San Miguel Brewery Hong Kong Limited
HKEX:0236.HK
0.89 (HKD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 189.047 | 189.047 | 325.782 | 162.891 | 415.837 | 207.919 | 368.179 | 184.09 | 312.984 | 156.492 | 329.221 | 164.611 | 266.395 | 133.197 | 311.516 | 155.758 | 244.142 | 122.071 | 313.56 | 156.78 | 266.49 | 133.245 | 159.332 | 159.332 | 132.973 | 132.973 | 154.833 | 154.833 | 128.06 | 128.06 | 140.954 | 140.954 | 129.76 | 129.76 | 148.616 | 148.616 | 136.136 | 136.136 | 186.481 | 186.481 | 177.84 | 177.84 | 181.001 | 181.001 | 162.546 | 162.546 | 177.621 | 177.621 | 171.591 | 171.591 | 171.591 | 170.97 | 170.97 | 170.97 | 170.97 | 147.331 | 147.331 | 147.331 | 147.331 | 174.206 | 174.206 | 174.206 | 174.206 | 188.344 | 188.344 | 188.344 | 188.344 | 188.708 | 188.708 | 188.708 | 188.708 | 206.704 | 206.704 | 206.704 | 206.704 | 317.087 | 317.087 | 317.087 | 317.087 | 315.308 | 315.308 | 315.308 | 315.308 | 289.662 | 289.662 | 289.662 | 289.662 | 331.661 | 331.661 | 331.661 | 331.661 | 344.106 | 344.106 | 344.106 | 344.106 | 338.796 | 338.796 | 338.796 | 338.796 | 335.726 | 335.726 | 335.726 | 335.726 | 310.85 | 310.85 | 310.85 | 310.85 | 297.833 | 297.833 | 297.833 | 297.833 |
Kosten van de omzet
| 119.28 | 119.28 | 205.187 | 102.594 | 250.993 | 125.497 | 225.033 | 112.517 | 209.052 | 104.526 | 196.166 | 98.083 | 156.406 | 78.203 | 171.664 | 85.832 | 140.603 | 70.302 | 175.246 | 87.623 | 145.958 | 72.979 | 90.324 | 90.324 | 75.011 | 75.011 | 84.542 | 84.542 | 72.564 | 72.564 | 76.38 | 76.38 | 75.176 | 75.176 | 85.739 | 85.739 | 80.184 | 80.184 | 106.415 | 106.415 | 102.027 | 102.027 | 103.4 | 103.4 | 94.999 | 94.999 | 103.8 | 103.8 | 98.111 | 98.111 | 98.111 | 96.766 | 96.766 | 96.766 | 96.766 | 83.429 | 83.429 | 83.429 | 83.429 | 83.763 | 83.763 | 83.763 | 83.763 | 81.521 | 81.521 | 81.521 | 81.521 | 88.49 | 88.49 | 88.49 | 88.49 | 111.078 | 111.078 | 111.078 | 111.078 | 110.204 | 110.204 | 110.204 | 110.204 | 223.886 | 223.886 | 223.886 | 223.886 | 87.906 | 87.906 | 87.906 | 87.906 | 96.692 | 96.692 | 96.692 | 96.692 | 101.42 | 101.42 | 101.42 | 101.42 | 101.668 | 101.668 | 101.668 | 101.668 | 103.983 | 103.983 | 103.983 | 103.