Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,92
CAD
|
+0,28%
|
|
+2,13%
|
+4,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.548
|
1.297
|
1.959
|
2.232
|
2.120
|
2.218
|
-
|
-
|
Bedrijfswaarde
1 |
2.646
|
2.434
|
3.173
|
3.870
|
4.023
|
4.266
|
4.253
|
4.025
|
K/w-verhouding
|
17,9
x
|
47
x
|
23,4
x
|
19,9
x
|
17
x
|
17,2
x
|
12,8
x
|
-
|
Dividendrendement
|
4,98%
|
6,22%
|
5,41%
|
4,58%
|
5,63%
|
5,66%
|
5,83%
|
6,18%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,13
x
|
1,39
x
|
1,08
x
|
0,85
x
|
0,8
x
|
0,74
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
1,97
x
|
2,12
x
|
2,25
x
|
1,88
x
|
1,61
x
|
1,53
x
|
1,41
x
|
1,31
x
|
Bedrijfswaarde/EBITDA
|
8,05
x
|
8,55
x
|
9,62
x
|
8,48
x
|
7,24
x
|
6,84
x
|
6,13
x
|
5,56
x
|
Bedrijfswaarde/FCF
|
18,6
x
|
13,9
x
|
21,6
x
|
22
x
|
19,9
x
|
19,7
x
|
17,3
x
|
-
|
FCF Yield
|
5,39%
|
7,19%
|
4,64%
|
4,55%
|
5,02%
|
5,07%
|
5,79%
|
-
|
Price to Book
|
2,12
x
|
1,89
x
|
2,04
x
|
2,19
x
|
1,71
x
|
1,74
x
|
1,65
x
|
1,52
x
|
Aantal aandelen (in duizenden)
|
34.634
|
35.408
|
46.478
|
42.404
|
46.999
|
47.282
|
-
|
-
|
Referentieprijs
2 |
44,69
|
36,64
|
42,14
|
52,63
|
45,10
|
46,92
|
46,92
|
46,92
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
23-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.341
|
1.150
|
1.413
|
2.059
|
2.498
|
2.782
|
3.017
|
3.068
|
EBITDA
1 |
328,8
|
284,5
|
329,9
|
456,4
|
555,5
|
623,4
|
693,6
|
724,1
|
Bedrijfsresultaat (EBIT)
1 |
158,8
|
101,7
|
143,5
|
236,7
|
289,7
|
345,1
|
407,2
|
431,8
|
Operationele Marge
|
11,84%
|
8,85%
|
10,15%
|
11,5%
|
11,6%
|
12,41%
|
13,5%
|
14,08%
|
Resultaat voor belastingen (EBT)
1 |
105,8
|
43
|
94,26
|
151,5
|
163,1
|
194,2
|
251,3
|
314,1
|
Nettowinst (verlies)
1 |
83,64
|
28,06
|
68,59
|
109,7
|
122,3
|
148,5
|
188,6
|
229,3
|
Nettomarge
|
6,24%
|
2,44%
|
4,85%
|
5,33%
|
4,9%
|
5,34%
|
6,25%
|
7,47%
|
WPA
2 |
2,490
|
0,7800
|
1,800
|
2,640
|
2,650
|
2,733
|
3,673
|
-
|
Free Cash Flow
1 |
142,6
|
174,9
|
147,2
|
176,1
|
201,8
|
216,2
|
246,1
|
-
|
FCF-marge
|
10,63%
|
15,21%
|
10,41%
|
8,55%
|
8,08%
|
7,77%
|
8,16%
|
-
|
Kasstroomconversie (ebitda)
|
43,37%
|
61,47%
|
44,61%
|
38,58%
|
36,33%
|
34,68%
|
35,48%
|
-
|
Kasstroomconversie (nettowinst)
|
170,5%
|
623,44%
|
214,55%
|
160,58%
|
165,02%
|
145,61%
|
130,51%
|
-
|
Dividend per aandeel
2 |
2,228
|
2,280
|
2,280
|
2,410
|
2,540
|
2,653
|
2,737
|
2,900
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
23-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
400
|
390,3
|
400,2
|
529
|
586,8
|
543,4
|
526,8
