Oriental Explorer Holdings Limited
HKEX:0430.HK
0.31 (HKD) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 12.755 | 12.56 | 6.075 | 12.1 | 5.644 | 13.972 | 6.39 | 12.275 | 5.916 | 13.81 | 6.387 | 13.881 | 6.88 | 138.97 | -123.31 | 1.285 | 4.279 | 2.052 | 44.839 | 22.372 | -26.489 | -26.489 | -13.087 | -13.087 | 48.347 | 48.347 | 48.102 | 48.102 | 46.198 | 46.198 | -28.388 | -28.388 | -61.916 | -61.916 | 34.085 | 34.085 | 48.501 | 48.501 | 8.62 | 8.62 | 11.927 | 11.927 | -1.073 | -1.073 | 22.344 | 22.344 | 15.714 | 15.714 | 15.714 | -8.649 | -8.649 | -8.649 | -8.649 | 11.578 | 11.578 | 11.578 | 11.578 | 13.023 | 13.023 | 13.023 | 13.023 | -20.059 | -20.059 | -20.059 | -20.059 | 1.984 | 1.984 | 1.984 | 1.984 | 4.116 | 4.116 | 4.116 | 4.116 | 287.707 | 287.707 | 287.707 | 287.707 | 134.544 | 134.544 | 134.544 | 134.544 | 120.867 | 120.867 | 120.867 | 120.867 |
Kosten van de omzet
| 2.774 | 2.399 | 1.196 | 2.81 | 1.402 | 2.504 | 1.248 | 2.162 | 1.078 | 2.498 | 1.246 | 2.538 | 1.266 | 1.954 | 0.54 | 0.268 | 0.561 | 0.278 | 0.602 | 0.297 | 0.273 | 0.273 | 0.256 | 0.256 | 0.242 | 0.242 | 0.192 | 0.192 | 0.197 | 0.197 | 0.201 | 0.201 | 0.195 | 0.195 | 0.182 | 0.182 | 0.18 | 0.18 | 0.168 | 0.168 | 0.165 | 0.165 | 0.153 | 0.153 | 0.135 | 0.135 | 0.137 | 0.137 | 0.137 | 0.124 | 0.124 | 0.124 | 0.124 | 0.025 | 0.025 | 0.025 | 0.025 | 0.154 | 0.154 | 0.154 | 0.154 | 0.526 | 0.526 | 0.526 | 0.526 | 0.864 | 0.864 | 0.864 | 0.864 | 3.148 | 3.148 | 3.148 | 3.148 | 280.329 | 280.329 | 280.329 | 280.329 | 130.438 | 130.438 | 130.438 | 130.438 | 115.003 | 115.003 | 115.003 | 115.003 |
Brutowinst
| 9.981 | 10.161 | 4.879 | 9.29 | 4.242 | 11.468 | 5.142 | 10.113 | 4.838 | 11.312 | 5.141 | 11.343 | 5.614 | 137.016 | -123.85 | 1.017 | 3.718 | 1.774 | 44.237 | 22.076 | -26.761 | -26.761 | -13.343 | -13.343 | 48.106 | 48.106 | 47.911 | 47.911 | 46.001 | 46.001 | -28.589 | -28.589 | -62.111 | -62.111 | 33.903 | 33.903 | 48.321 | 48.321 | 8.452 | 8.452 | 11.762 | 11.762 | -1.225 | -1.225 | 22.209 | 22.209 | 15.577 | 15.577 | 15.577 | -8.772 | -8.772 | -8.772 | -8.772 | 11.553 | 11.553 | 11.553 | 11.553 | 12.87 | 12.87 | 12.87 | 12.87 | -20.584 | -20.584 | -20.584 | -20.584 | 1.12 | 1.12 | 1.12 | 1.12 | 0.968 | 0.968 | 0.968 | 0.968 | 7.378 | 7.378 | 7.378 | 7.378 | 4.106 | 4.106 | 4.106 | 4.106 | 5.864 | 5.864 | 5.864 | 5.864 |
Brutowinstmarge
