Vertraagde tijd
Toronto S.E.
17:19:23 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,37
CAD
|
-1,93%
|
|
-1,76%
|
+11,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.869
|
3.011
|
3.285
|
3.402
|
3.254
|
3.708
|
-
|
-
|
Bedrijfswaarde
1 |
5.065
|
4.509
|
4.965
|
4.786
|
3.254
|
6.245
|
6.204
|
6.238
|
K/w-verhouding
|
22,3
x
|
25,1
x
|
23,1
x
|
15,8
x
|
14,3
x
|
14,8
x
|
14
x
|
14
x
|
Dividendrendement
|
4,96%
|
6,61%
|
6,24%
|
6,26%
|
-
|
7,19%
|
7,48%
|
7,6%
|
Marktkapitalisatie/omzet
|
0,53
x
|
0,61
x
|
0,46
x
|
0,31
x
|
0,3
x
|
0,53
x
|
0,45
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
0,69
x
|
0,91
x
|
0,69
x
|
0,43
x
|
0,3
x
|
0,9
x
|
0,76
x
|
1,31
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
10,1
x
|
11,2
x
|
9,19
x
|
5,52
x
|
9,47
x
|
9,02
x
|
9,06
x
|
Bedrijfswaarde/FCF
|
49,3
x
|
18,4
x
|
50,1
x
|
10,5
x
|
-
|
22,4
x
|
16
x
|
19,1
x
|
FCF Yield
|
2,03%
|
5,42%
|
2%
|
9,57%
|
-
|
4,47%
|
6,26%
|
5,24%
|
Price to Book
|
5,08
x
|
4,4
x
|
5,1
x
|
5,9
x
|
-
|
4,13
x
|
4,34
x
|
4,6
x
|
Aantal aandelen (in duizenden)
|
145.487
|
146.436
|
146.540
|
143.888
|
161.654
|
162.544
|
-
|
-
|
Referentieprijs
2 |
26,59
|
20,56
|
22,42
|
23,64
|
20,13
|
22,81
|
22,81
|
22,81
|
Datum van publicatie
|
24-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.336
|
4.938
|
7.211
|
11.035
|
11.015
|
6.940
|
8.197
|
4.762
|
EBITDA
1 |
459,2
|
447,5
|
445,2
|
521
|
589,8
|
659,5
|
688
|
688,9
|
Bedrijfsresultaat (EBIT)
1 |
284,1
|
240,3
|
235,6
|
376
|
401,6
|
437
|
491,5
|
485
|
Operationele Marge
|
3,87%
|
4,87%
|
3,27%
|
3,41%
|
3,65%
|
6,3%
|
6%
|
10,18%
|
Resultaat voor belastingen (EBT)
1 |
196,9
|
150,7
|
181,2
|
290,1
|
285,3
|
307
|
365
|
362
|
Nettowinst (verlies)
1 |
182,9
|
121,3
|
145
|
223,2
|
214,2
|
231
|
268,8
|
285,2
|
Nettomarge
|
2,49%
|
2,46%
|
2,01%
|
2,02%
|
1,94%
|
3,33%
|
3,28%
|
5,99%
|
WPA
2 |
1,190
|
0,8200
|
0,9700
|
1,500
|
1,410
|
1,542
|
1,634
|
1,630
|
Free Cash Flow
1 |
102,7
|
244,5
|
99,13
|
457,9
|
-
|
279
|
388,4
|
326,7
|
FCF-marge
|
1,4%
|
4,95%
|
1,37%
|
4,15%
|
-
|
4,02%
|
4,74%
|
6,86%
|
Kasstroomconversie (ebitda)
|
22,36%
|
54,63%
|
22,27%
|
87,9%
|
-
|
42,3%
|
56,45%
|
47,42%
|
Kasstroomconversie (nettowinst)
|
56,13%
|
201,51%
|
68,37%
|
205,12%
|
-
|
120,78%
|
144,49%
|
114,52%
|
Dividend per aandeel
2 |
1,320
|
1,360
|
1,400
|
1,480
|
-
|
1,640
|
1,706
|
1,735
|
Datum van publicatie
|
24-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
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 |
2.119
|
2.688
|
3.196
|
2.652
|
2.499
|
2.366
|
