Vtech Holdings Limited
HKEX:0303.HK
58.6 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | 1996 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,004.8 | 1,140.9 | 1,076.9 | 1,164.8 | 1,255.7 | 1,114.8 | 1,248.7 | 1,123.6 | 1,041.4 | 1,124.1 | 1,158.4 | 1,003.5 | 1,090.4 | 1,039.7 | 1,096.4 | 982.9 | 928.4 | 928.1 | 979 | 900.8 | 1,006.5 | 892.4 | 981.9 | 464.5 | 446.125 | 446.125 | 446.125 | 446.125 | 428.2 | 428.2 | 428.2 | 428.2 | 383.075 | 383.075 | 383.075 | 383.075 | 362.05 | 362.05 | 362.05 | 362.05 | 388 | 388 | 388 | 388 | 365.95 | 365.95 | 365.95 | 365.95 | 301.15 | 301.15 | 301.15 | 301.15 | 255.5 | 255.5 | 255.5 | 255.5 | 228.8 | 228.8 | 228.8 | 228.8 | 216.625 | 216.625 | 216.625 | 216.625 | 239.95 | 239.95 | 239.95 | 239.95 | 333.725 | 333.725 | 333.725 | 333.725 | 261.475 | 261.475 | 261.475 | 261.475 | 240.15 | 240.15 | 240.15 | 240.15 | 210.425 | 210.425 | 210.425 | 210.425 | 182.75 | 182.75 | 182.75 | 182.75 |
Kosten van de omzet
| 695.4 | 815.4 | 772.6 | 835.4 | 891.5 | 809.9 | 879.1 | 766.6 | 722.6 | 779.3 | 818.5 | 707 | 723.8 | 704.3 | 720.8 | 669.1 | 631.1 | 642.1 | 658.7 | 610.6 | 654.7 | 609.9 | 650.4 | 315.05 | 303.425 | 303.425 | 303.425 | 303.425 | 286.475 | 286.475 | 286.475 | 286.475 | 243.225 | 243.225 | 243.225 | 243.225 | 230.175 | 230.175 | 230.175 | 230.175 | 242.25 | 242.25 | 242.25 | 242.25 | 230.95 | 230.95 | 230.95 | 230.95 | 189.475 | 189.475 | 189.475 | 189.475 | 173.3 | 173.3 | 173.3 | 173.3 | 158.475 | 158.475 | 158.475 | 158.475 | 144.375 | 144.375 | 144.375 | 144.375 | 167.75 | 167.75 | 167.75 | 167.75 | 253.4 | 253.4 | 253.4 | 253.4 | 178.85 | 178.85 | 178.85 | 178.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 309.4 | 325.5 | 304.3 | 329.4 | 364.2 | 304.9 | 369.6 | 357 | 318.8 | 344.8 | 339.9 | 296.5 | 366.6 | 335.4 | 375.6 | 313.8 | 297.3 | 286 | 320.3 | 290.2 | 351.8 | 282.5 | 331.5 | 149.45 | 142.7 | 142.7 | 142.7 | 142.7 | 141.725 | 141.725 | 141.725 | 141.725 | 139.85 | 139.85 | 139.85 | 139.85 | 131.875 | 131.875 | 131.875 | 131.875 | 145.75 | 145.75 | 145.75 | 145.75 | 135 | 135 | 135 | 135 | 111.675 | 111.675 | 111.675 | 111.675 | 82.2 | 82.2 | 82.2 | 82.2 | 70.325 | 70.325 | 70.325 | 70.325 | 72.25 | 72.25 | 72.25 | 72.25 | 72.2 | 72.2 | 72.2 | 72.2 | 80.325 | 80.325 | 80.325 | 80.325 | 82.625 | 82.625 | 82.625 | 82.625 | 240.15 | 240.15 | 240.15 | 240.15 | 210.425 | 210.425 | 210.425 | 210.425 | 182.75 | 182.75 | 182.75 | 182.75 |
Brutowinstmarge
