Samsung Fire & Marine Insurance Co., Ltd.
KRX:000810.KS
432500 (KRW) • At close July 4, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 4,583,600 | 4,701,949.335 | 4,861,658.675 | 4,783,445.517 | 4,554,652.954 | 4,470,842.966 | 4,427,427.905 | 4,427,989.97 | 4,472,555.848 | 5,386,091.489 | 4,277,527.746 | 4,123,745.304 | 4,124,771.661 | 5,253,708.863 | 5,482,459.069 | 5,375,867.558 | 5,464,492.237 | 5,113,759.014 | 5,415,322.269 | 5,512,045.27 | 5,404,882.266 | 5,187,202.337 | 5,291,268.884 | 5,764,619.392 | 5,399,984.4 | 5,334,389.198 | 5,459,648.571 | 5,584,011.461 | 5,327,269.558 | 6,147,919.956 | 5,099,356.42 | 5,413,661.707 | 5,424,857.407 | 6,580,737.717 | 4,832,919.329 | 5,350,317.2 | 5,159,260.291 | 5,180,857.714 | 5,179,601.697 | 5,730,388.607 | 5,082,622.767 | 5,148,330.631 | 5,112,172.915 | 5,354,779.039 | 5,012,456.672 | 5,122,016.949 | 5,031,511.967 | 4,678,247.957 | 4,813,841.488 | 4,981,971.361 | 4,846,179.553 | 4,443,653.079 | 4,332,282.528 | 4,241,641.025 | 4,201,745.046 | 4,443,792.163 | 3,845,085.401 | 3,657,556.089 | 3,510,162.478 | 3,897,204.003 | 3,199,167.575 | 3,060,247.32 | 2,988,248.772 | 3,367,220.041 | 2,909,347.683 | 2,823,298.056 | 2,748,204.385 | 2,884,108.465 | 2,683,477.527 | 2,619,659.456 | 2,536,645.791 |
| Kosten van de omzet
| 0 | 0 | 0 | 0 | 0 | 129,456.394 | 0 | 0 | 0 | 434,838.966 | 399,415.297 | 399,435.216 | 392,508.102 | 405,251.298 | 402,161.735 | 419,068.902 | 412,642.397 | 457,170.017 | 497,029.731 | 451,765.736 | 493,096.306 | 530,522.208 | 462,714.15 | 421,968.549 | 451,489.973 | 440,184.323 | 394,109.487 | 414,880.966 | 414,340.166 | 406,474.055 | 396,053.48 | 364,957.8 | 380,744.02 | 408,407.354 | 361,730.438 | 353,390.355 | 337,735.091 | 386,430.639 | 348,647.632 | 331,521.38 | 346,666.846 | 355,666.439 | 334,584.291 | 325,889.335 | 334,108.807 | 362,374.774 | 366,155.781 | 352,958.116 | 322,232.907 | 308,915.078 | 296,898.181 | 287,123.171 | 81.601 | 85.614 | 44,641.136 | 0 | 201,982.416 | 192,192.845 | 235,547.461 | 0 | 145,039.088 | 197,897.369 | 215,415.678 | 0 | 150,792.992 | 132,856.447 | 174,167.997 | 0 | 112,672.236 | 106,042.522 | 146,160.482 |
| Brutowinst
| 4,583,600 | 4,701,949.335 | 4,861,658.675 | 4,783,445.517 | 4,554,652.954 | 4,470,842.966 | 4,427,427.905 | 4,427,989.97 | 4,472,555.848 | 4,951,252.523 | 3,878,112.449 | 3,724,310.089 | 3,732,263.559 | 4,848,457.565 | 5,080,297.335 | 4,956,798.655 | 5,051,849.842 | 4,656,588.997 | 4,918,292.538 | 5,045,158.905 | 4,897,516.598 | 4,656,680.129 | 4,827,395.708 | 5,341,491.817 | 