Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,96
CAD
|
-1,13%
|
|
+2,06%
|
+2,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
104.495
|
82.447
|
100.109
|
107.153
|
101.390
|
104.069
|
-
|
-
|
Bedrijfswaarde
1 |
168.810
|
148.892
|
175.463
|
187.272
|
176.688
|
199.654
|
201.775
|
204.805
|
K/w-verhouding
|
19,6
x
|
27,5
x
|
17,2
x
|
41,3
x
|
16,8
x
|
17,4
x
|
16,2
x
|
14,2
x
|
Dividendrendement
|
5,72%
|
7,96%
|
6,76%
|
6,5%
|
7,44%
|
7,5%
|
7,71%
|
7,9%
|
Marktkapitalisatie/omzet
|
2,09
x
|
2,11
x
|
2,13
x
|
2,01
x
|
2,32
x
|
2,31
x
|
2,16
x
|
2
x
|
Bedrijfswaarde/omzet
|
3,37
x
|
3,81
x
|
3,73
x
|
3,51
x
|
4,05
x
|
4,43
x
|
4,18
x
|
3,93
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
11,2
x
|
12,5
x
|
12,1
x
|
10,7
x
|
11,3
x
|
10,6
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
43,2
x
|
34
x
|
122
x
|
28,4
x
|
18,5
x
|
30,1
x
|
30
x
|
24,5
x
|
FCF Yield
|
2,31%
|
2,94%
|
0,82%
|
3,52%
|
5,4%
|
3,32%
|
3,33%
|
4,08%
|
Price to Book
|
1,58
x
|
1,34
x
|
1,64
x
|
1,79
x
|
1,65
x
|
1,79
x
|
1,84
x
|
1,94
x
|
Aantal aandelen (in duizenden)
|
2.023.912
|
2.025.219
|
2.026.085
|
2.024.819
|
2.125.574
|
2.125.587
|
-
|
-
|
Referentieprijs
2 |
51,63
|
40,71
|
49,41
|
52,92
|
47,70
|
48,96
|
48,96
|
48,96
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
50.069
|
39.087
|
47.071
|
53.309
|
43.649
|
45.094
|
48.242
|
52.109
|
EBITDA
1 |
13.271
|
13.273
|
14.001
|
15.531
|
16.454
|
17.597
|
18.978
|
19.925
|
Bedrijfsresultaat (EBIT)
1 |
9.880
|
9.561
|
10.149
|
11.104
|
11.692
|
12.527
|
13.537
|
14.197
|
Operationele Marge
|
19,73%
|
24,46%
|
21,56%
|
20,83%
|
26,79%
|
27,78%
|
28,06%
|
27,25%
|
Resultaat voor belastingen (EBT)
1 |
7.535
|
4.190
|
7.729
|
4.542
|
7.879
|
8.279
|
8.457
|
9.787
|
Nettowinst (verlies)
1 |
5.322
|
2.983
|
5.816
|
2.589
|
5.839
|
6.218
|
6.748
|
7.820
|
Nettomarge
|
10,63%
|
7,63%
|
12,36%
|
4,86%
|
13,38%
|
13,79%
|
13,99%
|
15,01%
|
WPA
2 |
2,640
|
1,480
|
2,870
|
1,280
|
2,840
|
2,810
|
3,030
|
3,454
|
Free Cash Flow
1 |
3.906
|
4.376
|
1.438
|
6.583
|
9.547
|
6.634
|
6.722
|
8.360
|
FCF-marge
|
7,8%
|
11,2%
|
3,05%
|
12,35%
|
21,87%
|
14,71%
|
13,93%
|
16,04%
|
Kasstroomconversie (ebitda)
|
29,43%
|
32,97%
|
10,27%
|
42,39%
|
58,02%
|
37,7%
|
35,42%
|
41,96%
|
Kasstroomconversie (nettowinst)
|
73,39%
|
146,7%
|
24,72%
|
254,27%
|
163,5%
|
106,69%
|
99,61%
|
106,91%
|
Dividend per aandeel
2 |
2,952
|
3,240
|
3,340
|
3,440
|
3,550
|
3,671
|
3,775
|
3,870
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
11.466
|
12.520
|
15.097
|
13.215
|
11.573
|
13.424
|
12.075
|
10.432
|
9.844
|
11.298
|
12.244
|
9.972
|
9.873
|
11.954
|
9.258
|
EBITDA
1 |
3.269
|
3.687
|
4.147
|
3.715
|
