Beurs gesloten -
Toronto S.E.
20:20:31 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,12
CAD
|
+0,23%
|
|
+4,09%
|
-1,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
54.366
|
49.225
|
59.811
|
54.252
|
47.593
|
39.082
|
-
|
-
|
Bedrijfswaarde
1 |
80.517
|
77.326
|
89.277
|
86.023
|
81.998
|
76.445
|
76.087
|
75.031
|
K/w-verhouding
|
17,9
x
|
19,7
x
|
22
x
|
20
x
|
22,9
x
|
17,1
x
|
14,4
x
|
13,5
x
|
Dividendrendement
|
5,27%
|
6,12%
|
5,32%
|
6,19%
|
7,42%
|
9,31%
|
9,51%
|
9,66%
|
Marktkapitalisatie/omzet
|
2,27
x
|
2,15
x
|
2,55
x
|
2,24
x
|
1,93
x
|
1,58
x
|
1,56
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
3,36
x
|
3,38
x
|
3,81
x
|
3,56
x
|
3,32
x
|
3,08
x
|
3,03
x
|
2,94
x
|
Bedrijfswaarde/EBITDA
|
7,97
x
|
8,05
x
|
9,02
x
|
8,43
x
|
7,87
x
|
7,21
x
|
7
x
|
6,76
x
|
Bedrijfswaarde/FCF
|
21,1
x
|
23,1
x
|
29,8
x
|
28
x
|
26,1
x
|
26,3
x
|
20,9
x
|
18,8
x
|
FCF Yield
|
4,74%
|
4,33%
|
3,35%
|
3,57%
|
3,83%
|
3,8%
|
4,78%
|
5,33%
|
Price to Book
|
2,58
x
|
2,35
x
|
2,64
x
|
2,45
x
|
2,35
x
|
2,27
x
|
2,28
x
|
2,62
x
|
Aantal aandelen (in duizenden)
|
903.690
|
904.375
|
908.850
|
911.955
|
912.274
|
912.283
|
-
|
-
|
Referentieprijs
2 |
60,16
|
54,43
|
65,81
|
59,49
|
52,17
|
42,84
|
42,84
|
42,84
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.964
|
22.883
|
23.449
|
24.174
|
24.673
|
24.782
|
25.084
|
25.522
|
EBITDA
1 |
10.106
|
9.607
|
9.893
|
10.199
|
10.417
|
10.607
|
10.871
|
11.104
|
Bedrijfsresultaat (EBIT)
1 |
5.594
|
4.615
|
5.284
|
5.476
|
5.499
|
5.462
|
5.779
|
5.903
|
Operationele Marge
|
23,34%
|
20,17%
|
22,53%
|
22,65%
|
22,29%
|
22,04%
|
23,04%
|
23,13%
|
Resultaat voor belastingen (EBT)
1 |
4.386
|
3.265
|
3.936
|
3.893
|
3.323
|
3.373
|
4.013
|
4.210
|
Nettowinst (verlies)
1 |
3.040
|
2.498
|
2.709
|
2.716
|
2.076
|
2.315
|
2.738
|
2.902
|
Nettomarge
|
12,69%
|
10,92%
|
11,55%
|
11,24%
|
8,41%
|
9,34%
|
10,92%
|
11,37%
|
WPA
2 |
3,370
|
2,760
|
2,990
|
2,980
|
2,280
|
2,503
|
2,980
|
3,178
|
Free Cash Flow
1 |
3.818
|
3.348
|
2.995
|
3.067
|
3.144
|
2.907
|
3.635
|
3.997
|
FCF-marge
|
15,93%
|
14,63%
|
12,77%
|
12,69%
|
12,74%
|
11,73%
|
14,49%
|
15,66%
|
Kasstroomconversie (ebitda)
|
37,78%
|
34,85%
|
30,27%
|
30,07%
|
30,18%
|
27,4%
|
33,43%
|
35,99%
|
Kasstroomconversie (nettowinst)
|
125,59%
|
134,03%
|
110,56%
|
112,92%
|
151,45%
|
125,53%
|
132,73%
|
137,72%
|
Dividend per aandeel
2 |
3,170
|
3,330
|
3,500
|
3,680
|
3,870
|
3,987
|
4,073
|
4,136
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
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
1 |
6.209
|
5.850
|
5.861
|
6.024
|
6.439
|
6.054
|
6.066
|
6.080
|
6.473
|
6.011
|
6.103
|
6.148
|
6.494
|