4,947,591.465 | 4,894,204.875 | 5,065,539.084 | 5,169,130.495 | 4,912,929.392 | 5,741,445.901 | 4,703,302.94 | 5,048,703.906 | 5,044,113.386 | 6,172,330.363 | 4,471,188.891 | 4,996,926.845 | 4,821,525.199 | 4,794,427.075 | 4,830,954.065 | 5,398,867.228 | 4,735,955.921 | 4,792,664.192 | 4,777,588.624 | 5,028,889.704 | 4,678,347.865 | 4,759,642.175 | 4,665,369.186 | 4,325,289.84 | 4,491,608.581 | 4,674,277.706 | 4,549,272.373 | 4,156,529.908 | 4,332,282.528 | 4,241,641.025 | 4,157,103.91 | 4,443,792.163 | 3,643,102.985 | 3,465,363.244 | 3,274,615.017 | 3,897,204.003 | 3,054,128.487 | 2,862,349.951 | 2,772,833.094 | 3,367,220.041 | 2,758,554.691 | 2,690,441.609 | 2,574,036.388 | 2,884,108.465 | 2,570,805.291 | 2,513,616.934 | 2,390,485.309 |
| Brutowinstmarge
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.919 | 0.907 | 0.903 | 0.905 | 0.923 | 0.927 | 0.922 | 0.924 | 0.911 | 0.908 | 0.915 | 0.906 | 0.898 | 0.912 | 0.927 | 0.916 | 0.917 | 0.928 | 0.926 | 0.922 | 0.934 | 0.922 | 0.933 | 0.93 | 0.938 | 0.925 | 0.934 | 0.935 | 0.925 | 0.933 | 0.942 | 0.932 | 0.931 | 0.935 | 0.939 | 0.933 | 0.929 | 0.927 | 0.925 | 0.933 | 0.938 | 0.939 | 0.935 | 1 | 1 | 0.989 | 1 | 0.947 | 0.947 | 0.933 | 1 | 0.955 | 0.935 | 0.928 | 1 | 0.948 | 0.953 | 0.937 | 1 | 0.958 | 0.96 | 0.942 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 0 | 43,351.772 | 36,774.769 | 36,005.099 | 32,783.02 | 31,729.984 | 35,141.771 | 35,477.22 | 123,055.576 | 152,133.019 | 133,633.956 | 137,264.912 | 126,717.86 | 126,399.499 | 118,391.659 | 121,394.249 | 114,023.063 | 101,677.635 | 119,976.542 | 115,241.293 | 114,717.007 | 123,514.763 | 119,354.198 | 127,341.995 | 116,789.077 | 124,548.262 | 121,084.759 | 122,753.048 | 121,662.163 | 131,451.529 | 121,539.329 | 122,738.168 | 117,561.993 | 127,726.091 | 116,336.875 | 128,865.572 | 111,638.94 | 125,727.836 | 114,567.252 | 114,656.025 | 108,070.754 | 163,305.978 | 70,071.76 | 94,181.81 | 85,784.527 | 95,002.129 | 94,364.975 | 78,937.958 | 91,929.484 | 85,919.77 | 91,270.772 | 109,178.153 | 698,941.462 | 681,981.48 | 316,062.108 | -1,307,826.223 | 24,657.333 | 23,530.256 | 94,323.046 | 281,407.246 | 24,842.403 | 440,564.85 | 91,367.33 | -165,346.554 | 22,979.285 | 22,673.65 | 97,159.714 | 261,098.773 | 16,313.337 | 22,134.885 | 84,886.116 |
| Verkoop- en marketingkosten
