Tse Sui Luen Jewellery (International) Limited
HKEX:0417.HK
0.83 (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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 654.047 | 654.047 | 1,346.534 | 673.267 | 1,342.752 | 671.376 | 1,248.184 | 624.092 | 1,370.01 | 685.005 | 1,397.778 | 698.889 | 1,471.259 | 735.63 | 1,177.341 | 588.671 | 1,261.673 | 630.837 | 1,652.154 | 826.077 | 1,077.443 | 1,077.443 | 955.018 | 955.018 | 1,040.402 | 1,040.402 | 866.749 | 866.749 | 930.485 | 930.485 | 774.977 | 774.977 | 893.144 | 893.144 | 876.287 | 876.287 | 1,026.342 | 1,026.342 | 909.173 | 909.173 | 964.025 | 964.025 | 1,064.611 | 1,064.611 | 951.942 | 951.942 | 829.468 | 829.468 | 839.766 | 839.766 | 629.386 | 629.386 | 629.386 | 629.386 | 504.393 | 504.393 | 504.393 | 504.393 | 489.849 | 489.849 | 489.849 | 489.849 | 479.367 | 479.367 | 479.367 | 479.367 | 377.463 | 377.463 | 377.463 | 377.463 | 331.033 | 331.033 | 331.033 | 331.033 | 318.999 | 318.999 | 318.999 | 318.999 | 238.906 | 238.906 | 238.906 | 238.906 | 238.534 | 238.534 | 238.534 | 238.534 |
Kosten van de omzet
| 496.212 | 496.212 | 876.538 | 438.269 | 879.729 | 439.865 | 802.364 | 401.182 | 818.037 | 409.019 | 886.924 | 443.462 | 921.592 | 460.796 | 767.291 | 383.646 | 795.249 | 397.625 | 970.182 | 485.091 | 639.347 | 639.347 | 583.432 | 583.432 | 646.472 | 646.472 | 510.632 | 510.632 | 543.975 | 543.975 | 398.127 | 398.127 | 486 | 486 | 477.652 | 477.652 | 548.07 | 548.07 | 488.006 | 488.006 | 535.438 | 535.438 | 606.111 | 606.111 | 510.925 | 510.925 | 436.433 | 436.433 | 437.466 | 437.466 | 306.209 | 306.209 | 306.209 | 306.209 | 238.155 | 238.155 | 238.155 | 238.155 | 229.565 | 229.565 | 229.565 | 229.565 | 224.679 | 224.679 | 224.679 | 224.679 | 176.996 | 176.996 | 176.996 | 176.996 | 164.474 | 164.474 | 164.474 | 164.474 | 173.374 | 173.374 | 173.374 | 173.374 | 147.402 | 147.402 | 147.402 | 147.402 | 159.479 | 159.479 | 159.479 | 159.479 |
Brutowinst
| 157.835 | 157.835 | 469.996 | 234.998 | 463.023 | 231.512 | 445.82 | 222.91 | 551.973 | 275.987 | 510.854 | 255.427 | 549.667 | 274.834 | 410.05 | 205.025 | 466.424 | 233.212 | 681.972 | 340.986 | 438.096 | 438.096 | 371.586 | 371.586 | 393.93 | 393.93 | 356.118 | 356.118 | 386.51 | 386.51 | 376.851 | 376.851 | 407.144 | 407.144 | 398.636 | 398.636 | 478.272 | 478.272 | 421.167 | 421.167 | 428.587 | 428.587 | 458.5 | 458.5 | 441.017 | 441.017 | 393.035 | 393.035 | 402.3 | 402.3 | 323.177 | 323.177 | 323.177 | 323.177 | 266.238 | 266.238 | 266.238 | 266.238 | 260.284 | 260.284 | 260.284 | 260.284 | 254.688 | 254.688 | 254.688 | 254.688 | 200.467 | 200.467 | 200.467 | 200.467 | 166.559 | 166.559 | 166.559 | 166.559 | 145.625 | 145.625 | 145.625 | 145.625 | 91.504 | 91.504 | 91.504 | 91.504 | 79.055 | 79.055 | 79.055 | 79.055 |
Brutowinstmarge
| 0.241 | 0.241 | 0.349 | 0.349 | 0.345 | 0.345 | 0.357 | 0.357 | 0.403 | 0.403 | 0.365 | 0.365 | 0.374 | 0.374 | 0.348 | 0.348 | 0.37 | 0.37 | 0.413 | 0.413 | 0.407 | 0.407 | 0.389 | 0.389 | 0.379 | 0.379 | 0.411 | 0.411 | 0.415 | 0.415 | 0.486 | 0.486 | 0.456 | 0.456 | 0.455 | 0.455 | 0.466 | 0.466 | 0.463 | 0.463 | 0.445 | 0.445 | 0.431 | 0.431 | 0.463 | 0.463 | 0.474 | 0.474 | 0.479 | 0.479 | 0.513 | 0.513 | 0.513 | 0.513 | 0.528 | 0.528 | 0.528 | 0.528 | 0.531 | 0.531 | 0.531 | 0.531 | 0.531 | 0.531 | 0.531 | 0.531 | 0.531 | 0.531 | 0.531 | 0.531 | 0.503 | 0.503 | 0.503 | 0.503 | 0.457 | 0.457 | 0.457 | 0.457 | 0.383 | 0.383 | 0.383 | 0.383 | 0.331 | 0.331 | 0.331 | 0.331 |
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 |
Algemene en administratieve kosten
| 48.077 | 48.077 | 44.812 | 44.812 | 40.184 | 40.184 | 38.111 | 38.111 | 37.727 | 37.727 | 38.882 | 38.882 | 17.328 | 17.328 | 35.335 | 35.335 | 34.287 | 34.287 | 38.621 | 38.621 | 39.769 | 39.769 | 45.258 | 45.258 | 42.208 | 42.208 | 40.771 | 40.771 | 39.584 | 39.584 | 43.967 | 43.967 | 44.86 | 44.86 | 36.682 | 36.682 | 52.397 | 52.397 | 35.208 | 35.208 | 43.305 | 43.305 | 43.811 | 43.811 | 36.986 | 36.986 | 34.848 | 34.848 | 37.521 | 37.521 | 29.142 | 29.142 | 29.142 | 29.142 | 23.874 | 23.874 | 23.874 | 23.874 | 26.77 | 26.77 | 26.77 | 26.77 | 31.693 | 31.693 | 31.693 | 31.693 | 31.811 | 31.811 | 31.811 | 31.811 | 27.439 | 27.439 | 27.439 | 27.439 | 21.491 | 21.491 | 21.491 | 21.491 | 16.059 | 16.059 | 16.059 | 16.059 | 16.956 | 16.956 | 16.956 | 16.956 |
Verkoop- en marketingkosten