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 69.767 | 69.767 | 120.595 | 60.298 | 164.844 | 82.422 | 143.146 | 71.573 | 103.932 | 51.966 | 133.055 | 66.528 | 109.989 | 54.994 | 139.852 | 69.926 | 103.539 | 51.77 | 138.314 | 69.157 | 120.532 | 60.266 | 69.008 | 69.008 | 57.962 | 57.962 | 70.292 | 70.292 | 55.496 | 55.496 | 64.574 | 64.574 | 54.584 | 54.584 | 62.877 | 62.877 | 55.952 | 55.952 | 80.066 | 80.066 | 75.813 | 75.813 | 77.601 | 77.601 | 67.547 | 67.547 | 73.821 | 73.821 | 73.48 | 73.48 | 73.48 | 74.204 | 74.204 | 74.204 | 74.204 | 63.902 | 63.902 | 63.902 | 63.902 | 90.443 | 90.443 | 90.443 | 90.443 | 106.823 | 106.823 | 106.823 | 106.823 | 100.219 | 100.219 | 100.219 | 100.219 | 95.627 | 95.627 | 95.627 | 95.627 | 206.882 | 206.882 | 206.882 | 206.882 | 91.422 | 91.422 | 91.422 | 91.422 | 201.756 | 201.756 | 201.756 | 201.756 | 234.969 | 234.969 | 234.969 | 234.969 | 242.686 | 242.686 | 242.686 | 242.686 | 237.128 | 237.128 | 237.128 | 237.128 | 231.743 | 231.743 | 231.743 | 231.743 | 310.85 | 310.85 | 310.85 | 310.85 | 297.833 | 297.833 | 297.833 | 297.833 |
Brutowinstmarge
| 0.369 | 0.369 | 0.37 | 0.37 | 0.396 | 0.396 | 0.389 | 0.389 | 0.332 | 0.332 | 0.404 | 0.404 | 0.413 | 0.413 | 0.449 | 0.449 | 0.424 | 0.424 | 0.441 | 0.441 | 0.452 | 0.452 | 0.433 | 0.433 | 0.436 | 0.436 | 0.454 | 0.454 | 0.433 | 0.433 | 0.458 | 0.458 | 0.421 | 0.421 | 0.423 | 0.423 | 0.411 | 0.411 | 0.429 | 0.429 | 0.426 | 0.426 | 0.429 | 0.429 | 0.416 | 0.416 | 0.416 | 0.416 | 0.428 | 0.428 | 0.428 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.434 | 0.519 | 0.519 | 0.519 | 0.519 | 0.567 | 0.567 | 0.567 | 0.567 | 0.531 | 0.531 | 0.531 | 0.531 | 0.463 | 0.463 | 0.463 | 0.463 | 0.652 | 0.652 | 0.652 | 0.652 | 0.29 | 0.29 | 0.29 | 0.29 | 0.697 | 0.697 | 0.697 | 0.697 | 0.708 | 0.708 | 0.708 | 0.708 | 0.705 | 0.705 | 0.705 | 0.705 | 0.7 | 0.7 | 0.7 | 0.7 | 0.69 | 0.69 | 0.69 | 0.69 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 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
| 19.986 | 19.986 | 18.761 | 18.761 | 19.839 | 19.839 | 20.031 | 20.031 | 19.648 | 19.648 | 18.204 | 18.204 | 18.634 | 18.634 | 26.01 | 26.01 | 19.189 | 19.189 | 20.019 | 20.019 | 20.045 | 20.045 | 20.56 | 20.56 | 19.842 | 19.842 | 19.436 | 19.436 | 19.36 | 19.36 | 21.084 | 21.084 | 20.341 | 20.341 | 21.981 | 21.981 | 19.912 | 19.912 | 23.525 | 23.525 | 19.084 | 19.084 | 22.101 | 22.101 | 19.52 | 19.52 | 20.199 | 20.199 | 19.429 | 19.429 | 19.429 | 20.147 | 20.147 | 20.147 | 20.147 | 19.541 | 19.541 | 19.541 | 19.541 | 17.519 | 17.519 | 17.519 | 17.519 | 19.799 | 19.799 | 19.799 | 19.799 | 20.205 | 20.205 | 20.205 | 20.205 | 26.086 | 26.086 | 26.086 | 26.086 | 26.243 | 26.243 | 26.243 | 26.243 | 73.254 | 73.254 | 73.254 | 73.254 | 76.243 | 76.243 | 76.243 | 76.243 | 78.36 | 78.36 | 78.36 | 78.36 | 91.52 | 91.52 | 91.52 | 91.52 | 112.592 | 112.592 | 112.592 | 112.592 | 113.218 | 113.218 | 113.218 | 113.