| 0 | 37,553 | 21,380 | 22,810 | 16,551 | 4,913 | -1,114 | 362 | 136,418 | 341,872 | 329,958 | 314,885 | 281,788 | 309,325 | 286,439 | 291,741 | 260,107 | 282,428 | 265,637 | 282,583 | 278,479 | 277,439 | 267,806 | 281,982 | 244,479 | 248,501 | 244,214 | 256,689 | 227,333 | 223,060 | 241,053 | 232,531 | 223,524 | 242,729 | 238,142 | 248,549 | 218,452 | 239,719 | 220,999 | 219,519 | 207,019 | 180,657 | 229,531 | 209,936 | 188,770 | 200,041 | 199,474 | 177,824 | 195,562 | 179,969 | 161,849 | 134,818 | 0 | 0 | 126,422 | 0 | 0 | 0 | 128,671 | 0 | 0 | 0 | 114,561 | 0 | 0 | 0 | 116,331 | 0 | 0 | 0 | 102,566 |
| Verkoop-, algemene en administratieve kosten
| 0 | 80,904.772 | 58,154.769 | 58,815.099 | 49,334.02 | 36,642.984 | 34,027.771 | 35,839.22 | 31,630.576 | 494,005.019 | 463,591.956 | 452,149.912 | 408,505.86 | 435,724.499 | 404,830.659 | 413,135.249 | 374,130.063 | 384,105.635 | 385,613.542 | 397,824.293 | 393,196.007 | 400,953.763 | 387,160.198 | 409,323.995 | 361,268.077 | 373,049.262 | 365,298.759 | 379,442.048 | 348,995.163 | 354,511.529 | 362,592.329 | 355,269.168 | 341,085.993 | 370,455.091 | 354,478.875 | 377,414.572 | 330,090.94 | 365,446.836 | 335,566.252 | 334,175.025 | 315,089.754 | 343,962.978 | 299,602.76 | 304,117.81 | 274,554.527 | 295,043.129 | 293,838.975 | 256,761.958 | 287,491.484 | 265,888.77 | 253,119.772 | 243,996.153 | 698,941.462 | 681,981.48 | 442,484.108 | -888,448.224 | 24,657.333 | 23,530.256 | 222,994.046 | 677,490.246 | 24,842.403 | 440,564.85 | 205,928.33 | 218,095.446 | 22,979.285 | 22,673.65 | 213,490.714 | 606,277.773 | 16,313.337 | 22,134.885 | 187,452.116 |
| Overige kosten
| 3,767,300 | 4,344,067.851 | 4,803,503.906 | 15,290 | 3,587,569.013 | -2,084.385 | 66,977 | 81,673 | 62,114 | -425,700.991 | -5,917,638.69 | 2,682,947.755 | 2,632,015.053 | -59,393 | -77,731 | -90,081.17 | -77,536.304 | -107,937.82 | -104,514.762 | 4,262,828.434 | 4,265,216.612 | -157,957 | -94,348 | -118,545.437 | -77,757.523 | -27,253 | -42,761 | 4,276,527.893 | -17,204.698 | 5,377,412.809 | -35,430 | -23,734.434 | 4,069,694.379 | 5,681,694.204 | -19,071 | -59,919.719 | -11,983.825 | -40,182 | -22,400 | -22,274.493 | -1,762.83 | 4,293,272.767 | -40,047 | -1,656.846 | 7,477.333 | 4,226,373.745 | 4,102,042.381 | 8,158 | -3,679 | 2,642,481.416 | 2,518,228.184 | 2,124,834.328 | 3,478,417.659 | 3,276,427.232 | 3,350,805.678 | 3,145,211.797 | 3,391,557.468 | 3,264,366.588 | 2,834,918.932 | 1,375,583.825 | 2,913,068.283 | 2,281,461.138 | 2,308,758.531 | 1,576,512.395 | 2,568,593.183 | 2,470,847.496 | 2,138,617.919 | 684,192.711 | 2,412,928.21 | 2,339,369.537 | 2,042,185.577 |
| Bedrijfskosten
