Tan Chong International Limited
HKEX:0693.HK
1.3 (HKD) • At close September 17, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 6,589.126 | 6,509.954 | 3,254.977 | 7,315.706 | 3,657.853 | 6,998.178 | 3,499.089 | 6,480.489 | 3,240.245 | 5,709.419 | 2,854.71 | 6,155.538 | 3,077.769 | 6,535.432 | 3,267.716 | 5,784.063 | 2,892.032 | 7,621.864 | 3,810.932 | 6,911.487 | 3,455.744 | 3,976.199 | 3,976.199 | 3,889.513 | 3,889.513 | 3,914.588 | 3,914.588 | 4,013.219 | 4,013.219 | 3,939.854 | 3,939.854 | 4,428.312 | 4,428.312 | 3,833.784 | 3,833.784 | 3,575.536 | 3,575.536 | 3,342.387 | 3,342.387 | 1,981.503 | 1,981.503 | 2,210.629 | 2,210.629 | 2,362.643 | 2,362.643 | 1,723.177 | 1,723.177 | 1,631.841 | 1,631.841 | 1,631.841 | 1,588.733 | 1,588.733 | 1,588.733 | 1,588.733 | 1,549.674 | 1,549.674 | 1,549.674 | 1,549.674 | 1,228.599 | 1,228.599 | 1,228.599 | 1,228.599 | 1,329.418 | 1,329.418 | 1,329.418 | 1,329.418 | 1,399.876 | 1,399.876 | 1,399.876 | 1,399.876 | 1,463.258 | 1,463.258 | 1,463.258 | 1,463.258 | 1,500.593 | 1,500.593 | 1,500.593 | 1,500.593 | 1,312.885 | 1,312.885 | 1,312.885 | 1,312.885 | 1,070.388 | 1,070.388 | 1,070.388 | 1,070.388 |
Kosten van de omzet
| 5,287.082 | 5,186.509 | 2,589.901 | 5,953.297 | 2,972.134 | 5,724.366 | 2,858.541 | 5,461.505 | 2,725.722 | 4,703.038 | 2,345.918 | 5,140.527 | 2,563.902 | 5,248.696 | 2,624.348 | 4,718.359 | 2,359.18 | 6,209.253 | 3,104.627 | 5,543.194 | 2,771.597 | 3,241.791 | 3,241.791 | 3,079.556 | 3,079.556 | 3,118.88 | 3,118.88 | 3,217.783 | 3,217.783 | 3,245.127 | 3,245.127 | 3,684.113 | 3,684.113 | 3,097.419 | 3,097.419 | 2,910.696 | 2,910.696 | 2,684.129 | 2,684.129 | 1,572.286 | 1,572.286 | 1,805.543 | 1,805.543 | 1,889.22 | 1,889.22 | 1,463.134 | 1,463.134 | 1,358.909 | 1,358.909 | 1,358.909 | 1,307.456 | 1,307.456 | 1,307.456 | 1,307.456 | 1,331.117 | 1,331.117 | 1,331.117 | 1,331.117 | 1,053.254 | 1,053.254 | 1,053.254 | 1,053.254 | 1,083.44 | 1,083.44 | 1,083.44 | 1,083.44 | 1,125.453 | 1,125.453 | 1,125.453 | 1,125.453 | 1,194.298 | 1,194.298 | 1,194.298 | 1,194.298 | 1,255.953 | 1,255.953 | 1,255.953 | 1,255.953 | 1,098.008 | 1,098.008 | 1,098.008 | 1,098.008 | 878.459 | 878.459 | 878.459 | 878.459 |
Brutowinst