| 0.783 | 0.809 | 0.803 | 0.768 | 0.752 | 0.821 | 0.805 | 0.824 | 0.818 | 0.819 | 0.805 | 0.817 | 0.816 | 0.986 | 1.004 | 0.791 | 0.869 | 0.865 | 0.987 | 0.987 | 1.01 | 1.01 | 1.02 | 1.02 | 0.995 | 0.995 | 0.996 | 0.996 | 0.996 | 0.996 | 1.007 | 1.007 | 1.003 | 1.003 | 0.995 | 0.995 | 0.996 | 0.996 | 0.981 | 0.981 | 0.986 | 0.986 | 1.142 | 1.142 | 0.994 | 0.994 | 0.991 | 0.991 | 0.991 | 1.014 | 1.014 | 1.014 | 1.014 | 0.998 | 0.998 | 0.998 | 0.998 | 0.988 | 0.988 | 0.988 | 0.988 | 1.026 | 1.026 | 1.026 | 1.026 | 0.565 | 0.565 | 0.565 | 0.565 | 0.235 | 0.235 | 0.235 | 0.235 | 0.026 | 0.026 | 0.026 | 0.026 | 0.031 | 0.031 | 0.031 | 0.031 | 0.049 | 0.049 | 0.049 | 0.049 |
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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.987 | 1.987 | 1.987 | 1.987 | 2.04 | 2.04 | 2.04 | 2.04 | 2.081 | 2.081 | 2.081 | 2.081 | 2.119 | 2.119 | 2.119 | 2.119 | 1.978 | 1.978 | 1.978 | 1.978 | 2.639 | 2.639 | 2.639 | 2.639 | 1.468 | 1.468 | 1.468 | 1.468 | 1.169 | 1.169 | 1.169 | 1.169 | 0.607 | 0.607 | 0.607 | 0.607 | 2.973 | 2.973 | 2.973 | 2.973 | 2.048 | 2.048 | 2.048 | 2.048 | 5.124 | 5.124 | 5.124 | 5.124 | 5.878 | 5.878 | 5.878 | 5.878 | 10.617 | 10.617 | 10.617 | 10.617 | 2.653 | 2.653 | 2.653 | 2.653 | 3.029 | 3.029 | 3.029 | 3.029 | 3.955 | 3.955 | 3.955 | 3.955 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.053 | 0.053 | 0.053 | 0.143 | 0.091 | -0.091 | -0.091 | 0.055 | 0.014 | -0.014 | -0.014 | 0.061 | -0.033 | -0.033 | -0.033 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | -0.866 | -0.106 | -0.106 | -0.106 | 0.05 | 0.05 | 0.025 | 0.025 | 0.025 | 0.001 | 0.001 | 0.001 | 0.001 | 0.004 | 0.004 | 0.004 | 0.004 | 0.036 | 0.036 | 0.036 | 0.036 | 0.051 | 0.051 | 0.051 | 0.051 | 0.039 | 0.039 | 0.039 | 0.039 | 0.063 | 0.063 | 0.063 | 0.063 | 4.665 | 4.665 | 4.665 | 4.665 | 0.967 | 0.967 | 0.967 | 0.967 | 2.584 | 2.584 | 2.584 | 2.584 |
Verkoop-, algemene en administratieve kosten
| 0 | 1.303 | 1.303 | 1.35 | 1.35 | 1.307 | 1.307 | 0.006 | 1.265 | 0.007 | 1.487 | 0.007 | 1.569 | 0.008 | 0.004 | 2.008 | 0.005 | 1.935 | 2.04 | 2.04 | 2.131 | 2.131 | 1.95 | 1.95 | 2.095 | 2.095 | 2.067 | 2.067 | 2.142 | 2.142 | 2.096 | 2.096 | 2.17 | 2.17 | 1.785 | 1.785 | 1.88 | 1.88 | 1.504 | 1.504 | 1.514 | 1.514 | 1.422 | 1.422 | 1.747 | 1.747 | 1.194 | 1.194 | 1.194 | 0.608 | 0.608 | 0.608 | 0.608 | 2.977 | 2.977 | 2.977 | 2.977 | 2.084 | 2.084 | 2.084 | 2.084 | 5.175 | 5.175 | 5.175 | 5.175 | 5.918 | 5.918 | 5.918 | 5.918 | 10.681 | 10.681 | 10.681 | 10.681 | 7.318 | 7.318 | 7.318 | 7.318 | 3.995 | 3.995 | 3.995 | 3.995 | 6.538 | 6.538 | 6.538 | 6.538 |
