Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,85
CAD
|
+1,77%
|
|
+6,23%
|
+22,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.480
|
12.303
|
19.440
|
26.218
|
29.128
|
35.725
|
-
|
-
|
Bedrijfswaarde
1 |
16.288
|
19.734
|
26.081
|
32.073
|
34.918
|
29.832
|
30.851
|
29.480
|
K/w-verhouding
|
36,9
x
|
-14,3
x
|
6,86
x
|
6,71
x
|
12,1
x
|
18,6
x
|
25,9
x
|
23,1
x
|
Dividendrendement
|
0,89%
|
0,87%
|
0,55%
|
1,95%
|
1,79%
|
0,85%
|
1,05%
|
1,11%
|
Marktkapitalisatie/omzet
|
1,05
x
|
1,37
x
|
1,44
x
|
1,41
x
|
1,94
x
|
2,15
x
|
3,34
x
|
3,42
x
|
Bedrijfswaarde/omzet
|
1,36
x
|
2,21
x
|
1,93
x
|
1,72
x
|
2,33
x
|
1,79
x
|
2,89
x
|
2,82
x
|
Bedrijfswaarde/EBITDA
|
3,83
x
|
7,68
x
|
3,97
x
|
3,35
x
|
5,48
x
|
4,15
x
|
6,84
x
|
6,6
x
|
Bedrijfswaarde/FCF
|
1.018
x
|
-9,56
x
|
1.043
x
|
12,7
x
|
-20,6
x
|
-61,4
x
|
34,4
x
|
21,3
x
|
FCF Yield
|
0,1%
|
-10,5%
|
0,1%
|
7,85%
|
-4,86%
|
-1,63%
|
2,91%
|
4,69%
|
Price to Book
|
0,55
x
|
0,61
x
|
0,85
x
|
1,03
x
|
1,07
x
|
1,28
x
|
1,23
x
|
1,14
x
|
Aantal aandelen (in duizenden)
|
554.120
|
531.102
|
533.239
|
512.248
|
520.061
|
518.900
|
-
|
-
|
Referentieprijs
2 |
22,52
|
23,10
|
36,43
|
51,17
|
56,01
|
68,85
|
68,85
|
68,85
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
23-02-22
|
21-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.934
|
8.948
|
13.481
|
18.628
|
15.011
|
16.644
|
10.689
|
10.451
|
EBITDA
1 |
4.253
|
2.570
|
6.573
|
9.568
|
6.367
|
7.181
|
4.509
|
4.466
|
Bedrijfsresultaat (EBIT)
1 |
979
|
-910
|
4.742
|
6.715
|
4.106
|
5.099
|
3.299
|
3.343
|
Operationele Marge
|
8,2%
|
-10,17%
|
35,18%
|
36,05%
|
27,35%
|
30,64%
|
30,86%
|
31,99%
|
Resultaat voor belastingen (EBT)
1 |
661
|
-1.136
|
4.532
|
6.565
|
3.944
|
4.508
|
3.476
|
2.965
|
Nettowinst (verlies)
1 |
339
|
-864
|
2.868
|
4.089
|
2.435
|
1.676
|
1.428
|
1.536
|
Nettomarge
|
2,84%
|
-9,66%
|
21,27%
|
21,95%
|
16,22%
|
10,07%
|
13,36%
|
14,7%
|
WPA
2 |
0,6100
|
-1,620
|
5,310
|
7,630
|
4,640
|
3,704
|
2,654
|
2,978
|
Free Cash Flow
1 |
16
|
-2.065
|
25
|
2.518
|
-1.698
|
-486
|
897,7
|
1.382
|
FCF-marge
|
0,13%
|
-23,08%
|
0,19%
|
13,52%
|
-11,31%
|
-2,92%
|
8,4%
|
13,22%
|
Kasstroomconversie (ebitda)
|
0,38%
|
-
|
0,38%
|
26,32%
|
-
|
-
|
19,91%
|
30,95%
|
Kasstroomconversie (nettowinst)
|
4,72%
|
-
|
0,87%
|
61,58%
|
-
|
-
|
62,88%
|
89,97%
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
1,000
|
1,000
|
0,5871
|
0,7217
|
0,7620
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
23-02-22
|
21-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
4.406
|
5.032
|
5.787
|
4.669
|
3.140
|
3.785
|
3.519
|
3.599
|
4.108
|
3.988
|
4.174
|
4.653
|
4.636
|
2.555
|
2.473
|
EBITDA
1 |
2.521
|
3.044
|
3.290
|
1.901
|
1.333
|
