Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,27
CAD
|
+12,50%
|
|
+14,47%
|
+68,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.943
|
12.325
|
16.491
|
14.344
|
5.625
|
11.034
|
-
|
-
|
Bedrijfswaarde
1 |
14.618
|
19.734
|
22.544
|
20.036
|
12.045
|
16.813
|
16.458
|
14.848
|
K/w-verhouding
|
-127
x
|
-69
x
|
20
x
|
13,9
x
|
-5,93
x
|
-38,4
x
|
12,2
x
|
6,25
x
|
Dividendrendement
|
0,07%
|
0,04%
|
0,03%
|
1,02%
|
0,72%
|
-
|
0,05%
|
0,55%
|
Marktkapitalisatie/omzet
|
1,71
x
|
2,37
x
|
2,29
x
|
1,88
x
|
0,87
x
|
2,58
x
|
1,65
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
3,59
x
|
3,8
x
|
3,13
x
|
2,63
x
|
1,87
x
|
3,93
x
|
2,46
x
|
1,68
x
|
Bedrijfswaarde/EBITDA
|
9,08
x
|
9,17
x
|
6,12
x
|
6,04
x
|
5,17
x
|
13,1
x
|
5,9
x
|
3,53
x
|
Bedrijfswaarde/FCF
|
-25,8
x
|
19,7
x
|
12
x
|
17,2
x
|
94,8
x
|
-33,5
x
|
23,6
x
|
7,48
x
|
FCF Yield
|
-3,87%
|
5,08%
|
8,37%
|
5,81%
|
1,05%
|
-2,99%
|
4,24%
|
13,4%
|
Price to Book
|
0,74
x
|
1,39
x
|
1,65
x
|
1,33
x
|
0,55
x
|
0,9
x
|
0,84
x
|
0,77
x
|
Aantal aandelen (in duizenden)
|
685.241
|
687.049
|
688.851
|
687.504
|
687.342
|
826.718
|
-
|
-
|
Referentieprijs
2 |
10,13
|
17,94
|
23,94
|
20,86
|
8,184
|
13,35
|
13,35
|
13,35
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.067
|
5.199
|
7.212
|
7.626
|
6.456
|
4.274
|
6.689
|
8.845
|
EBITDA
1 |
1.609
|
2.152
|
3.684
|
3.316
|
2.328
|
1.284
|
2.789
|
4.208
|
Bedrijfsresultaat (EBIT)
1 |
474
|
935
|
2.510
|
2.086
|
1.207
|
622,3
|
2.484
|
3.206
|
Operationele Marge
|
11,65%
|
17,98%
|
34,8%
|
27,35%
|
18,7%
|
14,56%
|
37,14%
|
36,24%
|
Resultaat voor belastingen (EBT)
1 |
19
|
32
|
1.901
|
1.469
|
-486
|
-147,6
|
1.681
|
2.969
|
Nettowinst (verlies)
1 |
-57
|
-180
|
832
|
1.034
|
-954
|
-205,1
|
849,4
|
1.749
|
Nettomarge
|
-1,4%
|
-3,46%
|
11,54%
|
13,56%
|
-14,78%
|
-4,8%
|
12,7%
|
19,77%
|
WPA
2 |
-0,0800
|
-0,2600
|
1,200
|
1,500
|
-1,380
|
-0,3472
|
1,094
|
2,134
|
Free Cash Flow
1 |
-566
|
1.003
|
1.886
|
1.165
|
127
|
-502,3
|
697,3
|
1.986
|
FCF-marge
|
-13,92%
|
19,29%
|
26,15%
|
15,28%
|
1,97%
|
-11,75%
|
10,42%
|
22,45%
|
Kasstroomconversie (ebitda)
|
-
|
46,61%
|
51,19%
|
35,13%
|
5,46%
|
-
|
25%
|
47,2%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
226,68%
|
112,67%
|
-
|
-
|
82,1%
|
113,57%
|
Dividend per aandeel
2 |
0,007540
|
0,007930
|
0,007880
|
0,2129
|
0,0592
|
-
|
0,007000
|
0,0733
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
2.061
|
2.163
|
1.904
|
1.727
|
1.832
|
1.558
|
1.651
|
2.029
|
1.218
|
1.036
|
1.016
|
1.069
|
1.139
|
2.026
|
2.040
|
EBITDA
1 |