Overige kosten
| -2.982 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.071 | 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 | -0.129 | -0.129 | -0.129 | -0.129 | -3.876 | -3.876 | -3.876 | -3.876 | -1.722 | -1.722 | -1.722 | -1.722 | -0.473 | -0.473 | -0.473 | -0.473 | -0.968 | -0.968 | -0.968 | -0.968 | -13.388 | -13.388 | -13.388 | -13.388 | -10.23 | -10.23 | -10.23 | -10.23 | -2.481 | -2.481 | -2.481 | -2.481 | -3.857 | -3.857 | -3.857 | -3.857 | -1.512 | -1.512 | -1.512 | -1.512 |
Bedrijfskosten
| -2.982 | 23.528 | 23.528 | 1.304 | 1.304 | 0.533 | 0.533 | 1.223 | 1.223 | 1.039 | 1.039 | 1.521 | 1.521 | 0.008 | 1.9 | 1.9 | 6.172 | 5.809 | 4.071 | 2.038 | 2.116 | 2.116 | 1.935 | 1.935 | 8.514 | 8.514 | 2.065 | 2.065 | 2.704 | 2.704 | 18.217 | 18.217 | 17.979 | 17.979 | 0.084 | 0.084 | 6.91 | 6.91 | 0.034 | 0.034 | 8.923 | 8.923 | 2.853 | 2.853 | 18.901 | 18.901 | 1.065 | 1.065 | 1.065 | -3.268 | -3.268 | -3.268 | -3.268 | 1.255 | 1.255 | 1.255 | 1.255 | 1.611 | 1.611 | 1.611 | 1.611 | 4.207 | 4.207 | 4.207 | 4.207 | -7.47 | -7.47 | -7.47 | -7.47 | 0.451 | 0.451 | 0.451 | 0.451 | 4.837 | 4.837 | 4.837 | 4.837 | 0.139 | 0.139 | 0.139 | 0.139 | 5.026 | 5.026 | 5.026 | 5.026 |
Bedrijfsresultaat
| 6.999 | 7.563 | 3.577 | 6.596 | 2.892 | 8.862 | 3.835 | 6.304 | 3.574 | 10.594 | 3.654 | 8.213 | 4.045 | 12.911 | -128.315 | -0.992 | 13.487 | -0.161 | 40.166 | 20.036 | -28.892 | -28.892 | -15.292 | -15.292 | 46.011 | 46.011 | 45.844 | 45.844 | 43.859 | 43.859 | -30.685 | -30.685 | -64.281 | -64.281 | 32.118 | 32.118 | 46.442 | 46.442 | 6.948 | 6.948 | 10.248 | 10.248 | -2.647 | -2.647 | 20.463 | 20.463 | 24.948 | 24.948 | 24.948 | -4.129 | -4.129 | -4.129 | -4.129 | 13.933 | 13.933 | 13.933 | 13.933 | 11.259 | 11.259 | 11.259 | 11.259 | -23.436 | -23.436 | -23.436 | -23.436 | 7.574 | 7.574 | 7.574 | 7.574 | 1.03 | 1.03 | 1.03 | 1.03 | 2.908 | 2.908 | 2.908 | 2.908 | 5.321 | 5.321 | 5.321 | 5.321 | 2.198 | 2.198 | 2.198 | 2.198 |
Bedrijfsresultaat ratio
