Beurs gesloten -
Toronto S.E.
22:15:10 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
181,1
CAD
|
+1,48%
|
|
-5,82%
|
+0,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.743
|
4.804
|
10.440
|
8.719
|
11.522
|
11.177
|
-
|
-
|
Bedrijfswaarde
1 |
4.403
|
6.028
|
12.458
|
10.301
|
13.531
|
13.560
|
13.147
|
12.824
|
K/w-verhouding
|
12,1
x
|
17
x
|
16,1
x
|
11,1
x
|
23,4
x
|
20,4
x
|
15,2
x
|
12,4
x
|
Dividendrendement
|
2,18%
|
1,63%
|
0,86%
|
1,16%
|
1,07%
|
1,28%
|
1,36%
|
1,57%
|
Marktkapitalisatie/omzet
|
0,71
x
|
1,27
x
|
1,45
x
|
0,99
x
|
1,53
x
|
1,25
x
|
1,13
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,59
x
|
1,73
x
|
1,17
x
|
1,8
x
|
1,52
x
|
1,33
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
6,79
x
|
8,62
x
|
11,6
x
|
7,23
x
|
11,4
x
|
9,81
x
|
7,96
x
|
6,97
x
|
Bedrijfswaarde/FCF
|
19,4
x
|
11,1
x
|
17,8
x
|
11,7
x
|
17,4
x
|
16,3
x
|
13,4
x
|
12,2
x
|
FCF Yield
|
5,16%
|
9,03%
|
5,63%
|
8,55%
|
5,73%
|
6,14%
|
7,49%
|
8,22%
|
Price to Book
|
2,43
x
|
2,56
x
|
4,7
x
|
3,63
x
|
4,51
x
|
3,95
x
|
3,51
x
|
2,67
x
|
Aantal aandelen (in duizenden)
|
81.466
|
93.381
|
93.047
|
87.180
|
84.750
|
84.555
|
-
|
-
|
Referentieprijs
2 |
33,67
|
51,45
|
112,2
|
100,0
|
136,0
|
132,2
|
132,2
|
132,2
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.887
|
3.781
|
7.220
|
8.812
|
7.521
|
8.933
|
9.887
|
10.345
|
EBITDA
1 |
648,8
|
699,6
|
1.076
|
1.425
|
1.188
|
1.383
|
1.652
|
1.840
|
Bedrijfsresultaat (EBIT)
1 |
384
|
416,6
|
889,2
|
1.146
|
757,6
|
848,8
|
1.089
|
1.239
|
Operationele Marge
|
9,88%
|
11,02%
|
12,31%
|
13%
|
10,07%
|
9,5%
|
11,02%
|
11,98%
|
Resultaat voor belastingen (EBT)
1 |
319,7
|
362,7
|
816,2
|
1.066
|
676,8
|
725,1
|
953,8
|
1.077
|
Nettowinst (verlies)
1 |
232,9
|
275,7
|
664,4
|
823,2
|
504,9
|
539,2
|
707,5
|
805,3
|
Nettomarge
|
5,99%
|
7,29%
|
9,2%
|
9,34%
|
6,71%
|
6,04%
|
7,16%
|
7,78%
|
WPA
2 |
2,793
|
3,030
|
6,970
|
9,020
|
5,800
|
6,466
|
8,709
|
10,62
|
Free Cash Flow
1 |
227,3
|
544,6
|
700,9
|
880,9
|
775,9
|
832
|
984,6
|
1.054
|
FCF-marge
|
5,85%
|
14,4%
|
9,71%
|
10%
|
10,32%
|
9,31%
|
9,96%
|
10,18%
|
Kasstroomconversie (ebitda)
|
35,03%
|
77,85%
|
65,11%
|
61,82%
|
65,31%
|
60,17%
|
59,61%
|
57,25%
|
Kasstroomconversie (nettowinst)
|
97,58%
|
197,57%
|
105,5%
|
107%
|
153,68%
|
154,3%
|
139,17%
|
130,82%
|
Dividend per aandeel
2 |
0,7355
|
0,8382
|
0,9600
|
1,160
|
1,450
|
1,686
|
1,800
|
2,072
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
2.141
|
2.192
|
2.422
|
2.242
|
1.957
|
1.850
|
1.791
|
1.911
|
1.969
|
1.871
|
2.260
|
2.368
|
2.407
|
2.329
|
