Beurs gesloten -
Toronto S.E.
21:31:33 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,8
CAD
|
-0,35%
|
|
-4,01%
|
+13,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
64.623
|
48.648
|
57.610
|
54.628
|
53.700
|
55.298
|
-
|
-
|
Bedrijfswaarde
1 |
113.179
|
96.677
|
109.703
|
112.308
|
113.223
|
116.747
|
119.326
|
121.060
|
K/w-verhouding
|
16,2
x
|
10,9
x
|
31,6
x
|
84,3
x
|
18,8
x
|
12,8
x
|
12,1
x
|
10,7
x
|
Dividendrendement
|
4,34%
|
6,26%
|
5,92%
|
6,67%
|
7,19%
|
7,2%
|
7,42%
|
7,62%
|
Marktkapitalisatie/omzet
|
4,88
x
|
3,74
x
|
4,3
x
|
3,65
x
|
3,37
x
|
3,39
x
|
3,22
x
|
3,04
x
|
Bedrijfswaarde/omzet
|
8,54
x
|
7,44
x
|
8,19
x
|
7,5
x
|
7,11
x
|
7,15
x
|
6,95
x
|
6,66
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
10,3
x
|
11,7
x
|
11,3
x
|
10,3
x
|
10,2
x
|
10
x
|
9,5
x
|
Bedrijfswaarde/FCF
|
-103
x
|
-101
x
|
114
x
|
-371
x
|
-153
x
|
-192
x
|
62,9
x
|
40,6
x
|
FCF Yield
|
-0,97%
|
-0,99%
|
0,88%
|
-0,27%
|
-0,65%
|
-0,52%
|
1,59%
|
2,46%
|
Price to Book
|
2,11
x
|
1,55
x
|
1,73
x
|
1,62
x
|
1,82
x
|
2,01
x
|
1,97
x
|
1,89
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
|
53,30
|
53,30
|
53,30
|
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
|
16.329
|
17.163
|
18.172
|
EBITDA
1 |
9.366
|
9.351
|
9.382
|
9.901
|
10.988
|
11.423
|
11.899
|
12.742
|
Bedrijfsresultaat (EBIT)
1 |
6.902
|
6.761
|
6.860
|
7.317
|
8.210
|
8.552
|
9.129
|
9.770
|
Operationele Marge
|
52,07%
|
52,01%
|
51,24%
|
48,85%
|
51,53%
|
52,38%
|
53,19%
|
53,76%
|
Resultaat voor belastingen (EBT)
1 |
5.187
|
5.107
|
2.166
|
1.374
|
4.010
|
5.984
|
6.339
|
6.652
|
Nettowinst (verlies)
1 |
4.000
|
4.457
|
1.815
|
641
|
2.829
|
4.416
|
4.659
|
5.195
|
Nettomarge
|
30,18%
|
34,29%
|
13,56%
|
4,28%
|
17,75%
|
27,04%
|
27,15%
|
28,59%
|
WPA
2 |
4,280
|
4,740
|
1,860
|
0,6400
|
2,750
|
4,179
|
4,409
|
5,004
|
Free Cash Flow
1 |
-1.100
|
-955
|
966
|
-303
|
-739
|
-607,1
|
1.896
|
2.982
|
FCF-marge
|
-8,3%
|
-7,35%
|
7,22%
|
-2,02%
|
-4,64%
|
-3,72%
|
11,05%
|
16,41%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
10,3%
|
-
|
-
|
-
|
15,93%
|
23,4%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
53,22%
|
-
|
-
|
-
|
40,69%
|
57,4%
|
Dividend per aandeel
2 |
3,000
|
3,240
|
3,480
|
3,600
|
3,720
|
3,840
|
3,955
|
4,063
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
16/02/24
|
-
|
-
|
-
|
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 |
3.584
|
3.500
|
3.637
|
3.799
|
4.041
|
3.928
|
3.830
|
3.940
|
4.236
|
4.243
|
3.799
|
3.931
|
4.290
|
4.311
|
3.944
|
EBITDA
1 |
2.404
|
2.388
|
2.369
|
2.461
|
2.683
|
2.775
|
2.474
|
2.632
|
3.107
|
3.090
