Vertraagde tijd
Toronto S.E.
18:20:57 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
170,3
CAD
|
-1,86%
|
|
-2,27%
|
+2,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
84.035
|
99.385
|
109.745
|
108.728
|
107.541
|
110.464
|
-
|
-
|
Bedrijfswaarde
1 |
97.767
|
111.722
|
121.392
|
123.829
|
125.539
|
130.917
|
132.300
|
132.219
|
K/w-verhouding
|
20,1
x
|
28
x
|
22,6
x
|
21,6
x
|
19,5
x
|
21,7
x
|
19,4
x
|
18,1
x
|
Dividendrendement
|
1,83%
|
1,64%
|
1,58%
|
1,82%
|
1,9%
|
1,95%
|
2,08%
|
2,19%
|
Marktkapitalisatie/omzet
|
5,63
x
|
7,19
x
|
7,58
x
|
6,36
x
|
6,39
x
|
6,22
x
|
5,86
x
|
5,58
x
|
Bedrijfswaarde/omzet
|
6,55
x
|
8,08
x
|
8,39
x
|
7,24
x
|
7,46
x
|
7,37
x
|
7,02
x
|
6,68
x
|
Bedrijfswaarde/EBITDA
|
13,7
x
|
16,3
x
|
16,8
x
|
14,4
x
|
14,9
x
|
14,5
x
|
13,5
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
49,1
x
|
33,8
x
|
29,8
x
|
31,6
x
|
33,2
x
|
36,5
x
|
32,2
x
|
32,7
x
|
FCF Yield
|
2,04%
|
2,96%
|
3,36%
|
3,16%
|
3,01%
|
2,74%
|
3,11%
|
3,06%
|
Price to Book
|
4,64
x
|
5,06
x
|
4,79
x
|
5,05
x
|
5,45
x
|
5,71
x
|
5,62
x
|
5,36
x
|
Aantal aandelen (in duizenden)
|
715.370
|
710.200
|
706.300
|
676.000
|
645.695
|
636.682
|
-
|
-
|
Referentieprijs
2 |
117,5
|
139,9
|
155,4
|
160,8
|
166,6
|
173,5
|
173,5
|
173,5
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.917
|
13.819
|
14.477
|
17.107
|
16.828
|
17.771
|
18.835
|
19.801
|
EBITDA
1 |
7.155
|
6.852
|
7.220
|
8.591
|
8.414
|
9.052
|
9.765
|
10.464
|
Bedrijfsresultaat (EBIT)
1 |
5.708
|
5.263
|
5.622
|
6.862
|
6.597
|
7.118
|
7.776
|
8.405
|
Operationele Marge
|
38,27%
|
38,09%
|
38,83%
|
40,11%
|
39,2%
|
40,05%
|
41,28%
|
42,45%
|
Resultaat voor belastingen (EBT)
1 |
5.429
|
4.544
|
6.333
|
6.763
|
6.488
|
6.693
|
7.237
|
7.749
|
Nettowinst (verlies)
1 |
4.216
|
3.562
|
4.892
|
5.118
|
5.625
|
5.068
|
5.482
|
5.877
|
Nettomarge
|
28,26%
|
25,78%
|
33,79%
|
29,92%
|
33,43%
|
28,52%
|
29,11%
|
29,68%
|
WPA
2 |
5,830
|
5,000
|
6,890
|
7,440
|
8,530
|
8,000
|
8,957
|
9,559
|
Free Cash Flow
1 |
1.992
|
3.302
|
4.080
|
3.917
|
3.778
|
3.588
|
4.112
|
4.043
|
FCF-marge
|
13,35%
|
23,89%
|
28,18%
|
22,9%
|
22,45%
|
20,19%
|
21,83%
|
20,42%
|
Kasstroomconversie (ebitda)
|
27,84%
|
48,19%
|
56,51%
|
45,59%
|
44,9%
|
39,64%
|
42,1%
|
38,64%
|
Kasstroomconversie (nettowinst)
|
47,25%
|
92,7%
|
83,4%
|
76,53%
|
67,16%
|
70,81%
|
75%
|
68,79%
|
Dividend per aandeel
2 |
2,150
|
2,300
|
2,460
|
2,930
|
3,160
|
3,379
|
3,603
|
3,804
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
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 |
3.753
|
3.708
|
4.344
|
4.513
|
4.542
|
4.313
|
4.057
|
3.987
|
4.471
|
4.249
|
4.350
|
4.431
|
4.762
|
4.552
|
4.686
|
EBITDA
1 |
