Boryung Corporation
KRX:003850.KS
10700 (KRW) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
| 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 Q4 | 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 | 2007 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 255,561.581 | 233,601.265 | 231,237.237 | 208,317.49 | 216,259.854 | 203,811.005 | 201,466.007 | 197,925.815 | 182,476.521 | 178,607.502 | 165,649.07 | 167,436.734 | 150,254.449 | 143,939.138 | 138,377.55 | 154,779.357 | 134,498.055 | 134,211.63 | 138,944.102 | 139,320.637 | 127,265.232 | 118,738.698 | 112,681.917 | 121,556.551 | 114,468.097 | 111,695.105 | 93,860.201 | 120,063.58 | 108,946.584 | 99,850.686 | 97,693.094 | 117,286.816 | 105,302.531 | 88,857.567 | 101,674.018 | 112,043.886 | 100,732.352 | 86,899.983 | 89,653.438 | 103,634.954 | 89,833.923 | 76,368.636 | 85,870.36 | 91,358.4 | 83,725.146 | 66,324.829 | 76,248.454 | 83,076.33 | 76,910.092 | 75,840.161 | 68,127.517 | 83,198.923 | 81,121.569 | 75,557.538 | 71,764.375 | 77,048.348 | 80,232.996 | 71,913.195 | 63,403.282 | 68,798.264 | 71,735.841 | 63,906.907 | 57,276.596 | 56,335.544 | 58,685.127 | 50,962.204 | 52,173.31 | 49,398.863 | 47,750.228 | 48,178.214 |
| Kosten van de omzet
| 165,988.833 | 149,776.404 | 133,523.051 | 126,157.756 | 127,118.754 | 124,482.714 | 123,634.685 | 121,187.786 | 106,237.855 | 102,228.333 | 99,235.157 | 97,168.338 | 87,682.614 | 78,255.924 | 80,144.733 | 92,968.049 | 77,432.421 | 79,879.791 | 82,614.106 | 80,040.17 | 70,743.042 | 67,876.708 | 70,764.325 | 71,915.725 | 63,604.54 | 65,503.246 | 53,275.634 | 77,612.133 | 65,241.14 | 58,774.874 | 58,435.285 | 70,636.521 | 55,020.369 | 48,442.328 | 54,179.903 | 70,331.72 | 57,887.24 | 49,963.792 | 44,756.041 | 63,792.302 | 49,782.63 | 40,991.625 | 46,292.949 | 56,376.757 | 44,821.075 | 38,863.235 | 46,475.696 | 50,792.29 | 45,659.875 | 42,805.682 | 40,167 | 52,034.691 | 47,284.352 | 42,152.904 | 45,633.998 | 45,807.926 | 46,270.641 | 42,210.979 | 36,305.166 | 43,293.221 | 42,843.723 | 36,802.087 | 34,750.447 | 33,148.425 | 33,616.898 | 26,551.39 | 26,158.965 | 23,708.072 | 23,803.639 | 24,551.993 |
| Brutowinst
