Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,5
CAD
|
-0,82%
|
|
-1,16%
|
-14,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.908
|
9.220
|
8.602
|
9.146
|
6.127
|
5.249
|
-
|
-
|
Bedrijfswaarde
1 |
11.854
|
16.374
|
15.562
|
14.651
|
13.240
|
13.799
|
16.258
|
13.191
|
K/w-verhouding
|
16,2
x
|
26,1
x
|
46,3
x
|
10,7
x
|
-33,4
x
|
16,1
x
|
12,4
x
|
10,4
x
|
Dividendrendement
|
4,41%
|
2,63%
|
3,16%
|
3,23%
|
4,99%
|
5,85%
|
5,85%
|
5,85%
|
Marktkapitalisatie/omzet
|
2,96
x
|
4,47
x
|
4,11
x
|
3,73
x
|
2,74
x
|
2,29
x
|
2,25
x
|
1,93
x
|
Bedrijfswaarde/omzet
|
7,15
x
|
7,95
x
|
7,43
x
|
5,98
x
|
5,93
x
|
6,02
x
|
6,98
x
|
4,85
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
14
x
|
13,7
x
|
10,5
x
|
10,7
x
|
10,9
x
|
12,3
x
|
8,6
x
|
Bedrijfswaarde/FCF
|
9,9
x
|
14,5
x
|
13,7
x
|
38,5
x
|
31,2
x
|
45,1
x
|
54,7
x
|
-
|
FCF Yield
|
10,1%
|
6,89%
|
7,32%
|
2,6%
|
3,2%
|
2,22%
|
1,83%
|
-
|
Price to Book
|
4,59
x
|
5,86
x
|
3,12
x
|
2,11
x
|
1,47
x
|
2,18
x
|
1,97
x
|
1,57
x
|
Aantal aandelen (in duizenden)
|
180.439
|
201.892
|
226.670
|
246.320
|
254.562
|
256.042
|
-
|
-
|
Referentieprijs
2 |
27,20
|
45,67
|
37,95
|
37,13
|
24,07
|
20,50
|
20,50
|
20,50
|
Datum van publicatie
|
25-02-20
|
22-02-21
|
24-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.659
|
2.061
|
2.093
|
2.449
|
2.233
|
2.293
|
2.330
|
2.718
|
EBITDA
1 |
984,7
|
1.170
|
1.137
|
1.398
|
1.240
|
1.264
|
1.320
|
1.534
|
Bedrijfsresultaat (EBIT)
1 |
521,1
|
900,2
|
808,6
|
1.051
|
741,2
|
765
|
743
|
892
|
Operationele Marge
|
31,41%
|
43,69%
|
38,63%
|
42,93%
|
33,19%
|
33,36%
|
31,89%
|
32,82%
|
Resultaat voor belastingen (EBT)
1 |
530,5
|
600,1
|
423,2
|
1.260
|
-57
|
544
|
658,3
|
797,3
|
Nettowinst (verlies)
1 |
309
|
349,6
|
189,6
|
827,7
|
-175,2
|
351,7
|
392,5
|
499,7
|
Nettomarge
|
18,63%
|
16,96%
|
9,06%
|
33,8%
|
-7,85%
|
15,34%
|
16,85%
|
18,38%
|
WPA
2 |
1,680
|
1,750
|
0,8200
|
3,460
|
-0,7200
|
1,276
|
1,652
|
1,972
|
Free Cash Flow
1 |
1.198
|
1.127
|
1.140
|
380,5
|
423,7
|
305,9
|
297
|
-
|
FCF-marge
|
72,2%
|
54,71%
|
54,44%
|
15,54%
|
18,98%
|
13,34%
|
12,75%
|
-
|
Kasstroomconversie (ebitda)
|
121,63%
|
96,35%
|
100,22%
|
27,21%
|
34,18%
|
24,19%
|
22,5%
|
-
|
Kasstroomconversie (nettowinst)
|
387,57%
|
322,5%
|
601,13%
|
45,97%
|
-
|
86,97%
|
75,66%
|
-
|
Dividend per aandeel
2 |
1,200
|
1,200
|
1,200
|
1,200
|
1,200
|
1,200
|
1,200
|
1,200
|
Datum van publicatie
|
25-02-20
|
22-02-21
|
24-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
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 |
432,1
|
640,1
|
695,1
|
556,8
|
555,9
|
641,1
|
621,7