2.367
|
EBITDA
1 |
318,5
|
330
|
441,9
|
348,2
|
305
|
264,2
|
300,3
|
302,5
|
320,9
|
268,4
|
346,8
|
373,4
|
384,5
|
362,4
|
410,9
|
Bedrijfsresultaat (EBIT)
1 |
215
|
219,8
|
391
|
318,4
|
216,9
|
166,4
|
192,4
|
200,6
|
198,3
|
151,6
|
211,2
|
237,3
|
251,1
|
231,6
|
291,7
|
Operationele Marge
|
10,04%
|
10,03%
|
16,14%
|
14,2%
|
11,08%
|
8,99%
|
10,74%
|
10,49%
|
10,07%
|
8,1%
|
9,35%
|
10,02%
|
10,43%
|
9,95%
|
12,33%
|
Resultaat voor belastingen (EBT)
1 |
262,9
|
199,6
|
369,4
|
296,7
|
199,9
|
149,3
|
173,7
|
178,8
|
175
|
124,2
|
180,4
|
205,1
|
222,8
|
195,8
|
244,5
|
Nettowinst (verlies)
1 |
144,1
|
147,7
|
276,8
|
245,2
|
153,5
|
111,9
|
128,2
|
133,3
|
131,4
|
92,85
|
135,2
|
150
|
159,3
|
140,6
|
188,2
|
Nettomarge
|
6,73%
|
6,74%
|
11,43%
|
10,94%
|
7,84%
|
6,05%
|
7,16%
|
6,98%
|
6,67%
|
4,96%
|
5,98%
|
6,33%
|
6,62%
|
6,04%
|
7,95%
|
WPA
2 |
1,520
|
1,570
|
3,000
|
2,720
|
1,740
|
1,270
|
1,470
|
1,540
|
1,530
|
1,090
|
1,615
|
1,786
|
1,897
|
1,740
|
2,267
|
Dividend per aandeel
2 |
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,4000
|
0,4000
|
0,4194
|
0,4194
|
0,4369
|
0,6411
|
0,6411
|
Datum van publicatie
|
7/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
6/02/23
|
25/04/23
|
31/07/23
|
23/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.660
|
1.224
|
2.018
|
1.582
|
2.009
|
2.383
|
1.970
|
1.647
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,559
x
|
1,75
x
|
1,875
x
|
1,11
x
|
1,691
x
|
1,723
x
|
1,193
x
|
0,8948
x
|
Free Cash Flow
1 |
227
|
545
|
701
|
881
|
776
|
832
|
985
|
1.054
|
ROE (netto-inkomsten/eigen vermogen)
|
21,8%
|
20,3%
|
24,9%
|
30,7%
|
20%
|
21,5%
|
25,6%
|
23,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
8,15%
|
10,4%
|
12,8%
|
8,57%
|
8,45%
|
10%
|
9,3%
|
Totale activa
1 |
-
|
3.383
|
6.399
|
6.407
|
5.895
|
6.378
|
7.056
|
8.658
|
Nettoactief per aandeel
2 |
13,90
|
20,10
|
23,90
|
27,60
|
30,20
|
33,40
|
37,70
|
49,50
|
Cashflow per aandeel
2 |
5,710
|
6,850
|
9,820
|
10,90
|
11,80
|
10,40
|
13,00
|
14,40
|
Capex
1 |
260
|
143
|
267
|
351
|
362
|
311
|
288
|
274
|
Capex/omzet
|
6,69%
|
3,78%
|
3,7%
|
3,98%
|
4,81%
|
3,48%
|
2,91%
|
2,65%
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
132,2
USD Gemiddelde koersdoel
153,5
USD Spread / Gemiddelde doel +16,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,50% | 10,97 mld. | | -9,51% | 39,71 mld. | | -17,61% | 16,87 mld. | | -8,60% | 6,16 mld. | | -13,50% | 2,23 mld. | | -15,65% | 2,23 mld. | | +9,63% | 1,69 mld. | | -17,87% | 1,38 mld. | | -2,34% | 1,21 mld. | | +56,82% | 1,16 mld. |
Vrachtwagens
|