| 89,572.748 | 83,824.861 | 97,714.186 | 82,159.734 | 89,141.1 | 79,328.291 | 77,831.321 | 76,738.029 | 76,238.665 | 76,379.169 | 66,413.913 | 70,268.396 | 62,571.835 | 65,683.214 | 58,232.817 | 61,811.308 | 57,065.634 | 54,331.839 | 56,329.996 | 59,280.468 | 56,522.19 | 50,861.99 | 41,917.592 | 49,640.826 | 50,863.557 | 46,191.859 | 40,584.566 | 42,451.447 | 43,705.444 | 41,075.812 | 39,257.808 | 46,650.295 | 50,282.162 | 40,415.239 | 47,494.115 | 41,712.166 | 42,845.112 | 36,936.191 | 44,897.397 | 39,842.652 | 40,051.293 | 35,377.011 | 39,577.411 | 34,981.643 | 38,904.071 | 27,461.594 | 29,772.758 | 32,284.04 | 31,250.217 | 33,034.479 | 27,960.517 | 31,164.232 | 33,837.217 | 33,404.634 | 26,130.377 | 31,240.422 | 33,962.355 | 29,702.216 | 27,098.116 | 25,505.043 | 28,892.118 | 27,104.82 | 22,526.149 | 23,187.119 | 25,068.229 | 24,410.814 | 26,014.345 | 25,690.791 | 23,946.589 | 23,626.221 |
| Brutowinstmarge
| 0.35 | 0.359 | 0.423 | 0.394 | 0.412 | 0.389 | 0.386 | 0.388 | 0.418 | 0.428 | 0.401 | 0.42 | 0.416 | 0.456 | 0.421 | 0.399 | 0.424 | 0.405 | 0.405 | 0.425 | 0.444 | 0.428 | 0.372 | 0.408 | 0.444 | 0.414 | 0.432 | 0.354 | 0.401 | 0.411 | 0.402 | 0.398 | 0.478 | 0.455 | 0.467 | 0.372 | 0.425 | 0.425 | 0.501 | 0.384 | 0.446 | 0.463 | 0.461 | 0.383 | 0.465 | 0.414 | 0.39 | 0.389 | 0.406 | 0.436 | 0.41 | 0.375 | 0.417 | 0.442 | 0.364 | 0.405 | 0.423 | 0.413 | 0.427 | 0.371 | 0.403 | 0.424 | 0.393 | 0.412 | 0.427 | 0.479 | 0.499 | 0.52 | 0.501 | 0.49 |
| Onderzoek- en ontwikkelingskosten
| 12,693.601 | 12,837.445 | 15,879.343 | 10,662.515 | 11,205.943 | 9,538.286 | 10,196.39 | 10,474.226 | 10,040.088 | 10,525.29 | 11,934.944 | 8,403.757 | 9,270.956 | 9,536.33 | 8,841.754 | 8,235.373 | 10,343.499 | 8,085.587 | 9,588.953 | 11,228.921 | 8,030.044 | 9,015.594 | 0 | 0 | 9,152.233 | 7,868.877 | 9,472.811 | 8,475.419 | 7,179.852 | 7,148.945 | 7,365.508 | 7,272.06 | 7,377.151 | 6,947.883 | 7,794.379 | 7,230.386 | 7,489.129 | 7,206.408 | 7,953.409 | 6,788.454 | 5,784.148 | 5,224.08 | 5,658.694 | 7,485.181 | 5,962.494 | 5,395.897 | 6,583.731 | 7,057.512 | 6,640.926 | 7,943.919 | 6,076.109 | 7,118.938 | 8,335.944 | 4,025.408 | 4,673.536 | 4,326.88 | 4,768.815 | 3,769.1 | 4,824.645 | 4,204.418 | 3,885.117 | 4,605.333 | 5,792.064 | 3,030.427 | 3,245.137 | 2,546.994 | 4,929.397 | 2,820.763 | 3,048.052 | 3,302.651 |
| Algemene en administratieve kosten
| 74,581.302 | 72,604.716 | 5,607.182 | 63,701.714 | 70,103.687 | 63,331.742 | 5,514.313 | 4,198.127 | 4,268.854 | 59,388.028 | 5,699.1 | 5,362.759 | 5,700.434 | 5,107.183 | 4,605.558 | 4,431.253 | 4,940.733 | 3,994.299 | 5,286.82 | 6,056.166 | 5,602.635 | 8,855.74 | 8,159.141 | 9,555.799 | 9,517.739 | 8,684.054 | 17,646.323 | 7,251.134 | 6,761.277 | 5,643.429 | 18,633.492 | 6,749.455 | 6,266.139 | 5,895.866 | 8,992.646 | 9,190.508 | 8,345.56 | 7,014.835 | 8,785.914 | 8,894.12 | 10,053.832 | 8,147.915 | 8,462.338 | 24,199.46 | 7,937.953 | 7,523.178 | 7,926.995 | 7,674.288 | 7,892.375 | 7,305.53 | 8,830.188 | 7,303.264 | 9,980.441 | 7,505.45 | 4,543.545 | 4,027.788 | 3,340.62 | 5,670.498 | 5,237.856 | 3,616.972 | 3,734.833 | 3,340.251 | 2,473.369 | 3,151.501 | 3,541.82 | 3,180.231 | 2,928.67 | 2,863.2 | 3,186.293 | 2,888.598 |