| 1,302.044 | 1,323.445 | 665.077 | 1,362.409 | 685.72 | 1,273.812 | 640.549 | 1,018.984 | 514.523 | 1,006.381 | 508.792 | 1,015.011 | 513.868 | 1,286.736 | 643.368 | 1,065.704 | 532.852 | 1,412.611 | 706.306 | 1,368.293 | 684.147 | 734.408 | 734.408 | 809.957 | 809.957 | 795.708 | 795.708 | 795.436 | 795.436 | 694.727 | 694.727 | 744.199 | 744.199 | 736.365 | 736.365 | 664.84 | 664.84 | 658.258 | 658.258 | 409.218 | 409.218 | 405.086 | 405.086 | 473.423 | 473.423 | 260.043 | 260.043 | 272.932 | 272.932 | 272.932 | 281.277 | 281.277 | 281.277 | 281.277 | 218.557 | 218.557 | 218.557 | 218.557 | 175.345 | 175.345 | 175.345 | 175.345 | 245.977 | 245.977 | 245.977 | 245.977 | 274.424 | 274.424 | 274.424 | 274.424 | 268.961 | 268.961 | 268.961 | 268.961 | 244.64 | 244.64 | 244.64 | 244.64 | 214.877 | 214.877 | 214.877 | 214.877 | 191.929 | 191.929 | 191.929 | 191.929 |
Brutowinstmarge
| 0.198 | 0.203 | 0.204 | 0.186 | 0.187 | 0.182 | 0.183 | 0.157 | 0.159 | 0.176 | 0.178 | 0.165 | 0.167 | 0.197 | 0.197 | 0.184 | 0.184 | 0.185 | 0.185 | 0.198 | 0.198 | 0.185 | 0.185 | 0.208 | 0.208 | 0.203 | 0.203 | 0.198 | 0.198 | 0.176 | 0.176 | 0.168 | 0.168 | 0.192 | 0.192 | 0.186 | 0.186 | 0.197 | 0.197 | 0.207 | 0.207 | 0.183 | 0.183 | 0.2 | 0.2 | 0.151 | 0.151 | 0.167 | 0.167 | 0.167 | 0.177 | 0.177 | 0.177 | 0.177 | 0.141 | 0.141 | 0.141 | 0.141 | 0.143 | 0.143 | 0.143 | 0.143 | 0.185 | 0.185 | 0.185 | 0.185 | 0.196 | 0.196 | 0.196 | 0.196 | 0.184 | 0.184 | 0.184 | 0.184 | 0.163 | 0.163 | 0.163 | 0.163 | 0.164 | 0.164 | 0.164 | 0.164 | 0.179 | 0.179 | 0.179 | 0.179 |
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
| 0 | 258.106 | 258.106 | 225.325 | 225.325 | 284.203 | 284.203 | 223.143 | 223.143 | 250.647 | 250.647 | 246.881 | 246.881 | 280.706 | 280.706 | 256.353 | 256.353 | 269.324 | 269.324 | 284.435 | 284.435 | 306.539 | 306.539 | 272.263 | 272.263 | 267.573 | 267.573 | 261.639 | 261.639 | 257.283 | 257.283 | 262.669 | 262.669 | 242.9 | 242.9 | 240.315 | 240.315 | 236.2 | 236.2 | 189.558 | 189.558 | 182.001 | 182.001 | 154.463 | 154.463 | 152.395 | 152.395 | 137.847 | 137.847 | 137.847 | 100.098 | 100.098 | 100.098 | 100.098 | 97.83 | 97.83 | 97.83 | 97.83 | 88.175 | 88.175 | 88.175 | 88.175 | 95.994 | 95.994 | 95.994 | 95.994 | 86.644 | 86.644 | 86.644 | 86.644 | 74.395 | 74.395 | 74.395 | 74.395 | 63.011 | 63.011 | 63.011 | 63.011 | 60.115 | 60.115 | 60.115 | 60.115 | 53.187 | 53.187 | 53.187 | 53.187 |
Verkoop- en marketingkosten
