
|
123,12%
|
82,12%
|
112,15%
|
120,5%
|
Dividend per aandeel
2 |
2,360
|
2,520
|
2,520
|
2,550
|
2,660
|
2,745
|
2,835
|
2,908
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
2.560
|
3.038
|
3.095
|
2.779
|
2.699
|
2.297
|
2.070
|
2.292
|
2.466
|
1.540
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
970
|
1.006
|
849
|
967
|
925
|
947
|
823
|
1.021
|
1.033
|
1.044
|
995,9
|
1.065
|
1.130
|
1.103
|
1.080
|
Bedrijfsresultaat (EBIT)
1 |
790
|
829
|
651
|
821
|
763
|
792
|
657
|
-
|
855
|
888
|
764,1
|
845,2
|
872,4
|
796
|
-
|
Operationele Marge
|
30,86%
|
27,29%
|
21,03%
|
29,54%
|
28,27%
|
34,48%
|
31,74%
|
-
|
34,67%
|
57,66%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
133
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
529
|
557
|
676
|
697
|
-
|
-
|
Nettowinst (verlies)
1 |
44
|
448
|
418
|
1.795
|
214
|
338
|
328
|
316
|
666
|
404
|
391,3
|
435,3
|
489,7
|
-
|
-
|
Nettomarge
|
1,72%
|
14,75%
|
13,51%
|
64,59%
|
7,93%
|
14,71%
|
15,85%
|
13,79%
|
27,01%
|
26,23%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,0800
|
0,8100
|
0,6900
|
3,230
|
0,3900
|
0,6100
|
0,6000
|
0,5700
|
1,210
|
0,7300
|
0,7107
|
0,7569
|
0,8757
|
0,8500
|
0,8400
|
Dividend per aandeel
2 |
0,6300
|
0,6300
|
0,6300
|
0,6400
|
0,6500
|
0,6500
|
0,6700
|
0,6700
|
0,6700
|
0,6700
|
0,6898
|
0,6897
|
0,6897
|
0,6900
|
-
|
Datum van publicatie
|
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
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.842
|
10.795
|
11.196
|
10.506
|
10.362
|
14.554
|
13.750
|
13.282
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,542
x
|
3,29
x
|
3,261
x
|
2,805
x
|
2,71
x
|
3,444
x
|
3,12
x
|
2,929
x
|
Free Cash Flow
1 |
887
|
1.223
|
1.992
|
2.324
|
2.029
|
1.448
|
2.111
|
2.418
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
7,33%
|
8,28%
|
12,1%
|
10,4%
|
12,1%
|
12,3%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
5,52%
|
3,63%
|
3,85%
|
3,49%
|
5,14%
|
5,83%
|
5,93%
|
6,85%
|
Totale activa
1 |
24.670
|
-13.121
|
28.512
|
81.444
|
32.052
|
30.228
|
31.724
|
29.291
|
Nettoactief per aandeel
|
30,50
|
27,20
|
26,00
|
28,40
|
28,80
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
4,940
|
4,100
|
4,820
|
5,300
|
4,790
|
5,060
|
5,350
|
5,290
|
Capex
1 |
1.645
|
1.029
|
658
|
605
|
606
|
1.007
|
890
|
969
|
Capex/omzet
|
22,75%
|
16,59%
|
7,63%
|
5,21%
|
6,64%
|
11,18%
|
9,19%
|
9,52%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
51,36
CAD Gemiddelde koersdoel
54,71
CAD Spread / Gemiddelde doel +6,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,66% | 76,74 mld. | | +10,09% | 63,11 mld. | | +21,96% | 52,16 mld. | | +17,13% | 48,33 mld. | | +12,76% | 44,3 mld. | | +15,71% | 43,83 mld. | | -0,39% | 39,78 mld. | | +52,52% | 29,62 mld. | | -1,91% | 24,06 mld. |
Olie- en gastransportdiensten - Andere
|