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 42.292 | 42.292 | 44.873 | 44.873 | 41.686 | 41.686 | 42.667 | 42.667 | 37.251 | 37.251 | 42.958 | 42.958 | 39.389 | 39.389 | 47.034 | 47.034 | 37.599 | 37.599 | 47.314 | 47.314 | 47.764 | 47.764 | 47.649 | 47.649 | 47.335 | 47.335 | 47.716 | 47.716 | 44.671 | 44.671 | 47.75 | 47.75 | 41.434 | 41.434 | 48.746 | 48.746 | 49.852 | 49.852 | 61.017 | 61.017 | 53.986 | 53.986 | 56.345 | 56.345 | 49.807 | 49.807 | 80.468 | 80.468 | 69.411 | 69.411 | 69.411 | 67.563 | 67.563 | 67.563 | 67.563 | 67.622 | 67.622 | 67.622 | 67.622 | 75.74 | 75.74 | 75.74 | 75.74 | 81.084 | 81.084 | 81.084 | 81.084 | 76.911 | 76.911 | 76.911 | 76.911 | 71.718 | 71.718 | 71.718 | 71.718 | 63.334 | 63.334 | 63.334 | 63.334 | 15.087 | 15.087 | 15.087 | 15.087 | 133.173 | 133.173 | 133.173 | 133.173 | 146.873 | 146.873 | 146.873 | 146.873 | 16.539 | 16.539 | 16.539 | 16.539 | 18.758 | 18.758 | 18.758 | 18.758 | 17.869 | 17.869 | 17.869 | 17.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 62.277 | 62.277 | 127.267 | 63.634 | 123.048 | 61.524 | 125.396 | 62.698 | 113.796 | 56.898 | 122.324 | 61.162 | 116.045 | 58.023 | 146.087 | 73.044 | 113.576 | 56.788 | 134.665 | 67.333 | 135.618 | 67.809 | 68.209 | 68.209 | 67.177 | 67.177 | 67.152 | 67.152 | 64.03 | 64.03 | 68.833 | 68.833 | 61.775 | 61.775 | 70.726 | 70.726 | 69.764 | 69.764 | 84.542 | 84.542 | 73.069 | 73.069 | 78.446 | 78.446 | 69.327 | 69.327 | 100.666 | 100.666 | 88.84 | 88.84 | 88.84 | 87.709 | 87.709 | 87.709 | 87.709 | 87.162 | 87.162 | 87.162 | 87.162 | 93.259 | 93.259 | 93.259 | 93.259 | 100.883 | 100.883 | 100.883 | 100.883 | 97.115 | 97.115 | 97.115 | 97.115 | 97.804 | 97.804 | 97.804 | 97.804 | 89.577 | 89.577 | 89.577 | 89.577 | 88.341 | 88.341 | 88.341 | 88.341 | 209.417 | 209.417 | 209.417 | 209.417 | 225.233 | 225.233 | 225.233 | 225.233 | 108.059 | 108.059 | 108.059 | 108.059 | 131.351 | 131.351 | 131.351 | 131.351 | 131.087 | 131.087 | 131.087 | 131.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -13.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.937 | 1.937 | 1.937 | 1.937 | -1.579 | -1.579 | -1.579 | -1.579 | -2.264 | -2.264 | -2.264 | -2.264 | -3.25 | -3.25 | -3.25 | -3.25 | -4.207 | -4.207 | -4.207 | -4.207 | 2.565 | 2.565 | 2.565 | 2.565 | 2.282 | 2.282 | 2.282 | 2.282 | 2.39 | 2.39 | 2.39 | 2.39 | -1.845 | -1.845 | -1.845 | -1.845 | -1.68 | -1.68 | -1.68 | -1.68 | 4.581 | 4.581 | 4.581 | 4.581 | 7.581 | 7.581 | 7.581 | 7.581 | 2.022 | 2.022 | 2.022 | 2.022 | 0.724 | 0.724 | 0.724 | 0.724 | 1.577 | 1.577 | 1.577 | 1.577 | 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 |
