Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,67
CAD
|
-1,11%
|
|
+1,14%
|
-0,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.051
|
6.047
|
5.345
|
5.227
|
7.526
|
7.456
|
-
|
-
|
Bedrijfswaarde
1 |
10.745
|
9.760
|
10.617
|
11.483
|
13.497
|
12.934
|
12.429
|
12.207
|
K/w-verhouding
|
18,7
x
|
74,8
x
|
54,3
x
|
15,5
x
|
16,2
x
|
14,5
x
|
12
x
|
10,1
x
|
Dividendrendement
|
2,5%
|
3%
|
3,54%
|
4,34%
|
-
|
3,28%
|
3,33%
|
3,28%
|
Marktkapitalisatie/omzet
|
0,38
x
|
0,43
x
|
0,25
x
|
0,15
x
|
0,23
x
|
0,23
x
|
0,23
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
0,7
x
|
0,49
x
|
0,32
x
|
0,42
x
|
0,41
x
|
0,38
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
8,49
x
|
10,1
x
|
8,43
x
|
7,09
x
|
7,06
x
|
6,74
x
|
6,11
x
|
5,86
x
|
Bedrijfswaarde/FCF
|
26,3
x
|
16,6
x
|
20,9
x
|
14
x
|
10,4
x
|
10,8
x
|
10,2
x
|
11,1
x
|
FCF Yield
|
3,8%
|
6,03%
|
4,78%
|
7,17%
|
9,62%
|
9,28%
|
9,79%
|
9%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
147.799
|
149.717
|
153.720
|
175.942
|
176.214
|
174.728
|
-
|
-
|
Referentieprijs
2 |
47,71
|
40,39
|
34,77
|
29,71
|
42,71
|
42,67
|
42,67
|
42,67
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.453
|
14.011
|
21.468
|
35.462
|
32.452
|
31.894
|
32.612
|
31.587
|
EBITDA
1 |
1.265
|
967
|
1.260
|
1.620
|
1.913
|
1.918
|
2.034
|
2.084
|
Bedrijfsresultaat (EBIT)
1 |
685
|
358
|
644
|
877
|
1.090
|
1.108
|
1.202
|
1.317
|
Operationele Marge
|
3,71%
|
2,56%
|
3%
|
2,47%
|
3,36%
|
3,47%
|
3,69%
|
4,17%
|
Resultaat voor belastingen (EBT)
1 |
547
|
154
|
162
|
416
|
508
|
665,7
|
823,3
|
991,2
|
Nettowinst (verlies)
1 |
382
|
82
|
97
|
310
|
471
|
489
|
624,1
|
723,5
|
Nettomarge
|
2,07%
|
0,59%
|
0,45%
|
0,87%
|
1,45%
|
1,53%
|
1,91%
|
2,29%
|
WPA
2 |
2,550
|
0,5400
|
0,6400
|
1,920
|
2,630
|
2,941
|
3,551
|
4,220
|
Free Cash Flow
1 |
408
|
589
|
508
|
823
|
1.298
|
1.200
|
1.217
|
1.099
|
FCF-marge
|
2,21%
|
4,2%
|
2,37%
|
2,32%
|
4%
|
3,76%
|
3,73%
|
3,48%
|
Kasstroomconversie (ebitda)
|
32,25%
|
60,91%
|
40,32%
|
50,8%
|
67,85%
|
62,56%
|
59,84%
|
52,73%
|
Kasstroomconversie (nettowinst)
|
106,81%
|
718,29%
|
523,71%
|
265,48%
|
275,58%
|
245,36%
|
195,03%
|
151,84%
|
Dividend per aandeel
2 |
1,191
|
1,211
|
1,231
|
1,289
|
-
|
1,401
|
1,423
|
1,400
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
27-02-24
|
-
|
-
|
-
|
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 |
6.006
|
6.286
|
7.606
|
9.715
|
9.523
|
8.719
|
8.156
|
7.819
|
8.873
|
7.746
|
8.002
|
7.722
|
7.998
|
7.669
|
-
|
EBITDA
1 |
364
|
260
|
387
|
450
|
328
|
455
|
395
|
470
|
585
|
463
|
310,8
|
522,9
|
553,4
|
550,8
|
476,4
|
Bedrijfsresultaat (EBIT)
1 |
212
|
104
|
232
|
304
|
138
|
243
|
205
|
264
|
380
|
241
|
103,2
|
334,9
|
334,9
|
308,9
|
-
|
Operationele Marge
|
3,53%
|
1,65%
|
3,05%
|
3,13%
|
1,45%
|
2,79%
|
2,51%
|
3,38%
|
4,28%
|
3,11%
|
1,29%
|
4,34%
|
4,19%
|
4,03%
|
-
|
Resultaat voor belastingen (EBT)
1 |
178
|
-14
|
81
|
128
|
116
|
91
|
57
|
96
|
284
|
71
|
-14,39
|
200,4
|
199
|
221,3
|
-
|
Nettowinst (verlies)
1 |
115
|
23
|
55
|
81
|
105
|
69
|
77
|
78
|
230
|
86
|
-10,5
|
148,2
|
147,1
|
163,1
|
-
|
Nettomarge
|
1,91%
|
0,37%
|
0,72%
|
0,83%
|
1,1%
|
0,79%
|
0,94%
|
1%
|
2,59%
|
1,11%
|
-0,13%
|
1,92%
|
1,84%
|
2,13%
|
-
|
WPA
2 |
0,7500
|
0,1500
|
0,3500
|
0,5200
|
0,6600
|
0,3900
|
0,4300
|
0,4400
|
1,280
|
0,4800
|
0,0103
|
0,9747
|
0,9079
|
0,8239
|
-
|
Dividend per aandeel
2 |
0,3087
|
0,3087
|
0,3141
|
0,3249
|
0,3250
|
0,3250
|
0,3400
|
0,3400
|
0,3400
|
-
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
-
|
Datum van publicatie
|
03-11-21
|
03-03-22
|
04-05-22
|
04-08-22
|
02-11-22
|
02-03-23
|
03-05-23
|
03-08-23
|
01-11-23
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.694
|
3.713
|
5.272
|
6.256
|
5.971
|
5.479
|
4.973
|
4.752
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,92
x
|
3,84
x
|
4,184
x
|
3,862
x
|
3,121
x
|
2,857
x
|
2,445
x
|
2,281
x
|
Free Cash Flow
1 |
408
|
589
|
508
|
823
|
1.298
|
1.200
|
1.217
|
1.099
|
ROE (netto-inkomsten/eigen vermogen)
|
20,3%
|
4,23%
|
4,99%
|
18,2%
|
15,1%
|
14,8%
|
17,5%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,11%
|
0,89%
|
0,94%
|
3,62%
|
3,35%
|
3,9%
|
4,68%
|
-
|
Totale activa
1 |
7.472
|
9.189
|
10.322
|
8.557
|
14.077
|
12.541
|
13.344
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
5,990
|
6,190
|
5,950
|
8,240
|
9,940
|
8,700
|
9,180
|
9,250
|
Capex
1 |
489
|
345
|
396
|
503
|
482
|
507
|
511
|
585
|
Capex/omzet
|
2,65%
|
2,46%
|
1,84%
|
1,42%
|
1,49%
|
1,59%
|
1,57%
|
1,85%
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
02-03-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
42,67
CAD Gemiddelde koersdoel
53,36
CAD Spread / Gemiddelde doel +25,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,09% | 5,45 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | +27,93% | 37,79 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. |
Olie- en gasraffinage en marketing - NEC
|