1.962
|
1.657
|
2.204
|
2.367
|
2.363
|
2.110
|
2.049
|
1.974
|
2.281
|
2.008
|
2.236
|
2.321
|
2.479
|
2.203
|
2.424
|
Bedrijfsresultaat (EBIT)
1 |
1.579
|
1.237
|
1.781
|
1.932
|
1.912
|
1.662
|
1.600
|
1.517
|
1.818
|
1.546
|
1.762
|
1.833
|
1.977
|
1.705
|
1.926
|
Operationele Marge
|
42,07%
|
33,36%
|
41%
|
42,81%
|
42,1%
|
38,53%
|
39,44%
|
38,05%
|
40,66%
|
36,39%
|
40,51%
|
41,36%
|
41,52%
|
37,46%
|
41,11%
|
Resultaat voor belastingen (EBT)
1 |
1.572
|
1.212
|
1.755
|
1.915
|
1.881
|
1.617
|
1.548
|
1.451
|
1.872
|
1.451
|
1.647
|
1.725
|
1.874
|
1.590
|
1.787
|
Nettowinst (verlies)
1 |
1.199
|
918
|
1.325
|
1.455
|
1.420
|
1.220
|
1.167
|
1.108
|
2.130
|
1.103
|
1.244
|
1.300
|
1.412
|
1.207
|
1.352
|
Nettomarge
|
31,95%
|
24,76%
|
30,5%
|
32,24%
|
31,26%
|
28,29%
|
28,77%
|
27,79%
|
47,64%
|
25,96%
|
28,6%
|
29,35%
|
29,64%
|
26,52%
|
28,86%
|
WPA
2 |
1,690
|
1,310
|
1,920
|
2,130
|
2,100
|
1,820
|
1,760
|
1,690
|
3,290
|
1,720
|
1,963
|
2,061
|
2,251
|
1,931
|
2,230
|
Dividend per aandeel
2 |
0,6150
|
0,7325
|
0,7325
|
0,7325
|
0,7325
|
0,7900
|
0,7900
|
0,7900
|
0,7900
|
0,8450
|
0,8436
|
0,8879
|
0,8459
|
0,9118
|
0,9118
|
Datum van publicatie
|
25-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
24-01-23
|
24-04-23
|
25-07-23
|
24-10-23
|
23-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.732
|
12.337
|
11.647
|
15.101
|
17.998
|
20.452
|
21.836
|
21.755
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,919
x
|
1,8
x
|
1,613
x
|
1,758
x
|
2,139
x
|
2,259
x
|
2,236
x
|
2,079
x
|
Free Cash Flow
1 |
1.992
|
3.302
|
4.080
|
3.917
|
3.778
|
3.588
|
4.112
|
4.043
|
ROE (netto-inkomsten/eigen vermogen)
|
23,6%
|
18,9%
|
23,1%
|
23,2%
|
27,1%
|
25,8%
|
29,5%
|
30,9%
|
ROA (netto-inkomsten/totale activa)
|
9,92%
|
8,04%
|
10,5%
|
10,3%
|
10,9%
|
9,41%
|
9,83%
|
10,3%
|
Totale activa
1 |
42.500
|
44.294
|
46.671
|
49.600
|
51.664
|
53.861
|
55.774
|
57.061
|
Nettoactief per aandeel
2 |
25,30
|
27,70
|
32,40
|
31,90
|
30,60
|
30,40
|
30,90
|
32,40
|
Cashflow per aandeel
2 |
8,200
|
8,650
|
9,810
|
9,690
|
10,60
|
11,50
|
13,20
|
14,70
|
Capex
1 |
3.865
|
2.863
|
2.891
|
2.750
|
3.187
|
3.423
|
3.574
|
3.638
|
Capex/omzet
|
25,91%
|
20,72%
|
19,97%
|
16,08%
|
18,94%
|
19,26%
|
18,97%
|
18,37%
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
173,5
CAD Gemiddelde koersdoel
183,5
CAD Spread / Gemiddelde doel +5,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,25% | 80,97 mld. | | +1,09% | 74,17 mld. | | -.--% | 26,71 mld. | | +16,45% | 12,45 mld. | | -12,36% | 11,97 mld. | | +1,20% | 10,11 mld. | | -16,60% | 7,8 mld. | | -13,25% | 6,95 mld. | | +6,36% | 6,07 mld. | | +4,51% | 5,32 mld. |
Grondvracht & Logistiek - Andere
|