Bedrijfskosten
| 48.583 | 48.617 | 127.267 | 55.332 | 123.048 | 56.015 | 125.396 | 56.607 | 113.796 | 49.588 | 122.324 | 56.501 | 116.045 | 53.765 | 146.087 | 64.095 | 113.576 | 50.795 | 134.665 | 63.18 | 135.618 | 63.207 | 101.084 | 101.084 | 59.276 | 59.276 | 60.677 | 60.677 | 55.474 | 55.474 | 60.075 | 60.075 | 53.821 | 53.821 | 63.275 | 63.275 | 61.837 | 61.837 | 72.694 | 72.694 | 63.206 | 63.206 | 65.057 | 65.057 | 66.207 | 66.207 | 51.214 | 51.214 | 91.23 | 91.23 | 91.23 | 85.864 | 85.864 | 85.864 | 85.864 | 85.482 | 85.482 | 85.482 | 85.482 | 97.84 | 97.84 | 97.84 | 97.84 | 108.464 | 108.464 | 108.464 | 108.464 | 99.137 | 99.137 | 99.137 | 99.137 | 98.528 | 98.528 | 98.528 | 98.528 | 91.154 | 91.154 | 91.154 | 91.154 | 88.341 | 88.341 | 88.341 | 88.341 | 209.417 | 209.417 | 209.417 | 209.417 | 225.233 | 225.233 | 225.233 | 225.233 | 108.059 | 108.059 | 108.059 | 108.059 | 131.351 | 131.351 | 131.351 | 131.351 | 131.087 | 131.087 | 131.087 | 131.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat
| 21.185 | 21.185 | -6.672 | 4.031 | 41.796 | 26.44 | 17.75 | 10.151 | -9.864 | 2.406 | 10.731 | 9.845 | -6.056 | 1.255 | -6.235 | -1.465 | -10.037 | 1.007 | 3.649 | 5.41 | -15.086 | -2.902 | 7.442 | 7.442 | -1.28 | -1.28 | 9.649 | 9.649 | 0.055 | 0.055 | 3.994 | 3.994 | 0.796 | 0.796 | -1.796 | -1.796 | -5.851 | -5.851 | 6.652 | 6.652 | 12.644 | 12.644 | 12.379 | 12.379 | 1.378 | 1.378 | -15.619 | -15.619 | 64.017 | 64.017 | 64.017 | -8.298 | -8.298 | -8.298 | -8.298 | -183.401 | -183.401 | -183.401 | -183.401 | -7.397 | -7.397 | -7.397 | -7.397 | -75.067 | -75.067 | -75.067 | -75.067 | -78.954 | -78.954 | -78.954 | -78.954 | -28.218 | -28.218 | -28.218 | -28.218 | -14.765 | -14.765 | -14.765 | -14.765 | 3.653 | 3.653 | 3.653 | 3.653 | -5.829 | -5.829 | -5.829 | -5.829 | 8.292 | 8.292 | 8.292 | 8.292 | 134.627 | 134.627 | 134.627 | 134.627 | 105.777 | 105.777 | 105.777 | 105.777 | 100.656 | 100.656 | 100.656 | 100.656 | 310.85 | 310.85 | 310.85 | 310.85 | 297.833 | 297.833 | 297.833 | 297.833 |
Bedrijfsresultaat ratio