| 3,767,300 | 4,424,972.623 | 4,861,658.675 | 74,105.099 | 3,636,903.033 | 34,558.599 | 101,004.771 | 117,512.22 | 93,744.576 | 68,304.028 | -5,454,046.734 | 3,135,097.667 | 3,040,520.913 | 376,331.499 | 327,099.659 | 323,054.079 | 296,593.759 | 276,167.815 | 281,098.78 | 4,660,652.727 | 4,658,412.619 | 242,996.763 | 292,812.198 | 290,778.558 | 283,510.554 | 345,796.262 | 322,537.759 | 4,655,969.941 | 331,790.465 | 5,731,924.338 | 327,162.329 | 331,534.734 | 4,410,780.372 | 6,052,149.295 | 335,407.875 | 317,494.853 | 318,107.115 | 325,264.836 | 313,166.252 | 311,900.532 | 313,326.924 | 4,637,235.745 | 259,555.76 | 302,460.964 | 282,031.86 | 4,521,416.874 | 4,395,881.356 | 264,919.958 | 283,812.484 | 2,908,370.186 | 2,771,347.956 | 2,368,830.481 | 4,177,359.121 | 3,958,408.712 | 3,793,289.786 | 2,256,763.573 | 3,416,214.801 | 3,287,896.844 | 3,057,912.978 | 2,053,074.071 | 2,937,910.686 | 2,722,025.988 | 2,514,686.861 | 1,794,607.841 | 2,591,572.468 | 2,493,521.146 | 2,352,108.633 | 1,290,470.484 | 2,429,241.547 | 2,361,504.422 | 2,229,637.693 |
| Bedrijfsresultaat
| 816,300 | 276,976.712 | 0 | 4,762,639.282 | 900,369.921 | 189,926.106 | 575,535.094 | 756,111.004 | 838,754.572 | 130,459.32 | 465,089.15 | 589,212.422 | 691,742.646 | 75,022.941 | 393,114.877 | 464,630.194 | 587,477.032 | 149,055.412 | 276,162.378 | 385,385.603 | 239,103.98 | 41,497.091 | 227,396.091 | 277,217.027 | 314,537.988 | 209,886.106 | 324,808.25 | 513,160.554 | 409,260.799 | 9,521.563 | 298,251.969 | 391,735.969 | 635,748.001 | 120,181.067 | 314,318.146 | 318,336.194 | 366,949.676 | 106,095.053 | 244,553.919 | 324,365.612 | 398,964.777 | 155,428.447 | 289,440.786 | 332,628.327 | 327,828.749 | 238,381.369 | 269,112.343 | 268,488.681 | 165,096.39 | 256,719.101 | 340,839.822 | 276,996.438 | 155,454.427 | 283,734.655 | 363,848.953 | 277,929.771 | 226,888.184 | 177,466.4 | 216,702.039 | 260,585.394 | 116,217.801 | 140,323.963 | 258,146.233 | 160,264.309 | 166,982.223 | 196,920.463 | 221,927.755 | 221,306.55 | 141,563.744 | 152,112.512 | 160,847.616 |
| Bedrijfsresultaat ratio
| 0.178 | 0.059 | 0 | 0.996 | 0.198 | 0.042 | 0.13 | 0.171 | 0.188 | 0.024 | 0.109 | 0.143 | 0.168 | 0.014 | 0.072 | 0.086 | 0.108 | 0.029 | 0.051 | 0.07 | 0.044 | 0.008 | 0.043 | 0.048 | 0.058 | 0.039 | 0.059 | 0.092 | 0.077 | 0.002 | 0.058 | 0.072 | 0.117 | 0.018 | 0.065 | 0.059 | 0.071 | 0.02 | 0.047 | 0.057 | 0.078 | 0.03 | 0.057 | 0.062 | 0.065 | 0.047 | 0.053 | 0.057 | 0.034 | 0.052 | 0.07 | 0.062 | 0.036 | 0.067 | 0.087 | 0.063 | 0.059 | 0.049 | 0.062 | 0.067 | 0.036 | 0.046 | 0.086 | 0.048 | 0.057 | 0.07 | 0.081 | 0.077 | 0.053 | 0.058 | 0.063 |
| Totaal overige inkomsten en kosten netto