| 230.142 | 230.142 | 201.484 | 201.484 | 209.489 | 209.489 | 180.153 | 180.153 | 218.482 | 218.482 | 200.264 | 200.264 | 246.749 | 246.749 | 193.767 | 193.767 | 228.593 | 228.593 | 288.137 | 288.137 | 354.934 | 354.934 | 294.683 | 294.683 | 321.117 | 321.117 | 295.624 | 295.624 | 322.542 | 322.542 | 298.984 | 298.984 | 337.428 | 337.428 | 333.432 | 333.432 | 401.305 | 401.305 | 354.6 | 354.6 | 356.272 | 356.272 | 372.488 | 372.488 | 367.903 | 367.903 | 328.71 | 328.71 | 307.151 | 307.151 | 241.243 | 241.243 | 241.243 | 241.243 | 194.1 | 194.1 | 194.1 | 194.1 | 201.64 | 201.64 | 201.64 | 201.64 | 182.993 | 182.993 | 182.993 | 182.993 | 144.413 | 144.413 | 144.413 | 144.413 | 127.647 | 127.647 | 127.647 | 127.647 | 106.204 | 106.204 | 106.204 | 106.204 | 68.94 | 68.94 | 68.94 | 68.94 | 72.907 | 72.907 | 72.907 | 72.907 |
Verkoop-, algemene en administratieve kosten
| 283.388 | 283.388 | 492.592 | 246.296 | 502.364 | 251.182 | 436.527 | 218.264 | 515.974 | 257.987 | 478.291 | 239.146 | 533.065 | 266.533 | 458.202 | 229.101 | 529.079 | 264.539 | 653.515 | 326.758 | 394.703 | 394.703 | 339.941 | 339.941 | 363.325 | 363.325 | 336.394 | 336.394 | 362.125 | 362.125 | 342.951 | 342.951 | 382.288 | 382.288 | 370.114 | 370.114 | 453.702 | 453.702 | 389.808 | 389.808 | 399.577 | 399.577 | 416.298 | 416.298 | 404.889 | 404.889 | 363.558 | 363.558 | 344.672 | 344.672 | 270.385 | 270.385 | 270.385 | 270.385 | 217.974 | 217.974 | 217.974 | 217.974 | 228.41 | 228.41 | 228.41 | 228.41 | 214.686 | 214.686 | 214.686 | 214.686 | 176.223 | 176.223 | 176.223 | 176.223 | 155.085 | 155.085 | 155.085 | 155.085 | 127.695 | 127.695 | 127.695 | 127.695 | 84.998 | 84.998 | 84.998 | 84.998 | 89.862 | 89.862 | 89.862 | 89.862 |
Overige kosten
| -1.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.141 | -10.141 | -10.141 | -10.141 | -0.622 | -0.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.137 | -0.604 | -0.604 | -0.604 | -0.604 | -2.415 | -2.415 | -2.415 | -2.415 | -2.419 | -2.419 | -2.419 | -2.419 | -1.779 | -1.779 | -1.779 | -1.779 | -3.669 | -3.669 | -3.669 | -3.669 | -1.453 | -1.453 | -1.453 | -1.453 | -2.45 | -2.45 | -2.45 | -2.45 | -9.257 | -9.257 | -9.257 | -9.257 | -1.772 | -1.772 | -1.772 | -1.772 | -1.32 | -1.32 | -1.32 | -1.32 | 0.012 | 0.012 | 0.012 | 0.012 | 0.086 | 0.086 | 0.086 | 0.086 | 0.287 | 0.287 | 0.287 | 0.287 | 0.533 | 0.533 | 0.533 | 0.533 |
Bedrijfskosten
