ShinWon Corporation
KRX:009270.KS
1282 (KRW) • At close November 8, 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
| 218,343.953 | 215,410.132 | 188,335.894 | 232,931.354 | 217,297.015 | 195,913.878 | 230,046.481 | 243,444.74 | 251,231.011 | 270,717.272 | 242,620.29 | 238,324.398 | 210,720.537 | 187,752.361 | 156,418.746 | 194,753.35 | 168,429.835 | 174,694.94 | 153,267.002 | 168,654.588 | 174,624.162 | 178,322.591 | 174,623.254 | 156,978.56 | 139,800.821 | 150,088.176 | 158,243.662 | 178,758.841 | 149,792.525 | 153,135.951 | 159,291.25 | 162,291.716 | 157,798.226 | 160,675.208 | 168,095.805 | 176,777.027 | 148,209.84 | 146,350.102 | 171,879.342 | 161,276.851 | 133,425.745 | 140,930.972 | 164,284.875 | 156,445.515 | 133,570.358 | 135,373.054 | 154,187.117 | 146,858.472 | 139,366.657 | 133,520.152 | 0 | 140,876.187 | 130,302.247 | 111,689.28 | 0 | 127,312.097 | 120,876.963 | 109,722.189 | 0 | 120,473.374 | 103,170.074 | 94,480.314 | 0 | 105,312.752 | 94,051.149 | 82,727.371 | 0 | 90,514.123 | 75,483.853 | 80,161.866 |
Kosten van de omzet
| 161,188.514 | 155,281.896 | 131,590.255 | 178,498.253 | 160,364.359 | 140,248.116 | 173,814.945 | 187,062.913 | 188,094.775 | 205,511.161 | 182,768.828 | 191,398.825 | 162,837.793 | 144,917.135 | 116,639.987 | 156,928.482 | 136,741.335 | 135,058.152 | 105,019.488 | 129,440.293 | 128,861.819 | 135,435.492 | 120,016.062 | 120,838.693 | 101,520.281 | 107,242.673 | 105,850.155 | 131,292.393 | 107,009.649 | 104,247.731 | 100,316.44 | 118,905.356 | 107,187.046 | 109,507 | 104,040.252 | 129,849.525 | 97,987.889 | 98,124.296 | 111,951.896 | 119,262.028 | 87,994.068 | 95,494.156 | 102,658.067 | 116,966.421 | 88,027.655 | 89,570.056 | 90,132.606 | 106,608.731 | 92,653.513 | 95,391.45 | 0 | 107,753.388 | 88,620.084 | 71,810.325 | 0 | 92,216.532 | 78,360.416 | 72,175.28 | 0 | 90,299.389 | 67,180.018 | 58,807.389 | 0 | 75,155.5 | 56,548.429 | 49,857.174 | 0 | 64,112.656 | 46,051.787 | 48,259.087 |
Brutowinst
| 57,155.439 | 60,128.237 | 56,745.639 | 54,433.101 | 56,932.656 | 55,665.762 | 56,231.536 | 56,381.827 | 63,136.237 | 65,206.111 | 59,851.462 | 46,925.573 | 47,882.744 | 42,835.226 | 39,778.759 | 37,824.867 | 31,688.5 | 39,636.788 | 48,247.514 | 39,214.295 | 45,762.343 | 42,887.099 | 54,607.192 | 36,139.867 | 38,280.54 | 42,845.503 | 52,393.507 | 47,466.448 | 42,782.876 | 