| Verkoop- en marketingkosten
| -18,738.892 | -18,900.424 | 19,945.759 | 15,469.539 | 20,503.511 | 16,923.99 | 22,560.192 | 14,459.285 | 20,447.898 | 0 | 18,607.034 | 13,852.262 | 17,931.06 | 17,199.761 | 19,437.74 | 14,904.942 | 11,257.536 | 11,314.721 | 16,869.003 | 13,189.702 | 15,097.312 | 7,684.262 | 9,670.911 | 11,563.002 | 13,841.836 | 9,881.257 | 9,504.29 | 15,208.942 | 17,644.949 | 13,527.071 | -31.464 | 14,092.566 | 14,549.09 | 12,877.039 | 11,087.888 | 9,358.479 | 9,353.752 | 7,276.274 | 8,202.572 | 7,050.41 | 10,338.174 | 7,981.925 | 8,368.07 | 0 | 7,207.195 | 5,876.496 | 7,282.04 | 6,151.937 | 6,946.441 | 7,100.826 | 7,008.424 | 6,885.667 | 4,261.657 | 5,668.707 | 8,353.854 | 6,032.799 | 7,777.458 | 6,889.422 | 8,911.914 | 7,186.7 | 5,315.638 | 6,707.319 | 4,271.413 | 6,370.12 | 7,167.454 | 5,615.04 | 7,123.774 | 5,317.054 | 5,747.375 | 5,738.221 |
| Verkoop-, algemene en administratieve kosten
| 55,842.41 | 53,704.292 | 66,745.449 | 63,701.714 | 70,103.687 | 63,331.742 | 28,074.505 | 18,657.412 | 24,716.752 | 59,388.028 | 24,306.134 | 19,215.021 | 23,631.494 | 22,306.944 | 24,043.298 | 19,336.195 | 16,198.269 | 15,309.02 | 22,155.823 | 19,245.868 | 20,699.947 | 16,540.002 | 17,830.052 | 21,118.801 | 23,359.575 | 18,565.311 | 27,150.613 | 22,460.076 | 24,406.226 | 19,170.499 | 18,602.028 | 20,842.02 | 20,815.228 | 18,772.905 | 20,080.534 | 18,548.986 | 17,699.312 | 14,291.109 | 16,988.486 | 15,944.53 | 20,392.006 | 16,129.84 | 16,830.408 | 24,199.46 | 15,145.149 | 13,399.673 | 15,209.034 | 13,826.226 | 14,838.815 | 14,406.356 | 15,838.611 | 14,188.931 | 14,242.098 | 13,174.157 | 12,897.399 | 10,060.587 | 11,118.078 | 12,559.92 | 14,149.77 | 10,803.672 | 9,050.471 | 10,047.57 | 6,744.782 | 9,521.621 | 10,709.274 | 8,795.271 | 10,052.444 | 8,180.254 | 8,933.668 | 8,626.819 |
| Overige kosten
