Beurs gesloten -
Toronto S.E.
22:15:05 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,13
CAD
|
-0,30%
|
|
+0,80%
|
+8,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.512
|
5.231
|
7.651
|
6.582
|
8.195
|
8.915
|
-
|
-
|
Bedrijfswaarde
1 |
12.765
|
13.421
|
15.944
|
16.386
|
8.195
|
18.426
|
18.395
|
18.565
|
K/w-verhouding
|
7,14
x
|
10,8
x
|
33,3
x
|
16,6
x
|
-
|
13,9
x
|
13
x
|
12,1
x
|
Dividendrendement
|
4,85%
|
5,13%
|
3,66%
|
4,53%
|
4,03%
|
3,96%
|
4,16%
|
4,33%
|
Marktkapitalisatie/omzet
|
1
x
|
0,94
x
|
0,72
x
|
0,47
x
|
0,63
x
|
0,67
x
|
0,65
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
2,32
x
|
2,4
x
|
1,51
x
|
1,16
x
|
0,63
x
|
1,38
x
|
1,34
x
|
1,29
x
|
Bedrijfswaarde/EBITDA
|
10
x
|
10,2
x
|
10,7
x
|
10,7
x
|
5,2
x
|
10,6
x
|
10,1
x
|
9,67
x
|
Bedrijfswaarde/FCF
|
-28,4
x
|
17,3
x
|
15,7
x
|
33,5
x
|
-
|
67,3
x
|
30,1
x
|
24,7
x
|
FCF Yield
|
-3,52%
|
5,78%
|
6,37%
|
2,98%
|
-
|
1,49%
|
3,33%
|
4,05%
|
Price to Book
|
0,77
x
|
0,74
x
|
1,1
x
|
0,88
x
|
-
|
1,17
x
|
1,12
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
278.660
|
279.453
|
280.167
|
281.519
|
294.571
|
295.895
|
-
|
-
|
Referentieprijs
2 |
19,78
|
18,72
|
27,31
|
23,38
|
27,82
|
30,13
|
30,13
|
30,13
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
04-03-22
|
02-03-23
|
08-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.495
|
5.587
|
10.573
|
14.087
|
12.997
|
13.327
|
13.681
|
14.339
|
EBITDA
1 |
1.271
|
1.310
|
1.490
|
1.537
|
1.575
|
1.736
|
1.821
|
1.920
|
Bedrijfsresultaat (EBIT)
1 |
833
|
896
|
1.068
|
1.098
|
1.134
|
1.278
|
1.349
|
1.414
|
Operationele Marge
|
15,16%
|
16,04%
|
10,1%
|
7,79%
|
8,73%
|
9,59%
|
9,86%
|
9,86%
|
Resultaat voor belastingen (EBT)
1 |
812,7
|
699
|
446
|
716
|
912
|
881
|
960
|
1.018
|
Nettowinst (verlies)
1 |
833,5
|
486
|
230
|
399
|
641
|
641
|
687
|
748
|
Nettomarge
|
15,17%
|
8,7%
|
2,18%
|
2,83%
|
4,93%
|
4,81%
|
5,02%
|
5,22%
|
WPA
2 |
2,770
|
1,740
|
0,8200
|
1,410
|
-
|
2,165
|
2,320
|
2,500
|
Free Cash Flow
1 |
-449,8
|
776
|
1.015
|
489
|
-
|
273,7
|
612
|
752,7
|
FCF-marge
|
-8,19%
|
13,89%
|
9,6%
|
3,47%
|
-
|
2,05%
|
4,47%
|
5,25%
|
Kasstroomconversie (ebitda)
|
-
|
59,24%
|
68,12%
|
31,82%
|
-
|
15,77%
|
33,6%
|
39,2%
|
Kasstroomconversie (nettowinst)
|
-
|
159,67%
|
441,3%
|
122,56%
|
-
|
42,69%
|
89,08%
|
100,62%
|
Dividend per aandeel
2 |
0,9600
|
0,9600
|
0,9996
|
1,060
|
1,120
|
1,192
|
1,253
|
1,305
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
04-03-22
|
02-03-23
|
08-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
2.339
|
3.140
|
3.892
|
3.241
|