48,888.22 | 58,974.81 | 43,386.36 | 50,611.18 | 51,168.208 | 64,055.553 | 46,927.502 | 50,221.951 | 48,225.806 | 59,927.446 | 42,014.823 | 45,431.677 | 45,436.816 | 61,626.808 | 39,479.094 | 45,542.703 | 45,802.998 | 64,054.511 | 40,249.741 | 46,713.144 | 38,128.702 | 0 | 33,122.799 | 41,682.163 | 39,878.955 | 0 | 35,095.565 | 42,516.547 | 37,546.909 | 0 | 30,173.985 | 35,990.056 | 35,672.925 | 0 | 30,157.252 | 37,502.72 | 32,870.197 | 0 | 26,401.467 | 29,432.066 | 31,902.779 |
Brutowinstmarge
| 0.262 | 0.279 | 0.301 | 0.234 | 0.262 | 0.284 | 0.244 | 0.232 | 0.251 | 0.241 | 0.247 | 0.197 | 0.227 | 0.228 | 0.254 | 0.194 | 0.188 | 0.227 | 0.315 | 0.233 | 0.262 | 0.241 | 0.313 | 0.23 | 0.274 | 0.285 | 0.331 | 0.266 | 0.286 | 0.319 | 0.37 | 0.267 | 0.321 | 0.318 | 0.381 | 0.265 | 0.339 | 0.33 | 0.349 | 0.261 | 0.341 | 0.322 | 0.375 | 0.252 | 0.341 | 0.338 | 0.415 | 0.274 | 0.335 | 0.286 | 0 | 0.235 | 0.32 | 0.357 | 0 | 0.276 | 0.352 | 0.342 | 0 | 0.25 | 0.349 | 0.378 | 0 | 0.286 | 0.399 | 0.397 | 0 | 0.292 | 0.39 | 0.398 |
Onderzoek- en ontwikkelingskosten
| 327.689 | 324.817 | 264.761 | 301.182 | 46.309 | 32.915 | 39.33 | 290.717 | 82.6 | 367.263 | 36.677 | 36.391 | 314.071 | 49.072 | 24.351 | 25.701 | 249.377 | 47.746 | 73.498 | 82.112 | 99.559 | 82.087 | 99.221 | 51.718 | 124.317 | 60.481 | 81.051 | 53.589 | 56.2 | 73.304 | 74.124 | 7.28 | 34.305 | 20.279 | 15.025 | 54.576 | 17.226 | 41.235 | 22.794 | 32.24 | 18.921 | 18.415 | 15.898 | 8.289 | 14.127 | 30.999 | 301.243 | 14.354 | 15.123 | 30.861 | 0 | 13.564 | 35.941 | 82.014 | 0 | 3.963 | 31.141 | 35.748 | 0 | 21.754 | 44.68 | 23.594 | 0 | 11.757 | 23 | 19.025 | 0 | 18.782 | 14.11 | 38.996 |
Algemene en administratieve kosten
| 52,934.486 | 52,124.024 | 3,779.895 | 47,381.613 | 52,328.037 | 47,129.598 | 2,578.64 | 2,914.949 | 2,703.84 | 53,483.988 | 2,045.997 | 2,078.544 | 1,898.1 | 1,837.845 | 2,370.605 | 1,637.389 | 1,433.942 | 2,059.542 | 2,256.079 | 2,189.512 | 2,205.838 | 2,391.591 | 1,949.027 | 1,970.812 | 1,845.057 | 2,058.224 | 1,506.547 | 2,255.633 | 2,247.688 | 2,577.554 | 2,770.349 | 2,058.436 | 1,998.213 | 2,034.401 | 2,301.333 | 2,137.131 | 2,281.965 | 2,017.341 | 2,099.276 | 1,555.078 | 2,159.655 | 1,740.39 | 1,962.038 | 2,112.414 | 2,342.147 | 2,003.286 | 1,492.17 | 2,437.128 | 2,195.663 | 1,156.697 | 0 | 1,147.854 | 2,078.38 | 1,420.572 | 0 | 1,249.278 | 1,258.855 | 1,404.678 | 0 | 1,292.525 | 1,045.836 | 1,078.988 | 0 | 1,080.808 | 1,088.54 | 1,127.103 | 0 | 976.131 | 991.004 | 951.48 |