| 6,000 | 0.003 | 743,795.242 | -3,956,612.082 | -122,852.639 | 36,245.998 | 15,361.002 | 12,292.003 | 19,540.001 | 44,411.382 | -11,612.997 | -10,713 | 13,410 | -16,913.021 | 9,020 | -7,495 | -12,660 | 0 | -8,418 | -11,409 | 181,300.653 | 1,398 | 421 | 398 | 416 | 1,941 | 240 | 321 | 248 | -19,346 | 17,837.366 | 9 | -4 | 77 | 0 | -21 | -68 | 17 | 0 | 2 | 13 | -1 | 80 | -5 | 19 | 0 | 0 | -17 | 32 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 5,343.577 | 4,236.786 | 4,413.957 | 0 | 4,943.206 | 9,720.259 | 4,278.678 | 0 | 5,035.269 | 11,339.318 | 3,311.183 | 0 | 3,818.799 | 2,000.867 | 282.039 |
| Inkomen voor belasting
| 822,300 | 276,976.715 | 743,795.242 | 806,027.2 | 917,750 | 226,172.104 | 591,808.322 | 769,337.684 | 859,263.647 | 333,688.66 | 453,476.153 | 578,499.422 | 705,152.646 | 66,200.941 | 402,134.877 | 457,135.194 | 574,817.031 | 144,937.797 | 267,744.378 | 373,097.178 | 242,368.98 | 42,895.091 | 228,900.475 | 278,698.41 | 315,833.834 | 211,827.106 | 325,048.25 | 513,481.553 | 409,508.799 | -9,824.437 | 298,251.969 | 391,744.969 | 633,329.015 | 120,258.067 | 314,318.146 | 318,315.193 | 366,881.676 | 106,112.053 | 244,553.919 | 323,691.185 | 397,383.743 | 155,427.447 | 289,520.786 | 331,484.571 | 327,137.31 | 238,225.301 | 269,487.831 | 267,866.203 | 164,686.893 | 256,719.102 | 340,220.47 | 276,996.439 | 154,841.806 | 283,146.699 | 363,814.124 | 276,996.439 | 232,231.761 | 181,703.186 | 221,115.996 | 261,819.847 | 121,161.007 | 150,044.222 | 262,424.911 | 160,980.414 | 172,017.492 | 208,259.781 | 225,238.938 | 222,567.439 | 145,382.543 | 154,113.379 | 161,129.655 |
| Inkomen voor belasting ratio
| 0.179 | 0.059 | 0.153 | 0.169 | 0.201 | 0.051 | 0.134 | 0.174 | 0.192 | 0.062 | 0.106 | 0.14 | 0.171 | 0.013 | 0.073 | 0.085 | 0.105 | 0.028 | 0.049 | 0.068 | 0.045 | 0.008 | 0.043 | 0.048 | 0.058 | 0.04 | 0.06 | 0.092 | 0.077 | -0.002 | 0.058 | 0.072 | 0.117 | 0.018 | 0.065 | 0.059 | 0.071 | 0.02 | 0.047 | 0.056 | 0.078 | 0.03 | 0.057 | 0.062 | 0.065 | 0.047 | 0.054 | 0.057 | 0.034 | 0.052 | 0.07 | 0.062 | 0.036 | 0.067 | 0.087 | 0.062 | 0.06 | 0.05 | 0.063 | 0.067 | 0.038 | 0.049 | 0.088 | 0.048 | 0.059 | 0.074 | 0.082 | 0.077 | 0.054 | 0.059 | 0.064 |
| Belastingkosten