| 0 | 308.182 | 308.182 | 286.454 | 286.454 | 281.063 | 281.063 | 264.346 | 264.346 | 242.521 | 242.521 | 257.235 | 257.235 | 309.018 | 309.018 | 290.086 | 290.086 | 386.381 | 386.381 | 320.216 | 320.216 | 362.885 | 362.885 | 307.323 | 307.323 | 378.271 | 378.271 | 316.372 | 316.372 | 338.32 | 338.32 | 364.033 | 364.033 | 315.131 | 315.131 | 261.927 | 261.927 | 248.729 | 248.729 | 155.915 | 155.915 | 152.284 | 152.284 | 170.111 | 170.111 | 119.563 | 119.563 | 106.023 | 106.023 | 106.023 | 88.541 | 88.541 | 88.541 | 88.541 | 81.727 | 81.727 | 81.727 | 81.727 | 79.187 | 79.187 | 79.187 | 79.187 | 78.725 | 78.725 | 78.725 | 78.725 | 28.812 | 28.812 | 28.812 | 28.812 | 4.387 | 4.387 | 4.387 | 4.387 | 7.953 | 7.953 | 7.953 | 7.953 | 11.031 | 11.031 | 11.031 | 11.031 | 22.937 | 22.937 | 22.937 | 22.937 |
Verkoop-, algemene en administratieve kosten
| 1,051.761 | 1,125.868 | 566.288 | 1,014.528 | 511.779 | 1,123.245 | 565.265 | 964.915 | 487.489 | 975.133 | 493.168 | 995.508 | 504.116 | 1,179.448 | 589.724 | 1,092.877 | 546.439 | 1,305.814 | 655.705 | 1,209.302 | 604.651 | 669.424 | 669.424 | 579.586 | 579.586 | 645.843 | 645.843 | 578.011 | 578.011 | 595.603 | 595.603 | 626.701 | 626.701 | 558.031 | 558.031 | 502.242 | 502.242 | 484.928 | 484.928 | 345.473 | 345.473 | 334.285 | 334.285 | 324.574 | 324.574 | 271.958 | 271.958 | 243.87 | 243.87 | 243.87 | 188.64 | 188.64 | 188.64 | 188.64 | 179.556 | 179.556 | 179.556 | 179.556 | 167.362 | 167.362 | 167.362 | 167.362 | 174.718 | 174.718 | 174.718 | 174.718 | 115.456 | 115.456 | 115.456 | 115.456 | 78.782 | 78.782 | 78.782 | 78.782 | 70.963 | 70.963 | 70.963 | 70.963 | 71.146 | 71.146 | 71.146 | 71.146 | 76.125 | 76.125 | 76.125 | 76.125 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.933 | -6.933 | -6.933 | -6.933 | -103.165 | -103.165 | -103.165 | -103.165 | -8.524 | -8.524 | -8.524 | -8.524 | -21.517 | -21.517 | -21.517 | -21.517 | -17.378 | -17.378 | -17.378 | -17.378 | -20.614 | -20.614 | -20.614 | -20.614 | -63.476 | -63.476 | -63.476 | -63.476 | -232.381 | -232.381 | -232.381 | -232.381 | -63.572 | -63.572 | -63.572 | -63.572 | -128.365 | -128.365 | -128.365 | -128.365 | -110.791 | -110.791 | -110.791 | -110.791 | 49.641 | 49.641 | 49.641 | 49.