Vertraagde tijd
Toronto S.E.
15:33:19 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
102,4
CAD
|
-1,95%
|
|
+1,40%
|
-1,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.011
|
18.571
|
19.119
|
19.783
|
24.379
|
23.998
|
-
|
-
|
Bedrijfswaarde
1 |
29.626
|
29.834
|
31.515
|
31.993
|
36.629
|
35.862
|
35.659
|
36.032
|
K/w-verhouding
|
26,9
x
|
38,2
x
|
22,6
x
|
19,9
x
|
20,8
x
|
23,3
x
|
18,4
x
|
15,1
x
|
Dividendrendement
|
3,14%
|
3,4%
|
3,49%
|
3,34%
|
2,82%
|
3,07%
|
3,24%
|
3,62%
|
Marktkapitalisatie/omzet
|
3,39
x
|
3,74
x
|
3,33
x
|
3,04
x
|
3,47
x
|
3,16
x
|
2,99
x
|
2,92
x
|
Bedrijfswaarde/omzet
|
5,29
x
|
6,01
x
|
5,49
x
|
4,92
x
|
5,22
x
|
4,73
x
|
4,44
x
|
4,38
x
|
Bedrijfswaarde/EBITDA
|
12,9
x
|
16
x
|
14
x
|
13,5
x
|
14,3
x
|
12,8
x
|
11,7
x
|
11,4
x
|
Bedrijfswaarde/FCF
|
21
x
|
37,1
x
|
19,5
x
|
23
x
|
26,7
x
|
24,3
x
|
21,3
x
|
20,2
x
|
FCF Yield
|
4,77%
|
2,69%
|
5,14%
|
4,34%
|
3,74%
|
4,12%
|
4,69%
|
4,95%
|
Price to Book
|
12
x
|
13,2
x
|
12,6
x
|
11,8
x
|
12,4
x
|
9,3
x
|
8,83
x
|
8,43
x
|
Aantal aandelen (in duizenden)
|
298.114
|
303.903
|
315.072
|
305.905
|
312.029
|
316.382
|
-
|
-
|
Referentieprijs
2 |
63,77
|
61,11
|
60,68
|
64,67
|
78,13
|
75,85
|
75,85
|
75,85
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.603
|
4.968
|
5.739
|
6.505
|
7.022
|
7.588
|
8.032
|
8.222
|
EBITDA
1 |
2.304
|
1.864
|
2.248
|
2.378
|
2.554
|
2.804
|
3.056
|
3.150
|
Bedrijfsresultaat (EBIT)
1 |
2.007
|
1.422
|
1.879
|
1.898
|
2.051
|
2.381
|
2.619
|
2.806
|
Operationele Marge
|
35,82%
|
28,62%
|
32,74%
|
29,18%
|
29,21%
|
31,38%
|
32,61%
|
34,13%
|
Resultaat voor belastingen (EBT)
1 |
1.452
|
816
|
1.363
|
1.365
|
1.453
|
1.790
|
2.031
|
2.283
|
Nettowinst (verlies)
1 |
1.111
|
750
|
1.253
|
1.482
|
1.718
|
1.458
|
1.660
|
1.864
|
Nettomarge
|
19,83%
|
15,1%
|
21,83%
|
22,78%
|
24,47%
|
19,22%
|
20,67%
|
22,67%
|
WPA
2 |
2,370
|
1,600
|
2,690
|
3,250
|
3,760
|
3,258
|
4,115
|
5,019
|
Free Cash Flow
1 |
1.414
|
804
|
1.620
|
1.390
|
1.370
|
1.478
|
1.672
|
1.784
|
FCF-marge
|
25,24%
|
16,18%
|
28,23%
|
21,37%
|
19,51%
|
19,47%
|
20,82%
|
21,69%
|
Kasstroomconversie (ebitda)
|
61,37%
|
43,13%
|
72,06%
|
58,45%
|
53,64%
|
52,69%
|
54,72%
|
56,63%
|
Kasstroomconversie (nettowinst)
|
127,27%
|
107,2%
|
129,29%
|
93,79%
|
79,74%
|
101,33%
|
100,73%
|
95,69%
|
Dividend per aandeel
2 |
2,000
|
2,080
|
2,120
|
2,160
|
2,200
|
2,330
|
2,456
|
2,746
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
1.495
|
1.546
|
1.451
|
1.639
|
1.726
|
1.689
|
1.590
|
1.775
|
1.837
|
1.820
|
1.739
|
1.922
|
1.996
|
