Beurs gesloten -
Toronto S.E.
22:00:00 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,35
CAD
|
+1,52%
|
|
+5,53%
|
+16,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.940
|
9.227
|
7.278
|
5.113
|
7.428
|
8.418
|
-
|
-
|
Bedrijfswaarde
1 |
7.203
|
9.940
|
8.412
|
7.288
|
9.308
|
10.006
|
9.814
|
9.807
|
K/w-verhouding
|
8,31
x
|
6,92
x
|
34,1
x
|
-8,66
x
|
17,8
x
|
21,2
x
|
23,8
x
|
21,9
x
|
Dividendrendement
|
-
|
0,82%
|
2,07%
|
2,95%
|
-
|
1,75%
|
1,75%
|
1,75%
|
Marktkapitalisatie/omzet
|
1,7
x
|
2,19
x
|
1,95
x
|
1,48
x
|
1,75
x
|
1,92
x
|
1,96
x
|
2,03
x
|
Bedrijfswaarde/omzet
|
2,06
x
|
2,36
x
|
2,26
x
|
2,11
x
|
2,2
x
|
2,29
x
|
2,29
x
|
2,36
x
|
Bedrijfswaarde/EBITDA
|
5,29
x
|
4,41
x
|
5,24
x
|
8,08
x
|
5,21
x
|
5,24
x
|
5,25
x
|
5,38
x
|
Bedrijfswaarde/FCF
|
60,2
x
|
10
x
|
42,8
x
|
30,6
x
|
-
|
20
x
|
18,7
x
|
15,2
x
|
FCF Yield
|
1,66%
|
10%
|
2,34%
|
3,27%
|
-
|
5%
|
5,35%
|
6,57%
|
Price to Book
|
1,12
x
|
1,4
x
|
-
|
0,85
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
1.253.517
|
1.258.288
|
1.253.730
|
1.256.000
|
1.227.821
|
1.228.983
|
-
|
-
|
Referentieprijs
2 |
4,739
|
7,333
|
5,805
|
4,071
|
6,049
|
6,850
|
6,850
|
6,850
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.497
|
4.213
|
3.729
|
3.455
|
4.240
|
4.376
|
4.293
|
4.147
|
EBITDA
1 |
1.361
|
2.253
|
1.604
|
901,7
|
1.788
|
1.909
|
1.868
|
1.824
|
Bedrijfsresultaat (EBIT)
1 |
1.100
|
1.411
|
758,2
|
117,7
|
801,4
|
714,8
|
629
|
496,5
|
Operationele Marge
|
31,44%
|
33,48%
|
20,33%
|
3,41%
|
18,9%
|
16,33%
|
14,65%
|
11,97%
|
Resultaat voor belastingen (EBT)
1 |
963,8
|
1.798
|
469,4
|
106,7
|
708,6
|
637,2
|
474,3
|
377,7
|
Nettowinst (verlies)
1 |
718,6
|
1.342
|
221,2
|
-605,2
|
416,3
|
403,5
|
339
|
386,7
|
Nettomarge
|
20,55%
|
31,86%
|
5,93%
|
-17,52%
|
9,82%
|
9,22%
|
7,9%
|
9,32%
|
WPA
2 |
0,5700
|
1,060
|
0,1700
|
-0,4700
|
0,3400
|
0,3224
|
0,2875
|
0,3133
|
Free Cash Flow
1 |
119,7
|
993,6
|
196,6
|
238,3
|
-
|
500,7
|
525,5
|
644
|
FCF-marge
|
3,42%
|
23,58%
|
5,27%
|
6,9%
|
-
|
11,44%
|
12,24%
|
15,53%
|
Kasstroomconversie (ebitda)
|
8,8%
|
44,1%
|
12,26%
|
26,43%
|
-
|
26,23%
|
28,13%
|
35,31%
|
Kasstroomconversie (nettowinst)
|
16,66%
|
74,02%
|
88,88%
|
-
|
-
|
124,08%
|
155,01%
|
166,55%
|
Dividend per aandeel
2 |
-
|
0,0600
|
0,1200
|
0,1200
|
-
|
0,1196
|
0,1200
|
0,1200
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
862,5
|
879,5
|
768
|
821,5
|
856,5