| 0.112 | 0.112 | -0.02 | 0.025 | 0.101 | 0.127 | 0.048 | 0.055 | -0.032 | 0.015 | 0.033 | 0.06 | -0.023 | 0.009 | -0.02 | -0.009 | -0.041 | 0.008 | 0.012 | 0.035 | -0.057 | -0.022 | 0.047 | 0.047 | -0.01 | -0.01 | 0.062 | 0.062 | 0 | 0 | 0.028 | 0.028 | 0.006 | 0.006 | -0.012 | -0.012 | -0.043 | -0.043 | 0.036 | 0.036 | 0.071 | 0.071 | 0.068 | 0.068 | 0.008 | 0.008 | -0.088 | -0.088 | 0.373 | 0.373 | 0.373 | -0.049 | -0.049 | -0.049 | -0.049 | -1.245 | -1.245 | -1.245 | -1.245 | -0.042 | -0.042 | -0.042 | -0.042 | -0.399 | -0.399 | -0.399 | -0.399 | -0.418 | -0.418 | -0.418 | -0.418 | -0.137 | -0.137 | -0.137 | -0.137 | -0.047 | -0.047 | -0.047 | -0.047 | 0.012 | 0.012 | 0.012 | 0.012 | -0.02 | -0.02 | -0.02 | -0.02 | 0.025 | 0.025 | 0.025 | 0.025 | 0.391 | 0.391 | 0.391 | 0.391 | 0.312 | 0.312 | 0.312 | 0.312 | 0.3 | 0.3 | 0.3 | 0.3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -0.116 | -0.116 | 20.47 | 2.868 | 10.851 | -0.116 | 12.921 | 5.185 | 14.191 | -0.242 | 9.861 | 0.451 | 7.475 | -0.545 | 18.184 | 7.439 | 10.635 | -0.708 | 7.962 | 0.396 | 6.785 | -1.249 | -40.014 | -40.014 | -1.578 | -1.578 | -0.901 | -0.901 | -1.603 | -1.603 | -0.504 | -0.504 | -1.323 | -1.323 | 0.697 | 0.697 | -1.077 | -1.077 | 0.412 | 0.412 | -1.095 | -1.095 | -0.913 | -0.913 | -1.703 | -1.703 | 139.486 | 139.486 | -5.856 | -5.856 | -5.856 | -8.959 | -8.959 | -8.959 | -8.959 | -12.227 | -12.227 | -12.227 | -12.227 | -78.935 | -78.935 | -78.935 | -78.935 | -3.479 | -3.479 | -3.479 | -3.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.309 | 0.309 | 0.309 | 0.309 | -0.942 | -0.942 | -0.942 | -0.942 | 2.603 | 2.603 | 2.603 | 2.603 | -110.744 | -110.744 | -110.744 | -110.744 | -82.375 | -82.375 | -82.375 | -82.375 | -84.789 | -84.789 | -84.789 | -84.789 | -303.191 | -303.191 | -303.191 | -303.191 | -299.593 | -299.593 | -299.593 | -299.593 |
Inkomen voor belasting
| 21.069 | 21.069 | 13.798 | 6.899 | 52.647 | 26.324 | 30.671 | 15.336 | 4.327 | 2.164 | 20.592 | 10.296 | 1.419 | 0.71 | 11.949 | 5.975 | 0.598 | 0.299 | 11.611 | 5.806 | -8.301 | -4.151 | -32.572 | -32.572 | -2.858 | -2.858 | 8.748 | 8.748 | -1.548 | -1.548 | 3.491 | 3.491 | -0.527 | -0.527 | -1.099 | -1.099 | -6.928 | -6.928 | 7.064 | 7.064 | 11.55 | 11.55 | 11.466 | 11.466 | -0.325 | -0.325 | 123.867 | 123.867 | 58.161 | 58.161 | 58.161 | -17.257 | -17.257 | -17.257 | -17.257 | -195.627 | -195.627 | -195.627 | -195.627 | -86.331 | -86.331 | -86.331 | -86.331 | -78.546 | -78.546 | -78.546 | -78.546 | -78.954 | -78.954 | -78.954 | -78.954 | -28.218 | -28.218 | -28.218 | -28.218 | -14.765 | -14.765 | -14.765 | -14.765 | 3.961 | 3.961 | 3.961 | 3.961 | -6.771 | -6.771 | -6.771 | -6.771 | 10.895 | 10.895 | 10.895 | 10.895 | 23.884 | 23.884 | 23.884 | 23.884 | 23.402 | 23.402 | 23.402 | 23.402 | 15.868 | 15.868 | 15.868 | 15.868 | 7.659 | 7.659 | 7.659 | 7.659 | -1.76 | -1.76 | -1.76 | -1.76 |
