Beurs gesloten -
Toronto S.E.
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,86
CAD
|
+1,80%
|
|
+3,13%
|
+29,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.131
|
1.574
|
3.930
|
5.376
|
5.758
|
7.330
|
-
|
-
|
Bedrijfswaarde
1 |
5.896
|
3.723
|
6.003
|
6.627
|
9.496
|
10.048
|
9.657
|
9.359
|
K/w-verhouding
|
-3,06
x
|
-0,62
x
|
1,64
x
|
3,72
x
|
8,84
x
|
15,1
x
|
7,18
x
|
11,9
x
|
Dividendrendement
|
0,69%
|
0,59%
|
0,56%
|
3,73%
|
4,21%
|
3,88%
|
3,88%
|
3,88%
|
Marktkapitalisatie/omzet
|
0,94
x
|
0,93
x
|
1,23
x
|
1,2
x
|
1,4
x
|
1,66
x
|
1,61
x
|
1,64
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
2,2
x
|
1,87
x
|
1,47
x
|
2,31
x
|
2,27
x
|
2,12
x
|
2,09
x
|
Bedrijfswaarde/EBITDA
|
2,51
x
|
3,03
x
|
3,94
x
|
2,68
x
|
4,07
x
|
4,31
x
|
3,73
x
|
5,2
x
|
Bedrijfswaarde/FCF
|
12,2
x
|
21,2
x
|
66,5
x
|
5,62
x
|
9,22
x
|
9,98
x
|
9,24
x
|
11,2
x
|
FCF Yield
|
8,21%
|
4,72%
|
1,5%
|
17,8%
|
10,8%
|
10%
|
10,8%
|
8,91%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
540.776
|
530.036
|
582.245
|
556.500
|
626.547
|
618.029
|
-
|
-
|
Referentieprijs
2 |
5,790
|
2,970
|
6,750
|
9,660
|
9,190
|
11,86
|
11,86
|
11,86
|
Datum van publicatie
|
05-03-20
|
24-02-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.336
|
1.692
|
3.206
|
4.493
|
4.112
|
4.424
|
4.559
|
4.480
|
EBITDA
1 |
2.348
|
1.228
|
1.522
|
2.477
|
2.331
|
2.333
|
2.586
|
1.802
|
Bedrijfsresultaat (EBIT)
1 |
-1.046
|
-3.038
|
3.254
|
1.935
|
1.182
|
1.474
|
1.646
|
652,5
|
Operationele Marge
|
-31,34%
|
-179,55%
|
101,49%
|
43,06%
|
28,76%
|
33,32%
|
36,11%
|
14,56%
|
Resultaat voor belastingen (EBT)
1 |
-1.192
|
-3.148
|
3.164
|
1.871
|
1.053
|
451,5
|
964,1
|
657
|
Nettowinst (verlies)
1 |
-1.033
|
-2.520
|
2.364
|
1.483
|
570,3
|
480
|
855,8
|
558
|
Nettomarge
|
-30,97%
|
-148,91%
|
73,73%
|
33,02%
|
13,87%
|
10,85%
|
18,77%
|
12,46%
|
WPA
2 |
-1,890
|
-4,760
|
4,110
|
2,600
|
1,040
|
0,7850
|
1,652
|
1,000
|
Free Cash Flow
1 |
484,2
|
175,6
|
90,2
|
1.180
|
1.030
|
1.007
|
1.045
|
834
|
FCF-marge
|
14,51%
|
10,38%
|
2,81%
|
26,26%
|
25,05%
|
22,75%
|
22,92%
|
18,62%
|
Kasstroomconversie (ebitda)
|
20,63%
|
14,3%
|
5,93%
|
47,63%
|
44,19%
|
43,14%
|
40,41%
|
46,29%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
3,82%
|
79,53%
|
180,62%
|
209,71%
|
122,1%
|
149,46%
|
Dividend per aandeel
2 |
0,0400
|
0,0175
|
0,0375
|
0,3600
|
0,3870
|
0,4600
|
0,4600
|
0,4600
|
Datum van publicatie
|
05-03-20
|
24-02-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
900,4
|
1.093
|
1.286
|
970,5
|
1.017
|
913,6
|
949,6
|
