Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,3
CAD
|
-0,06%
|
|
+0,51%
|
-4,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
64.623
|
48.648
|
57.610
|
54.628
|
53.700
|
51.148
|
-
|
-
|
Bedrijfswaarde
1 |
113.179
|
96.677
|
109.703
|
112.308
|
113.223
|
113.549
|
115.812
|
118.321
|
K/w-verhouding
|
16,2
x
|
10,9
x
|
31,6
x
|
84,3
x
|
18,8
x
|
12,1
x
|
11,5
x
|
10
x
|
Dividendrendement
|
4,34%
|
6,26%
|
5,92%
|
6,67%
|
7,19%
|
7,79%
|
8,02%
|
8,22%
|
Marktkapitalisatie/omzet
|
4,88
x
|
3,74
x
|
4,3
x
|
3,65
x
|
3,37
x
|
3,14
x
|
2,99
x
|
2,77
x
|
Bedrijfswaarde/omzet
|
8,54
x
|
7,44
x
|
8,19
x
|
7,5
x
|
7,11
x
|
6,97
x
|
6,77
x
|
6,42
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
10,3
x
|
11,7
x
|
11,3
x
|
10,3
x
|
10
x
|
9,83
x
|
9,33
x
|
Bedrijfswaarde/FCF
|
-103
x
|
-101
x
|
114
x
|
-371
x
|
-153
x
|
-192
x
|
68,7
x
|
39
x
|
FCF Yield
|
-0,97%
|
-0,99%
|
0,88%
|
-0,27%
|
-0,65%
|
-0,52%
|
1,46%
|
2,57%
|
Price to Book
|
2,11
x
|
1,55
x
|
1,73
x
|
1,62
x
|
1,82
x
|
1,91
x
|
1,79
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
934.395
|
940.064
|
979.259
|
1.012.000
|
1.037.488
|
1.037.488
|
-
|
-
|
Referentieprijs
2 |
69,16
|
51,75
|
58,83
|
53,98
|
51,76
|
49,30
|
49,30
|
49,30
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.255
|
12.999
|
13.387
|
14.977
|
15.934
|
16.284
|
17.113
|
18.443
|
EBITDA
1 |
9.366
|
9.351
|
9.382
|
9.901
|
10.988
|
11.314
|
11.780
|
12.679
|
Bedrijfsresultaat (EBIT)
1 |
6.902
|
6.761
|
6.860
|
7.317
|
8.210
|
8.450
|
8.912
|
9.818
|
Operationele Marge
|
52,07%
|
52,01%
|
51,24%
|
48,85%
|
51,53%
|
51,89%
|
52,07%
|
53,23%
|
Resultaat voor belastingen (EBT)
1 |
5.187
|
5.107
|
2.166
|
1.374
|
4.010
|
5.671
|
6.061
|
6.468
|
Nettowinst (verlies)
1 |
4.000
|
4.457
|
1.815
|
641
|
2.829
|
4.294
|
4.539
|
5.104
|
Nettomarge
|
30,18%
|
34,29%
|
13,56%
|
4,28%
|
17,75%
|
26,37%
|
26,52%
|
27,68%
|
WPA
2 |
4,280
|
4,740
|
1,860
|
0,6400
|
2,750
|
4,062
|
4,283
|
4,920
|
Free Cash Flow
1 |
-1.100
|
-955
|
966
|
-303
|
-739
|
-592,3
|
1.687
|
3.036
|
FCF-marge
|
-8,3%
|
-7,35%
|
7,22%
|
-2,02%
|
-4,64%
|
-3,64%
|
9,86%
|
16,46%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
10,3%
|
-
|
-
|
-
|
14,32%
|
23,94%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
53,22%
|
-
|
-
|
-
|
37,16%
|
59,47%
|
Dividend per aandeel
2 |
3,000
|
3,240
|
3,480
|
3,600
|
3,720
|
3,840
|
3,954
|
4,052
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
16/02/24
|
-
|
-
|
-
|
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 |
3.240
|
3.584
|
3.500
|
3.637
|
3.799
|
4.041
|
3.928
|
3.830
|
3.940
|
4.236
|
4.214
|
3.795
|
3.925
|
4.282
|
4.152
|
EBITDA
1 |
2.240
|
2.404
|
2.388
|
2.369
|
2.461
|