Inkomen voor belasting ratio
| 0.111 | 0.111 | 0.042 | 0.042 | 0.127 | 0.127 | 0.083 | 0.083 | 0.014 | 0.014 | 0.063 | 0.063 | 0.005 | 0.005 | 0.038 | 0.038 | 0.002 | 0.002 | 0.037 | 0.037 | -0.031 | -0.031 | -0.204 | -0.204 | -0.021 | -0.021 | 0.056 | 0.056 | -0.012 | -0.012 | 0.025 | 0.025 | -0.004 | -0.004 | -0.007 | -0.007 | -0.051 | -0.051 | 0.038 | 0.038 | 0.065 | 0.065 | 0.063 | 0.063 | -0.002 | -0.002 | 0.697 | 0.697 | 0.339 | 0.339 | 0.339 | -0.101 | -0.101 | -0.101 | -0.101 | -1.328 | -1.328 | -1.328 | -1.328 | -0.496 | -0.496 | -0.496 | -0.496 | -0.417 | -0.417 | -0.417 | -0.417 | -0.418 | -0.418 | -0.418 | -0.418 | -0.137 | -0.137 | -0.137 | -0.137 | -0.047 | -0.047 | -0.047 | -0.047 | 0.013 | 0.013 | 0.013 | 0.013 | -0.023 | -0.023 | -0.023 | -0.023 | 0.033 | 0.033 | 0.033 | 0.033 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.047 | 0.047 | 0.047 | 0.047 | 0.025 | 0.025 | 0.025 | 0.025 | -0.006 | -0.006 | -0.006 | -0.006 |
Belastingkosten
| 1.814 | 1.814 | -25.057 | 12.529 | 1.922 | 0.961 | 1.863 | 0.932 | -0.172 | -0.086 | -0.097 | 0.049 | 0.277 | 0.139 | -1.304 | 0.652 | -2.187 | -1.094 | -4.99 | 2.495 | -1.248 | -1.248 | 1.614 | 1.614 | 0.807 | 0.807 | 0.41 | 0.41 | -0.205 | -0.205 | 0.389 | 0.389 | -0.195 | -0.195 | 0.428 | 0.428 | 0.214 | 0.214 | 0.092 | 0.092 | 0.025 | 0.025 | 1.777 | 1.777 | 0.007 | 0.007 | 1.514 | 1.514 | 0.867 | 0.867 | 0.867 | -0.097 | -0.097 | -0.097 | -0.097 | -2.131 | -2.131 | -2.131 | -2.131 | -0.568 | -0.568 | -0.568 | -0.568 | -14.54 | -14.54 | -14.54 | -14.54 | -13.88 | -13.88 | -13.88 | -13.88 | -1.637 | -1.637 | -1.637 | -1.637 | 1.745 | 1.745 | 1.745 | 1.745 | 0.758 | 0.758 | 0.758 | 0.758 | 2.364 | 2.364 | 2.364 | 2.364 | 0.608 | 0.608 | 0.608 | 0.608 | 1.283 | 1.283 | 1.283 | 1.283 | 1.658 | 1.658 | 1.658 | 1.658 | 1.686 | 1.686 | 1.686 | 1.686 | 2.751 | 2.751 | 2.751 | 2.751 | -2.475 | -2.475 | -2.475 | -2.475 |
Nettowinst
| 18.809 | 18.809 | 37.38 | 18.69 | 48.518 | 24.259 | 27.806 | 13.903 | 4.499 | 2.25 | 18.222 | 9.111 | 1.142 | 0.571 | 14.443 | 7.222 | 2.785 | 1.393 | 18.162 | 9.081 | -6.579 | -3.29 | -34.008 | -34.008 | -2.771 | -2.771 | 8.511 | 8.511 | -2.271 | -2.271 | 4.633 | 4.633 | -0.306 | -0.306 | -0.717 | -0.717 | -7.321 | -7.321 | 6.921 | 6.921 | 10.741 | 10.741 | 12.179 | 12.179 | 0.826 | 0.826 | 124.772 | 124.772 | 57.294 | 57.294 | 57.294 | -17.16 | -17.16 | -17.16 | -17.16 | -193.497 | -193.497 | -193.497 | -193.497 | -85.763 | -85.763 | -85.763 | -85.763 | -64.007 | -64.007 | -64.007 | -64.007 | -65.074 | -65.074 | -65.074 | -65.074 | -26.581 | -26.581 | -26.581 | -26.581 | -16.509 | -16.509 | -16.509 | -16.509 | 3.203 | 3.203 | 3.203 | 3.203 | -9.135 | -9.135 | -9.135 | -9.135 | 10.287 | 10.287 | 10.287 | 10.287 | 22.601 | 22.601 | 22.601 | 22.601 | 21.744 | 21.744 | 21.744 | 21.744 | 14.182 | 14.182 | 14.182 | 14.182 | 4.909 | 4.909 | 4.909 | 4.909 | 0.715 | 0.715 | 0.715 | 0.715 |
