Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,73
CAD
|
-0,35%
|
|
+3,04%
|
+30,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.897
|
2.120
|
8.035
|
11.421
|
11.817
|
15.379
|
-
|
-
|
Bedrijfswaarde
1 |
3.812
|
2.871
|
9.863
|
12.723
|
13.134
|
16.851
|
16.734
|
16.272
|
K/w-verhouding
|
-102
x
|
-3,87
x
|
9,2
x
|
5,26
x
|
7,54
x
|
13,3
x
|
8,36
x
|
7,5
x
|
Dividendrendement
|
7,33%
|
5%
|
2,49%
|
2,68%
|
3,36%
|
2,64%
|
2,67%
|
2,64%
|
Marktkapitalisatie/omzet
|
2,58
x
|
1,82
x
|
1,76
x
|
1,68
x
|
2,59
x
|
3,27
x
|
2,51
x
|
2,51
x
|
Bedrijfswaarde/omzet
|
3,4
x
|
2,46
x
|
2,16
x
|
1,88
x
|
2,88
x
|
3,59
x
|
2,73
x
|
2,65
x
|
Bedrijfswaarde/EBITDA
|
8,31
x
|
5,08
x
|
4,53
x
|
2,9
x
|
4,24
x
|
5,7
x
|
4,42
x
|
4,22
x
|
Bedrijfswaarde/FCF
|
326
x
|
8,97
x
|
7,29
x
|
5,6
x
|
11
x
|
22,3
x
|
10,4
x
|
8,87
x
|
FCF Yield
|
0,31%
|
11,2%
|
13,7%
|
17,8%
|
9,12%
|
4,48%
|
9,63%
|
11,3%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
354.154
|
353.376
|
698.660
|
625.814
|
600.775
|
597.693
|
-
|
-
|
Referentieprijs
2 |
8,180
|
6,000
|
11,50
|
18,25
|
19,67
|
25,73
|
25,73
|
25,73
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.122
|
1.167
|
4.573
|
6.781
|
4.566
|
4.700
|
6.134
|
6.133
|
EBITDA
1 |
459
|
564,6
|
2.175
|
4.393
|
3.096
|
2.958
|
3.789
|
3.852
|
Bedrijfsresultaat (EBIT)
1 |
-80,2
|
-709,3
|
1.112
|
2.978
|
1.690
|
1.513
|
2.408
|
2.372
|
Operationele Marge
|
-7,15%
|
-60,76%
|
24,31%
|
43,92%
|
37,01%
|
32,19%
|
39,26%
|
38,68%
|
Resultaat voor belastingen (EBT)
1 |
-128,5
|
-754,9
|
-
|
-
|
-
|
1.423
|
2.150
|
2.170
|
Nettowinst (verlies)
1 |
-27,6
|
-547,2
|
786,6
|
2.302
|
1.596
|
1.386
|
1.983
|
1.844
|
Nettomarge
|
-2,46%
|
-46,88%
|
17,2%
|
33,95%
|
34,97%
|
29,49%
|
32,33%
|
30,07%
|
WPA
2 |
-0,0800
|
-1,550
|
1,250
|
3,470
|
2,610
|
1,933
|
3,077
|
3,430
|
Free Cash Flow
1 |
11,7
|
320,2
|
1.354
|
2.271
|
1.198
|
754,2
|
1.611
|
1.834
|
FCF-marge
|
1,04%
|
27,43%
|
29,6%
|
33,48%
|
26,23%
|
16,05%
|
26,27%
|
29,91%
|
Kasstroomconversie (ebitda)
|
2,55%
|
56,71%
|
62,23%
|
51,69%
|
38,69%
|
25,49%
|
42,53%
|
47,62%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
172,08%
|
98,62%
|
75,02%
|
54,41%
|
81,24%
|
99,48%
|
Dividend per aandeel
2 |
0,6000
|
0,3000
|
0,2860
|
0,4900
|
0,6600
|
0,6800
|
0,6878
|
0,6800
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
-
|
1.883
|
1.677
|
-
|
-
|
1.691
|
-
|
1.125
|
1.308
|
1.105
|
1.076
|
977
|
1.045
|
1.286
|
EBITDA
1 |
458,5
|
1.223
|
1.071
|
1.337
|
1.437
|
1.368
|
956,4
|
613,6
|
757,6
|
782
|
660
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
978,7
|
-
|
265,3
|
392,7
|
428,4
|
558
|
450
|
445
|
509
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
57,88%
|
-
|
23,59%
|
30,02%
|
38,77%
|
51,86%
|
46,06%
|
42,58%
|
39,58%
|
Resultaat voor belastingen (EBT)
1 |
-
|
887,8
|
-
|
-
|
-
|
-
|
-
|
358,4
|
297,7
|
-
|
373
|
276
|
281
|
493
|
Nettowinst (verlies)
1 |
-
|
678
|
-
|
-
|
-
|
741
|
-
|
278,9
|
236,4
|
506
|
328
|
235
|
239
|
419
|
Nettomarge
|
-
|
36,01%
|
-
|
-
|
-
|
43,82%
|
-
|
24,8%
|
18,07%
|
45,79%
|
30,48%
|
24,05%
|
22,87%
|
32,58%
|
WPA
2 |
0,0700
|
0,9600
|
-0,1000
|
1,130
|
1,320
|
1,180
|
0,9300
|
0,4600
|
0,3900
|
0,8300
|
0,4050
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0660
|
0,1000
|
0,1000
|
0,1200
|
0,1200
|
0,1500
|
0,1500
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
Datum van publicatie
|
04-11-21
|
10-02-22
|
05-05-22
|
28-07-22
|
03-11-22
|
09-02-23
|
04-05-23
|
02-08-23
|
02-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
915
|
751
|
1.829
|
1.302
|
1.317
|
1.473
|
1.356
|
894
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,994
x
|
1,33
x
|
0,8407
x
|
0,2963
x
|
0,4255
x
|
0,4978
x
|
0,3578
x
|
0,232
x
|
Free Cash Flow
1 |
11,7
|
320
|
1.354
|
2.271
|
1.198
|
754
|
1.611
|
1.835
|
ROE (netto-inkomsten/eigen vermogen)
|
-0,78%
|
-17,6%
|
-
|
36,2%
|
21,8%
|
15%
|
19%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-0,47%
|
-10,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
5.897
|
5.366
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
1,970
|
1,890
|
3,490
|
5,600
|
4,320
|
4,490
|
5,810
|
6,420
|
Capex
1 |
686
|
336
|
1.062
|
1.442
|
1.826
|
1.827
|
1.740
|
1.780
|
Capex/omzet
|
61,13%
|
28,74%
|
23,22%
|
21,26%
|
39,99%
|
38,87%
|
28,36%
|
29,02%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
25,73
CAD Gemiddelde koersdoel
28,56
CAD Spread / Gemiddelde doel +11,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,81% | 11,23 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|