Beurs gesloten -
Toronto S.E.
22:00:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,37
CAD
|
-0,31%
|
|
-1,37%
|
+15,43%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.529
|
2.486
|
3.046
|
2.805
|
3.241
|
-
|
-
|
Bedrijfswaarde
1 |
1.308
|
2.719
|
3.452
|
3.148
|
3.515
|
3.378
|
3.165
|
K/w-verhouding
|
453
x
|
81,1
x
|
30,6
x
|
58,7
x
|
58,9
x
|
36,5
x
|
39,9
x
|
Dividendrendement
|
5,88%
|
4,76%
|
5,21%
|
6,3%
|
5,72%
|
5,73%
|
5,81%
|
Marktkapitalisatie/omzet
|
15,6
x
|
11,8
x
|
8,24
x
|
8,73
x
|
9,88
x
|
8,73
x
|
8,15
x
|
Bedrijfswaarde/omzet
|
13,4
x
|
12,9
x
|
9,34
x
|
9,79
x
|
10,7
x
|
9,1
x
|
7,96
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
14
x
|
9,95
x
|
10
x
|
11,4
x
|
9,48
x
|
8,15
x
|
Bedrijfswaarde/FCF
|
10,2
x
|
34,2
x
|
10,5
x
|
11,2
x
|
12,7
x
|
11
x
|
8,64
x
|
FCF Yield
|
9,81%
|
2,92%
|
9,56%
|
8,95%
|
7,87%
|
9,06%
|
11,6%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
112.449
|
139.256
|
144.147
|
144.741
|
144.878
|
-
|
-
|
Referentieprijs
2 |
13,60
|
17,85
|
21,13
|
19,38
|
22,37
|
22,37
|
22,37
|
Datum van publicatie
|
17-03-21
|
01-03-22
|
28-02-23
|
04-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
97,84
|
211,5
|
369,6
|
321,4
|
328,1
|
371,4
|
397,8
|
EBITDA
1 |
89,31
|
193,6
|
347
|
314,8
|
308,9
|
356,2
|
388,5
|
Bedrijfsresultaat (EBIT)
1 |
3,824
|
38,22
|
137,6
|
97,42
|
307
|
383
|
-
|
Operationele Marge
|
3,91%
|
18,07%
|
37,22%
|
30,31%
|
93,57%
|
103,13%
|
-
|
Resultaat voor belastingen (EBT)
1 |
2,097
|
34,22
|
127,8
|
68,93
|
70
|
107
|
110
|
Nettowinst (verlies)
1 |
3,089
|
27,56
|
99,36
|
47,64
|
51
|
79
|
82
|
Nettomarge
|
3,16%
|
13,03%
|
26,88%
|
14,82%
|
15,54%
|
21,27%
|
20,61%
|
WPA
2 |
0,0300
|
0,2200
|
0,6900
|
0,3300
|
0,3800
|
0,6133
|
0,5600
|
Free Cash Flow
1 |
128,3
|
79,42
|
329,9
|
281,7
|
276,5
|
305,9
|
366,3
|
FCF-marge
|
131,15%
|
37,55%
|
89,25%
|
87,65%
|
84,26%
|
82,37%
|
92,07%
|
Kasstroomconversie (ebitda)
|
143,68%
|
41,02%
|
95,07%
|
89,49%
|
89,52%
|
85,89%
|
94,28%
|
Kasstroomconversie (nettowinst)
|
4.154,13%
|
288,15%
|
332,07%
|
591,33%
|
542,11%
|
387,21%
|
446,68%
|
Dividend per aandeel
2 |
0,8000
|
0,8500
|
1,100
|
1,220
|
1,280
|
1,282
|
1,300
|
Datum van publicatie
|
17-03-21
|
01-03-22
|
28-02-23
|
04-03-24
|
-
|
-
|
-
|
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 |
75,68
|
81,34
|
111
|
81,68
|