Verkoop- en marketingkosten
| -3,319.838 | -2,312.906 | 30,347.513 | 23,353.643 | 27,636.401 | 24,905.064 | 30,205.083 | 25,111.961 | 30,425.251 | 0 | 33,369.642 | 20,599.655 | 24,275.7 | 20,093.848 | 24,078.231 | 16,856.416 | 20,654.821 | 19,380.819 | 28,449.479 | 21,477.754 | 25,170.456 | 24,296.593 | 30,680.924 | 21,336.384 | 26,856.974 | 28,166.834 | 36,948.06 | 25,937.719 | 31,750.611 | 31,099.23 | 38,045.792 | 25,045.938 | 31,913.399 | 31,938.288 | 39,308.907 | 26,576.576 | 31,064.513 | 30,536.953 | 36,522.511 | 24,770.165 | 28,878.183 | 29,952.357 | 36,600.644 | 23,683.455 | 32,031.761 | 33,255.035 | 41,275.492 | 27,570.255 | 32,349.454 | 30,525.085 | 0 | 25,469.193 | 27,283.572 | 29,565.814 | 0 | 23,103.349 | 26,279.176 | 25,406.595 | 0 | 18,106.899 | 19,750.66 | 19,381.707 | 0 | 17,688.514 | 19,691.452 | 20,572.261 | 0 | 15,350.256 | 17,632.59 | 18,616.295 |
Verkoop-, algemene en administratieve kosten
| 49,614.648 | 49,811.118 | 52,057.704 | 47,381.613 | 52,328.037 | 47,129.598 | 32,783.723 | 28,026.91 | 33,129.091 | 53,483.988 | 35,415.639 | 22,678.199 | 26,173.8 | 21,931.693 | 26,448.836 | 18,493.805 | 22,088.763 | 21,440.361 | 30,705.558 | 23,667.266 | 27,376.294 | 26,688.184 | 32,629.951 | 23,307.196 | 28,702.031 | 30,225.058 | 38,454.607 | 28,193.352 | 33,998.299 | 33,676.784 | 40,816.141 | 27,104.374 | 33,911.612 | 33,972.689 | 41,610.24 | 28,713.707 | 33,346.478 | 32,554.294 | 38,621.787 | 26,325.243 | 31,037.838 | 31,692.747 | 38,562.682 | 25,795.869 | 34,373.908 | 35,258.321 | 42,767.662 | 30,007.383 | 34,545.117 | 31,681.782 | 0 | 26,617.047 | 29,361.952 | 30,986.386 | 0 | 24,352.627 | 27,538.031 | 26,811.273 | 0 | 19,399.424 | 20,796.496 | 20,460.695 | 0 | 18,769.322 | 20,779.992 | 21,699.364 | 0 | 16,326.387 | 18,623.594 | 19,567.775 |
Overige kosten
| -1,452.307 | -693.514 | -1,037.051 | -94,763.226 | -104,656.073 | -37.915 | 20,371.503 | 19,655.65 | 19,690.645 | -106,967.975 | 140.122 | -389.495 | -354.875 | 708.059 | -134.177 | -202.995 | -386.059 | 360.022 | -279.504 | 903.949 | 369.728 | 163.303 | 998.69 | -204.857 | 79.881 | 1,929.552 | 4.843 | -289.829 | -481.415 | 676.641 | -1,531.445 | 4,503.519 | -1,413.82 | 6,414.974 | -705.378 | -407.823 | -665.366 | -273.805 | -2,220.067 | -1,091.378 | -6.232 | 3,530.988 | -1,543.852 | 51.226 | -966.195 | -342.932 | -73.84 | 1,034.825 | -1,932.704 | -314.1 | 0 | 10,489.753 | 10,701.758 | 10,496.124 | 0 | 341.327 | -2,263.596 | -558.419 | 0 | 2,028.323 | 1,083.302 | 587.255 | 0 | 545.058 | -1,414.139 | -209.001 | 0 | -1,025.189 | 825.766 | 329.652 |
Bedrijfskosten
| 51,394.644 | 50,829.449 | 53,359.516 | -47,381.613 | -52,328.036 | 47,124.598 | 53,194.556 | 47,973.277 | 52,902.336 | -53,483.987 | 53,429.264 | 40,831.719 | 42,797.22 | 38,646.329 | 39,565.538 | 32,936.409 | 37,824.44 | 38,302.183 | 46,380.021 | 37,954.034 | 42,024.669 | 40,724.322 | 46,475.374 | 36,821.542 | 42,974.367 | 44,138.792 | 52,674.972 | 42,355.443 | 47,904.47 | 47,756.861 | 54,478.902 | 39,598.747 | 46,889.533 | 48,158.414 | 55,181.87 | 42,452.249 | 46,756.409 | 46,339.359 | 50,754.231 | 39,026.428 | 43,391.821 | 44,198.738 | 50,920.379 | 38,336.888 | 46,951.342 | 47,915.61 | 55,085.131 | 42,214.466 | 47,079.734 | 39,679.919 | 0 | 37,120.364 | 40,099.651 | 41,564.524 | 0 | 33,412.174 | 37,914.079 | 35,823.179 | 0 | 26,990.926 | 27,524.775 | 27,706.806 | 0 | 25,802.746 | 28,152.672 | 29,114.149 | 0 | 22,129.494 | 25,076.336 | 26,113.753 |
Bedrijfsresultaat
| 5,760.795 | 9,298.787 | 3,386.123 | 7,051.488 | 4,604.62 | 8,536.164 | -2,362.167 | 13,655.062 | 10,220.901 | 68,012.043 | 6,270.925 | 6,093.854 | 5,085.524 | 4,188.898 | 213.221 | 4,888.458 | -6,113.246 | 1,311.91 | 1,871.061 | 1,235.451 | 3,737.223 | 2,119.131 | 8,131.818 | -681.675 | -4,693.828 | -1,293.289 | -281.464 | 5,111.005 | -5,121.594 | 1,131.359 | 4,495.907 | 3,787.615 | 3,721.647 | 3,009.795 | 8,873.682 | 4,475.251 | 3,465.54 | 1,886.449 | 9,173.214 | 2,988.396 | 2,039.856 | 1,238.078 | 10,706.43 | 1,142.206 | -1,408.639 | -2,112.612 | 8,969.38 | -1,964.725 | -366.59 | -2,468.024 | 0 | -1,127.771 | 2,451.523 | -2,287.837 | 0 | 1,683.39 | 4,602.469 | 1,723.729 | 0 | 3,183.06 | 8,465.283 | 7,966.118 | 0 | 4,354.508 | 9,350.051 | 3,756.049 | 0 | 4,271.971 | 4,355.73 | 5,789.026 |
Bedrijfsresultaat ratio