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 1,051.761 | 1,125.868 | 487.149 | 1,014.528 | 469.191 | 1,123.245 | 389.626 | 964.915 | 361.885 | 975.133 | 285.997 | 995.508 | 406.227 | 1,179.448 | 530.977 | 1,092.877 | 500.894 | 1,305.814 | 587.128 | 1,209.302 | 552.204 | 580.613 | 580.613 | 513.52 | 513.52 | 668.847 | 668.847 | 500.314 | 500.314 | 571.704 | 571.704 | 552.762 | 552.762 | 580.509 | 580.509 | 444.103 | 444.103 | 462.516 | 462.516 | 283.288 | 283.288 | 99.859 | 99.859 | 337.094 | 337.094 | 83.684 | 83.684 | 11.49 | 11.49 | 11.49 | 125.068 | 125.068 | 125.068 | 125.068 | 51.192 | 51.192 | 51.192 | 51.192 | 56.571 | 56.571 | 56.571 | 56.571 | 224.359 | 224.359 | 224.359 | 224.359 | 115.456 | 115.456 | 115.456 | 115.456 | 78.782 | 78.782 | 78.782 | 78.782 | 70.963 | 70.963 | 70.963 | 70.963 | 71.146 | 71.146 | 71.146 | 71.146 | 76.125 | 76.125 | 76.125 | 76.125 |
Bedrijfsresultaat
| 250.283 | 197.577 | 87.446 | 347.881 | 216.011 | 150.567 | -32.347 | 54.069 | 135.586 | 31.248 | -48.329 | 19.503 | 89.881 | 107.288 | 80.1 | -27.173 | 14.229 | 106.797 | 21.409 | 158.991 | 113.892 | 28.235 | 28.235 | 278.268 | 278.268 | 91.935 | 91.935 | 276.536 | 276.536 | 73.535 | 73.535 | 172.145 | 172.145 | 159.758 | 159.758 | 203.546 | 203.546 | 154.472 | 154.472 | 104.078 | 104.078 | -457.035 | -457.035 | 793.554 | 793.554 | -113.67 | -113.67 | 302.326 | 302.326 | 302.326 | 187.092 | 187.092 | 187.092 | 187.092 | 183.881 | 183.881 | 183.881 | 183.881 | 128.668 | 128.668 | 128.668 | 128.668 | 35.885 | 35.885 | 35.885 | 35.885 | 172.519 | 172.519 | 172.519 | 172.519 | 177.845 | 177.845 | 177.845 | 177.845 | 140.13 | 140.13 | 140.13 | 140.13 | 143.731 | 143.731 | 143.731 | 143.731 | 115.805 | 115.805 | 115.805 | 115.805 |
Bedrijfsresultaat ratio
| 0.038 | 0.03 | 0.027 | 0.048 | 0.059 | 0.022 | -0.009 | 0.008 | 0.042 | 0.005 | -0.017 | 0.003 | 0.029 | 0.016 | 0.025 | -0.005 | 0.005 | 0.014 | 0.006 | 0.023 | 0.033 | 0.007 | 0.007 | 0.072 | 0.072 | 0.023 | 0.023 | 0.069 | 0.069 | 0.019 | 0.019 | 0.039 | 0.039 | 0.042 | 0.042 | 0.057 | 0.057 | 0.046 | 0.046 | 0.053 | 0.053 | -0.207 | -0.207 | 0.336 | 0.336 | -0.066 | -0.066 | 0.185 | 0.185 | 0.185 | 0.118 | 0.118 | 0.118 | 0.118 | 0.119 | 0.119 | 0.119 | 0.119 | 0.105 | 0.105 | 0.105 | 0.105 | 0.027 | 0.027 | 0.027 | 0.027 | 0.123 | 0.123 | 0.123 | 0.123 | 0.122 | 0.122 | 0.122 | 0.122 | 0.093 | 0.093 | 0.093 | 0.093 | 0.109 | 0.109 | 0.109 | 0.109 | 0.108 | 0.108 | 0.108 | 0.108 |
Totaal overige inkomsten en kosten netto