| -915.89 | -936.495 | -879.808 | -127,403.428 | -140,207.374 | -9,538.286 | 30,378.093 | 30,986.432 | 27,672.382 | -118,776.056 | -611.764 | -795.698 | 118.618 | 19.287 | 24.941 | 181.212 | 159.949 | 115.672 | -689.72 | 42.38 | 84.213 | 88.029 | 1,012.803 | 179.182 | 33.628 | 177.252 | 72,979.08 | 1,457.862 | -94.749 | 20.067 | -1,049.806 | 337.082 | 215.271 | 419.092 | -2,002.901 | 889.762 | 653.852 | 1,251.368 | 711.173 | 820.404 | 644.868 | 2,897 | 1,088.716 | -154.973 | 419.22 | 1,392.675 | 10,903.089 | 8,397.911 | 8,351.635 | 8,780.315 | 6,940.095 | 7,963.615 | 8,709.995 | 451.28 | 287.82 | 459.571 | 375.721 | 160.153 | 55.507 | -258.561 | 75.557 | 74.127 | -3,277.138 | 385.118 | 2,869.591 | 734.46 | 915.162 | 99.898 | 1,043.814 | 939.562 |
| Bedrijfskosten
| 69,451.901 | 67,478.232 | 83,504.6 | -63,701.714 | -70,103.687 | 63,331.742 | 68,648.988 | 60,118.07 | 62,429.222 | -59,388.028 | 61,195.694 | 51,299.698 | 56,061.611 | 54,932.125 | 53,602.745 | 49,550.249 | 47,365.308 | 40,936.988 | 49,953.436 | 47,413.328 | 45,126.737 | 41,437.356 | 37,031.12 | 42,588.847 | 46,671.798 | 37,366.387 | 46,455.151 | 41,203.655 | 42,926.71 | 36,211.668 | 38,103.95 | 40,133.265 | 40,255.829 | 36,098.353 | 38,760.132 | 35,862.583 | 35,826.384 | 30,986.665 | 36,949.428 | 32,873.879 | 35,751.515 | 30,158.507 | 32,681.937 | 31,684.641 | 30,491.442 | 26,929.937 | 32,695.855 | 29,281.649 | 29,831.376 | 31,130.591 | 28,854.815 | 29,271.484 | 31,288.037 | 27,502.496 | 27,405.845 | 24,481.073 | 26,083.41 | 26,130.052 | 27,788.827 | 23,756.79 | 22,586.227 | 24,290.433 | 20,772.47 | 22,343.733 | 23,303.934 | 21,451.343 | 24,295.358 | 20,112.526 | 20,815.546 | 21,343.101 |
| Bedrijfsresultaat
| 20,120.847 | 16,346.628 | 14,209.586 | 18,458.02 | 19,037.413 | 15,996.549 | -7,463.37 | 35,226.16 | 22,954.049 | 76,338.29 | 5,218.218 | 18,968.698 | 6,510.224 | 10,751.089 | 4,630.072 | 12,261.061 | 9,700.326 | 13,394.851 | 6,376.561 | 11,867.141 | 11,395.453 | 9,424.635 | 4,886.472 | 7,051.979 | 4,191.759 | 8,825.472 | -5,870.584 | 1,247.793 | 778.734 | 4,864.144 | 1,153.858 | 6,517.031 | 10,026.333 | 4,316.885 | 8,733.984 | 5,849.584 | 7,018.727 | 5,949.526 | 7,947.969 | 6,968.772 | 4,299.777 | 5,218.504 | 6,895.474 | 3,297.002 | 8,412.629 | 531.657 | -2,842.111 | 2,887.62 | 1,521.458 | 1,804.703 | -1,012.099 | 2,182.422 | 2,525.237 | 5,831.193 | -1,275.472 | 6,759.349 | 7,878.942 | 3,572.166 | -690.708 | 1,748.253 | 6,305.893 | 2,814.387 | 1,753.676 | 843.388 | 1,764.297 | 2,959.471 | 1,718.988 | 5,578.264 | 3,131.04 | 2,283.118 |
| Bedrijfsresultaat ratio