| 0.026 | 0.043 | 0.018 | 0.03 | 0.021 | 0.044 | -0.01 | 0.056 | 0.041 | 0.251 | 0.026 | 0.026 | 0.024 | 0.022 | 0.001 | 0.025 | -0.036 | 0.008 | 0.012 | 0.007 | 0.021 | 0.012 | 0.047 | -0.004 | -0.034 | -0.009 | -0.002 | 0.029 | -0.034 | 0.007 | 0.028 | 0.023 | 0.024 | 0.019 | 0.053 | 0.025 | 0.023 | 0.013 | 0.053 | 0.019 | 0.015 | 0.009 | 0.065 | 0.007 | -0.011 | -0.016 | 0.058 | -0.013 | -0.003 | -0.018 | 0 | -0.008 | 0.019 | -0.02 | 0 | 0.013 | 0.038 | 0.016 | 0 | 0.026 | 0.082 | 0.084 | 0 | 0.041 | 0.099 | 0.045 | 0 | 0.047 | 0.058 | 0.072 |
Totaal overige inkomsten en kosten netto
| -5,693.967 | -3,186.105 | -7,681.802 | -660.014 | -3,733.593 | -1,330.063 | -4,759.618 | -2,831.964 | 883.411 | -57,343.993 | -768.757 | -42,748.017 | -2,868.941 | 2,401.042 | -5,591.736 | -3,166.33 | -237.375 | -964.298 | -5,391.855 | 492.88 | -2,558.11 | -1,316.781 | -5,192.159 | -3,273.363 | -776.386 | -1,532.748 | -4,104.831 | -2,679.018 | -772.051 | -4,991.519 | 547.095 | -979.745 | -2,680.767 | -14,793.185 | -2,654.468 | 84.054 | -2,424.149 | -2,542.693 | -4,263.87 | -3,284.135 | -4,420.209 | 2,512.603 | -5,560.28 | -6,892.682 | -2,370.19 | -1,965.803 | -6,076.113 | -730.733 | -3,798.075 | -1,064.644 | 0 | 1,648.27 | -1,362.354 | -175.625 | 0 | -1,368.929 | -2,494.373 | -1,282.049 | 0 | 2,759.436 | 1,347.133 | 2,524.709 | 0 | 5,613.136 | 973.96 | 1,001.897 | 0 | 205.586 | 5,593.748 | -1,762.834 |
Inkomen voor belasting
| 66.828 | 6,112.683 | -4,295.679 | 6,391.474 | 871.027 | 7,206.101 | -7,121.785 | 10,823.098 | 11,104.313 | 10,668.05 | 3,269.813 | 4,177.556 | 2,216.583 | 6,589.94 | -5,378.515 | 1,722.128 | -6,373.315 | 370.307 | -3,524.361 | 1,753.141 | 1,179.564 | 845.996 | 2,939.659 | -3,955.038 | -5,470.213 | -2,826.037 | -4,386.295 | 2,431.987 | -5,893.645 | -3,860.16 | 5,043.003 | 2,807.868 | 1,040.88 | -11,783.391 | 6,219.214 | 4,559.307 | 1,041.393 | -656.246 | 4,909.345 | -295.74 | -2,380.353 | 3,750.681 | 5,146.149 | -5,750.476 | -3,778.829 | -4,078.415 | 2,893.267 | -2,695.458 | -4,164.665 | -2,615.861 | 0 | -2,349.295 | 220.158 | -1,861.194 | 0 | 314.462 | 2,108.095 | 441.681 | 0 | 5,942.495 | 9,812.414 | 10,490.828 | 0 | 9,967.642 | 10,324.008 | 4,757.945 | 0 | 4,477.559 | 9,949.478 | 4,026.192 |
Inkomen voor belasting ratio
| 0 | 0.028 | -0.023 | 0.027 | 0.004 | 0.037 | -0.031 | 0.044 | 0.044 | 0.039 | 0.013 | 0.018 | 0.011 | 0.035 | -0.034 | 0.009 | -0.038 | 0.002 | -0.023 | 0.01 | 0.007 | 0.005 | 0.017 | -0.025 | -0.039 | -0.019 | -0.028 | 0.014 | -0.039 | -0.025 | 0.032 | 0.017 | 0.007 | -0.073 | 0.037 | 0.026 | 0.007 | -0.004 | 0.029 | -0.002 | -0.018 | 0.027 | 0.031 | -0.037 | -0.028 | -0.03 | 0.019 | -0.018 | -0.03 | -0.02 | 0 | -0.017 | 0.002 | -0.017 | 0 | 0.002 | 0.017 | 0.004 | 0 | 0.049 | 0.095 | 0.111 | 0 | 0.095 | 0.11 | 0.058 | 0 | 0.049 | 0.132 | 0.05 |