| 0.549 | 0.602 | 0.589 | 0.545 | 0.512 | 0.634 | 0.6 | 0.514 | 0.604 | 0.767 | 0.572 | 0.592 | 0.588 | 0.093 | 1.041 | -0.772 | 3.152 | -0.078 | 0.896 | 0.896 | 1.091 | 1.091 | 1.169 | 1.169 | 0.952 | 0.952 | 0.953 | 0.953 | 0.949 | 0.949 | 1.081 | 1.081 | 1.038 | 1.038 | 0.942 | 0.942 | 0.958 | 0.958 | 0.806 | 0.806 | 0.859 | 0.859 | 2.468 | 2.468 | 0.916 | 0.916 | 1.588 | 1.588 | 1.588 | 0.477 | 0.477 | 0.477 | 0.477 | 1.203 | 1.203 | 1.203 | 1.203 | 0.865 | 0.865 | 0.865 | 0.865 | 1.168 | 1.168 | 1.168 | 1.168 | 3.818 | 3.818 | 3.818 | 3.818 | 0.25 | 0.25 | 0.25 | 0.25 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.04 | 0.04 | 0.04 | 0.018 | 0.018 | 0.018 | 0.018 |
Totaal overige inkomsten en kosten netto
| -3.733 | -48.926 | -24.258 | -3.301 | -1.244 | -0.878 | 0.157 | 0 | -0.211 | 0 | 2.851 | 0 | 0.061 | 0 | 0 | 0.15 | -0 | 7.117 | -1.608 | -0.757 | -0.91 | -0.91 | -0.586 | -0.586 | 9.904 | 9.904 | -0.569 | -0.569 | -1.256 | -1.256 | 19.772 | 19.772 | 20.083 | 20.083 | 1.834 | 1.834 | 8.722 | 8.722 | 1.344 | 1.344 | 10.072 | 10.072 | 3.842 | 3.842 | 20.117 | 20.117 | -0.546 | -0.546 | -0.546 | -0.446 | -0.446 | -0.446 | -0.446 | -0.046 | -0.046 | -0.046 | -0.046 | -2.671 | -2.671 | -2.671 | -2.671 | -0.281 | -0.281 | -0.281 | -0.281 | -0.132 | -0.132 | -0.132 | -0.132 | -0.095 | -0.095 | -0.095 | -0.095 | -0.084 | -0.084 | -0.084 | -0.084 | -0.093 | -0.093 | -0.093 | -0.093 | -0.252 | -0.252 | -0.252 | -0.252 |
Inkomen voor belasting
| 3.266 | -41.363 | -20.682 | 3.295 | 1.648 | 7.984 | 3.992 | 0 | 3.363 | 0 | 6.505 | 0 | 4.106 | 0 | -0 | -0.842 | 0 | 6.956 | 38.558 | 19.279 | -29.802 | -29.802 | -15.878 | -15.878 | 55.915 | 55.915 | 45.275 | 45.275 | 42.603 | 42.603 | -10.913 | -10.913 | -44.198 | -44.198 | 33.952 | 33.952 | 55.164 | 55.164 | 8.292 | 8.292 | 20.32 | 20.32 | 1.195 | 1.195 | 40.58 | 40.58 | 24.402 | 24.402 | 24.402 | -4.575 | -4.575 | -4.575 | -4.575 | 13.888 | 13.888 | 13.888 | 13.888 | 8.588 | 8.588 | 8.588 | 8.588 | -23.717 | -23.717 | -23.717 | -23.717 | 7.442 | 7.442 | 7.442 | 7.442 | 0.934 | 0.934 | 0.934 | 0.934 | 2.824 | 2.824 | 2.824 | 2.824 | 5.228 | 5.228 | 5.228 | 5.228 | 1.946 | 1.946 | 1.946 | 1.946 |
Inkomen voor belasting ratio
| 0.256 | -3.293 | -3.404 | 0.272 | 0.292 | 0.571 | 0.625 | 0 | 0.568 | 0 | 1.018 | 0 | 0.597 | 0 | 0 | -0.655 | 0 | 3.39 | 0.86 | 0.862 | 1.125 | 1.125 | 1.213 | 1.213 | 1.157 | 1.157 | 0.941 | 0.941 | 0.922 | 0.922 | 0.384 | 0.384 | 0.714 | 0.714 | 0.996 | 0.996 | 1.137 | 1.137 | 0.962 | 0.962 | 1.704 | 1.704 | -1.114 | -1.114 | 1.816 | 1.816 | 1.553 | 1.553 | 1.553 | 0.529 | 0.529 | 0.529 | 0.529 | 1.2 | 1.2 | 1.2 | 1.2 | 0.659 | 0.659 | 0.659 | 0.659 | 1.182 | 1.182 | 1.182 | 1.182 | 3.752 | 3.752 | 3.752 | 3.752 | 0.227 | 0.227 | 0.227 | 0.227 | 0.01 | 0.01 | 0.01 | 0.01 | 0.039 | 0.039 | 0.039 | 0.039 | 0.016 | 0.016 | 0.016 | 0.016 |