Nettowinstmarge
| 0.099 | 0.099 | 0.115 | 0.115 | 0.117 | 0.117 | 0.076 | 0.076 | 0.014 | 0.014 | 0.055 | 0.055 | 0.004 | 0.004 | 0.046 | 0.046 | 0.011 | 0.011 | 0.058 | 0.058 | -0.025 | -0.025 | -0.213 | -0.213 | -0.021 | -0.021 | 0.055 | 0.055 | -0.018 | -0.018 | 0.033 | 0.033 | -0.002 | -0.002 | -0.005 | -0.005 | -0.054 | -0.054 | 0.037 | 0.037 | 0.06 | 0.06 | 0.067 | 0.067 | 0.005 | 0.005 | 0.702 | 0.702 | 0.334 | 0.334 | 0.334 | -0.1 | -0.1 | -0.1 | -0.1 | -1.313 | -1.313 | -1.313 | -1.313 | -0.492 | -0.492 | -0.492 | -0.492 | -0.34 | -0.34 | -0.34 | -0.34 | -0.345 | -0.345 | -0.345 | -0.345 | -0.129 | -0.129 | -0.129 | -0.129 | -0.052 | -0.052 | -0.052 | -0.052 | 0.01 | 0.01 | 0.01 | 0.01 | -0.032 | -0.032 | -0.032 | -0.032 | 0.031 | 0.031 | 0.031 | 0.031 | 0.066 | 0.066 | 0.066 | 0.066 | 0.064 | 0.064 | 0.064 | 0.064 | 0.042 | 0.042 | 0.042 | 0.042 | 0.016 | 0.016 | 0.016 | 0.016 | 0.002 | 0.002 | 0.002 | 0.002 |
WPA (Winst Per Aandeel)
| 0.05 | 0.05 | 0.1 | 0.05 | 0.13 | 0.065 | 0.074 | 0.037 | 0.012 | 0.006 | 0.049 | 0.024 | 0.003 | 0.002 | 0.039 | 0.019 | 0.008 | 0.004 | 0.049 | 0.024 | -0.018 | -0.009 | -0.091 | -0.091 | -0.007 | -0.007 | 0.023 | 0.023 | -0.006 | -0.006 | 0.012 | 0.012 | -0.001 | -0.001 | -0.002 | -0.002 | -0.02 | -0.02 | 0.019 | 0.019 | 0.029 | 0.029 | 0.033 | 0.033 | 0.002 | 0.002 | 0.33 | 0.33 | 0.15 | 0.15 | 0.15 | -0.046 | -0.046 | -0.046 | -0.046 | -0.52 | -0.52 | -0.52 | -0.52 | -0.23 | -0.23 | -0.23 | -0.23 | -0.17 | -0.17 | -0.17 | -0.17 | -0.17 | -0.17 | -0.17 | -0.17 | -0.072 | -0.072 | -0.072 | -0.072 | -0.046 | -0.046 | -0.046 | -0.046 | 0.008 | 0.008 | 0.008 | 0.008 | -0.025 | -0.025 | -0.025 | -0.025 | 0.037 | 0.037 | 0.037 | 0.037 | 0.061 | 0.061 | 0.061 | 0.061 | 0.057 | 0.057 | 0.057 | 0.057 | 0.038 | 0.038 | 0.038 | 0.038 | 0.014 | 0.014 | 0.014 | 0.014 | 0.002 | 0.002 | 0.002 | 0.002 |
Verwaterde WPA