3.056
|
3.898
|
4.048
|
2.631
|
3.030
|
3.288
|
4.126
|
2.533
|
3.166
|
3.463
|
EBITDA
1 |
244
|
341
|
574
|
246
|
233
|
454
|
582
|
239
|
252
|
502
|
621,8
|
308,2
|
254,5
|
556,3
|
Bedrijfsresultaat (EBIT)
1 |
133
|
236
|
462
|
138
|
127
|
342
|
471
|
127
|
143
|
392
|
514,5
|
182,5
|
140
|
441,5
|
Operationele Marge
|
5,69%
|
7,52%
|
11,87%
|
4,26%
|
4,16%
|
8,77%
|
11,64%
|
4,83%
|
4,72%
|
11,92%
|
12,47%
|
7,2%
|
4,42%
|
12,75%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
504
|
85
|
48
|
78
|
619
|
182
|
-
|
161
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
25
|
-156
|
357
|
35
|
-48
|
54
|
445
|
-
|
-50
|
113
|
299
|
57
|
3
|
276
|
Nettomarge
|
1,07%
|
-4,97%
|
9,17%
|
1,08%
|
-1,57%
|
1,39%
|
10,99%
|
-
|
-1,65%
|
3,44%
|
7,25%
|
2,25%
|
0,09%
|
7,97%
|
WPA
2 |
0,0900
|
-0,5600
|
1,260
|
0,1200
|
-0,1700
|
0,1900
|
1,570
|
0,4700
|
-
|
0,4000
|
1,040
|
0,1950
|
0,0250
|
0,9100
|
Dividend per aandeel
2 |
0,2499
|
0,2499
|
0,2650
|
0,2650
|
0,2650
|
0,2650
|
0,2800
|
0,2800
|
0,2800
|
0,2800
|
0,2995
|
0,2994
|
0,2994
|
0,3044
|
Datum van publicatie
|
28-10-21
|
04-03-22
|
28-04-22
|
28-07-22
|
28-10-22
|
02-03-23
|
26-04-23
|
28-07-23
|
03-11-23
|
08-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.254
|
8.190
|
8.293
|
9.804
|
-
|
9.510
|
9.480
|
9.649
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,707
x
|
6,252
x
|
5,566
x
|
6,379
x
|
-
|
5,479
x
|
5,205
x
|
5,025
x
|
Free Cash Flow
1 |
-450
|
776
|
1.015
|
489
|
-
|
274
|
612
|
753
|
ROE (netto-inkomsten/eigen vermogen)
|
4,55%
|
5,56%
|
7,11%
|
7,36%
|
-
|
8,67%
|
9,01%
|
9,27%
|
ROA (netto-inkomsten/totale activa)
|
1,5%
|
1,92%
|
2,3%
|
2,33%
|
-
|
2,77%
|
2,9%
|
3,09%
|
Totale activa
1 |
55.671
|
25.365
|
9.979
|
17.147
|
-
|
23.166
|
23.731
|
24.215
|
Nettoactief per aandeel
2 |
25,90
|
25,20
|
24,80
|
26,50
|
-
|
25,80
|
26,80
|
28,00
|
Cashflow per aandeel
2 |
2,220
|
2,770
|
2,640
|
1,920
|
3,980
|
3,900
|
4,160
|
4,420
|
Capex
1 |
1.297
|
825
|
805
|
945
|
-
|
1.190
|
1.018
|
932
|
Capex/omzet
|
23,6%
|
14,77%
|
7,61%
|
6,71%
|
-
|
8,93%
|
7,44%
|
6,5%
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
04-03-22
|
02-03-23
|
08-03-24
|
-
|
-
|
-
|
Laatste slotkoers
30,13
CAD Gemiddelde koersdoel
33,75
CAD Spread / Gemiddelde doel +12,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,30% | 6,51 mld. | | +0,89% | 17,64 mld. | | +28,35% | 16,4 mld. | | -6,96% | 12,12 mld. | | +10,84% | 9,13 mld. | | +16,20% | 8,89 mld. | | +3,56% | 7,48 mld. | | -2,58% | 6,96 mld. | | -5,97% | 5,03 mld. | | +7,30% | 4,96 mld. |
Aardgasbedrijven - Andere
|