908,7
|
1.012
|
1.108
|
1.144
|
1.100
|
1.138
|
-
|
EBITDA
1 |
546,4
|
272,1
|
710,4
|
884,2
|
609,8
|
532,9
|
572,9
|
514,9
|
725,5
|
387,5
|
624
|
617
|
669
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-695,7
|
304,2
|
312,6
|
222,9
|
429,7
|
-467,1
|
281
|
269
|
317
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-68,43%
|
33,3%
|
32,92%
|
24,53%
|
42,44%
|
-42,16%
|
24,55%
|
24,45%
|
27,86%
|
-
|
Resultaat voor belastingen (EBT)
1 |
316,7
|
1.510
|
453,2
|
619,8
|
-711,8
|
288,2
|
281,1
|
179,6
|
391,1
|
-527,9
|
319,1
|
312,7
|
316,4
|
-
|
Nettowinst (verlies)
1 |
121,6
|
1.184
|
331,5
|
466,4
|
-498,1
|
216,7
|
212,3
|
-809,9
|
951
|
-411,7
|
278,4
|
271,2
|
273,5
|
-
|
Nettomarge
|
13,51%
|
108,32%
|
25,77%
|
48,06%
|
-49%
|
23,72%
|
22,36%
|
-89,13%
|
93,94%
|
-37,16%
|
24,33%
|
24,65%
|
24,03%
|
-
|
WPA
2 |
0,2100
|
2,030
|
0,5800
|
0,8200
|
-0,9000
|
0,3900
|
0,3900
|
-1,520
|
1,740
|
-0,6600
|
0,4620
|
0,4520
|
0,4660
|
-
|
Dividend per aandeel
2 |
0,0450
|
0,0450
|
0,0650
|
0,0800
|
0,2150
|
0,1320
|
0,1000
|
0,1350
|
0,1200
|
0,1150
|
0,1183
|
0,1175
|
0,1175
|
0,1150
|
Datum van publicatie
|
03-03-22
|
12-05-22
|
27-07-22
|
26-10-22
|
02-03-23
|
12-05-23
|
26-07-23
|
02-11-23
|
29-02-24
|
10-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.765
|
2.149
|
2.073
|
1.251
|
3.738
|
2.718
|
2.327
|
2.030
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,178
x
|
1,75
x
|
1,362
x
|
0,5051
x
|
1,603
x
|
1,165
x
|
0,9
x
|
1,127
x
|
Free Cash Flow
1 |
484
|
176
|
90,2
|
1.180
|
1.030
|
1.007
|
1.045
|
834
|
ROE (netto-inkomsten/eigen vermogen)
|
6,47%
|
-61,7%
|
-
|
24,9%
|
8,54%
|
13%
|
13%
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,39%
|
-30,1%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-30.484
|
8.369
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
3,340
|
1,640
|
2,570
|
3,910
|
4,270
|
4,010
|
4,160
|
3,840
|
Capex
1 |
1.306
|
699
|
1.354
|
1.027
|
1.221
|
1.505
|
1.517
|
1.562
|
Capex/omzet
|
39,15%
|
41,3%
|
42,23%
|
22,87%
|
29,68%
|
34,02%
|
33,27%
|
34,86%
|
Datum van publicatie
|
05-03-20
|
24-02-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
11,86
CAD Gemiddelde koersdoel
14,71
CAD Spread / Gemiddelde doel +24,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +29,05% | 5,37 mld. | | +8,86% | 299 mld. | | +0,34% | 136 mld. | | +61,54% | 131 mld. | | +20,61% | 81,97 mld. | | +2,98% | 71,58 mld. | | +4,67% | 55,41 mld. | | +6,90% | 47,32 mld. | | +28,49% | 35,54 mld. | | -10,08% | 34,92 mld. |
Olie- en gasexploratie en -productie - Andere
|