| 213,300 | 69,101.884 | 189,236.487 | 193,616.211 | 215,797 | 50,638.69 | 162,284.321 | 166,117.839 | 245,926.564 | 11,841.783 | 120,188.456 | 154,808.52 | 185,834.707 | 12,303.537 | 105,908.574 | 130,386.141 | 140,404.785 | 32,552.413 | 72,026.821 | 101,419.832 | 66,714.403 | 2,841.577 | 60,525.32 | 73,423.294 | 83,921.367 | 54,214.228 | 84,760.446 | 138,480.601 | 109,109.226 | 38,597.679 | 72,383.787 | 100,811.773 | 132,853.429 | 25,025.237 | 71,069.546 | 77,587.374 | 85,476.049 | 35,339.285 | 54,852.286 | 76,123.109 | 91,620.026 | 44,780.184 | 64,915.278 | 79,753.144 | 75,961.696 | 57,586.361 | 62,706.014 | 63,788.122 | 42,100.155 | 48,585.485 | 87,789.875 | 65,508.792 | 60,915.58 | 68,017.957 | 85,197.125 | 65,508.793 | 55,688.281 | 51,121.275 | 56,870.036 | 66,440.553 | 27,724.715 | 40,971.218 | 62,011.633 | 38,251.36 | 51,521.647 | 58,810.949 | 61,140.468 | 56,237.895 | 41,453.205 | 41,654.449 | 47,072.244 |
| Nettowinst
| 608,100 | 207,113.09 | 554,052.074 | 611,444.158 | 700,962.214 | 175,151.205 | 428,207.689 | 602,344.03 | 611,761.663 | 178,179.247 | 339,814.105 | 428,986.944 | 524,900.501 | 55,688.044 | 299,967.376 | 328,943.915 | 437,619.086 | 103,125.819 | 197,881.087 | 276,057.512 | 177,924.013 | 39,751.783 | 167,039.446 | 203,568.37 | 230,367.419 | 157,098.619 | 239,418.966 | 374,323.813 | 299,657.907 | -48,951.214 | 225,104.295 | 290,347.746 | 499,790.598 | 94,229.414 | 242,783.055 | 240,143.474 | 280,805.98 | 70,957.461 | 188,488.997 | 246,978.945 | 304,819.529 | 110,093.704 | 224,405.189 | 250,825.116 | 250,543.244 | 179,705.267 | 204,816.847 | 203,170.105 | 121,312.652 | 207,379.403 | 255,968.842 | 210,876.124 | 92,025.199 | 214,593.325 | 277,380.661 | 210,876.123 | 176,543.48 | 130,581.911 | 164,245.96 | 193,480.711 | 93,436.291 | 109,073.004 | 200,413.278 | 121,587.637 | 120,495.845 | 149,448.832 | 164,098.469 | 164,664.755 | 103,929.337 | 112,458.93 | 114,057.411 |
| Nettowinstmarge
| 0.133 | 0.044 | 0.114 | 0.128 | 0.154 | 0.039 | 0.097 | 0.136 | 0.137 | 0.033 | 0.079 | 0.104 | 0.127 | 0.011 | 0.055 | 0.061 | 0.08 | 0.02 | 0.037 | 0.05 | 0.033 | 0.008 | 0.032 | 0.035 | 0.043 | 0.029 | 0.044 | 0.067 | 0.056 | -0.008 | 0.044 | 0.054 | 0.092 | 0.014 | 0.05 | 0.045 | 0.054 | 0.014 | 0.036 | 0.043 | 0.06 | 0.021 | 0.044 | 0.047 | 0.05 | 0.035 | 0.041 | 0.043 | 0.025 | 0.042 | 0.053 | 0.047 | 0.021 | 0.051 | 0.066 | 0.047 | 0.046 | 0.036 | 0.047 | 0.05 | 0.029 | 0.036 | 0.067 | 0.036 | 0.041 | 0.053 | 0.06 | 0.057 | 0.039 | 0.043 | 0.045 |
| WPA (Winst Per Aandeel)
| 14,305 | 4,872.16 | 13,034 | 14,383 | 16,512 | 4,120.28 | 10,073 | 14,169 | 14,413 | 2,620.51 | 7,994 | 10,091 | 12,348 | 1,310 | 7,056.48 | 7,738.12 | 10,295 | 2,425.95 | 4,655 | 6,494 | 4,185 | 935.13 | 3,947.96 | 4,807.96 | 5,434.4 | 3,696 | 5,632 | 8,806 | 7,049 | 882 | 5,295 | 6,830 | 11,757 | 2,365.89 | 5,711 | 5,649 | 6,596 | 1,710.3 | 4,267 | 5,592 | 6,901 | 1,343.49 | 4,922 | 5,711 | 5,733 | 3,982 | 4,533 | 4,730.83 | 2,862.59 | 4,639.6 | 5,777.34 | 4,820.47 | 2,103.62 | 4,906.24 | 6,345.68 | 4,329 | 3,993 | 2,941 | 3,712 | 2,736 | 2,091 | 2,450 | 4,547 | 2,735 | 2,716 | 3,381 | 3,718 | 3,289.38 | 2,294.08 | 2,558 | 2,594.36 |