|
627,2
|
687,7
|
656,7
|
608
|
687,5
|
757,1
|
725,1
|
642,1
|
EBITDA
1 |
95,28
|
89,42
|
66,96
|
115,1
|
150,4
|
124,1
|
97,12
|
147
|
167,8
|
143,6
|
109,7
|
161,7
|
185,7
|
165,9
|
125,3
|
Bedrijfsresultaat (EBIT)
1 |
52,69
|
37,83
|
20,69
|
57,94
|
91,5
|
62,15
|
36,68
|
82,99
|
108
|
72,57
|
40,92
|
92,6
|
116,5
|
93,28
|
45,08
|
Operationele Marge
|
13,17%
|
9,69%
|
5,17%
|
10,95%
|
15,59%
|
11,44%
|
6,96%
|
13,23%
|
15,71%
|
11,05%
|
6,73%
|
13,47%
|
15,39%
|
12,86%
|
7,02%
|
Resultaat voor belastingen (EBT)
1 |
30,06
|
29,98
|
4,629
|
41,8
|
67,7
|
37,34
|
8,961
|
50,49
|
64,48
|
39,16
|
8,247
|
56,68
|
78,94
|
56,86
|
-
|
Nettowinst (verlies)
1 |
21,9
|
23,06
|
3,753
|
29,99
|
48,94
|
26,99
|
6,861
|
36,9
|
49,52
|
29,03
|
4,641
|
40,85
|
58,48
|
44,6
|
13,74
|
Nettomarge
|
5,47%
|
5,91%
|
0,94%
|
5,67%
|
8,34%
|
4,97%
|
1,3%
|
5,88%
|
7,2%
|
4,42%
|
0,76%
|
5,94%
|
7,72%
|
6,15%
|
2,14%
|
WPA
2 |
0,5800
|
0,5900
|
0,1000
|
0,7300
|
1,200
|
0,6200
|
0,1600
|
0,8000
|
0,9900
|
0,6100
|
0,1950
|
0,8000
|
0,9900
|
0,7550
|
-
|
Dividend per aandeel
2 |
0,5700
|
0,5700
|
0,5700
|
0,5900
|
0,6200
|
0,6300
|
0,6300
|
0,6300
|
0,6300
|
0,6500
|
0,6600
|
0,6600
|
0,6600
|
0,6667
|
-
|
Datum van publicatie
|
11-11-21
|
23-02-22
|
10-05-22
|
11-08-22
|
09-11-22
|
22-02-23
|
09-05-23
|
10-08-23
|
09-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.099
|
1.137
|
1.214
|
1.639
|
1.903
|
2.048
|
2.034
|
1.806
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,341
x
|
3,994
x
|
3,681
x
|
3,59
x
|
3,426
x
|
3,285
x
|
2,933
x
|
2,494
x
|
Free Cash Flow
1 |
143
|
175
|
147
|
176
|
202
|
216
|
246
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
3,96%
|
9,23%
|
11,9%
|
10,8%
|
11%
|
13%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
21,00
|
19,30
|
20,70
|
24,00
|
26,40
|
26,90
|
28,40
|
31,00
|
Cashflow per aandeel
2 |
6,890
|
-
|
-
|
-
|
-
|
-0,8800
|
-0,7300
|
-
|
Capex
1 |
235
|
142
|
274
|
360
|
503
|
475
|
447
|
286
|
Capex/omzet
|
17,5%
|
12,32%
|
19,42%
|
17,46%
|
20,14%
|
17,08%
|
14,81%
|
9,32%
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
23-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
46,92
CAD Gemiddelde koersdoel
63,95
CAD Spread / Gemiddelde doel +36,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,04% | 1,62 mld. | | -6,41% | 16,17 mld. | | +4,42% | 3,81 mld. | | +40,82% | 1,51 mld. | | +12,09% | 1,37 mld. | | +7,05% | 1,17 mld. | | -6,58% | 1,17 mld. | | -30,95% | 1,01 mld. | | -8,25% | 984 mln. | | +3,18% | 582 mln. |
Regionale luchtvaartmaatschappijen
|