| 282.26 | 286.995 | 492.592 | 240.628 | 502.364 | 247.743 | 436.527 | 205.298 | 515.974 | 258.415 | 478.291 | 232.314 | 533.065 | 257.635 | 458.202 | 205.161 | 529.079 | 258.318 | 653.515 | 318.84 | 399.952 | 399.952 | 342.043 | 342.043 | 359.939 | 359.939 | 331.389 | 331.389 | 363.047 | 363.047 | 345.692 | 345.692 | 388.122 | 388.122 | 367.424 | 367.424 | 455.869 | 455.869 | 383.932 | 383.932 | 397.263 | 397.263 | 413.775 | 413.775 | 403.589 | 403.589 | 361.3 | 361.3 | 341.004 | 341.004 | 268.931 | 268.931 | 268.931 | 268.931 | 215.524 | 215.524 | 215.524 | 215.524 | 219.153 | 219.153 | 219.153 | 219.153 | 212.914 | 212.914 | 212.914 | 212.914 | 174.903 | 174.903 | 174.903 | 174.903 | 155.097 | 155.097 | 155.097 | 155.097 | 127.781 | 127.781 | 127.781 | 127.781 | 85.286 | 85.286 | 85.286 | 85.286 | 90.395 | 90.395 | 90.395 | 90.395 |
Bedrijfsresultaat
| -124.426 | -126.032 | -22.596 | -4.039 | -39.341 | -29.503 | 9.293 | 20.443 | 35.999 | 13.129 | 32.563 | 24.547 | 16.602 | -12.449 | -48.152 | 1.264 | -62.655 | -31.123 | 28.457 | 22.283 | 45.96 | 45.96 | 30.32 | 30.32 | 34.769 | 34.769 | 25.506 | 25.506 | 24.779 | 24.779 | 31.159 | 31.159 | 16.772 | 16.772 | 31.211 | 31.211 | 23.228 | 23.228 | 37.236 | 37.236 | 29.739 | 29.739 | 44.726 | 44.726 | 37.303 | 37.303 | 31.736 | 31.736 | 56.634 | 56.634 | 53.063 | 53.063 | 53.063 | 53.063 | 44.449 | 44.449 | 44.449 | 44.449 | 36.819 | 36.819 | 36.819 | 36.819 | 38.788 | 38.788 | 38.788 | 38.788 | 22.712 | 22.712 | 22.712 | 22.712 | 10.608 | 10.608 | 10.608 | 10.608 | 20.232 | 20.232 | 20.232 | 20.232 | 6.126 | 6.126 | 6.126 | 6.126 | -11.442 | -11.442 | -11.442 | -11.442 |
Bedrijfsresultaat ratio
| -0.19 | -0.193 | -0.017 | -0.006 | -0.029 | -0.044 | 0.007 | 0.033 | 0.026 | 0.019 | 0.023 | 0.035 | 0.011 | -0.017 | -0.041 | 0.002 | -0.05 | -0.049 | 0.017 | 0.027 | 0.043 | 0.043 | 0.032 | 0.032 | 0.033 | 0.033 | 0.029 | 0.029 | 0.027 | 0.027 | 0.04 | 0.04 | 0.019 | 0.019 | 0.036 | 0.036 | 0.023 | 0.023 | 0.041 | 0.041 | 0.031 | 0.031 | 0.042 | 0.042 | 0.039 | 0.039 | 0.038 | 0.038 | 0.067 | 0.067 | 0.084 | 0.084 | 0.084 | 0.084 | 0.088 | 0.088 | 0.088 | 0.088 | 0.075 | 0.075 | 0.075 | 0.075 | 0.081 | 0.081 | 0.081 | 0.081 | 0.06 | 0.06 | 0.06 | 0.06 | 0.032 | 0.032 | 0.032 | 0.032 | 0.063 | 0.063 | 0.063 | 0.063 | 0.026 | 0.026 | 0.026 | 0.026 | -0.048 | -0.048 | -0.048 | -0.048 |
Totaal overige inkomsten en kosten netto