95,64
|
78,18
|
74,68
|
85,77
|
82,78
|
78,22
|
83
|
86
|
92
|
-
|
-
|
EBITDA
1 |
69,98
|
76,1
|
97,46
|
80,46
|
93,01
|
78,95
|
74,32
|
82
|
79,55
|
74,65
|
73,03
|
75,5
|
82,5
|
84
|
83
|
Bedrijfsresultaat (EBIT)
1 |
19,76
|
30,16
|
47,66
|
29,06
|
30,7
|
23,65
|
19,78
|
25,37
|
28,62
|
25,33
|
22,2
|
24,4
|
31,4
|
-
|
-
|
Operationele Marge
|
26,11%
|
37,07%
|
42,94%
|
35,57%
|
32,1%
|
30,25%
|
26,48%
|
29,58%
|
34,57%
|
32,38%
|
26,75%
|
28,37%
|
34,13%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
20,97
|
14,14
|
61,88
|
25,05
|
26,74
|
11,04
|
13,14
|
14,61
|
30,14
|
-
|
17
|
20
|
24
|
-
|
-
|
Nettowinst (verlies)
1 |
16,28
|
11,41
|
49,47
|
19,38
|
19,09
|
7,893
|
9,366
|
10,75
|
19,64
|
6,196
|
13
|
14
|
17
|
-
|
-
|
Nettomarge
|
21,51%
|
14,02%
|
44,58%
|
23,73%
|
19,96%
|
10,1%
|
12,54%
|
12,53%
|
23,72%
|
7,92%
|
15,66%
|
16,28%
|
18,48%
|
-
|
-
|
WPA
2 |
0,1200
|
0,0800
|
0,3400
|
0,1300
|
0,1300
|
0,0500
|
0,0600
|
0,0700
|
0,1300
|
0,0400
|
0,0900
|
0,1000
|
0,1200
|
-
|
-
|
Dividend per aandeel
2 |
0,2400
|
0,2600
|
0,2600
|
0,2800
|
0,3000
|
0,3000
|
0,3000
|
0,3100
|
0,3100
|
-
|
0,3200
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-03-22
|
02-05-22
|
26-07-22
|
01-11-22
|
28-02-23
|
01-05-23
|
31-07-23
|
30-10-23
|
04-03-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
234
|
406
|
343
|
274
|
137
|
-
|
Nettokaspositie
1 |
221
|
-
|
-
|
-
|
-
|
-
|
76,3
|
Hefboom (schuld/ebitda)
|
-
|
1,207
x
|
1,17
x
|
1,089
x
|
0,8882
x
|
0,385
x
|
-
|
Free Cash Flow
1 |
128
|
79,4
|
330
|
282
|
276
|
306
|
366
|
ROE (netto-inkomsten/eigen vermogen)
|
0,36%
|
-
|
-
|
3,66%
|
3%
|
6%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
0,9300
|
1,540
|
2,330
|
1,970
|
2,050
|
2,330
|
2,480
|
Capex
1 |
173
|
948
|
3,84
|
4,57
|
5,36
|
4,24
|
4,4
|
Capex/omzet
|
176,52%
|
448,19%
|
1,04%
|
1,42%
|
1,63%
|
1,14%
|
1,11%
|
Datum van publicatie
|
17-03-21
|
01-03-22
|
28-02-23
|
04-03-24
|
-
|
-
|
-
|
Laatste slotkoers
22,37
CAD Gemiddelde koersdoel
27,61
CAD Spread / Gemiddelde doel +23,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,43% | 2,37 mld. | | +10,41% | 7,48 mld. | | +4,19% | 4,35 mld. | | +14,15% | 1,94 mld. | | -4,37% | 1,79 mld. | | -0,78% | 1,25 mld. | | -.--% | 1,11 mld. | | +13,80% | 616 mln. | | +51,43% | 533 mln. | | +9,57% | 522 mln. |
Olie-exploratie & -productie - Onshore
|