Beurs gesloten -
Toronto S.E.
20:36:13 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,76
CAD
|
+0,04%
|
|
+0,93%
|
+16,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.598
|
2.652
|
3.808
|
3.268
|
3.415
|
2.935
|
-
|
-
|
Bedrijfswaarde
1 |
5.725
|
5.827
|
6.863
|
6.542
|
7.280
|
7.481
|
7.197
|
7.338
|
K/w-verhouding
|
51,6
x
|
-7,93
x
|
-6,6
x
|
1.211
x
|
4,73
x
|
11,5
x
|
56
x
|
12
x
|
Dividendrendement
|
1,29%
|
1,76%
|
1,35%
|
1,69%
|
2%
|
2,47%
|
2,62%
|
2,71%
|
Marktkapitalisatie/omzet
|
1,11
x
|
1,26
x
|
1,4
x
|
1,1
x
|
1,02
x
|
0,99
x
|
1,16
x
|
1,14
x
|
Bedrijfswaarde/omzet
|
2,44
x
|
2,77
x
|
2,52
x
|
2,2
x
|
2,17
x
|
2,53
x
|
2,83
x
|
2,85
x
|
Bedrijfswaarde/EBITDA
|
6,17
x
|
6,29
x
|
5,43
x
|
4
x
|
4,46
x
|
5,97
x
|
6,25
x
|
7,05
x
|
Bedrijfswaarde/FCF
|
15,1
x
|
16,3
x
|
13,2
x
|
-160
x
|
12,4
x
|
12,7
x
|
11,6
x
|
10,2
x
|
FCF Yield
|
6,62%
|
6,14%
|
7,59%
|
-0,63%
|
8,09%
|
7,86%
|
8,59%
|
9,78%
|
Price to Book
|
1,3
x
|
1,13
x
|
2,41
x
|
2,96
x
|
-
|
3,01
x
|
2,6
x
|
2,37
x
|
Aantal aandelen (in duizenden)
|
279.952
|
274.226
|
271.015
|
269.888
|
309.865
|
302.557
|
-
|
-
|
Referentieprijs
2 |
9,280
|
9,670
|
14,05
|
12,11
|
11,02
|
9,700
|
9,700
|
9,700
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.347
|
2.101
|
2.721
|
2.976
|
3.355
|
2.962
|
2.539
|
2.576
|
EBITDA
1 |
928
|
927
|
1.263
|
1.634
|
1.632
|
1.252
|
1.151
|
1.041
|
Bedrijfsresultaat (EBIT)
1 |
338
|
273
|
734
|
1.035
|
1.011
|
752,5
|
534,5
|
669
|
Operationele Marge
|
14,4%
|
12,99%
|
26,98%
|
34,78%
|
30,13%
|
25,41%
|
21,05%
|
25,97%
|
Resultaat voor belastingen (EBT)
|
193
|
-303
|
-380
|
353
|
880
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
52
|
-336
|
-576
|
4
|
644
|
220
|
8,5
|
-
|
Nettomarge
|
2,22%
|
-15,99%
|
-21,17%
|
0,13%
|
19,2%
|
7,43%
|
0,33%
|
-
|
WPA
2 |
0,1800
|
-1,220
|
-2,130
|
0,0100
|
2,330
|
0,8467
|
0,1733
|
0,8100
|
Free Cash Flow
1 |
379
|
358
|
521
|
-41
|
589
|
588
|
618
|
718
|
FCF-marge
|
16,15%
|
17,04%
|
19,15%
|
-1,38%
|
17,56%
|
19,85%
|
24,34%
|
27,87%
|
Kasstroomconversie (ebitda)
|
40,84%
|
38,62%
|
41,25%
|
-
|
36,09%
|
46,95%
|
53,68%
|
68,97%
|
Kasstroomconversie (nettowinst)
|
728,85%
|
-
|
-
|
-
|
91,46%
|
267,27%
|
7.270,88%
|
-
|
Dividend per aandeel
2 |
0,1200
|
0,1700
|
0,1900
|
0,2050
|
0,2200
|
0,2400
|
0,2537
|
0,2625
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
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
|
610
|
735
|
458
|
929
|
854
|
1.089
|
625
|
1.017
|
624
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
270
|
266
|
279
|
555
|
541
|
503
|
387
|
453
|
289
|
328
|
283,6
|
325,3
|
306,5
|
-
|
265
|
Bedrijfsresultaat (EBIT)
1 |
136
|
149
|
164
|
376
|
353
|
327
|
214
|
313
|
157
|
204
|
141
|
-
|
-
|
-
|
-
|
Operationele Marge
|
22,3%
|
20,27%
|
35,81%
|
40,47%
|
41,33%
|
30,03%
|
34,24%
|
30,78%
|
25,16%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
242
|
-22
|
126
|
7
|
-
|
79
|
453
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-78
|
186
|
-80
|
61
|
-163
|
294
|
62
|
372
|
-84
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-12,79%
|
25,31%
|
-17,47%
|
6,57%
|
-19,09%
|
27%
|
9,92%
|
36,58%
|
-13,46%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-0,2900
|
0,6900
|
-0,3000
|
0,2300
|
-0,6100
|
1,100
|
0,2300
|
1,410
|
-0,2700
|
0,7200
|
0,0500
|
0,2500
|
0,1100
|
0,2100
|
0,0500
|
Dividend per aandeel
2 |
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0550
|
-
|
0,0550
|
0,0550
|
0,0550
|
0,0600
|
0,0600
|
0,0600
|
0,0600
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
6/05/22
|
5/08/22
|
8/11/22
|
23/02/23
|
5/05/23
|
4/08/23
|
7/11/23
|
23/02/24
|
3/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.127
|
3.175
|
3.055
|
3.274
|
3.865
|
4.546
|
4.263
|
4.403
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,37
x
|
3,425
x
|
2,419
x
|
2,004
x
|
2,368
x
|
3,63
x
|
3,703
x
|
4,23
x
|
Free Cash Flow
1 |
379
|
358
|
521
|
-41
|
589
|
588
|
618
|
718
|
ROE (netto-inkomsten/eigen vermogen)
|
1,75%
|
-6,49%
|
1,93%
|
-12,2%
|
35,3%
|
33,9%
|
-8,6%
|
-
|
ROA (netto-inkomsten/totale activa)
|
0,55%
|
-1,79%
|
-
|
-
|
-
|
2,5%
|
-0,6%
|
-
|
Totale activa
1 |
9.468
|
18.770
|
-
|
-
|
-
|
8.800
|
-1.417
|
-
|
Nettoactief per aandeel
2 |
7,140
|
8,550
|
5,830
|
4,100
|
-
|
3,220
|
3,730
|
4,090
|
Cashflow per aandeel
2 |
2,570
|
2,490
|
3,580
|
4,400
|
4,860
|
2,690
|
2,300
|
2,030
|
Capex
1 |
417
|
486
|
480
|
918
|
875
|
414
|
283
|
318
|
Capex/omzet
|
17,77%
|
23,13%
|
17,64%
|
30,85%
|
26,08%
|
13,98%
|
11,14%
|
12,34%
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,7
CAD Gemiddelde koersdoel
13,66
CAD Spread / Gemiddelde doel +40,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,60% | 44,01 mld. | | +36,84% | 33,25 mld. | | +38,39% | 18,71 mld. | | +53,13% | 14,75 mld. | | +36,31% | 9,17 mld. | | +73,47% | 6,5 mld. | | +35,77% | 6,44 mld. | | +42,08% | 5,39 mld. | | -5,25% | 3,99 mld. |
Onafhankelijke stroomproducenten - NEC
|