|
471,5
|
513,3
|
626,2
|
699,8
|
496,2
|
503,1
|
593,6
|
-
|
EBITDA
1 |
265,2
|
363,6
|
420,1
|
335,2
|
289,8
|
353,1
|
351,7
|
232,3
|
267,3
|
388,7
|
402,6
|
258,1
|
265,9
|
337,7
|
-
|
Bedrijfsresultaat (EBIT)
|
89,02
|
295,5
|
373,7
|
231,6
|
216,5
|
229,6
|
272,5
|
102,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
20,6%
|
46,16%
|
53,77%
|
41,59%
|
38,94%
|
35,8%
|
43,84%
|
21,76%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
22,31
|
209,4
|
388,1
|
353,6
|
123,5
|
394,9
|
146
|
58,83
|
61,67
|
-323,5
|
260
|
89,5
|
114,5
|
157
|
-
|
Nettowinst (verlies)
1 |
-9,465
|
121,3
|
229,1
|
238
|
81,66
|
278,9
|
69,89
|
2,82
|
36,17
|
-285,6
|
156
|
44,9
|
55,77
|
104,2
|
-
|
Nettomarge
|
-2,19%
|
18,94%
|
32,97%
|
42,75%
|
14,69%
|
43,5%
|
11,24%
|
0,6%
|
7,05%
|
-45,61%
|
22,29%
|
9,05%
|
11,08%
|
17,56%
|
-
|
WPA
2 |
-0,0500
|
0,4500
|
0,9900
|
1,010
|
0,3300
|
1,140
|
0,2700
|
0,0100
|
0,1400
|
-1,140
|
0,5620
|
0,1600
|
0,1400
|
0,3500
|
0,5100
|
Dividend per aandeel
2 |
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
-
|
Datum van publicatie
|
10-11-21
|
24-02-22
|
10-05-22
|
11-08-22
|
10-11-22
|
23-02-23
|
09-05-23
|
10-08-23
|
09-11-23
|
21-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.947
|
7.154
|
6.960
|
5.505
|
7.113
|
8.550
|
11.009
|
7.942
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,054
x
|
6,114
x
|
6,122
x
|
3,937
x
|
5,736
x
|
6,762
x
|
8,339
x
|
5,177
x
|
Free Cash Flow
1 |
1.198
|
1.127
|
1.140
|
380
|
424
|
306
|
297
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
26,5%
|
8,33%
|
23,2%
|
10,3%
|
5,7%
|
4,6%
|
5,75%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,2%
|
1,56%
|
6,11%
|
3,18%
|
1,2%
|
0,5%
|
1%
|
Totale activa
1 |
-
|
10.939
|
12.136
|
13.547
|
-5.511
|
29.310
|
78.504
|
49.967
|
Nettoactief per aandeel
2 |
5,930
|
7,790
|
12,20
|
17,60
|
16,40
|
9,410
|
10,40
|
13,10
|
Cashflow per aandeel
2 |
6,530
|
6,730
|
7,350
|
7,760
|
3,110
|
4,150
|
3,700
|
4,730
|
Capex
1 |
766
|
227
|
470
|
453
|
441
|
2.745
|
3.016
|
3.174
|
Capex/omzet
|
46,18%
|
11%
|
22,44%
|
18,48%
|
19,76%
|
119,73%
|
129,42%
|
116,78%
|
Datum van publicatie
|
25-02-20
|
22-02-21
|
24-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
20,5
CAD Gemiddelde koersdoel
29,23
CAD Spread / Gemiddelde doel +42,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,83% | 3,83 mld. | | +13,13% | 34,31 mld. | | +12,05% | 24,02 mld. | | -30,63% | 14,05 mld. | | -12,22% | 6,33 mld. | | -1,85% | 4,82 mld. | | -13,37% | 3,89 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. | | -15,72% | 2,65 mld. |
Hernieuwbare IPP's
|