1.085
|
1.180
|
906
|
583
|
647
|
518
|
568
|
969
|
273
|
180
|
319,4
|
479,2
|
321,2
|
856,3
|
879,7
|
Bedrijfsresultaat (EBIT)
1 |
771
|
885
|
618
|
263
|
320
|
247
|
267
|
585
|
47
|
23
|
132,1
|
154,4
|
248,4
|
686
|
695,1
|
Operationele Marge
|
37,41%
|
40,92%
|
32,46%
|
15,23%
|
17,47%
|
15,85%
|
16,17%
|
28,83%
|
3,86%
|
2,22%
|
13,01%
|
14,45%
|
21,82%
|
33,86%
|
34,08%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.150
|
-
|
-16,11
|
6,211
|
100,2
|
519,5
|
528,7
|
Nettowinst (verlies)
1 |
247
|
-
|
419
|
113
|
117
|
75
|
93
|
325
|
-1.447
|
-159
|
-115,2
|
-76,66
|
-31,56
|
285,7
|
291,8
|
Nettomarge
|
11,98%
|
-
|
22,01%
|
6,54%
|
6,39%
|
4,81%
|
5,63%
|
16,02%
|
-118,8%
|
-15,35%
|
-11,34%
|
-7,17%
|
-2,77%
|
14,1%
|
14,31%
|
WPA
2 |
0,3600
|
0,5600
|
0,6000
|
0,1600
|
0,1700
|
0,1100
|
0,1300
|
0,4700
|
-2,090
|
-0,2100
|
-0,0950
|
-0,0650
|
-0,0750
|
0,2005
|
0,3901
|
Dividend per aandeel
2 |
0,003940
|
-
|
0,1242
|
-
|
0,0954
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-02-22
|
26-04-22
|
26-07-22
|
25-10-22
|
14-02-23
|
25-04-23
|
25-07-23
|
24-10-23
|
20-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.675
|
7.409
|
6.053
|
5.692
|
6.420
|
5.780
|
5.424
|
3.814
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,77
x
|
3,443
x
|
1,643
x
|
1,717
x
|
2,758
x
|
4,501
x
|
1,945
x
|
0,9065
x
|
Free Cash Flow
1 |
-566
|
1.003
|
1.886
|
1.165
|
127
|
-502
|
697
|
1.986
|
ROE (netto-inkomsten/eigen vermogen)
|
2,63%
|
-0,5%
|
8,81%
|
9,89%
|
2,47%
|
-2,3%
|
7,54%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
1,03%
|
-0,19%
|
3,36%
|
4,11%
|
1,07%
|
-1,94%
|
1,91%
|
7,06%
|
Totale activa
1 |
-5.526
|
95.847
|
24.753
|
25.175
|
-89.259
|
10.549
|
44.433
|
24.754
|
Nettoactief per aandeel
2 |
13,70
|
12,90
|
14,50
|
15,70
|
14,80
|
14,90
|
15,80
|
17,40
|
Cashflow per aandeel
2 |
1,290
|
2,340
|
4,170
|
3,370
|
2,070
|
1,120
|
2,550
|
3,950
|
Capex
1 |
1.455
|
610
|
999
|
1.167
|
1.300
|
1.315
|
1.522
|
1.082
|
Capex/omzet
|
35,78%
|
11,73%
|
13,85%
|
15,3%
|
20,14%
|
30,76%
|
22,75%
|
12,23%
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
14-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,35
USD Gemiddelde koersdoel
12,71
USD Spread / Gemiddelde doel -4,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +68,39% | 11,03 mld. | | +44,66% | 42,35 mld. | | +34,27% | 27,69 mld. | | +4,52% | 13,35 mld. | | +22,87% | 7,04 mld. | | +19,23% | 6,98 mld. | | +13,85% | 6,9 mld. | | +59,53% | 5,66 mld. | | +42,85% | 4,53 mld. | | +61,87% | 3,03 mld. |
Koperertsmijnbouw
|