| 0.308 | 0.285 | 0.283 | 0.283 | 0.29 | 0.274 | 0.296 | 0.318 | 0.306 | 0.307 | 0.293 | 0.295 | 0.336 | 0.323 | 0.343 | 0.319 | 0.32 | 0.308 | 0.327 | 0.322 | 0.35 | 0.317 | 0.338 | 0.322 | 0.32 | 0.32 | 0.32 | 0.32 | 0.331 | 0.331 | 0.331 | 0.331 | 0.365 | 0.365 | 0.365 | 0.365 | 0.364 | 0.364 | 0.364 | 0.364 | 0.376 | 0.376 | 0.376 | 0.376 | 0.369 | 0.369 | 0.369 | 0.369 | 0.371 | 0.371 | 0.371 | 0.371 | 0.322 | 0.322 | 0.322 | 0.322 | 0.307 | 0.307 | 0.307 | 0.307 | 0.334 | 0.334 | 0.334 | 0.334 | 0.301 | 0.301 | 0.301 | 0.301 | 0.241 | 0.241 | 0.241 | 0.241 | 0.316 | 0.316 | 0.316 | 0.316 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 39.7 | 42 | 41 | 42.3 | 41.9 | 42.6 | 44.9 | 41.7 | 41.2 | 40.7 | 39.1 | 38.3 | 38.4 | 39.2 | 38.6 | 38.6 | 27.6 | 28.7 | 27.7 | 28.4 | 27.5 | 30.5 | 28.6 | 14.275 | 14.3 | 14.3 | 14.3 | 14.3 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.225 | 14.225 | 14.225 | 14.225 | 12.825 | 12.825 | 12.825 | 12.825 | 11.3 | 11.3 | 11.3 | 11.3 | 10.075 | 10.075 | 10.075 | 10.075 | 9.625 | 9.625 | 9.625 | 9.625 | 8.3 | 8.3 | 8.3 | 8.3 | 7.75 | 7.75 | 7.75 | 7.75 | 8.25 | 8.25 | 8.25 | 8.25 | 16.65 | 16.65 | 16.65 | 16.65 | 12.625 | 12.625 | 12.625 | 12.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 38.2 | 39.7 | 39 | 38.6 | 38.4 | 37.2 | 42.3 | 40.4 | 32.6 | 39.2 | 38.6 | 39.1 | 35.1 | 43.3 | 41.8 | 50.7 | 36.8 | 32.2 | 32.5 | 33.6 | 32.2 | 31.1 | 29.9 | 14 | 12.275 | 12.275 | 12.275 | 12.275 | 12.45 | 12.45 | 12.45 | 12.45 | 17.8 | 17.8 | 17.8 | 17.8 | 21.05 | 21.05 | 21.05 | 21.05 | 13.575 | 13.575 | 13.575 | 13.575 | -55.4 | -55.4 | -55.4 | -55.4 | -47.125 | -47.125 | -47.125 | -47.125 | -42.35 | -42.35 | -42.35 | -42.35 | -34 | -34 | -34 | -34 | -33.025 | -33.025 | -33.025 | -33.025 | -30.45 | -30.45 | -30.45 | -30.45 | -68.15 | -68.15 | -68.15 | -68.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 145.3 | 133.1 | 143.3 | 150.7 | 170.2 | 134.7 | 160.3 | 135.2 | 157.8 | 138.5 | 169.3 | 124.7 | 180.8 | 138.1 | 173.8 | 145.2 | 140.2 | 114.1 | 153.2 | 115 | 170.8 | 115.6 | 148.1 | 65 | 63.75 | 63.75 | 63.75 | 63.75 | 60.4 | 60.4 | 60.4 | 60.4 | 51.825 | 51.825 | 51.825 | 51.825 | 58.025 | 58.025 | 58.025 | 58.025 | 62.125 | 62.125 | 62.125 | 62.125 | 59.65 | 59.65 | 59.65 | 59.65 | 52.3 | 52.3 | 52.3 | 52.3 | 45.65 | 45.65 | 45.65 | 45.65 | 37.675 | 37.675 | 37.675 | 37.675 | 41.7 | 41.7 | 41.7 | 41.7 | 38.45 | 38.45 | 38.45 | 38.45 | 68.8 | 68.8 | 68.8 | 68.