6.015
|
-
|
EBITDA
1 |
2.430
|
2.584
|
2.590
|
2.588
|
2.437
|
2.538
|
2.645
|
2.667
|
2.567
|
2.565
|
2.687
|
2.726
|
2.632
|
2.625
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.254
|
1.420
|
1.351
|
1.385
|
1.245
|
1.337
|
1.413
|
1.435
|
1.314
|
1.303
|
1.352
|
1.437
|
1.342
|
1.319
|
-
|
Operationele Marge
|
20,2%
|
24,27%
|
23,05%
|
22,99%
|
19,34%
|
22,08%
|
23,29%
|
23,6%
|
20,3%
|
21,68%
|
22,16%
|
23,38%
|
20,66%
|
21,93%
|
-
|
Resultaat voor belastingen (EBT)
1 |
907
|
1.269
|
886
|
949
|
789
|
1.058
|
670
|
950
|
645
|
623
|
863,2
|
895,8
|
872,7
|
-
|
-
|
Nettowinst (verlies)
1 |
625
|
877
|
596
|
715
|
528
|
725
|
329
|
640
|
382
|
402
|
666,5
|
634,9
|
555,1
|
556,5
|
-
|
Nettomarge
|
10,07%
|
14,99%
|
10,17%
|
11,87%
|
8,2%
|
11,98%
|
5,42%
|
10,53%
|
5,9%
|
6,69%
|
10,92%
|
10,33%
|
8,55%
|
9,25%
|
-
|
WPA
2 |
0,6900
|
0,9600
|
0,6600
|
0,7800
|
0,5800
|
0,7900
|
0,3700
|
0,7000
|
0,4200
|
0,4400
|
0,6470
|
0,7048
|
0,6655
|
0,6766
|
-
|
Dividend per aandeel
2 |
0,8750
|
0,9200
|
0,9200
|
0,9200
|
0,9200
|
0,9675
|
0,9675
|
0,9675
|
0,9675
|
0,9975
|
0,9993
|
0,9993
|
0,9993
|
1,012
|
0,9975
|
Datum van publicatie
|
03-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
02-02-23
|
04-05-23
|
02-08-23
|
02-11-23
|
08-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.151
|
28.101
|
29.466
|
31.771
|
34.405
|
37.363
|
37.005
|
35.948
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,588
x
|
2,925
x
|
2,978
x
|
3,115
x
|
3,303
x
|
3,522
x
|
3,404
x
|
3,238
x
|
Free Cash Flow
1 |
3.818
|
3.348
|
2.995
|
3.067
|
3.144
|
2.907
|
3.635
|
3.997
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
11,9%
|
12,4%
|
12,1%
|
13,8%
|
15%
|
16,4%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
5,38%
|
4,14%
|
4,25%
|
3,99%
|
4,14%
|
3,74%
|
3,99%
|
4,5%
|
Totale activa
1 |
56.522
|
60.405
|
63.714
|
68.046
|
50.115
|
61.912
|
68.553
|
64.490
|
Nettoactief per aandeel
2 |
23,30
|
23,20
|
24,90
|
24,30
|
22,20
|
18,90
|
18,80
|
16,40
|
Cashflow per aandeel
2 |
8,830
|
8,570
|
8,820
|
9,170
|
8,710
|
8,350
|
8,420
|
-
|
Capex
1 |
3.988
|
4.202
|
4.837
|
5.133
|
4.581
|
4.072
|
3.998
|
3.940
|
Capex/omzet
|
16,64%
|
18,36%
|
20,63%
|
21,23%
|
18,57%
|
16,43%
|
15,94%
|
15,44%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
42,84
CAD Gemiddelde koersdoel
50,44
CAD Spread / Gemiddelde doel +17,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,14% | 217 mld. | | +9,02% | 173 mld. | | +8,09% | 125 mld. | | -8,01% | 81,31 mld. | | +25,13% | 73,99 mld. | | -1,65% | 52,3 mld. | | -6,81% | 50,02 mld. | | -21,92% | 43,71 mld. | | -17,52% | 38,4 mld. |
andere geintegreerde telecommunicatiediensten
|