| -110.744 | 116.485 | 71.786 | -21.531 | -52.319 | 340.637 | 281.904 | 188.528 | 2.766 | 408.389 | 285.336 | 129.053 | 2.157 | 103.138 | 44.005 | 10.68 | -4.747 | 180.838 | 140.214 | 53.688 | -7.553 | 174.287 | 174.287 | -5.157 | -5.157 | 102.596 | 102.596 | -1.63 | -1.63 | 99.652 | 99.652 | -10.751 | -10.751 | 28.732 | 28.732 | -7.646 | -7.646 | 56.742 | 56.742 | 8.983 | 8.983 | 777.621 | 777.621 | 10.407 | 10.407 | 467.976 | 467.976 | -9.507 | -9.507 | -9.507 | -11.188 | -11.188 | -11.188 | -11.188 | -4.081 | -4.081 | -4.081 | -4.081 | -4.363 | -4.363 | -4.363 | -4.363 | -2.815 | -2.815 | -2.815 | -2.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.653 | -38.653 | -38.653 | -38.653 | -22.041 | -22.041 | -22.041 | -22.041 |
Inkomen voor belasting
| 139.539 | 314.062 | 159.232 | 326.35 | 163.693 | 491.204 | 249.557 | 242.597 | 138.351 | 439.637 | 237.007 | 148.556 | 92.038 | 210.426 | 124.105 | -16.493 | 9.483 | 287.635 | 161.622 | 212.679 | 106.34 | 202.522 | 202.522 | 273.111 | 273.111 | 194.531 | 194.531 | 274.907 | 274.907 | 173.186 | 173.186 | 161.394 | 161.394 | 188.49 | 188.49 | 195.9 | 195.9 | 211.214 | 211.214 | 113.06 | 113.06 | 320.586 | 320.586 | 803.961 | 803.961 | 354.307 | 354.307 | 292.819 | 292.819 | 292.819 | 175.904 | 175.904 | 175.904 | 175.904 | 179.8 | 179.8 | 179.8 | 179.8 | 124.305 | 124.305 | 124.305 | 124.305 | 33.07 | 33.07 | 33.07 | 33.07 | 172.519 | 172.519 | 172.519 | 172.519 | 177.845 | 177.845 | 177.845 | 177.845 | 140.13 | 140.13 | 140.13 | 140.13 | 105.078 | 105.078 | 105.078 | 105.078 | 93.764 | 93.764 | 93.764 | 93.764 |
Inkomen voor belasting ratio
| 0.021 | 0.048 | 0.049 | 0.045 | 0.045 | 0.07 | 0.071 | 0.037 | 0.043 | 0.077 | 0.083 | 0.024 | 0.03 | 0.032 | 0.038 | -0.003 | 0.003 | 0.038 | 0.042 | 0.031 | 0.031 | 0.051 | 0.051 | 0.07 | 0.07 | 0.05 | 0.05 | 0.069 | 0.069 | 0.044 | 0.044 | 0.036 | 0.036 | 0.049 | 0.049 | 0.055 | 0.055 | 0.063 | 0.063 | 0.057 | 0.057 | 0.145 | 0.145 | 0.34 | 0.34 | 0.206 | 0.206 | 0.179 | 0.179 | 0.179 | 0.111 | 0.111 | 0.111 | 0.111 | 0.116 | 0.116 | 0.116 | 0.116 | 0.101 | 0.101 | 0.101 | 0.101 | 0.025 | 0.025 | 0.025 | 0.025 | 0.123 | 0.123 | 0.123 | 0.123 | 0.122 | 0.122 | 0.122 | 0.122 | 0.093 | 0.093 | 0.093 | 0.093 | 0.08 | 0.08 | 0.08 | 0.08 | 0.088 | 0.088 | 0.088 | 0.088 |
Belastingkosten
| 112.115 | 125.239 | 62.62 | 140.029 | 70.015 | 161.313 | 80.657 | 103.838 | 51.919 | 98.72 | 49.36 | 105.493 | 52.747 | 116.921 | 58.461 | 65.082 | 32.541 | 155.372 | 77.686 | 69.499 | 34.75 | 86.774 | 86.774 | 73.55 | 73.55 | 84.549 | 84.549 | 69.509 | 69.509 | 98.154 | 98.154 | 69.384 | 69.384 | 89.102 | 89.102 | 70.467 | 70.467 | 81.956 | 81.956 | 28.886 | 28.886 | 51.691 | 51.691 | 31.416 | 31.416 | 22.701 | 22.701 | 21.713 | 21.713 | 21.713 | 24.41 | 24.41 | 24.41 | 24.41 | 18.099 | 18.099 | 18.099 | 18.099 | 0.757 | 0.757 | 0.757 | 0.757 | 17.53 | 17.53 | 17.53 | 17.53 | 37.664 | 37.664 | 37.664 | 37.664 | 34.194 | 34.194 | 34.194 | 34.194 | 28.897 | 28.897 | 28.897 | 28.897 | 20.505 | 20.505 | 20.505 | 20.505 | 21.838 | 21.838 | 21.838 | 21.838 |
Nettowinst
| -35.904 | 153.471 | 76.736 | 126.859 | 63.43 | 287.513 | 143.757 | 130.56 | 65.28 | 351.004 | 175.502 | 27.094 | 13.547 | 84.792 | 42.396 | -75.285 | -37.643 | 115.795 | 57.898 | 97.137 | 48.569 | 126.962 | 126.962 | 173.488 | 173.488 | 85.825 | 85.825 | 165.138 | 165.138 | 36.037 | 36.037 | 59.5 | 59.5 | 67.954 | 67.954 | 86.154 | 86.154 | 98.036 | 98.036 | 76.578 | 76.578 | 263.108 | 263.108 | 765.785 | 765.785 | 331.279 | 331.279 | 271.107 | 271.107 | 271.107 | 151.494 | 151.494 | 151.494 | 151.494 | 161.702 | 161.702 | 161.702 | 161.702 | 123.548 | 123.548 | 123.548 | 123.548 | 15.541 | 15.541 | 15.541 | 15.541 | 134.855 | 134.855 | 134.855 | 134.855 | 143.651 | 143.651 | 143.651 | 143.651 | 111.234 | 111.234 | 111.234 | 111.234 | 84.573 | 84.573 | 84.573 | 84.573 | 71.926 | 71.926 | 71.926 | 71.926 |
Nettowinstmarge
| -0.005 | 0.024 | 0.024 | 0.017 | 0.017 | 0.041 | 0.041 | 0.02 | 0.02 | 0.061 | 0.061 | 0.004 | 0.004 | 0.013 | 0.013 | -0.013 | -0.013 | 0.015 | 0.015 | 0.014 | 0.014 | 0.032 | 0.032 | 0.045 | 0.045 | 0.022 | 0.022 | 0.041 | 0.041 | 0.009 | 0.009 | 0.013 | 0.013 | 0.018 | 0.018 | 0.024 | 0.024 | 0.029 | 0.029 | 0.039 | 0.039 | 0.119 | 0.119 | 0.324 | 0.324 | 0.192 | 0.192 | 0.166 | 0.166 | 0.166 | 0.095 | 0.095 | 0.095 | 0.095 | 0.104 | 0.104 | 0.104 | 0.104 | 0.101 | 0.101 | 0.101 | 0.101 | 0.012 | 0.012 | 0.012 | 0.012 | 0.096 | 0.096 | 0.096 | 0.096 | 0.098 | 0.098 | 0.098 | 0.098 | 0.074 | 0.074 | 0.074 | 0.074 | 0.064 | 0.064 | 0.064 | 0.064 | 0.067 | 0.067 | 0.067 | 0.067 |
WPA (Winst Per Aandeel)
| -0.018 | 0.076 | 0.038 | 0.063 | 0.032 | 0.14 | 0.071 | 0.065 | 0.032 | 0.17 | 0.087 | 0.014 | 0.007 | 0.042 | 0.021 | -0.037 | -0.019 | 0.058 | 0.029 | 0.048 | 0.024 | 0.063 | 0.063 | 0.086 | 0.086 | 0.043 | 0.043 | 0.082 | 0.082 | 0.015 | 0.015 | 0.03 | 0.03 | 0.032 | 0.032 | 0.043 | 0.043 | 0.047 | 0.047 | 0.038 | 0.038 | 0.13 | 0.13 | 0.38 | 0.38 | 0.16 | 0.16 | 0.13 | 0.13 | 0.13 | 0.075 | 0.075 | 0.075 | 0.075 | 0.08 | 0.08 | 0.08 | 0.08 | 0.061 | 0.061 | 0.061 | 0.061 | 0.008 | 0.008 | 0.008 | 0.008 | 0.067 | 0.067 | 0.067 | 0.067 | 0.071 | 0.071 | 0.071 | 0.071 | 0.055 | 0.055 | 0.055 | 0.055 | 0.042 | 0.042 | 0.042 | 0.042 | 0.036 | 0.036 | 0.036 | 0.036 |