1.961
|
1.805
|
EBITDA
1 |
607
|
584
|
530
|
618
|
642
|
588
|
588
|
665
|
698
|
603
|
627
|
715
|
754,4
|
714,8
|
686,5
|
Bedrijfsresultaat (EBIT)
1 |
533
|
416
|
450
|
541
|
561
|
346
|
447
|
554
|
582
|
468
|
544
|
614,8
|
648,5
|
588,4
|
582,2
|
Operationele Marge
|
35,65%
|
26,91%
|
31,01%
|
33,01%
|
32,5%
|
20,49%
|
28,11%
|
31,21%
|
31,68%
|
25,71%
|
31,28%
|
31,99%
|
32,49%
|
30%
|
32,26%
|
Resultaat voor belastingen (EBT)
1 |
394
|
289
|
323
|
412
|
428
|
202
|
305
|
409
|
423
|
316
|
396
|
460,5
|
505,5
|
433,7
|
-
|
Nettowinst (verlies)
1 |
329
|
262
|
270
|
346
|
530
|
336
|
277
|
351
|
364
|
726
|
328
|
386,7
|
417,4
|
339,8
|
-
|
Nettomarge
|
22,01%
|
16,95%
|
18,61%
|
21,11%
|
30,71%
|
19,89%
|
17,42%
|
19,77%
|
19,81%
|
39,89%
|
18,86%
|
20,13%
|
20,91%
|
17,32%
|
-
|
WPA
2 |
0,7000
|
0,5700
|
0,5900
|
0,7600
|
1,170
|
0,7400
|
0,6100
|
0,7700
|
0,7900
|
1,600
|
0,7200
|
0,8572
|
0,9179
|
0,7806
|
0,7998
|
Dividend per aandeel
2 |
0,5300
|
0,5300
|
0,5400
|
0,5400
|
0,5400
|
0,5400
|
-
|
0,5500
|
0,5500
|
0,5500
|
0,5788
|
0,5800
|
0,5800
|
0,5800
|
0,6020
|
Datum van publicatie
|
25-10-21
|
15-02-22
|
03-05-22
|
04-08-22
|
03-11-22
|
14-02-23
|
02-05-23
|
08-08-23
|
03-11-23
|
13-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.615
|
11.263
|
12.396
|
12.210
|
12.250
|
11.864
|
11.661
|
12.034
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,607
x
|
6,042
x
|
5,514
x
|
5,135
x
|
4,796
x
|
4,231
x
|
3,816
x
|
3,821
x
|
Free Cash Flow
1 |
1.414
|
804
|
1.620
|
1.390
|
1.370
|
1.478
|
1.672
|
1.784
|
ROE (netto-inkomsten/eigen vermogen)
|
62,1%
|
40,7%
|
59,4%
|
62,6%
|
55,2%
|
30,6%
|
47,4%
|
51,2%
|
ROA (netto-inkomsten/totale activa)
|
6%
|
4,2%
|
5,68%
|
6,44%
|
6,42%
|
6,6%
|
7,7%
|
8,4%
|
Totale activa
1 |
18.531
|
17.855
|
22.044
|
22.996
|
26.778
|
22.093
|
21.558
|
22.190
|
Nettoactief per aandeel
2 |
5,310
|
4,630
|
4,820
|
5,490
|
6,290
|
8,150
|
8,590
|
9,000
|
Cashflow per aandeel
2 |
3,150
|
1,970
|
3,720
|
3,270
|
3,270
|
4,030
|
4,300
|
-
|
Capex
1 |
62
|
117
|
106
|
100
|
120
|
199
|
162
|
165
|
Capex/omzet
|
1,11%
|
2,36%
|
1,85%
|
1,54%
|
1,71%
|
2,62%
|
2,02%
|
2,01%
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
75,85
USD Gemiddelde koersdoel
86,34
USD Spread / Gemiddelde doel +13,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,75% | 197 mld. | | +38,16% | 86,79 mld. | | +4,47% | 39,74 mld. | | -5,41% | 23,86 mld. | | +27,39% | 18,44 mld. | | -13,58% | 14,26 mld. | | +51,35% | 11,3 mld. | | +6,39% | 7,64 mld. | | +14,40% | 5,86 mld. |
Snelle service restaurants
|