2.683
|
2.775
|
2.474
|
2.632
|
3.107
|
2.968
|
2.656
|
2.755
|
2.891
|
2.966
|
Bedrijfsresultaat (EBIT)
1 |
1.630
|
1.770
|
1.762
|
1.734
|
1.808
|
2.013
|
2.098
|
1.780
|
1.942
|
2.390
|
2.271
|
1.889
|
2.060
|
2.190
|
2.243
|
Operationele Marge
|
50,31%
|
49,39%
|
50,34%
|
47,68%
|
47,59%
|
49,81%
|
53,41%
|
46,48%
|
49,29%
|
56,42%
|
53,89%
|
49,79%
|
52,49%
|
51,16%
|
54,02%
|
Resultaat voor belastingen (EBT)
1 |
953
|
1.436
|
-
|
1.079
|
992
|
-1.420
|
1.688
|
537
|
-39
|
1.824
|
1.618
|
1.133
|
1.293
|
1.627
|
1.564
|
Nettowinst (verlies)
1 |
779
|
1.118
|
358
|
889
|
841
|
-1.447
|
1.313
|
250
|
-197
|
1.463
|
1.178
|
911,2
|
992,2
|
1.177
|
1.100
|
Nettomarge
|
24,04%
|
31,19%
|
10,23%
|
24,44%
|
22,14%
|
-35,81%
|
33,43%
|
6,53%
|
-5%
|
34,54%
|
27,95%
|
24,01%
|
25,28%
|
27,48%
|
26,5%
|
WPA
2 |
0,8000
|
1,140
|
0,3600
|
-
|
0,8400
|
-1,420
|
1,290
|
0,2400
|
-0,1900
|
1,410
|
1,090
|
0,8333
|
0,9367
|
1,130
|
1,060
|
Dividend per aandeel
2 |
0,8700
|
0,8700
|
0,9000
|
0,9000
|
0,9000
|
0,9000
|
0,9300
|
0,9300
|
0,9300
|
0,9300
|
0,9597
|
0,9597
|
0,9597
|
0,9635
|
0,9889
|
Datum van publicatie
|
5/11/21
|
15/02/22
|
29/04/22
|
28/07/22
|
9/11/22
|
14/02/23
|
28/04/23
|
27/07/23
|
8/11/23
|
16/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
48.556
|
48.029
|
52.093
|
57.680
|
59.523
|
62.401
|
64.664
|
67.173
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,184
x
|
5,136
x
|
5,552
x
|
5,826
x
|
5,417
x
|
5,515
x
|
5,489
x
|
5,298
x
|
Free Cash Flow
1 |
-1.100
|
-955
|
966
|
-303
|
-739
|
-592
|
1.687
|
3.036
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
14,3%
|
5,61%
|
12,7%
|
14,6%
|
14,7%
|
15%
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,94%
|
4,47%
|
1,77%
|
3,92%
|
3,89%
|
3,67%
|
3,8%
|
4,2%
|
Totale activa
1 |
101.642
|
99.790
|
102.259
|
16.369
|
72.787
|
117.104
|
119.441
|
121.536
|
Nettoactief per aandeel
2 |
32,80
|
33,40
|
33,90
|
33,40
|
28,50
|
25,80
|
27,50
|
28,60
|
Cashflow per aandeel
2 |
7,610
|
7,510
|
7,070
|
6,400
|
7,010
|
7,230
|
7,560
|
8,030
|
Capex
1 |
8.182
|
8.013
|
5.924
|
6.678
|
8.007
|
8.296
|
6.580
|
5.267
|
Capex/omzet
|
61,73%
|
61,64%
|
44,25%
|
44,59%
|
50,25%
|
50,95%
|
38,45%
|
28,56%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
16/02/24
|
-
|
-
|
-
|
Laatste slotkoers
49,3
CAD Gemiddelde koersdoel
55,72
CAD Spread / Gemiddelde doel +13,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,75% | 37,36 mld. | | +2,64% | 76,02 mld. | | +10,28% | 63,11 mld. | | +12,72% | 47,84 mld. | | +15,44% | 47,31 mld. | | +14,24% | 42,4 mld. | | +5,90% | 41,46 mld. | | -1,57% | 23,72 mld. | | +7,32% | 20,73 mld. | | +17,95% | 12,53 mld. |
Olie- en gastransportdiensten - Andere
|