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 183.5 | 172.8 | 182.3 | 189.3 | 208.6 | 171.9 | 202.6 | 175.6 | 190.4 | 177.7 | 207.9 | 163.8 | 215.9 | 181.4 | 215.6 | 195.9 | 177 | 146.3 | 185.7 | 148.6 | 203 | 146.7 | 178 | 79 | 76.025 | 76.025 | 76.025 | 76.025 | 72.85 | 72.85 | 72.85 | 72.85 | 69.625 | 69.625 | 69.625 | 69.625 | 79.075 | 79.075 | 79.075 | 79.075 | 75.7 | 75.7 | 75.7 | 75.7 | 4.25 | 4.25 | 4.25 | 4.25 | 5.175 | 5.175 | 5.175 | 5.175 | 3.3 | 3.3 | 3.3 | 3.3 | 3.675 | 3.675 | 3.675 | 3.675 | 8.675 | 8.675 | 8.675 | 8.675 | 8 | 8 | 8 | 8 | 0.65 | 0.65 | 0.65 | 0.65 | 0.85 | 0.85 | 0.85 | 0.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0.3 | 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 |
Bedrijfskosten
| 223.5 | 215.2 | 222.8 | 230.4 | 251.1 | 217.4 | 245.7 | 214.3 | 234 | 209.9 | 247 | 196.2 | 250.1 | 220.6 | 254.9 | 234.5 | 206 | 175 | 213.4 | 177 | 230.5 | 177.2 | 206.6 | 93.275 | 90.325 | 90.325 | 90.325 | 90.325 | 87.05 | 87.05 | 87.05 | 87.05 | 83.825 | 83.825 | 83.825 | 83.825 | 93.3 | 93.3 | 93.3 | 93.3 | 88.525 | 88.525 | 88.525 | 88.525 | 15.55 | 15.55 | 15.55 | 15.55 | 15.25 | 15.25 | 15.25 | 15.25 | 12.925 | 12.925 | 12.925 | 12.925 | 11.975 | 11.975 | 11.975 | 11.975 | 16.425 | 16.425 | 16.425 | 16.425 | 16.25 | 16.25 | 16.25 | 16.25 | 17.3 | 17.3 | 17.3 | 17.3 | 13.475 | 13.475 | 13.475 | 13.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat
| 85.9 | 110.7 | 81 | 97.8 | 113.9 | 90.4 | 122.3 | 139.7 | 87.4 | 126.4 | 93.1 | 94.4 | 112.3 | 114.8 | 121.4 | 79.3 | 92.7 | 111 | 106.9 | 113.2 | 121.3 | 105.3 | 124.9 | 56.175 | 52.375 | 52.375 | 52.375 | 52.375 | 54.675 | 54.675 | 54.675 | 54.675 | 56.025 | 56.025 | 56.025 | 56.025 | 38.575 | 38.575 | 38.575 | 38.575 | 57.225 | 57.225 | 57.225 | 57.225 | 119.45 | 119.45 | 119.45 | 119.45 | 96.425 | 96.425 | 96.425 | 96.425 | 69.275 | 69.275 | 69.275 | 69.275 | 58.35 | 58.35 | 58.35 | 58.35 | 55.825 | 55.825 | 55.825 | 55.825 | 55.95 | 55.95 | 55.95 | 55.95 | 63.025 | 63.025 | 63.025 | 63.025 | 69.15 | 69.15 | 69.15 | 69.15 | 240.15 | 240.15 | 240.15 | 240.15 | 210.425 | 210.425 | 210.425 | 210.425 | 182.75 | 182.75 | 182.75 | 182.75 |
Bedrijfsresultaat ratio
