Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
187,9
CAD
|
-2,32%
|
|
-4,46%
|
+4,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.743
|
4.804
|
10.440
|
8.719
|
11.522
|
11.604
|
-
|
-
|
Bedrijfswaarde
1 |
4.403
|
6.028
|
12.458
|
10.301
|
13.531
|
13.936
|
13.453
|
12.766
|
K/w-verhouding
|
12,1
x
|
17
x
|
16,1
x
|
11,1
x
|
23,4
x
|
20,9
x
|
15,5
x
|
-
|
Dividendrendement
|
2,18%
|
1,63%
|
0,86%
|
1,16%
|
1,07%
|
1,19%
|
1,45%
|
1,17%
|
Marktkapitalisatie/omzet
|
0,71
x
|
1,27
x
|
1,45
x
|
0,99
x
|
1,53
x
|
1,31
x
|
1,19
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,59
x
|
1,73
x
|
1,17
x
|
1,8
x
|
1,57
x
|
1,37
x
|
1,37
x
|
Bedrijfswaarde/EBITDA
|
6,79
x
|
8,62
x
|
11,6
x
|
7,23
x
|
11,4
x
|
10,3
x
|
8,08
x
|
7,47
x
|
Bedrijfswaarde/FCF
|
19,4
x
|
11,1
x
|
17,8
x
|
11,7
x
|
17,4
x
|
16,1
x
|
13,3
x
|
11,9
x
|
FCF Yield
|
5,16%
|
9,03%
|
5,63%
|
8,55%
|
5,73%
|
6,19%
|
7,54%
|
8,38%
|
Price to Book
|
2,43
x
|
2,56
x
|
4,7
x
|
3,63
x
|
4,51
x
|
4,39
x
|
3,87
x
|
2,92
x
|
Aantal aandelen (in duizenden)
|
81.466
|
93.381
|
93.047
|
87.180
|
84.750
|
84.555
|
-
|
-
|
Referentieprijs
2 |
33,67
|
51,45
|
112,2
|
100,0
|
136,0
|
137,2
|
137,2
|
137,2
|
Datum van publicatie
|
10-02-20
|
08-02-21
|
07-02-22
|
06-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.887
|
3.781
|
7.220
|
8.812
|
7.521
|
8.868
|
9.789
|
9.287
|
EBITDA
1 |
648,8
|
699,6
|
1.076
|
1.425
|
1.188
|
1.357
|
1.665
|
1.710
|
Bedrijfsresultaat (EBIT)
1 |
384
|
416,6
|
889,2
|
1.146
|
757,6
|
847,8
|
1.121
|
1.141
|
Operationele Marge
|
9,88%
|
11,02%
|
12,31%
|
13%
|
10,07%
|
9,56%
|
11,45%
|
12,29%
|
Resultaat voor belastingen (EBT)
1 |
319,7
|
362,7
|
816,2
|
1.066
|
676,8
|
804,2
|
966,4
|
1.026
|
Nettowinst (verlies)
1 |
232,9
|
275,7
|
664,4
|
823,2
|
504,9
|
540,5
|
725,3
|
-
|
Nettomarge
|
5,99%
|
7,29%
|
9,2%
|
9,34%
|
6,71%
|
6,1%
|
7,41%
|
-
|
WPA
2 |
2,793
|
3,030
|
6,970
|
9,020
|
5,800
|
6,582
|
8,869
|
-
|
Free Cash Flow
1 |
227,3
|
544,6
|
700,9
|
880,9
|
775,9
|
863,1
|
1.014
|
1.070
|
FCF-marge
|
5,85%
|
14,4%
|
9,71%
|
10%
|
10,32%
|
9,73%
|
10,36%
|
11,53%
|
Kasstroomconversie (ebitda)
|
35,03%
|
77,85%
|
65,11%
|
61,82%
|
65,31%
|
63,6%
|
60,91%
|
62,6%
|
Kasstroomconversie (nettowinst)
|
97,58%
|
197,57%
|
105,5%
|
107%
|
153,68%
|
159,68%
|
139,83%
|
-
|
Dividend per aandeel
2 |
0,7355
|
0,8382
|
0,9600
|
1,160
|
1,450
|
1,630
|
1,990
|
1,605
|
Datum van publicatie
|
10-02-20
|
08-02-21
|
07-02-22
|
06-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
2.141
|
2.192
|
2.422
|
2.242
|
1.957
|
1.850
|
1.791
|
1.911
|
1.969
|
1.871
|
2.148
|
2.395
|
2.436
|
2.333
|
2.383
|
EBITDA
