Beurs gesloten -
Toronto S.E.
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,06
CAD
|
-2,79%
|
|
+1,91%
|
-17,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.598
|
2.652
|
3.808
|
3.268
|
3.415
|
2.780
|
-
|
-
|
Bedrijfswaarde
1 |
5.725
|
5.827
|
6.863
|
6.542
|
7.280
|
7.449
|
7.519
|
8.552
|
K/w-verhouding
|
51,6
x
|
-7,93
x
|
-6,6
x
|
1.211
x
|
4,73
x
|
12,1
x
|
-
|
-
|
Dividendrendement
|
1,29%
|
1,76%
|
1,35%
|
1,69%
|
2%
|
2,65%
|
2,8%
|
2,76%
|
Marktkapitalisatie/omzet
|
1,11
x
|
1,26
x
|
1,4
x
|
1,1
x
|
1,02
x
|
0,99
x
|
1,04
x
|
-
|
Bedrijfswaarde/omzet
|
2,44
x
|
2,77
x
|
2,52
x
|
2,2
x
|
2,17
x
|
2,65
x
|
2,82
x
|
-
|
Bedrijfswaarde/EBITDA
|
6,17
x
|
6,29
x
|
5,43
x
|
4
x
|
4,46
x
|
6,03
x
|
6,63
x
|
9,09
x
|
Bedrijfswaarde/FCF
|
15,1
x
|
16,3
x
|
13,2
x
|
-160
x
|
12,4
x
|
14,8
x
|
13,4
x
|
-
|
FCF Yield
|
6,62%
|
6,14%
|
7,59%
|
-0,63%
|
8,09%
|
6,77%
|
7,48%
|
-
|
Price to Book
|
1,3
x
|
1,13
x
|
2,41
x
|
2,96
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
279.952
|
274.226
|
271.015
|
269.888
|
309.865
|
306.834
|
-
|
-
|
Referentieprijs
2 |
9,280
|
9,670
|
14,05
|
12,11
|
11,02
|
9,060
|
9,060
|
9,060
|
Datum van publicatie
|
04-03-20
|
03-03-21
|
24-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.347
|
2.101
|
2.721
|
2.976
|
3.355
|
2.815
|
2.669
|
-
|
EBITDA
1 |
928
|
927
|
1.263
|
1.634
|
1.632
|
1.235
|
1.135
|
940,5
|
Bedrijfsresultaat (EBIT)
1 |
338
|
273
|
734
|
1.035
|
1.011
|
604
|
550
|
-
|
Operationele Marge
|
14,4%
|
12,99%
|
26,98%
|
34,78%
|
30,13%
|
21,46%
|
20,61%
|
-
|
Resultaat voor belastingen (EBT)
|
193
|
-303
|
-380
|
353
|
880
|
-
|
-
|
-
|
Nettowinst (verlies)
|
52
|
-336
|
-576
|
4
|
644
|
-
|
-
|
-
|
Nettomarge
|
2,22%
|
-15,99%
|
-21,17%
|
0,13%
|
19,2%
|
-
|
-
|
-
|
WPA
2 |
0,1800
|
-1,220
|
-2,130
|
0,0100
|
2,330
|
0,7500
|
-
|
-
|
Free Cash Flow
1 |
379
|
358
|
521
|
-41
|
589
|
504,6
|
562,6
|
-
|
FCF-marge
|
16,15%
|
17,04%
|
19,15%
|
-1,38%
|
17,56%
|
17,92%
|
21,08%
|
-
|
Kasstroomconversie (ebitda)
|
40,84%
|
38,62%
|
41,25%
|
-
|
36,09%
|
40,87%
|
49,58%
|
-
|
Kasstroomconversie (nettowinst)
|
728,85%
|
-
|
-
|
-
|
91,46%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1200
|
0,1700
|
0,1900
|
0,2050
|
0,2200
|
0,2400
|
0,2537
|
0,2500
|
Datum van publicatie
|
04-03-20
|
03-03-21
|
24-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
|
850
|
610
|
735
|
458
|
929
|
854
|
1.089
|
625
|
1.017
|
624
|
-
|
-
|
-
|
-
|
EBITDA
1 |
381
|
270
|
266
|
279
|
555
|
541
|
503
|
387
|
453
|
289
|
308,6
|
288,2
|
324,3
|
300,6
|
Bedrijfsresultaat (EBIT)
|
258
|
136
|
149
|
164
|
376
|
353
|
327
|
214
|
313
|
157
|
-
|
141
|
-
|
-
|
Operationele Marge
|
30,35%
|
22,3%
|
20,27%
|
35,81%
|
40,47%
|
41,33%
|
30,03%
|
34,24%
|
30,78%
|
25,16%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
242
|
-22
|
126
|
7
|
-
|
79
|
453
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-456
|
-78
|
186
|
-80
|
61
|
-163
|
294
|
62
|
372
|
-84
|
-
|
-
|
-
|
-
|
Nettomarge
|
-53,65%
|
-12,79%
|
25,31%
|
-17,47%
|
6,57%
|
-19,09%
|
27%
|
9,92%
|
36,58%
|
-13,46%
|
-
|
-
|
-
|
-
|
WPA
2 |
-1,680
|
-0,2900
|
0,6900
|
-0,3000
|
0,2300
|
-0,6100
|
1,100
|
0,2300
|
1,410
|
-0,2700
|
0,1900
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0450
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0550
|
-
|
0,0550
|
0,0550
|
0,0550
|
0,0600
|
0,0600
|
0,0600
|
0,0600
|
Datum van publicatie
|
09-11-21
|
24-02-22
|
06-05-22
|
05-08-22
|
08-11-22
|
23-02-23
|
05-05-23
|
04-08-23
|
07-11-23
|
23-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.127
|
3.175
|
3.055
|
3.274
|
3.865
|
4.670
|
4.739
|
5.772
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,37
x
|
3,425
x
|
2,419
x
|
2,004
x
|
2,368
x
|
3,782
x
|
4,177
x
|
6,137
x
|
Free Cash Flow
1 |
379
|
358
|
521
|
-41
|
589
|
505
|
563
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
1,75%
|
-6,49%
|
1,93%
|
-12,2%
|
35,3%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
0,55%
|
-1,79%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
|
9.468
|
18.770
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
7,140
|
8,550
|
5,830
|
4,100
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
2,570
|
2,490
|
3,580
|
4,400
|
4,860
|
2,850
|
2,470
|
2,360
|
Capex
1 |
417
|
486
|
480
|
918
|
875
|
464
|
410
|
287
|
Capex/omzet
|
17,77%
|
23,13%
|
17,64%
|
30,85%
|
26,08%
|
16,49%
|
15,35%
|
-
|
Datum van publicatie
|
04-03-20
|
03-03-21
|
24-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,06
CAD Gemiddelde koersdoel
13,5
CAD Spread / Gemiddelde doel +49,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,79% | 2,03 mld. | | +14,41% | 41,39 mld. | | +12,65% | 27,36 mld. | | +17,68% | 15,95 mld. | | +25,58% | 12,07 mld. | | +21,90% | 8,9 mld. | | +22,76% | 6,41 mld. | | +56,88% | 5,9 mld. | | +33,57% | 5,08 mld. | | -1,01% | 4,17 mld. |
Onafhankelijke stroomproducenten - NEC
|