Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,45
CAD
|
-0,26%
|
|
+3,00%
|
+28,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
626,5
|
481,6
|
1.582
|
2.395
|
2.326
|
3.006
|
-
|
-
|
Bedrijfswaarde
1 |
1.740
|
1.658
|
2.681
|
3.280
|
3.689
|
4.333
|
4.161
|
4.060
|
K/w-verhouding
|
4,69
x
|
-13,3
x
|
-
|
6,22
x
|
7,43
x
|
7,98
x
|
6,12
x
|
7,73
x
|
Dividendrendement
|
6,32%
|
3,08%
|
1,38%
|
4,33%
|
11%
|
8,57%
|
8,56%
|
8,54%
|
Marktkapitalisatie/omzet
|
1,28
x
|
1,24
x
|
2,21
x
|
2
x
|
2,22
x
|
2,41
x
|
2,04
x
|
2,05
x
|
Bedrijfswaarde/omzet
|
3,55
x
|
4,26
x
|
3,74
x
|
2,74
x
|
3,52
x
|
3,47
x
|
2,83
x
|
2,77
x
|
Bedrijfswaarde/EBITDA
|
4,7
x
|
6,35
x
|
5,22
x
|
3,78
x
|
4,86
x
|
4,41
x
|
3,57
x
|
3,88
x
|
Bedrijfswaarde/FCF
|
15,2
x
|
-72,1
x
|
25,6
x
|
10,2
x
|
14,3
x
|
14,2
x
|
9,56
x
|
-
|
FCF Yield
|
6,57%
|
-1,39%
|
3,9%
|
9,78%
|
6,98%
|
7,04%
|
10,5%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
164.874
|
164.932
|
167.429
|
172.673
|
193.174
|
194.544
|
-
|
-
|
Referentieprijs
2 |
3,800
|
2,920
|
9,450
|
13,87
|
12,04
|
15,45
|
15,45
|
15,45
|
Datum van publicatie
|
5/03/20
|
3/03/21
|
9/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
489,8
|
389
|
716,9
|
1.199
|
1.047
|
1.247
|
1.471
|
1.465
|
EBITDA
1 |
369,9
|
261,3
|
513,7
|
866,7
|
758,3
|
982,2
|
1.165
|
1.047
|
Bedrijfsresultaat (EBIT)
1 |
126,3
|
14,53
|
-
|
564,1
|
442,1
|
663,5
|
755,7
|
580,1
|
Operationele Marge
|
25,79%
|
3,74%
|
-
|
47,05%
|
42,23%
|
53,19%
|
51,36%
|
39,61%
|
Resultaat voor belastingen (EBT)
1 |
69,93
|
-44,34
|
-
|
-
|
384,8
|
566,2
|
675,5
|
516,9
|
Nettowinst (verlies)
1 |
133,5
|
-35,56
|
-
|
-
|
292,6
|
428,1
|
510,7
|
390,8
|
Nettomarge
|
27,25%
|
-9,14%
|
-
|
-
|
27,95%
|
34,32%
|
34,71%
|
26,68%
|
WPA
2 |
0,8100
|
-0,2200
|
-
|
2,230
|
1,620
|
1,937
|
2,523
|
2,000
|
Free Cash Flow
1 |
114,4
|
-22,99
|
104,6
|
320,7
|
257,6
|
305
|
435,3
|
-
|
FCF-marge
|
23,36%
|
-5,91%
|
14,59%
|
26,75%
|
24,6%
|
24,45%
|
29,59%
|
-
|
Kasstroomconversie (ebitda)
|
30,93%
|
-
|
20,36%
|
37,01%
|
33,97%
|
31,05%
|
37,37%
|
-
|
Kasstroomconversie (nettowinst)
|
85,7%
|
-
|
-
|
-
|
88,01%
|
71,25%
|
85,24%
|
-
|
Dividend per aandeel
2 |
0,2400
|
0,0900
|
0,1300
|
0,6000
|
1,320
|
1,324
|
1,322
|
1,320
|
Datum van publicatie
|
5/03/20
|
3/03/21
|
9/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
-
|
-
|
-
|
-
|
-
|
324,6
|
-
|
-
|
-
|
-
|
334,7
|
328,2
|
338,5
|
385,4
|
EBITDA
1 |
113,7
|
171
|
212,3
|
209
|
199,1
|
246,2
|
206,8
|
162,2
|
-
|
-
|
257,3
|
249
|
253
|
295
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
166,6
|
-
|
-
|
-
|
-
|
164,9
|
153,4
|
153,9
|
191,3
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
51,32%
|
-
|
-
|
-
|
-
|
49,27%
|
46,74%
|
45,47%
|
49,64%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
139,6
|
128,7
|
130,1
|
167,8
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
105,6
|
97,3
|
98,4
|
126,9
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31,55%
|
29,65%
|
29,07%
|
32,93%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,5100
|
0,3300
|
0,3300
|
0,4600
|
0,5233
|
0,5000
|
0,5000
|
0,6500
|
Dividend per aandeel
2 |
0,0100
|
0,1000
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3325
|
0,3351
|
0,3351
|
0,3351
|
Datum van publicatie
|
9/11/21
|
9/03/22
|
11/05/22
|
10/08/22
|
10/11/22
|
9/03/23
|
11/05/23
|
10/08/23
|
9/11/23
|
7/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.114
|
1.176
|
1.099
|
885
|
1.363
|
1.328
|
1.155
|
1.054
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,011
x
|
4,502
x
|
2,139
x
|
1,021
x
|
1,797
x
|
1,352
x
|
0,9918
x
|
1,007
x
|
Free Cash Flow
1 |
114
|
-23
|
105
|
321
|
258
|
305
|
435
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,87%
|
-2,1%
|
-
|
20,4%
|
12,3%
|
13%
|
17%
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,66%
|
-0,99%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
3.643
|
3.591
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
1,960
|
1,290
|
2,760
|
4,730
|
3,500
|
3,990
|
4,730
|
4,550
|
Capex
1 |
206
|
236
|
365
|
507
|
413
|
457
|
486
|
500
|
Capex/omzet
|
42,14%
|
60,59%
|
50,92%
|
42,27%
|
39,44%
|
36,67%
|
33,02%
|
34,14%
|
Datum van publicatie
|
5/03/20
|
3/03/21
|
9/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,45
CAD Gemiddelde koersdoel
16,86
CAD Spread / Gemiddelde doel +9,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,32% | 2,2 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|