3.758
|
3.911
|
4.468
|
4.008
|
3.871
|
4.107
|
4.580
|
4.174
|
4.167
|
4.725
|
5.081
|
Bedrijfsresultaat (EBIT)
1 |
2.325
|
2.640
|
3.082
|
2.612
|
2.654
|
2.756
|
3.286
|
2.350
|
2.707
|
2.899
|
3.411
|
2.936
|
2.916
|
3.402
|
3.667
|
Operationele Marge
|
20,28%
|
21,09%
|
20,41%
|
19,77%
|
22,93%
|
20,53%
|
27,21%
|
22,53%
|
27,5%
|
25,66%
|
27,86%
|
29,44%
|
29,53%
|
28,46%
|
39,61%
|
Resultaat voor belastingen (EBT)
1 |
1.013
|
2.428
|
2.057
|
740
|
1.701
|
-549
|
2.376
|
2.520
|
751
|
2.232
|
2.458
|
1.980
|
1.901
|
2.268
|
2.388
|
Nettowinst (verlies)
1 |
682
|
1.840
|
1.927
|
450
|
1.279
|
-1.067
|
1.733
|
1.848
|
532
|
1.726
|
1.767
|
1.425
|
1.339
|
1.631
|
1.729
|
Nettomarge
|
5,95%
|
14,7%
|
12,76%
|
3,41%
|
11,05%
|
-7,95%
|
14,35%
|
17,71%
|
5,4%
|
15,28%
|
14,43%
|
14,29%
|
13,56%
|
13,64%
|
18,67%
|
WPA
2 |
0,3400
|
0,9100
|
0,9500
|
0,2200
|
0,6300
|
-0,5300
|
0,8600
|
0,9100
|
0,2600
|
0,8100
|
0,8100
|
0,6475
|
0,6288
|
0,7757
|
0,8428
|
Dividend per aandeel
2 |
0,8350
|
0,8350
|
0,8600
|
0,8600
|
0,8600
|
0,8600
|
0,8880
|
0,8900
|
0,8900
|
0,8875
|
0,9206
|
0,9207
|
0,9207
|
0,9343
|
0,9511
|
Datum van publicatie
|
05-11-21
|
11-02-22
|
06-05-22
|
29-07-22
|
04-11-22
|
10-02-23
|
05-05-23
|
04-08-23
|
03-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
64.315
|
66.445
|
75.354
|
80.119
|
75.298
|
95.585
|
97.706
|
100.736
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,846
x
|
5,006
x
|
5,382
x
|
5,159
x
|
4,576
x
|
5,432
x
|
5,148
x
|
5,056
x
|
Free Cash Flow
1 |
3.906
|
4.376
|
1.438
|
6.583
|
9.547
|
6.634
|
6.722
|
8.360
|
ROE (netto-inkomsten/eigen vermogen)
|
7,88%
|
7,68%
|
9,52%
|
9,43%
|
9,47%
|
10,7%
|
12,2%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
3,24%
|
1,84%
|
3,53%
|
3,27%
|
3,19%
|
3,2%
|
3,6%
|
4,3%
|
Totale activa
1 |
164.500
|
161.715
|
164.570
|
79.252
|
182.972
|
194.316
|
187.436
|
181.865
|
Nettoactief per aandeel
2 |
32,60
|
30,30
|
30,10
|
29,50
|
28,90
|
27,30
|
26,60
|
25,20
|
Cashflow per aandeel
2 |
4,790
|
4,800
|
5,370
|
5,530
|
5,780
|
5,800
|
6,070
|
6,160
|
Capex
1 |
5.492
|
5.405
|
7.818
|
4.647
|
4.654
|
6.296
|
7.169
|
6.675
|
Capex/omzet
|
10,97%
|
13,83%
|
16,61%
|
8,72%
|
10,66%
|
13,96%
|
14,86%
|
12,81%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
48,96
CAD Gemiddelde koersdoel
52,53
CAD Spread / Gemiddelde doel +7,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,64% | 76,02 mld. | | +10,28% | 63,11 mld. | | +12,72% | 47,84 mld. | | +15,44% | 47,31 mld. | | +14,24% | 42,4 mld. | | +5,90% | 41,46 mld. | | -4,75% | 37,36 mld. | | +34,52% | 26,01 mld. | | -1,57% | 23,72 mld. | | +7,32% | 20,73 mld. |
Olie- en gastransportdiensten - Andere
|