Belastingkosten
| 2,095.386 | 2,735.917 | -814.245 | 2,434.242 | 1,405.385 | 1,212.525 | -1,824.146 | 3,040.07 | 3,797.949 | 2,898.721 | -443.371 | 2,114.725 | 1,871.647 | 2,194.987 | 547.355 | -457.647 | -1,307.981 | 794.144 | -2,306.974 | 513.177 | 1,068.074 | 448.774 | -2,958.481 | -227.035 | -328.069 | 542.706 | -856.921 | 432.056 | -367.231 | -1,094.898 | 2,077.4 | 190.872 | 268.486 | -272.074 | 1,987.634 | 676.808 | 570.979 | 1,283.113 | 2,207.773 | -70.452 | -153.906 | 606.879 | 600.855 | -1,152.471 | -648.465 | -173.678 | 1,190.09 | -1,155.358 | 666.619 | -863.042 | 0 | 89.719 | -731.706 | -247.049 | 0 | 104.347 | 1,233.667 | -0.939 | 0 | -233.225 | -3,937.152 | 3,990.434 | 0 | 7,128.357 | -3,519.228 | 1,480.079 | 0 | 503.657 | 2,079.739 | -416.059 |
Nettowinst
| -1,834.695 | 3,578.395 | -3,396.985 | 4,130.017 | -1,037.405 | 6,231.353 | -5,297.639 | 7,981.231 | 7,378.784 | 7,727.136 | 3,813.023 | 2,526.682 | 884.85 | 4,908.367 | -5,020.096 | 2,302.812 | -4,773.333 | -136.256 | -981.963 | 1,566.833 | 368.137 | 474.774 | 5,637.32 | -3,466.144 | -4,870.903 | -3,145.621 | -3,788.867 | 2,196.767 | -5,428.801 | -2,505.041 | 2,964.331 | 2,640.181 | 760.24 | -11,537.407 | 4,236.159 | 4,067.157 | 380.696 | -2,038.724 | 3,090.789 | -288.224 | -2,455.67 | 3,113.435 | 4,458.878 | -4,535.834 | -3,201.574 | -3,924.722 | 1,865.15 | -1,418.602 | -4,931.149 | -1,752.819 | 0 | -2,439.013 | 951.864 | -1,614.146 | 0 | 210.116 | 874.428 | 442.62 | 0 | 6,175.719 | 13,749.566 | 6,500.394 | 0 | 9,967.642 | 13,843.237 | 4,757.945 | 0 | 4,477.559 | 9,949.478 | 4,026.192 |
Nettowinstmarge
| -0.008 | 0.017 | -0.018 | 0.018 | -0.005 | 0.032 | -0.023 | 0.033 | 0.029 | 0.029 | 0.016 | 0.011 | 0.004 | 0.026 | -0.032 | 0.012 | -0.028 | -0.001 | -0.006 | 0.009 | 0.002 | 0.003 | 0.032 | -0.022 | -0.035 | -0.021 | -0.024 | 0.012 | -0.036 | -0.016 | 0.019 | 0.016 | 0.005 | -0.072 | 0.025 | 0.023 | 0.003 | -0.014 | 0.018 | -0.002 | -0.018 | 0.022 | 0.027 | -0.029 | -0.024 | -0.029 | 0.012 | -0.01 | -0.035 | -0.013 | 0 | -0.017 | 0.007 | -0.014 | 0 | 0.002 | 0.007 | 0.004 | 0 | 0.051 | 0.133 | 0.069 | 0 | 0.095 | 0.147 | 0.058 | 0 | 0.049 | 0.132 | 0.05 |