| -22.642 | -21.036 | -31.091 | -22.805 | -20.396 | -0.366 | 3.267 | -14.163 | -6.214 | 1.764 | -1.846 | -9.189 | 7.888 | 24.694 | 22.651 | -14.014 | -11.972 | -6.191 | -13.858 | -14.984 | -16.103 | -16.103 | -10.457 | -10.457 | -9.802 | -9.802 | -10.774 | -10.774 | -12.787 | -12.787 | -17.21 | -17.21 | -9.526 | -9.526 | -15.304 | -15.304 | -13.68 | -13.68 | -15.318 | -15.318 | -12.163 | -12.163 | -11.627 | -11.627 | -11.354 | -11.354 | -10.208 | -10.208 | 2.318 | 2.318 | 4.603 | 4.603 | 4.603 | 4.603 | 5.325 | 5.325 | 5.325 | 5.325 | 3.065 | 3.065 | 3.065 | 3.065 | 0.565 | 0.565 | 0.565 | 0.565 | 2.021 | 2.021 | 2.021 | 2.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.906 | 2.906 | 2.906 | 2.906 | -0.612 | -0.612 | -0.612 | -0.612 |
Inkomen voor belasting
| -147.068 | -147.068 | -53.687 | -26.844 | -59.737 | -29.869 | 12.56 | 6.28 | 29.785 | 14.893 | 30.717 | 15.359 | 24.49 | 12.245 | -25.501 | -12.751 | -74.627 | -37.314 | 14.599 | 7.3 | 29.858 | 29.858 | 19.864 | 19.864 | 24.967 | 24.967 | 14.732 | 14.732 | 11.992 | 11.992 | 13.95 | 13.95 | 7.246 | 7.246 | 15.908 | 15.908 | 9.548 | 9.548 | 21.918 | 21.918 | 17.576 | 17.576 | 33.099 | 33.099 | 25.949 | 25.949 | 21.528 | 21.528 | 58.952 | 58.952 | 57.666 | 57.666 | 57.666 | 57.666 | 49.774 | 49.774 | 49.774 | 49.774 | 39.884 | 39.884 | 39.884 | 39.884 | 39.352 | 39.352 | 39.352 | 39.352 | 24.734 | 24.734 | 24.734 | 24.734 | 10.608 | 10.608 | 10.608 | 10.608 | 20.232 | 20.232 | 20.232 | 20.232 | 9.032 | 9.032 | 9.032 | 9.032 | -12.054 | -12.054 | -12.054 | -12.054 |
Inkomen voor belasting ratio
| -0.225 | -0.225 | -0.04 | -0.04 | -0.044 | -0.044 | 0.01 | 0.01 | 0.022 | 0.022 | 0.022 | 0.022 | 0.017 | 0.017 | -0.022 | -0.022 | -0.059 | -0.059 | 0.009 | 0.009 | 0.028 | 0.028 | 0.021 | 0.021 | 0.024 | 0.024 | 0.017 | 0.017 | 0.013 | 0.013 | 0.018 | 0.018 | 0.008 | 0.008 | 0.018 | 0.018 | 0.009 | 0.009 | 0.024 | 0.024 | 0.018 | 0.018 | 0.031 | 0.031 | 0.027 | 0.027 | 0.026 | 0.026 | 0.07 | 0.07 | 0.092 | 0.092 | 0.092 | 0.092 | 0.099 | 0.099 | 0.099 | 0.099 | 0.081 | 0.081 | 0.081 | 0.081 | 0.082 | 0.082 | 0.082 | 0.082 | 0.066 | 0.066 | 0.066 | 0.066 | 0.032 | 0.032 | 0.032 | 0.032 | 0.063 | 0.063 | 0.063 | 0.063 | 0.038 | 0.038 | 0.038 | 0.038 | -0.051 | -0.051 | -0.051 | -0.051 |
Belastingkosten