| 0.085 | 0.097 | 0.075 | 0.084 | 0.091 | 0.081 | 0.098 | 0.124 | 0.084 | 0.112 | 0.08 | 0.094 | 0.103 | 0.11 | 0.111 | 0.081 | 0.1 | 0.12 | 0.109 | 0.126 | 0.121 | 0.118 | 0.127 | 0.121 | 0.117 | 0.117 | 0.117 | 0.117 | 0.128 | 0.128 | 0.128 | 0.128 | 0.146 | 0.146 | 0.146 | 0.146 | 0.107 | 0.107 | 0.107 | 0.107 | 0.147 | 0.147 | 0.147 | 0.147 | 0.326 | 0.326 | 0.326 | 0.326 | 0.32 | 0.32 | 0.32 | 0.32 | 0.271 | 0.271 | 0.271 | 0.271 | 0.255 | 0.255 | 0.255 | 0.255 | 0.258 | 0.258 | 0.258 | 0.258 | 0.233 | 0.233 | 0.233 | 0.233 | 0.189 | 0.189 | 0.189 | 0.189 | 0.264 | 0.264 | 0.264 | 0.264 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -1.9 | -3.4 | -5.8 | -4.5 | -5.6 | -4.1 | -2.3 | -0.4 | -6.8 | 5.3 | -1.2 | 6 | 3.9 | 0 | -0.8 | 0.2 | -1.1 | 0.5 | 0.4 | 1.2 | 0.6 | 0.8 | -0.2 | 0.425 | 0.525 | 0.525 | 0.525 | 0.525 | 0.4 | 0.4 | 0.4 | 0.4 | 0.35 | 0.35 | 0.35 | 0.35 | 1.175 | 1.175 | 1.175 | 1.175 | 2.175 | 2.175 | 2.175 | 2.175 | -69.075 | -69.075 | -69.075 | -69.075 | -61.4 | -61.4 | -61.4 | -61.4 | -53.35 | -53.35 | -53.35 | -53.35 | -45.875 | -45.875 | -45.875 | -45.875 | -41.25 | -41.25 | -41.25 | -41.25 | -52.475 | -52.475 | -52.475 | -52.475 | -116.3 | -116.3 | -116.3 | -116.3 | -57.25 | -57.25 | -57.25 | -57.25 | -218.225 | -218.225 | -218.225 | -218.225 | -190.425 | -190.425 | -190.425 | -190.425 | -170.1 | -170.1 | -170.1 | -170.1 |
Inkomen voor belasting
| 84 | 107.3 | 75.2 | 93.3 | 108.3 | 86.3 | 120 | 139.3 | 80.6 | 131.7 | 91.9 | 100.4 | 116.2 | 114.8 | 120.6 | 79.5 | 91.6 | 111.5 | 107.3 | 114.4 | 121.9 | 106.1 | 124.7 | 56.6 | 52.9 | 52.9 | 52.9 | 52.9 | 55.075 | 55.075 | 55.075 | 55.075 | 56.375 | 56.375 | 56.375 | 56.375 | 39.75 | 39.75 | 39.75 | 39.75 | 59.4 | 59.4 | 59.4 | 59.4 | 50.375 | 50.375 | 50.375 | 50.375 | 35.025 | 35.025 | 35.025 | 35.025 | 15.925 | 15.925 | 15.925 | 15.925 | 12.475 | 12.475 | 12.475 | 12.475 | 14.575 | 14.575 | 14.575 | 14.575 | 3.475 | 3.475 | 3.475 | 3.475 | -53.275 | -53.275 | -53.275 | -53.275 | 11.9 | 11.9 | 11.9 | 11.9 | 21.925 | 21.925 | 21.925 | 21.925 | 20 | 20 | 20 | 20 | 12.65 | 12.65 | 12.65 | 12.65 |
Inkomen voor belasting ratio
| 0.084 | 0.094 | 0.07 | 0.08 | 0.086 | 0.077 | 0.096 | 0.124 | 0.077 | 0.117 | 0.079 | 0.1 | 0.107 | 0.11 | 0.11 | 0.081 | 0.099 | 0.12 | 0.11 | 0.127 | 0.121 | 0.119 | 0.127 | 0.122 | 0.119 | 0.119 | 0.119 | 0.119 | 0.129 | 0.129 | 0.129 | 0.129 | 0.147 | 0.147 | 0.147 | 0.147 | 0.11 | 0.11 | 0.11 | 0.11 | 0.153 | 0.153 | 0.153 | 0.153 | 0.138 | 0.138 | 0.138 | 0.138 | 0.116 | 0.116 | 0.116 | 0.116 | 0.062 | 0.062 | 0.062 | 0.062 | 0.055 | 0.055 | 0.055 | 0.055 | 0.067 | 0.067 | 0.067 | 0.067 | 0.014 | 0.014 | 0.014 | 0.014 | -0.16 | -0.16 | -0.16 | -0.16 | 0.046 | 0.046 | 0.046 | 0.046 | 0.091 | 0.091 | 0.091 | 0.091 | 0.095 | 0.095 | 0.095 | 0.095 | 0.069 | 0.069 | 0.069 | 0.069 |