Belastingkosten
| 0.486 | 1.73 | 0.865 | 1.018 | 0.509 | 2.104 | 1.052 | 0 | 0.211 | 0 | 1.208 | 0 | 0 | 0 | -0 | 0 | 0 | 0.106 | 0.106 | 0.106 | 0.213 | 0.213 | 0.107 | 0.107 | 0.73 | 0.73 | 0.365 | 0.365 | 0.096 | 0.096 | 0.048 | 0.048 | 0.126 | 0.126 | 0.063 | 0.063 | 0.212 | 0.212 | 0.106 | 0.106 | 0.131 | 0.131 | 0.065 | 0.065 | 0.13 | 0.13 | 0.065 | 0.065 | 0.065 | -0.344 | -0.344 | -0.344 | -0.344 | 0.046 | 0.046 | 0.046 | 0.046 | 2.621 | 2.621 | 2.621 | 2.621 | 0.281 | 0.281 | 0.281 | 0.281 | 0.132 | 0.132 | 0.132 | 0.132 | 0.095 | 0.095 | 0.095 | 0.095 | 0.184 | 0.184 | 0.184 | 0.184 | 0.206 | 0.206 | 0.206 | 0.206 | 0.084 | 0.084 | 0.084 | 0.084 |
Nettowinst
| 2.78 | -43.093 | -21.547 | 2.277 | 1.139 | 5.88 | 2.94 | 388.184 | 3.152 | 388.184 | 5.297 | 388.184 | 4.106 | 388.184 | 270 | -0.842 | 270 | 6.744 | 38.558 | 19.279 | -30.015 | -30.015 | -15.878 | -15.878 | 55.185 | 55.185 | 45.275 | 45.275 | 42.508 | 42.508 | -10.913 | -10.913 | -44.324 | -44.324 | 33.952 | 33.952 | 54.952 | 54.952 | 8.292 | 8.292 | 20.189 | 20.189 | 1.195 | 1.195 | 40.45 | 40.45 | 24.337 | 24.337 | 24.337 | -4.232 | -4.232 | -4.232 | -4.232 | 13.842 | 13.842 | 13.842 | 13.842 | 5.967 | 5.967 | 5.967 | 5.967 | -23.998 | -23.998 | -23.998 | -23.998 | 7.31 | 7.31 | 7.31 | 7.31 | 0.839 | 0.839 | 0.839 | 0.839 | 2.641 | 2.641 | 2.641 | 2.641 | 5.022 | 5.022 | 5.022 | 5.022 | 1.862 | 1.862 | 1.862 | 1.862 |
Nettowinstmarge
| 0.218 | -3.431 | -3.547 | 0.188 | 0.202 | 0.421 | 0.46 | 31.624 | 0.533 | 28.109 | 0.829 | 27.965 | 0.597 | 2.793 | -2.19 | -0.655 | 63.099 | 3.286 | 0.86 | 0.862 | 1.133 | 1.133 | 1.213 | 1.213 | 1.141 | 1.141 | 0.941 | 0.941 | 0.92 | 0.92 | 0.384 | 0.384 | 0.716 | 0.716 | 0.996 | 0.996 | 1.133 | 1.133 | 0.962 | 0.962 | 1.693 | 1.693 | -1.114 | -1.114 | 1.81 | 1.81 | 1.549 | 1.549 | 1.549 | 0.489 | 0.489 | 0.489 | 0.489 | 1.196 | 1.196 | 1.196 | 1.196 | 0.458 | 0.458 | 0.458 | 0.458 | 1.196 | 1.196 | 1.196 | 1.196 | 3.685 | 3.685 | 3.685 | 3.685 | 0.204 | 0.204 | 0.204 | 0.204 | 0.009 | 0.009 | 0.009 | 0.009 | 0.037 | 0.037 | 0.037 | 0.037 | 0.015 | 0.015 | 0.015 | 0.015 |
WPA (Winst Per Aandeel)