|
1.076
|
929,3
|
1.092
|
1.102
|
1.116
|
1.022
|
1.162
|
1.264
|
1.382
|
-
|
EBITDA
1 |
281,7
|
296,4
|
283,3
|
244,5
|
296,4
|
91,8
|
355,8
|
477,1
|
490,1
|
465,2
|
410,4
|
446,6
|
521,3
|
587,7
|
492,4
|
Bedrijfsresultaat (EBIT)
1 |
166,9
|
41,4
|
102,5
|
64
|
111,3
|
-160,1
|
143,9
|
237,8
|
226,2
|
193,5
|
157,1
|
294,1
|
382,6
|
497,8
|
-
|
Operationele Marge
|
19,35%
|
4,71%
|
13,35%
|
7,79%
|
12,99%
|
-14,88%
|
15,48%
|
21,77%
|
20,52%
|
17,34%
|
15,38%
|
25,3%
|
30,27%
|
36,02%
|
-
|
Resultaat voor belastingen (EBT)
|
58,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-44,9
|
-
|
-
|
-
|
64,9
|
-106
|
-
|
-
|
109,7
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-5,21%
|
-
|
-
|
-
|
7,58%
|
-9,85%
|
-
|
-
|
9,95%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-0,0400
|
-
|
-0,4100
|
-0,0100
|
0,0500
|
-0,0800
|
0,0700
|
0,1200
|
0,0900
|
0,0600
|
0,0731
|
0,0518
|
0,0961
|
0,1207
|
-
|
Dividend per aandeel
|
0,0300
|
0,0300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-21
|
16-02-22
|
10-05-22
|
27-07-22
|
09-11-22
|
15-02-23
|
09-05-23
|
02-08-23
|
08-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.262
|
713
|
1.134
|
2.175
|
1.880
|
1.588
|
1.396
|
1.389
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9278
x
|
0,3165
x
|
0,7066
x
|
2,412
x
|
1,051
x
|
0,8321
x
|
0,7472
x
|
0,7614
x
|
Free Cash Flow
1 |
120
|
994
|
197
|
238
|
-
|
501
|
526
|
644
|
ROE (netto-inkomsten/eigen vermogen)
|
8,61%
|
16,2%
|
8,22%
|
4,56%
|
6,99%
|
8,55%
|
4,7%
|
2,75%
|
ROA (netto-inkomsten/totale activa)
|
8,39%
|
13,4%
|
2,07%
|
-
|
3,98%
|
4,2%
|
2,6%
|
2,8%
|
Totale activa
1 |
8.570
|
10.004
|
10.681
|
-
|
10.470
|
9.607
|
13.038
|
13.810
|
Nettoactief per aandeel
|
4,240
|
5,240
|
-
|
4,770
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
0,9500
|
1,510
|
1,030
|
0,9700
|
-
|
1,310
|
1,270
|
1,190
|
Capex
1 |
1.105
|
916
|
939
|
764
|
-
|
1.065
|
956
|
810
|
Capex/omzet
|
31,6%
|
21,74%
|
25,17%
|
22,12%
|
-
|
24,34%
|
22,26%
|
19,53%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,85
USD Gemiddelde koersdoel
8,023
USD Spread / Gemiddelde doel +17,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,58% | 8,42 mld. | | +2,10% | 48,73 mld. | | +19,98% | 32,77 mld. | | -1,04% | 30,47 mld. | | +11,98% | 24,31 mld. | | +32,69% | 10,35 mld. | | -.--% | 8,48 mld. | | +2,73% | 8,17 mld. | | +18,52% | 6,16 mld. | | +31,82% | 5,61 mld. |
Goudwinning
|