Belastingkosten
| 11 | 13.7 | 8 | 11.3 | 12.5 | 9.4 | 12.7 | 15.7 | 7.9 | 13.7 | 10.7 | 10.3 | 13.5 | 11.2 | 13 | 8.1 | 10.3 | 11.4 | 11.9 | 11.7 | 13.6 | 10.6 | 14.1 | 6.025 | 4.925 | 4.925 | 4.925 | 4.925 | 4.775 | 4.775 | 4.775 | 4.775 | 5.05 | 5.05 | 5.05 | 5.05 | 3.95 | 3.95 | 3.95 | 3.95 | 5.475 | 5.475 | 5.475 | 5.475 | 4.65 | 4.65 | 4.65 | 4.65 | 2.825 | 2.825 | 2.825 | 2.825 | 1.7 | 1.7 | 1.7 | 1.7 | 0.9 | 0.9 | 0.9 | 0.9 | 4.35 | 4.35 | 4.35 | 4.35 | 0.65 | 0.65 | 0.65 | 0.65 | 0.45 | 0.45 | 0.45 | 0.45 | 0.625 | 0.625 | 0.625 | 0.625 | 1.375 | 1.375 | 1.375 | 1.375 | -2.725 | -2.725 | -2.725 | -2.725 | -1.75 | -1.75 | -1.75 | -1.75 |
Nettowinst
| 73 | 93.6 | 67.2 | 82 | 95.8 | 76.9 | 107.3 | 123.6 | 72.7 | 118 | 81.2 | 90.1 | 102.7 | 103.6 | 107.6 | 71.4 | 81.3 | 100.1 | 95.4 | 102.7 | 108.3 | 95.5 | 110.6 | 50.575 | 47.975 | 47.975 | 47.975 | 47.975 | 50.5 | 50.5 | 50.5 | 50.5 | 51.625 | 51.625 | 51.625 | 51.625 | 35.8 | 35.8 | 35.8 | 35.8 | 53.925 | 53.925 | 53.925 | 53.925 | 45.725 | 45.725 | 45.725 | 45.725 | 32.2 | 32.2 | 32.2 | 32.2 | 14.225 | 14.225 | 14.225 | 14.225 | 11.575 | 11.575 | 11.575 | 11.575 | 10.225 | 10.225 | 10.225 | 10.225 | 2.825 | 2.825 | 2.825 | 2.825 | -53.75 | -53.75 | -53.75 | -53.75 | 11.25 | 11.25 | 11.25 | 11.25 | 20.525 | 20.525 | 20.525 | 20.525 | 17.275 | 17.275 | 17.275 | 17.275 | 10.9 | 10.9 | 10.9 | 10.9 |
Nettowinstmarge
| 0.073 | 0.082 | 0.062 | 0.07 | 0.076 | 0.069 | 0.086 | 0.11 | 0.07 | 0.105 | 0.07 | 0.09 | 0.094 | 0.1 | 0.098 | 0.073 | 0.088 | 0.108 | 0.097 | 0.114 | 0.108 | 0.107 | 0.113 | 0.109 | 0.108 | 0.108 | 0.108 | 0.108 | 0.118 | 0.118 | 0.118 | 0.118 | 0.135 | 0.135 | 0.135 | 0.135 | 0.099 | 0.099 | 0.099 | 0.099 | 0.139 | 0.139 | 0.139 | 0.139 | 0.125 | 0.125 | 0.125 | 0.125 | 0.107 | 0.107 | 0.107 | 0.107 | 0.056 | 0.056 | 0.056 | 0.056 | 0.051 | 0.051 | 0.051 | 0.051 | 0.047 | 0.047 | 0.047 | 0.047 | 0.012 | 0.012 | 0.012 | 0.012 | -0.161 | -0.161 | -0.161 | -0.161 | 0.043 | 0.043 | 0.043 | 0.043 | 0.085 | 0.085 | 0.085 | 0.085 | 0.082 | 0.082 | 0.082 | 0.082 | 0.06 | 0.06 | 0.06 | 0.06 |
WPA (Winst Per Aandeel)