WPA (Winst Per Aandeel)
| -24.42 | 47.62 | -45.21 | 53.82 | -13.33 | 78.33 | -65.66 | 100 | 83.99 | 99.63 | 52.55 | 36 | 13 | 69 | -69 | 31 | -65 | -2 | -13.15 | 21 | 5 | 7 | 81.16 | -79 | -71 | -48 | -68.39 | 39 | -97 | -45 | 52.92 | 47 | 14 | -206 | 75.62 | 72 | 7 | -36 | 55.17 | -5 | -44 | 55 | 79.71 | -81 | -57 | -70 | 32.87 | -25 | -88 | -31.16 | 152 | -41.54 | 16 | -26.3 | 75 | 3 | 14 | 7 | 75 | 100 | 222 | 105 | 40 | 161 | 223 | 76.6 | 110.88 | 72.11 | 160.2 | 65.41 |
Verwaterde WPA
| -24.42 | 42.76 | -45.21 | 47.43 | -13.33 | 69.04 | -65.66 | 96.73 | 83.99 | 99.63 | 52.55 | 35 | 13 | 69 | -68.47 | 31 | -65 | -2 | -12.99 | 21 | 5 | 7 | 81.16 | -79 | -71 | -48 | -67.63 | 39 | -97 | -45 | 52.92 | 47 | 14 | -206 | 75.62 | 72 | 7 | -36 | 55.17 | -5 | -44 | 55 | 79.71 | -81 | -57 | -70 | 32.87 | -25 | -88 | -31.16 | 152 | -41.54 | 16 | -26.3 | 75 | 3 | 14 | 7 | 75 | 100 | 222 | 105 | 40 | 161 | 223 | 76.6 | 110.88 | 72.11 | 160.2 | 65.41 |
EBITDA
| 9,129.934 | 12,500.688 | 6,205.506 | 54,433.101 | 56,932.656 | 55,665.762 | 41.56 | 16,076.142 | 15,673.46 | 65,206.111 | 8,044.932 | 8,948.788 | 6,178.774 | 5,991.116 | -470.918 | 5,553.476 | -3,179.114 | 6,066.529 | 4,142.661 | 5,443.22 | 6,364.738 | 5,344.369 | 11,437.446 | -101.052 | -1,460.502 | 2,023.555 | 664.964 | 6,831.085 | -2,474.68 | 577.435 | 8,546.571 | 6,688.006 | 4,899.33 | 11,862.795 | 11,004.601 | 9,415.733 | 5,424.489 | 3,819.726 | 9,845.374 | 4,312.697 | 2,246.822 | 8,507.785 | 9,064.68 | -1,242.385 | 1,183.148 | 1,124.864 | 9,019.395 | 1,270.863 | 209.143 | -235.319 | 0 | -648.17 | 1,673.465 | -1,715.199 | 0 | 1,088.465 | -55,676.96 | 1,244.159 | 0 | 6,325.123 | 8,579.176 | 11,130.276 | 0 | 11,909.821 | 11,478.121 | 5,652.656 | 0 | 5,161.645 | 6,910.839 | 5,762.722 |
EBITDA ratio
| 0.042 | 0.058 | 0.033 | 0.234 | 0.262 | 0.284 | 0 | 0.066 | 0.062 | 0.241 | 0.033 | 0.038 | 0.029 | 0.032 | -0.003 | 0.029 | -0.019 | 0.035 | 0.027 | 0.032 | 0.036 | 0.03 | 0.065 | -0.001 | -0.01 | 0.013 | 0.004 | 0.038 | -0.017 | 0.004 | 0.054 | 0.041 | 0.031 | 0.074 | 0.065 | 0.053 | 0.037 | 0.026 | 0.057 | 0.027 | 0.017 | 0.06 | 0.055 | -0.008 | 0.009 | 0.008 | 0.058 | 0.009 | 0.002 | -0.002 | 0 | -0.005 | 0.013 | -0.015 | 0 | 0.009 | -0.461 | 0.011 | 0 | 0.053 | 0.083 | 0.118 | 0 | 0.113 | 0.122 | 0.068 | 0 | 0.057 | 0.092 | 0.072 |