|
2.674
|
2.762
|
2.909
|
3.030
|
2.729
|
Bedrijfsresultaat (EBIT)
1 |
1.770
|
1.762
|
1.734
|
1.808
|
2.013
|
2.098
|
1.780
|
1.942
|
2.390
|
2.371
|
1.943
|
2.080
|
2.168
|
2.308
|
1.957
|
Operationele Marge
|
49,39%
|
50,34%
|
47,68%
|
47,59%
|
49,81%
|
53,41%
|
46,48%
|
49,29%
|
56,42%
|
55,88%
|
51,15%
|
52,92%
|
50,53%
|
53,54%
|
49,62%
|
Resultaat voor belastingen (EBT)
1 |
1.436
|
-
|
1.079
|
992
|
-1.420
|
1.688
|
537
|
-39
|
1.824
|
1.690
|
1.212
|
1.332
|
1.746
|
1.725
|
1.243
|
Nettowinst (verlies)
1 |
1.118
|
358
|
889
|
841
|
-1.447
|
1.313
|
250
|
-197
|
1.463
|
1.203
|
945,2
|
1.038
|
1.226
|
1.313
|
878
|
Nettomarge
|
31,19%
|
10,23%
|
24,44%
|
22,14%
|
-35,81%
|
33,43%
|
6,53%
|
-5%
|
34,54%
|
28,35%
|
24,88%
|
26,4%
|
28,59%
|
30,46%
|
22,26%
|
WPA
2 |
1,140
|
0,3600
|
-
|
0,8400
|
-1,420
|
1,290
|
0,2400
|
-0,1900
|
1,410
|
1,160
|
0,8540
|
0,9325
|
1,095
|
1,153
|
0,8367
|
Dividend per aandeel
2 |
0,8700
|
0,9000
|
0,9000
|
0,9000
|
0,9000
|
0,9300
|
0,9300
|
0,9300
|
0,9300
|
-
|
0,9600
|
0,9600
|
0,9638
|
0,9897
|
0,9897
|
Datum van publicatie
|
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
|
3/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
48.556
|
48.029
|
52.093
|
57.680
|
59.523
|
61.449
|
64.028
|
65.762
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,184
x
|
5,136
x
|
5,552
x
|
5,826
x
|
5,417
x
|
5,38
x
|
5,381
x
|
5,161
x
|
Free Cash Flow
1 |
-1.100
|
-955
|
966
|
-303
|
-739
|
-607
|
1.896
|
2.982
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
14,3%
|
5,61%
|
12,7%
|
14,6%
|
15,5%
|
15,7%
|
16,2%
|
ROA (netto-inkomsten/totale activa)
|
3,94%
|
4,47%
|
1,77%
|
3,92%
|
3,89%
|
3,78%
|
3,85%
|
4,1%
|
Totale activa
1 |
101.642
|
99.790
|
102.259
|
16.369
|
72.787
|
116.974
|
121.026
|
126.699
|
Nettoactief per aandeel
2 |
32,80
|
33,40
|
33,90
|
33,40
|
28,50
|
26,60
|
27,00
|
28,20
|
Cashflow per aandeel
2 |
7,610
|
7,510
|
7,070
|
6,400
|
7,010
|
7,070
|
7,340
|
7,670
|
Capex
1 |
8.182
|
8.013
|
5.924
|
6.678
|
8.007
|
8.243
|
6.580
|
5.490
|
Capex/omzet
|
61,73%
|
61,64%
|
44,25%
|
44,59%
|
50,25%
|
50,48%
|
38,34%
|
30,21%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
16/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
53,3
CAD Gemiddelde koersdoel
56,02
CAD Spread / Gemiddelde doel +5,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,26% | 75,83 mld. | | +7,86% | 61,98 mld. | | +18,78% | 50,53 mld. | | +13,41% | 46,7 mld. | | +12,19% | 43,94 mld. | | +12,06% | 42,15 mld. | | +39,40% | 26,59 mld. | | -2,39% | 23,75 mld. | | +11,55% | 12,05 mld. |
Olie- en gastransportdiensten - Andere
|