1.972
|
1.479
|
1.213
|
1.703
|
1.693
|
1.747
|
2.052
|
1.994
|
1.166
|
1.140
|
Bedrijfsresultaat (EBIT)
1 |
2.261
|
2.499
|
2.709
|
1.408
|
617
|
1.855
|
1.055
|
561
|
748
|
993
|
1.386
|
1.485
|
1.438
|
772
|
743
|
Operationele Marge
|
51,32%
|
49,66%
|
46,81%
|
30,16%
|
19,65%
|
49,01%
|
29,98%
|
15,59%
|
18,21%
|
24,9%
|
33,21%
|
31,91%
|
31,02%
|
30,21%
|
30,05%
|
Resultaat voor belastingen (EBT)
1 |
2.208
|
2.450
|
2.663
|
-76
|
594
|
1.856
|
805
|
589
|
694
|
741
|
1.144
|
1.252
|
1.284
|
798,1
|
773,8
|
Nettowinst (verlies)
1 |
1.487
|
1.571
|
1.675
|
-195
|
247
|
1.140
|
510
|
276
|
483
|
343
|
486,9
|
545,3
|
819
|
336,1
|
323,6
|
Nettomarge
|
33,75%
|
31,22%
|
28,94%
|
-4,18%
|
7,87%
|
30,12%
|
14,49%
|
7,67%
|
11,76%
|
8,6%
|
11,66%
|
11,72%
|
17,66%
|
13,15%
|
13,09%
|
WPA
2 |
2,740
|
2,870
|
3,070
|
-0,3700
|
0,4700
|
2,180
|
0,9700
|
0,5200
|
0,9200
|
0,6500
|
1,135
|
1,222
|
1,007
|
0,3646
|
0,6603
|
Dividend per aandeel
2 |
0,1000
|
0,1250
|
0,1250
|
0,1250
|
0,6250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
-
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
Datum van publicatie
|
23-02-22
|
27-04-22
|
27-07-22
|
27-10-22
|
21-02-23
|
26-04-23
|
27-07-23
|
24-10-23
|
22-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.808
|
7.431
|
6.641
|
5.855
|
5.790
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
4.562
|
4.875
|
6.245
|
Hefboom (schuld/ebitda)
|
0,8954
x
|
2,891
x
|
1,01
x
|
0,6119
x
|
0,9094
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
16
|
-2.065
|
25
|
2.518
|
-1.698
|
-51,5
|
1.350
|
1.382
|
ROE (netto-inkomsten/eigen vermogen)
|
6,88%
|
2,71%
|
14,2%
|
16,9%
|
9,28%
|
7,99%
|
4,89%
|
5,81%
|
ROA (netto-inkomsten/totale activa)
|
3,87%
|
1,39%
|
6,9%
|
8,2%
|
4,99%
|
2,76%
|
2,73%
|
2,9%
|
Totale activa
1 |
8.749
|
-62.087
|
41.583
|
49.863
|
48.827
|
56.412
|
52.249
|
52.966
|
Nettoactief per aandeel
2 |
40,70
|
37,70
|
43,10
|
49,60
|
52,20
|
53,80
|
55,80
|
60,40
|
Cashflow per aandeel
2 |
6,160
|
2,920
|
8,770
|
14,90
|
7,770
|
7,700
|
6,930
|
7,780
|
Capex
1 |
3.468
|
3.628
|
4.713
|
5.465
|
5.782
|
3.609
|
1.741
|
2.636
|
Capex/omzet
|
29,06%
|
40,55%
|
34,96%
|
29,34%
|
38,52%
|
21,68%
|
16,29%
|
25,23%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
23-02-22
|
21-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
68,85
CAD Gemiddelde koersdoel
69,04
CAD Spread / Gemiddelde doel +0,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,92% | 26,1 mld. | | -14,40% | 143 mld. | | -6,66% | 117 mld. | | -0,55% | 71,07 mld. | | +6,69% | 50,97 mld. | | +13,30% | 48,38 mld. | | +34,12% | 39,93 mld. | | +32,58% | 21,36 mld. | | +58,44% | 18,57 mld. | | +53,37% | 17,66 mld. |
Geïntegreerde mijnbouw
|