| Verwaterde WPA
| 14,305 | 4,872.16 | 13,034 | 14,383 | 16,512 | 4,120.28 | 10,073 | 14,169 | 14,413 | 4,191.51 | 7,993.66 | 10,090 | 12,348 | 1,309.93 | 7,056 | 7,738 | 10,295 | 2,425.95 | 4,655 | 6,494 | 4,185 | 935.13 | 3,947.96 | 4,807.96 | 5,434.4 | 3,696 | 5,632 | 8,806 | 7,049 | 882 | 5,295 | 6,830 | 11,757 | 2,365.89 | 5,711 | 5,649 | 6,596 | 1,710.3 | 4,267 | 5,592 | 6,901 | 2,567.72 | 4,922 | 5,711 | 5,733 | 3,982 | 4,533 | 4,727.35 | 2,860.12 | 4,761 | 5,769.35 | 4,820.46 | 2,100.96 | 4,906.24 | 6,338.57 | 4,319 | 3,986 | 2,935 | 3,705 | 2,729 | 2,086 | 2,443 | 4,532 | 2,728 | 2,705 | 3,367 | 3,701 | 3,715 | 2,283.07 | 2,546 | 2,594.36 |
| EBITDA
| 949,545.889 | 426,785.93 | 928,455.732 | 983,125.939 | 1,099,819.562 | 383,665.506 | 749,399.29 | 938,383.291 | 968,637.487 | 199,145.102 | 510,244.642 | 575,100.587 | 684,335.241 | 153,929.71 | 489,261.485 | 553,914.402 | 663,189.711 | 239,992.254 | 377,279.718 | 483,755.125 | 339,673.684 | 142,120.609 | 316,812.859 | 364,853.27 | 402,102.996 | 270,373.037 | 383,393.225 | 569,603.635 | 466,280.598 | 47,059.868 | 327,392.797 | 422,096.322 | 664,920.074 | 153,154.445 | 347,714.083 | 352,658.085 | 402,881.564 | 144,147.759 | 279,699.758 | 357,948.737 | 431,617.41 | 188,375.382 | 321,218.192 | 360,728.227 | 355,457.037 | 264,263.306 | 296,516.085 | 277,869.665 | 169,297.175 | 286,338.608 | 368,132.659 | 306,593.725 | 185,159.684 | 304,829.957 | 387,091.866 | 310,238.52 | 255,636.52 | 202,843.83 | 240,880.333 | 285,475.976 | 143,607.097 | 170,571.005 | 282,202.171 | 184,055.727 | 196,050.501 | 230,520.256 | 245,334.425 | 247,683.726 | 169,086.791 | 176,546.422 | 182,631.667 |
| EBITDA ratio
| 0.207 | 0.091 | 0.191 | 0.206 | 0.241 | 0.086 | 0.169 | 0.212 | 0.217 | 0.037 | 0.119 | 0.139 | 0.166 | 0.029 | 0.089 | 0.103 | 0.121 | 0.047 | 0.07 | 0.088 | 0.063 | 0.027 | 0.06 | 0.063 | 0.074 | 0.051 | 0.07 | 0.102 | 0.088 | 0.008 | 0.064 | 0.078 | 0.123 | 0.023 | 0.072 | 0.066 | 0.078 | 0.028 | 0.054 | 0.062 | 0.085 | 0.037 | 0.063 | 0.067 | 0.071 | 0.052 | 0.059 | 0.059 | 0.035 | 0.057 | 0.076 | 0.069 | 0.043 | 0.072 | 0.092 | 0.07 | 0.066 | 0.055 | 0.069 | 0.073 | 0.045 | 0.056 | 0.094 | 0.055 | 0.067 | 0.082 | 0.089 | 0.086 | 0.063 | 0.067 | 0.072 |