2.613
|
3.226
|
2.810
|
-
|
2.873
|
2.874
|
2.880
|
-
|
-
|
EBITDA
1 |
103,8
|
120,7
|
113,6
|
149,4
|
137,3
|
154,8
|
115,7
|
149,6
|
169,7
|
170,1
|
162,9
|
158,9
|
166,4
|
171,6
|
172,5
|
Bedrijfsresultaat (EBIT)
1 |
65,28
|
78,24
|
62,74
|
108,5
|
121,9
|
127,2
|
75,02
|
78,53
|
109,5
|
88,35
|
116
|
111
|
123
|
-
|
-
|
Operationele Marge
|
3,08%
|
2,91%
|
1,96%
|
4,09%
|
4,88%
|
5,38%
|
2,87%
|
2,43%
|
3,9%
|
-
|
4,04%
|
3,86%
|
4,27%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
52,94
|
84
|
79
|
91
|
-
|
-
|
Nettowinst (verlies)
1 |
44
|
51,97
|
35,92
|
71,46
|
63,89
|
88,25
|
52,03
|
20,63
|
53,3
|
40,49
|
61,67
|
61
|
65,67
|
-
|
-
|
Nettomarge
|
2,08%
|
1,93%
|
1,12%
|
2,69%
|
2,56%
|
3,73%
|
1,99%
|
0,64%
|
1,9%
|
-
|
2,15%
|
2,12%
|
2,28%
|
-
|
-
|
WPA
2 |
0,2900
|
0,3500
|
0,2400
|
0,4800
|
0,4300
|
0,6200
|
0,3700
|
0,1100
|
0,3200
|
0,2500
|
0,3764
|
0,3729
|
0,3952
|
0,4200
|
0,4200
|
Dividend per aandeel
2 |
0,3500
|
0,3700
|
0,3700
|
0,3700
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
-
|
-
|
0,4100
|
0,4100
|
0,4100
|
0,4300
|
0,4300
|
Datum van publicatie
|
22-02-22
|
02-05-22
|
02-08-22
|
31-10-22
|
21-02-23
|
01-05-23
|
31-07-23
|
30-10-23
|
20-02-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.197
|
1.499
|
1.680
|
1.385
|
-
|
2.538
|
2.497
|
2.530
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,606
x
|
3,349
x
|
3,773
x
|
2,658
x
|
-
|
3,848
x
|
3,629
x
|
3,673
x
|
Free Cash Flow
1 |
103
|
244
|
99,1
|
458
|
-
|
279
|
388
|
327
|
ROE (netto-inkomsten/eigen vermogen)
|
24,1%
|
16,9%
|
21,9%
|
36,7%
|
-
|
23,4%
|
25%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
6,32%
|
4,01%
|
-
|
6,74%
|
-
|
4%
|
5,4%
|
5%
|
Totale activa
1 |
2.893
|
3.022
|
-
|
3.313
|
-
|
5.775
|
4.978
|
5.705
|
Nettoactief per aandeel
2 |
5,240
|
4,670
|
4,390
|
4,010
|
-
|
5,520
|
5,260
|
4,960
|
Cashflow per aandeel
2 |
2,440
|
3,110
|
1,450
|
4,020
|
-
|
3,360
|
3,090
|
3,350
|
Capex
1 |
266
|
316
|
118
|
140
|
-
|
181
|
138
|
137
|
Capex/omzet
|
3,63%
|
6,39%
|
1,63%
|
1,27%
|
-
|
2,61%
|
1,68%
|
2,88%
|
Datum van publicatie
|
24-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
22,81
CAD Gemiddelde koersdoel
25,54
CAD Spread / Gemiddelde doel +11,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,13% | 2,72 mld. | | +13,50% | 223 mld. | | +11,85% | 108 mld. | | +26,61% | 72,25 mld. | | +9,97% | 64,25 mld. | | +24,83% | 54,78 mld. | | +28,10% | 38,16 mld. | | +30,03% | 29,17 mld. | | -10,53% | 21,22 mld. | | +9,48% | 19,5 mld. |
Olie- en gasraffinage en marketing - NEC
|