| 0.079 | 0.07 | 0.061 | 0.089 | 0.088 | 0.078 | -0.037 | 0.178 | 0.126 | 0.427 | 0.032 | 0.113 | 0.043 | 0.075 | 0.033 | 0.079 | 0.072 | 0.1 | 0.046 | 0.085 | 0.09 | 0.079 | 0.043 | 0.058 | 0.037 | 0.079 | -0.063 | 0.01 | 0.007 | 0.049 | 0.012 | 0.056 | 0.095 | 0.049 | 0.086 | 0.052 | 0.07 | 0.068 | 0.089 | 0.067 | 0.048 | 0.068 | 0.08 | 0.036 | 0.1 | 0.008 | -0.037 | 0.035 | 0.02 | 0.024 | -0.015 | 0.026 | 0.031 | 0.077 | -0.018 | 0.088 | 0.098 | 0.05 | -0.011 | 0.025 | 0.088 | 0.044 | 0.031 | 0.015 | 0.03 | 0.058 | 0.033 | 0.113 | 0.066 | 0.047 |
| Totaal overige inkomsten en kosten netto
| 1,293.683 | 1,620.223 | -4,881.974 | -1,632.414 | -3,634.06 | -164.319 | -1,053.443 | -4,894.998 | -2,337.497 | -59,897.226 | -1,258.048 | 17,161.848 | -6,528.228 | 16,978.924 | -1,726.037 | -1,184.541 | -546.628 | -484.913 | -2,292.075 | -726.261 | 2,955.1 | 3,468.819 | 1,209.957 | -63.395 | 439.393 | 27.988 | 74,101.375 | 2,371.773 | 119.743 | -1,232.6 | 140.246 | -1,395.016 | 613.831 | 89.944 | -2,929.848 | 1,546.395 | 517.382 | 1,131.203 | 690.891 | 669.097 | 175.671 | 2,644.081 | 643.902 | -594.145 | 193.092 | 933.91 | 3,626.317 | -584.402 | -443.617 | -647.406 | -792.148 | -655.573 | -113.53 | -147.785 | 116.885 | 335.973 | 568.135 | 378.191 | -75.803 | -347.572 | -184.868 | -319.539 | -3,016.183 | 532.134 | 2,857.656 | 862.838 | 878.502 | -5.925 | 762.109 | 751.808 |
| Inkomen voor belasting
| 21,414.53 | 17,966.851 | 9,327.612 | 16,825.606 | 15,403.353 | 15,832.23 | -8,516.813 | 30,331.162 | 20,616.552 | 16,441.064 | 6,875.598 | 36,130.546 | -18.005 | 27,730.013 | 2,904.035 | 11,076.518 | 9,153.699 | 12,909.938 | 4,084.485 | 11,140.879 | 14,350.553 | 12,893.453 | 6,096.43 | 6,988.584 | 4,631.152 | 8,853.46 | 68,230.791 | 3,619.565 | 898.477 | 3,631.544 | 1,294.104 | 5,122.014 | 10,640.164 | 4,406.83 | 5,804.134 | 7,395.978 | 7,536.11 | 7,080.729 | 8,638.859 | 7,637.87 | 4,475.449 | 7,862.585 | 7,539.377 | 2,702.857 | 8,605.721 | 1,465.567 | 703.221 | 2,417.989 | 975.224 | 1,256.482 | -1,686.446 | 1,237.175 | 2,435.65 | 5,754.353 | -1,158.583 | 7,095.322 | 8,447.08 | 3,950.355 | -766.514 | 1,400.681 | 6,121.023 | 2,494.848 | -1,262.504 | 1,375.52 | 4,621.951 | 3,822.309 | 2,597.489 | 5,572.34 | 3,893.152 | 3,034.928 |
| Inkomen voor belasting ratio
| 0.084 | 0.077 | 0.04 | 0.081 | 0.071 | 0.078 | -0.042 | 0.153 | 0.113 | 0.092 | 0.042 | 0.216 | -0 | 0.193 | 0.021 | 0.072 | 0.068 | 0.096 | 0.029 | 0.08 | 0.113 | 0.109 | 0.054 | 0.057 | 0.04 | 0.079 | 0.727 | 0.03 | 0.008 | 0.036 | 0.013 | 0.044 | 0.101 | 0.05 | 0.057 | 0.066 | 0.075 | 0.081 | 0.096 | 0.074 | 0.05 | 0.103 | 0.088 | 0.03 | 0.103 | 0.022 | 0.009 | 0.029 | 0.013 | 0.017 | -0.025 | 0.015 | 0.03 | 0.076 | -0.016 | 0.092 | 0.105 | 0.055 | -0.012 | 0.02 | 0.085 | 0.039 | -0.022 | 0.024 | 0.079 | 0.075 | 0.05 | 0.113 | 0.082 | 0.063 |