| 0.29 | 0.37 | 0.27 | 0.32 | 0.38 | 0.3 | 0.43 | 0.49 | 0.29 | 0.47 | 0.32 | 0.36 | 0.41 | 0.41 | 0.43 | 0.28 | 0.32 | 0.4 | 0.38 | 0.41 | 0.43 | 0.38 | 0.44 | 0.2 | 0.19 | 0.19 | 0.19 | 0.19 | 0.2 | 0.2 | 0.2 | 0.2 | 0.21 | 0.21 | 0.21 | 0.21 | 0.15 | 0.15 | 0.15 | 0.15 | 0.22 | 0.22 | 0.22 | 0.22 | 0.19 | 0.19 | 0.19 | 0.19 | 0.14 | 0.14 | 0.14 | 0.14 | 0.062 | 0.062 | 0.062 | 0.062 | 0.051 | 0.051 | 0.051 | 0.051 | 0.045 | 0.045 | 0.045 | 0.045 | 0.013 | 0.013 | 0.013 | 0.013 | -0.24 | -0.24 | -0.24 | -0.24 | 0.052 | 0.052 | 0.052 | 0.052 | 0.096 | 0.096 | 0.096 | 0.096 | 0.082 | 0.082 | 0.082 | 0.082 | 0.053 | 0.053 | 0.053 | 0.053 |
Verwaterde WPA
| 0.29 | 0.37 | 0.27 | 0.32 | 0.38 | 0.3 | 0.43 | 0.49 | 0.29 | 0.47 | 0.32 | 0.36 | 0.41 | 0.41 | 0.43 | 0.28 | 0.32 | 0.4 | 0.38 | 0.41 | 0.43 | 0.38 | 0.44 | 0.2 | 0.19 | 0.19 | 0.19 | 0.19 | 0.2 | 0.2 | 0.2 | 0.2 | 0.21 | 0.21 | 0.21 | 0.21 | 0.15 | 0.15 | 0.15 | 0.15 | 0.22 | 0.22 | 0.22 | 0.22 | 0.19 | 0.19 | 0.19 | 0.19 | 0.14 | 0.14 | 0.14 | 0.14 | 0.062 | 0.062 | 0.062 | 0.062 | 0.051 | 0.051 | 0.051 | 0.051 | 0.045 | 0.045 | 0.045 | 0.045 | 0.013 | 0.013 | 0.013 | 0.013 | -0.24 | -0.24 | -0.24 | -0.24 | 0.052 | 0.052 | 0.052 | 0.052 | 0.096 | 0.096 | 0.096 | 0.096 | 0.082 | 0.082 | 0.082 | 0.082 | 0.053 | 0.053 | 0.053 | 0.053 |
EBITDA
| 102.9 | 127.8 | 98.3 | 115.9 | 135.3 | 111.2 | 141.6 | 157.9 | 106.8 | 145.7 | 112.6 | 112.8 | 129.6 | 133.4 | 139.1 | 96.1 | 110 | 128.6 | 122.8 | 128.8 | 136.9 | 120.4 | 139.7 | 63.925 | 59.75 | 59.75 | 59.75 | 59.75 | 63.575 | 63.575 | 63.575 | 63.575 | 65.85 | 65.85 | 65.85 | 65.85 | 47.7 | 47.7 | 47.7 | 47.7 | 66.675 | 66.675 | 66.675 | 66.675 | 56.425 | 56.425 | 56.425 | 56.425 | 39.775 | 39.775 | 39.775 | 39.775 | 20.475 | 20.475 | 20.475 | 20.475 | 16.95 | 16.95 | 16.95 | 16.95 | 20.6 | 20.6 | 20.6 | 20.6 | 11.925 | 11.925 | 11.925 | 11.925 | -42.075 | -42.075 | -42.075 | -42.075 | 20.7 | 20.7 | 20.7 | 20.7 | 30.4 | 30.4 | 30.4 | 30.4 | 21.1 | 21.1 | 21.1 | 21.1 | 14.225 | 14.225 | 14.225 | 14.225 |
EBITDA ratio
| 0.102 | 0.112 | 0.091 | 0.1 | 0.108 | 0.1 | 0.113 | 0.141 | 0.103 | 0.13 | 0.097 | 0.112 | 0.119 | 0.128 | 0.127 | 0.098 | 0.118 | 0.139 | 0.125 | 0.143 | 0.136 | 0.135 | 0.142 | 0.138 | 0.134 | 0.134 | 0.134 | 0.134 | 0.148 | 0.148 | 0.148 | 0.148 | 0.172 | 0.172 | 0.172 | 0.172 | 0.132 | 0.132 | 0.132 | 0.132 | 0.172 | 0.172 | 0.172 | 0.172 | 0.154 | 0.154 | 0.154 | 0.154 | 0.132 | 0.132 | 0.132 | 0.132 | 0.08 | 0.08 | 0.08 | 0.08 | 0.074 | 0.074 | 0.074 | 0.074 | 0.095 | 0.095 | 0.095 | 0.095 | 0.05 | 0.05 | 0.05 | 0.05 | -0.126 | -0.126 | -0.126 | -0.126 | 0.079 | 0.079 | 0.079 | 0.079 | 0.127 | 0.127 | 0.127 | 0.127 | 0.1 | 0.1 | 0.1 | 0.1 | 0.078 | 0.078 | 0.078 | 0.078 |