| 10.959 | 10.959 | 4.607 | 2.304 | 13.598 | 6.799 | 10.768 | 5.384 | 17.014 | 8.507 | 28.074 | 14.037 | 26.958 | 13.479 | 16.12 | 8.06 | 16.657 | 8.329 | 13.069 | 6.535 | 14.867 | 14.867 | 7.771 | 7.771 | 10.418 | 10.418 | 6.001 | 6.001 | 6.249 | 6.249 | 8.09 | 8.09 | 3.039 | 3.039 | 8.208 | 8.208 | 2.642 | 2.642 | 9.024 | 9.024 | 4.144 | 4.144 | 9.368 | 9.368 | 7.292 | 7.292 | 6.19 | 6.19 | 13.703 | 13.703 | 7.606 | 7.606 | 7.606 | 7.606 | 13.086 | 13.086 | 13.086 | 13.086 | 8.756 | 8.756 | 8.756 | 8.756 | 11.513 | 11.513 | 11.513 | 11.513 | 6.239 | 6.239 | 6.239 | 6.239 | 17.638 | 17.638 | 17.638 | 17.638 | 8.882 | 8.882 | 8.882 | 8.882 | 4.253 | 4.253 | 4.253 | 4.253 | 0.928 | 0.928 | 0.928 | 0.928 |
Nettowinst
| -158.005 | -158.005 | -58.189 | -29.095 | -73.354 | -36.677 | 1.919 | 0.96 | 12.856 | 6.428 | 2.69 | 1.345 | -2.402 | -1.201 | -41.578 | -20.789 | -91.238 | -45.619 | 1.568 | 0.784 | 14.946 | 14.946 | 12.135 | 12.135 | 14.55 | 14.55 | 8.737 | 8.737 | 5.719 | 5.719 | 5.87 | 5.87 | 4.083 | 4.083 | 7.729 | 7.729 | 6.963 | 6.963 | 12.916 | 12.916 | 13.483 | 13.483 | 23.782 | 23.782 | 18.731 | 18.731 | 15.338 | 15.338 | 45.249 | 45.249 | 50.06 | 50.06 | 50.06 | 50.06 | 36.688 | 36.688 | 36.688 | 36.688 | 31.129 | 31.129 | 31.129 | 31.129 | 27.839 | 27.839 | 27.839 | 27.839 | 18.495 | 18.495 | 18.495 | 18.495 | -7.03 | -7.03 | -7.03 | -7.03 | 11.35 | 11.35 | 11.35 | 11.35 | 4.779 | 4.779 | 4.779 | 4.779 | -12.981 | -12.981 | -12.981 | -12.981 |
Nettowinstmarge
| -0.242 | -0.242 | -0.043 | -0.043 | -0.055 | -0.055 | 0.002 | 0.002 | 0.009 | 0.009 | 0.002 | 0.002 | -0.002 | -0.002 | -0.035 | -0.035 | -0.072 | -0.072 | 0.001 | 0.001 | 0.014 | 0.014 | 0.013 | 0.013 | 0.014 | 0.014 | 0.01 | 0.01 | 0.006 | 0.006 | 0.008 | 0.008 | 0.005 | 0.005 | 0.009 | 0.009 | 0.007 | 0.007 | 0.014 | 0.014 | 0.014 | 0.014 | 0.022 | 0.022 | 0.02 | 0.02 | 0.018 | 0.018 | 0.054 | 0.054 | 0.08 | 0.08 | 0.08 | 0.08 | 0.073 | 0.073 | 0.073 | 0.073 | 0.064 | 0.064 | 0.064 | 0.064 | 0.058 | 0.058 | 0.058 | 0.058 | 0.049 | 0.049 | 0.049 | 0.049 | -0.021 | -0.021 | -0.021 | -0.021 | 0.036 | 0.036 | 0.036 | 0.036 | 0.02 | 0.02 | 0.02 | 0.02 | -0.054 | -0.054 | -0.054 | -0.054 |
WPA (Winst Per Aandeel)
| -0.63 | -0.63 | -0.23 | -0.12 | -0.29 | -0.15 | 0.008 | 0.004 | 0.052 | 0.026 | 0.011 | 0.005 | -0.01 | -0.005 | -0.17 | -0.083 | -0.37 | -0.18 | 0.006 | 0.003 | 0.06 | 0.06 | 0.049 | 0.049 | 0.059 | 0.059 | 0.036 | 0.036 | 0.023 | 0.023 | 0.024 | 0.024 | 0.017 | 0.017 | 0.032 | 0.032 | 0.028 | 0.028 | 0.053 | 0.053 | 0.055 | 0.055 | 0.097 | 0.097 | 0.076 | 0.076 | 0.063 | 0.063 | 0.18 | 0.18 | 0.2 | 0.2 | 0.2 | 0.2 | 0.15 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.077 | 0.077 | 0.077 | 0.077 | -0.029 | -0.029 | -0.029 | -0.029 | 0.047 | 0.047 | 0.047 | 0.047 | 0.1 | 0.1 | 0.1 | 0.1 | -0.32 | -0.32 | -0.32 | -0.32 |