| 0.007 | -0.11 | -0.056 | 0.006 | 0.003 | 0.015 | 0.008 | 1 | 0.008 | 1 | 0.014 | 1 | 0.011 | 1.317 | 1 | -0.003 | 1 | 0.025 | 0.14 | 0.071 | -0.11 | -0.11 | -0.059 | -0.059 | 0.2 | 0.2 | 0.17 | 0.17 | 0.16 | 0.16 | -0.04 | -0.04 | -0.16 | -0.16 | 0.13 | 0.13 | 0.2 | 0.2 | 0.031 | 0.031 | 0.11 | 0.11 | 0.007 | 0.007 | 0.22 | 0.22 | 0.012 | 0.012 | 0.012 | -0.002 | -0.002 | -0.002 | -0.002 | 0.007 | 0.007 | 0.007 | 0.007 | 0.003 | 0.003 | 0.003 | 0.003 | -0.012 | -0.012 | -0.012 | -0.012 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0.001 | 0.001 | 0.001 | 0.001 |
Verwaterde WPA
| 0.007 | -0.11 | -0.056 | 0.006 | 0.003 | 0.015 | 0.008 | 1 | 0.008 | 1 | 0.014 | 1 | 0.011 | 1.317 | 1 | -0.003 | 1 | 0.025 | 0.14 | 0.071 | -0.11 | -0.11 | -0.059 | -0.059 | 0.2 | 0.2 | 0.17 | 0.17 | 0.16 | 0.16 | -0.04 | -0.04 | -0.16 | -0.16 | 0.13 | 0.13 | 0.2 | 0.2 | 0.031 | 0.031 | 0.11 | 0.11 | 0.007 | 0.007 | 0.22 | 0.22 | 0.012 | 0.012 | 0.012 | -0.002 | -0.002 | -0.002 | -0.002 | 0.007 | 0.007 | 0.007 | 0.007 | 0.003 | 0.003 | 0.003 | 0.003 | -0.012 | -0.012 | -0.012 | -0.012 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0.001 | 0.001 | 0.001 | 0.001 |
EBITDA
| 7.006 | 7.57 | 3.578 | 6.602 | 2.893 | 8.87 | 3.837 | 0.421 | 3.575 | 2.415 | 3.655 | 4.047 | 4.047 | 2.211 | -0.989 | -0.989 | 0.425 | -0.161 | 40.175 | 20.04 | -28.878 | -28.878 | -15.279 | -15.279 | 46.024 | 46.024 | 45.858 | 45.858 | 43.872 | 43.872 | -30.654 | -30.654 | -64.241 | -64.241 | 32.158 | 32.158 | 46.482 | 46.482 | 6.984 | 6.984 | 10.278 | 10.278 | -2.604 | -2.604 | 20.514 | 20.514 | 25.069 | 25.069 | 25.069 | -3.89 | -3.89 | -3.89 | -3.89 | 14.181 | 14.181 | 14.181 | 14.181 | 8.638 | 8.638 | 8.638 | 8.638 | -23.108 | -23.108 | -23.108 | -23.108 | 7.81 | 7.81 | 7.81 | 7.81 | 1.135 | 1.135 | 1.135 | 1.135 | 3.023 | 3.023 | 3.023 | 3.023 | 5.644 | 5.644 | 5.644 | 5.644 | 2.74 | 2.74 | 2.74 | 2.74 |
EBITDA ratio
| 0.549 | 0.603 | 0.589 | 0.546 | 0.513 | 0.635 | 0.6 | 0.034 | 0.604 | 0.175 | 0.572 | 0.292 | 0.588 | 0.016 | 0.008 | -0.77 | 0.099 | -0.078 | 0.896 | 0.896 | 1.09 | 1.09 | 1.168 | 1.168 | 0.952 | 0.952 | 0.953 | 0.953 | 0.95 | 0.95 | 1.08 | 1.08 | 1.038 | 1.038 | 0.943 | 0.943 | 0.958 | 0.958 | 0.81 | 0.81 | 0.862 | 0.862 | 2.428 | 2.428 | 0.918 | 0.918 | 1.595 | 1.595 | 1.595 | 0.45 | 0.45 | 0.45 | 0.45 | 1.225 | 1.225 | 1.225 | 1.225 | 0.663 | 0.663 | 0.663 | 0.663 | 1.152 | 1.152 | 1.152 | 1.152 | 3.937 | 3.937 | 3.937 | 3.937 | 0.276 | 0.276 | 0.276 | 0.276 | 0.011 | 0.011 | 0.011 | 0.011 | 0.042 | 0.042 | 0.042 | 0.042 | 0.023 | 0.023 | 0.023 | 0.023 |