1 |
318,5
|
330
|
441,9
|
348,2
|
305
|
264,2
|
300,3
|
302,5
|
320,9
|
268,4
|
330
|
369,1
|
393,1
|
367,7
|
416
|
Bedrijfsresultaat (EBIT)
1 |
215
|
219,8
|
391
|
318,4
|
216,9
|
166,4
|
192,4
|
200,6
|
198,3
|
151,6
|
200,9
|
237,7
|
268,7
|
235,6
|
297,6
|
Operationele Marge
|
10,04%
|
10,03%
|
16,14%
|
14,2%
|
11,08%
|
8,99%
|
10,74%
|
10,49%
|
10,07%
|
8,1%
|
9,35%
|
9,92%
|
11,03%
|
10,1%
|
12,49%
|
Resultaat voor belastingen (EBT)
1 |
262,9
|
199,6
|
369,4
|
296,7
|
199,9
|
149,3
|
173,7
|
178,8
|
175
|
124,2
|
207,7
|
230,7
|
230,9
|
195,8
|
244,5
|
Nettowinst (verlies)
1 |
144,1
|
147,7
|
276,8
|
245,2
|
153,5
|
111,9
|
128,2
|
133,3
|
131,4
|
92,85
|
122
|
141,3
|
150,4
|
140,6
|
188,2
|
Nettomarge
|
6,73%
|
6,74%
|
11,43%
|
10,94%
|
7,84%
|
6,05%
|
7,16%
|
6,98%
|
6,67%
|
4,96%
|
5,68%
|
5,9%
|
6,17%
|
6,03%
|
7,9%
|
WPA
2 |
1,520
|
1,570
|
3,000
|
2,720
|
1,740
|
1,270
|
1,470
|
1,540
|
1,530
|
1,090
|
1,465
|
1,714
|
2,010
|
1,780
|
2,370
|
Dividend per aandeel
2 |
0,2700
|
0,2700
|
0,2700
|
0,2700
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,4000
|
-
|
0,4000
|
0,4000
|
0,4233
|
-
|
-
|
Datum van publicatie
|
07-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
06-02-23
|
25-04-23
|
31-07-23
|
23-10-23
|
08-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.660
|
1.224
|
2.018
|
1.582
|
2.009
|
2.332
|
1.848
|
1.162
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,559
x
|
1,75
x
|
1,875
x
|
1,11
x
|
1,691
x
|
1,718
x
|
1,11
x
|
0,6796
x
|
Free Cash Flow
1 |
227
|
545
|
701
|
881
|
776
|
863
|
1.014
|
1.070
|
ROE (netto-inkomsten/eigen vermogen)
|
21,8%
|
20,3%
|
24,9%
|
30,7%
|
20%
|
22,4%
|
26,5%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
8,15%
|
10,4%
|
12,8%
|
8,57%
|
8,2%
|
10,2%
|
-
|
Totale activa
1 |
-
|
3.383
|
6.399
|
6.407
|
5.895
|
6.592
|
7.077
|
-
|
Nettoactief per aandeel
2 |
13,90
|
20,10
|
23,90
|
27,60
|
30,20
|
31,30
|
35,50
|
47,10
|
Cashflow per aandeel
2 |
5,710
|
6,850
|
9,820
|
10,90
|
11,80
|
11,00
|
13,40
|
13,40
|
Capex
1 |
260
|
143
|
267
|
351
|
362
|
306
|
304
|
-
|
Capex/omzet
|
6,69%
|
3,78%
|
3,7%
|
3,98%
|
4,81%
|
3,45%
|
3,11%
|
-
|
Datum van publicatie
|
10-02-20
|
08-02-21
|
07-02-22
|
06-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
137,2
USD Gemiddelde koersdoel
156,9
USD Spread / Gemiddelde doel +14,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,23% | 11,6 mld. | | -18,89% | 16,74 mld. | | -2,15% | 11,37 mld. | | -8,46% | 6,34 mld. | | -16,77% | 2,28 mld. | | -18,01% | 2,2 mld. | | +14,54% | 1,74 mld. | | -19,26% | 1,38 mld. | | -0,49% | 1,23 mld. | | +63,60% | 1,21 mld. |
Vrachtwagens
|