| 0.05 | 0.05 | 0.1 | 0.05 | 0.13 | 0.065 | 0.074 | 0.037 | 0.012 | 0.006 | 0.049 | 0.024 | 0.003 | 0.002 | 0.039 | 0.019 | 0.008 | 0.004 | 0.049 | 0.024 | -0.018 | -0.009 | -0.091 | -0.091 | -0.007 | -0.007 | 0.023 | 0.023 | -0.006 | -0.006 | 0.012 | 0.012 | -0.001 | -0.001 | -0.002 | -0.002 | -0.02 | -0.02 | 0.019 | 0.019 | 0.029 | 0.029 | 0.033 | 0.033 | 0.002 | 0.002 | 0.33 | 0.33 | 0.15 | 0.15 | 0.15 | -0.046 | -0.046 | -0.046 | -0.046 | -0.52 | -0.52 | -0.52 | -0.52 | -0.23 | -0.23 | -0.23 | -0.23 | -0.17 | -0.17 | -0.17 | -0.17 | -0.17 | -0.17 | -0.17 | -0.17 | -0.072 | -0.072 | -0.072 | -0.072 | -0.046 | -0.046 | -0.046 | -0.046 | 0.008 | 0.008 | 0.008 | 0.008 | -0.025 | -0.025 | -0.025 | -0.025 | 0.037 | 0.037 | 0.037 | 0.037 | 0.061 | 0.061 | 0.061 | 0.061 | 0.057 | 0.057 | 0.057 | 0.057 | 0.038 | 0.038 | 0.038 | 0.038 | 0.014 | 0.014 | 0.014 | 0.014 | 0.002 | 0.002 | 0.002 | 0.002 |
EBITDA
| 23.169 | 27.246 | 5.809 | 14.296 | 53.561 | 28.298 | 26.672 | 19.804 | -0.704 | 4.159 | 19.939 | 15.626 | 3.119 | 7.02 | 3.163 | 4.414 | -1.01 | 6.707 | 13.835 | 12.489 | -5.94 | 2.85 | 14.513 | 14.513 | 4.435 | 4.435 | 15.06 | 15.06 | 5.312 | 5.312 | 9.174 | 9.174 | 6.235 | 6.235 | 4.684 | 4.684 | -0.378 | -0.378 | 12.732 | 12.732 | 18.055 | 18.055 | 18.119 | 18.119 | 6.606 | 6.606 | -12.252 | -12.252 | 68.343 | 68.343 | 68.343 | -3.817 | -3.817 | -3.817 | -3.817 | -170.184 | -170.184 | -170.184 | -170.184 | -80.921 | -80.921 | -80.921 | -80.921 | -56.221 | -56.221 | -56.221 | -56.221 | -62.214 | -62.214 | -62.214 | -62.214 | -7.156 | -7.156 | -7.156 | -7.156 | 3.507 | 3.507 | 3.507 | 3.507 | 23.879 | 23.879 | 23.879 | 23.879 | 14.275 | 14.275 | 14.275 | 14.275 | 28.52 | 28.52 | 28.52 | 28.52 | 23.884 | 23.884 | 23.884 | 23.884 | 23.402 | 23.402 | 23.402 | 23.402 | 15.868 | 15.868 | 15.868 | 15.868 | 7.659 | 7.659 | 7.659 | 7.659 | -1.76 | -1.76 | -1.76 | -1.76 |
EBITDA ratio
| 0.123 | 0.144 | 0.018 | 0.088 | 0.129 | 0.136 | 0.072 | 0.108 | -0.002 | 0.027 | 0.061 | 0.095 | 0.012 | 0.053 | 0.01 | 0.028 | -0.004 | 0.055 | 0.044 | 0.08 | -0.022 | 0.021 | 0.091 | 0.091 | 0.033 | 0.033 | 0.097 | 0.097 | 0.041 | 0.041 | 0.065 | 0.065 | 0.048 | 0.048 | 0.032 | 0.032 | -0.003 | -0.003 | 0.068 | 0.068 | 0.102 | 0.102 | 0.1 | 0.1 | 0.041 | 0.041 | -0.069 | -0.069 | 0.398 | 0.398 | 0.398 | -0.022 | -0.022 | -0.022 | -0.022 | -1.155 | -1.155 | -1.155 | -1.155 | -0.465 | -0.465 | -0.465 | -0.465 | -0.298 | -0.298 | -0.298 | -0.298 | -0.33 | -0.33 | -0.33 | -0.33 | -0.035 | -0.035 | -0.035 | -0.035 | 0.011 | 0.011 | 0.011 | 0.011 | 0.076 | 0.076 | 0.076 | 0.076 | 0.049 | 0.049 | 0.049 | 0.049 | 0.086 | 0.086 | 0.086 | 0.086 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.069 | 0.047 | 0.047 | 0.047 | 0.047 | 0.025 | 0.025 | 0.025 | 0.025 | -0.006 | -0.006 | -0.006 | -0.006 |