| Belastingkosten
| -2,922.651 | -6,372.925 | 2,649.276 | 4,870.173 | 4,103.075 | 4,469.879 | -2,163.143 | 8,343.898 | 5,507.845 | 5,245.056 | 1,224.058 | 15,536.519 | 2,984.039 | 7,854.276 | -1,510.207 | 3,396.414 | 2,722.267 | 4,575.953 | -1,259.018 | 3,281.064 | 4,209.632 | 4,015.891 | 24.461 | 2,192.744 | 1,546.061 | 2,499.457 | 17,984.915 | 669.481 | 217.401 | 1,030.36 | 10,799.658 | 1,875.433 | 1,962.106 | 1,211.811 | 1,689.373 | 1,906.2 | 2,203.445 | 1,716.846 | 2,169.361 | 1,638.837 | 1,232.999 | 1,983.002 | 2,807.61 | 3,795.513 | -919.7 | 503.473 | -2,267.913 | 307.158 | -1,281.313 | -806.064 | -1,789.921 | 394.291 | 850.169 | 1,857.484 | -83.803 | 1,713.808 | 2,171.904 | 883.487 | -104.123 | 657.46 | 2,856.073 | 658.467 | 122.306 | 346.021 | 1,557.636 | 1,325.702 | 2,304.106 | 1,855.57 | 1,520.877 | 998.793 |
| Nettowinst
| 23,643.1 | 23,402.984 | 5,596.19 | 11,936.358 | 11,318.294 | 11,351.956 | -6,353.67 | 21,952.745 | 15,097.834 | 11,183.163 | 5,677.058 | 20,565.737 | -3,046.453 | 19,847.933 | 4,455.999 | 7,634.783 | 6,431.432 | 8,333.984 | 5,343.503 | 7,859.816 | 10,140.922 | 8,877.562 | 6,071.968 | 4,795.84 | 3,085.091 | 6,354.003 | 50,394.827 | 3,021.494 | 681.076 | 2,601.184 | -9,505.554 | 3,246.581 | 8,678.059 | 3,195.019 | 4,114.76 | 5,489.778 | 5,332.665 | 5,363.882 | 6,469.498 | 5,999.033 | 3,242.45 | 5,879.583 | 4,731.766 | -1,092.656 | 9,525.421 | 962.094 | 2,971.134 | 2,110.831 | 2,256.537 | 2,062.546 | 103.475 | 842.884 | 1,585.482 | 3,896.869 | -1,074.78 | 5,381.514 | 6,275.176 | 3,066.868 | -662.391 | 743.221 | 3,264.95 | 1,836.381 | -1,384.812 | 1,029.499 | 3,064.315 | 2,496.608 | 293.383 | 3,716.77 | 2,372.275 | 2,036.135 |
| Nettowinstmarge
| 0.093 | 0.1 | 0.024 | 0.057 | 0.052 | 0.056 | -0.032 | 0.111 | 0.083 | 0.063 | 0.034 | 0.123 | -0.02 | 0.138 | 0.032 | 0.049 | 0.048 | 0.062 | 0.038 | 0.056 | 0.08 | 0.075 | 0.054 | 0.039 | 0.027 | 0.057 | 0.537 | 0.025 | 0.006 | 0.026 | -0.097 | 0.028 | 0.082 | 0.036 | 0.04 | 0.049 | 0.053 | 0.062 | 0.072 | 0.058 | 0.036 | 0.077 | 0.055 | -0.012 | 0.114 | 0.015 | 0.039 | 0.025 | 0.029 | 0.027 | 0.002 | 0.01 | 0.02 | 0.052 | -0.015 | 0.07 | 0.078 | 0.043 | -0.01 | 0.011 | 0.046 | 0.029 | -0.024 | 0.018 | 0.052 | 0.049 | 0.006 | 0.075 | 0.05 | 0.042 |
| WPA (Winst Per Aandeel)