Verwaterde WPA
| -0.018 | 0.076 | 0.038 | 0.063 | 0.032 | 0.14 | 0.071 | 0.065 | 0.032 | 0.17 | 0.087 | 0.014 | 0.007 | 0.042 | 0.021 | -0.037 | -0.019 | 0.058 | 0.029 | 0.048 | 0.024 | 0.063 | 0.063 | 0.086 | 0.086 | 0.043 | 0.043 | 0.082 | 0.082 | 0.018 | 0.018 | 0.03 | 0.03 | 0.032 | 0.032 | 0.043 | 0.043 | 0.049 | 0.049 | 0.038 | 0.038 | 0.13 | 0.13 | 0.38 | 0.38 | 0.16 | 0.16 | 0.13 | 0.13 | 0.13 | 0.075 | 0.075 | 0.075 | 0.075 | 0.08 | 0.08 | 0.08 | 0.08 | 0.061 | 0.061 | 0.061 | 0.061 | 0.008 | 0.008 | 0.008 | 0.008 | 0.067 | 0.067 | 0.067 | 0.067 | 0.071 | 0.071 | 0.071 | 0.071 | 0.055 | 0.055 | 0.055 | 0.055 | 0.042 | 0.042 | 0.042 | 0.042 | 0.036 | 0.036 | 0.036 | 0.036 |
EBITDA
| 604.976 | 567.159 | 231.668 | 712.702 | 314.576 | 504.527 | 85.033 | 350.133 | 218.173 | 361.118 | 53.164 | 335.809 | 173.264 | 411.669 | 156.875 | 268.609 | 94.446 | 406.861 | 116.151 | 452.73 | 200.064 | 130.621 | 130.621 | 357.591 | 357.591 | 190.138 | 190.138 | 345.171 | 345.171 | 152.65 | 152.65 | 237.646 | 237.646 | 229.743 | 229.743 | 264.534 | 264.534 | 245.554 | 245.554 | 151.998 | 151.998 | -412.682 | -412.682 | 837.33 | 837.33 | -74.196 | -74.196 | 342.472 | 342.472 | 342.472 | 223.956 | 223.956 | 223.956 | 223.956 | 215.207 | 215.207 | 215.207 | 215.207 | 155.111 | 155.111 | 155.111 | 155.111 | 60.474 | 60.474 | 60.474 | 60.474 | 193.769 | 193.769 | 193.769 | 193.769 | 196.077 | 196.077 | 196.077 | 196.077 | 155.54 | 155.54 | 155.54 | 155.54 | 105.698 | 105.698 | 105.698 | 105.698 | 94.086 | 94.086 | 94.086 | 94.086 |
EBITDA ratio
| 0.092 | 0.087 | 0.071 | 0.097 | 0.086 | 0.072 | 0.024 | 0.054 | 0.067 | 0.063 | 0.019 | 0.055 | 0.056 | 0.063 | 0.048 | 0.046 | 0.033 | 0.053 | 0.03 | 0.066 | 0.058 | 0.033 | 0.033 | 0.092 | 0.092 | 0.049 | 0.049 | 0.086 | 0.086 | 0.039 | 0.039 | 0.054 | 0.054 | 0.06 | 0.06 | 0.074 | 0.074 | 0.073 | 0.073 | 0.077 | 0.077 | -0.187 | -0.187 | 0.354 | 0.354 | -0.043 | -0.043 | 0.21 | 0.21 | 0.21 | 0.141 | 0.141 | 0.141 | 0.141 | 0.139 | 0.139 | 0.139 | 0.139 | 0.126 | 0.126 | 0.126 | 0.126 | 0.045 | 0.045 | 0.045 | 0.045 | 0.138 | 0.138 | 0.138 | 0.138 | 0.134 | 0.134 | 0.134 | 0.134 | 0.104 | 0.104 | 0.104 | 0.104 | 0.081 | 0.081 | 0.081 | 0.081 | 0.088 | 0.088 | 0.088 | 0.088 |