Verwaterde WPA
| -0.63 | -0.63 | -0.23 | -0.12 | -0.29 | -0.15 | 0.008 | 0.004 | 0.052 | 0.026 | 0.011 | 0.005 | -0.01 | -0.005 | -0.17 | -0.083 | -0.37 | -0.18 | 0.006 | 0.003 | 0.06 | 0.06 | 0.049 | 0.049 | 0.059 | 0.059 | 0.036 | 0.036 | 0.023 | 0.023 | 0.024 | 0.024 | 0.017 | 0.017 | 0.032 | 0.032 | 0.028 | 0.028 | 0.053 | 0.053 | 0.055 | 0.055 | 0.097 | 0.097 | 0.076 | 0.076 | 0.063 | 0.063 | 0.18 | 0.18 | 0.2 | 0.2 | 0.2 | 0.2 | 0.15 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.077 | 0.077 | 0.077 | 0.077 | -0.029 | -0.029 | -0.029 | -0.029 | 0.047 | 0.047 | 0.047 | 0.047 | 0.1 | 0.1 | 0.1 | 0.1 | -0.32 | -0.32 | -0.32 | -0.32 |
EBITDA
| -116.103 | -116.103 | 50.439 | 6.6 | 37.965 | -19.001 | 86.887 | 30.302 | 121.881 | 22.648 | 102.836 | 33.788 | 119.933 | 0.099 | 59.264 | 14.928 | 69.325 | -17.049 | 155.261 | 38.516 | 61.571 | 61.571 | 43.761 | 43.761 | 50.392 | 50.392 | 38.815 | 38.815 | 40.309 | 40.309 | 45.45 | 45.45 | 33.918 | 33.918 | 45.218 | 45.218 | 37.914 | 37.914 | 49.233 | 49.233 | 42.087 | 42.087 | 56.573 | 56.573 | 50.835 | 50.835 | 45.731 | 45.731 | 70.27 | 70.27 | 63.607 | 63.607 | 63.607 | 63.607 | 55.175 | 55.175 | 55.175 | 55.175 | 48.583 | 48.583 | 48.583 | 48.583 | 48.803 | 48.803 | 48.803 | 48.803 | 29.925 | 29.925 | 29.925 | 29.925 | 16.665 | 16.665 | 16.665 | 16.665 | 23.99 | 23.99 | 23.99 | 23.99 | 8.932 | 8.932 | 8.932 | 8.932 | -8.203 | -8.203 | -8.203 | -8.203 |
EBITDA ratio
| -0.178 | -0.178 | 0.037 | 0.01 | 0.028 | -0.028 | 0.07 | 0.049 | 0.089 | 0.033 | 0.074 | 0.048 | 0.082 | 0 | 0.05 | 0.025 | 0.055 | -0.027 | 0.094 | 0.047 | 0.057 | 0.057 | 0.046 | 0.046 | 0.048 | 0.048 | 0.045 | 0.045 | 0.043 | 0.043 | 0.059 | 0.059 | 0.038 | 0.038 | 0.052 | 0.052 | 0.037 | 0.037 | 0.054 | 0.054 | 0.044 | 0.044 | 0.053 | 0.053 | 0.053 | 0.053 | 0.055 | 0.055 | 0.084 | 0.084 | 0.101 | 0.101 | 0.101 | 0.101 | 0.109 | 0.109 | 0.109 | 0.109 | 0.099 | 0.099 | 0.099 | 0.099 | 0.102 | 0.102 | 0.102 | 0.102 | 0.079 | 0.079 | 0.079 | 0.079 | 0.05 | 0.05 | 0.05 | 0.05 | 0.075 | 0.075 | 0.075 | 0.075 | 0.037 | 0.037 | 0.037 | 0.037 | -0.034 | -0.034 | -0.034 | -0.034 |