| 358.96 | 355.31 | 84.96 | 181.22 | 171.84 | 172.35 | -96.46 | 333.19 | 229 | 170 | 179.87 | 316 | -42.7 | 326.85 | 72.83 | 95.1 | 83.22 | 133.74 | 94.44 | 138.94 | 179.06 | 156.77 | 108.5 | 84.7 | 54.24 | 22.44 | 881.05 | 10.55 | 2.38 | 9.06 | -164.4 | 56.15 | 142.99 | 52.61 | 71.21 | 94.95 | 92.26 | 88.49 | 112.01 | 98.87 | 53.35 | 96.69 | 81.44 | -17.95 | 164.49 | 15.88 | 51.14 | 34.66 | 36.75 | 35.24 | 1.77 | 14.4 | 27.02 | 66.11 | -18.24 | 91.34 | 106.52 | 26.05 | -11.8 | 13.24 | 58.22 | 32.75 | -25.24 | 18.72 | 55.79 | 45.46 | 5.45 | 69.07 | 43.98 | 37.8 |
| Verwaterde WPA
| 358.68 | 354.92 | 84.96 | 181.2 | 171.83 | 172.32 | -96.46 | 332.95 | 228.94 | 169.51 | 179.59 | 316 | -42.5 | 326.03 | 72.83 | 95.1 | 83.22 | 133.74 | 94.44 | 138.94 | 179.06 | 156.77 | 108.5 | 84.7 | 54.24 | 22.44 | 878.73 | 10.55 | 2.38 | 9.06 | -164.4 | 56.15 | 142.99 | 52.61 | 71.21 | 94.95 | 92.26 | 88.49 | 112.01 | 98.87 | 53.35 | 96.69 | 81.44 | -17.95 | 164.49 | 15.88 | 51.14 | 34.66 | 36.75 | 35.24 | 1.77 | 14.4 | 27.02 | 66.11 | -18.24 | 91.34 | 106.52 | 26.05 | -11.8 | 13.24 | 58.22 | 32.75 | -25.18 | 18.72 | 55.79 | 45.46 | 5.45 | 69.07 | 43.98 | 37.8 |
| EBITDA
| 30,820.753 | 27,092.59 | 25,162.274 | 82,159.734 | 89,141.1 | 79,328.291 | 2,583.154 | 44,477.035 | 32,185.829 | 76,379.169 | 12,046.531 | 49,541.4 | 14,146.191 | 25,943.057 | 12,039.289 | 19,860.741 | 15,599.419 | 19,665.569 | 16,167.712 | 15,664.854 | 19,074.954 | 16,866.874 | 7,502.755 | 11,040.797 | 8,469.229 | 13,020.801 | 73,193.251 | 7,937.785 | 4,917.855 | 7,793.176 | 5,644.476 | 9,713.06 | 14,648.446 | 8,280.681 | 9,783.779 | 10,987.733 | 10,997.205 | 10,317.736 | 11,779.045 | 10,674.785 | 7,557.235 | 10,876.809 | 10,601.991 | 5,928.734 | 11,630.913 | 4,592.246 | 3,912.011 | 5,599.52 | 4,234.002 | 4,533.477 | 1,755.659 | 4,202.012 | 5,151.322 | 8,315.317 | 1,479.961 | 9,484.3 | 10,516.439 | 5,509.195 | 1,544.591 | 3,627.246 | 8,101.95 | 4,214.37 | 915.62 | 3,276.858 | 5,948.094 | 4,739.488 | 4,548.229 | 7,656.722 | 6,062.117 | 4,743.157 |
| EBITDA ratio
| 0.121 | 0.116 | 0.109 | 0.394 | 0.412 | 0.389 | 0.013 | 0.225 | 0.176 | 0.428 | 0.073 | 0.296 | 0.094 | 0.18 | 0.087 | 0.128 | 0.116 | 0.147 | 0.116 | 0.112 | 0.15 | 0.142 | 0.067 | 0.091 | 0.074 | 0.117 | 0.78 | 0.066 | 0.045 | 0.078 | 0.058 | 0.083 | 0.139 | 0.093 | 0.096 | 0.098 | 0.109 | 0.119 | 0.131 | 0.103 | 0.084 | 0.142 | 0.123 | 0.065 | 0.139 | 0.069 | 0.051 | 0.067 | 0.055 | 0.06 | 0.026 | 0.051 | 0.064 | 0.11 | 0.021 | 0.123 | 0.131 | 0.077 | 0.024 | 0.053 | 0.113 | 0.066 | 0.016 | 0.058 | 0.101 | 0.093 | 0.087 | 0.155 | 0.127 | 0.098 |