NetDragon Websoft Holdings Limited
HKEX:0777.HK
10.72 (HKD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,301 | 3,420 | 3,681 | 3,626 | 4,240 | 3,679.826 | 3,356.174 | 3,314.782 | 2,822.858 | 3,120.528 | 2,672.547 | 2,567.598 | 2,469.941 | 2,092.373 | 1,775.25 | 1,434.559 | 1,358.544 | 759.972 | 512.225 | 515.582 | 447.235 | 240.704 | 221.13 | 436.153 | 221.13 | 221.13 | 277.087 | 277.087 | 277.087 | 277.087 | 190.244 | 190.244 | 190.244 | 190.244 | 132.943 | 132.943 | 132.943 | 132.943 | 155.459 | 155.459 | 155.459 | 155.459 | 148.995 | 148.995 | 148.995 | 148.995 | 161.304 | 161.304 | 161.304 | 161.304 | 30.515 | 30.515 | 30.515 | 30.515 |
Kosten van de omzet
| 1,102 | 1,309 | 1,394 | 1,634 | 1,917 | 1,390.701 | 1,122.299 | 1,012.789 | 953.587 | 1,130.269 | 807.554 | 924.158 | 1,067.81 | 960.82 | 741.971 | 635.178 | 574.673 | 232.19 | 81.971 | 59.872 | 42.972 | 25.711 | 20.357 | 38.519 | 20.357 | 20.357 | 29.09 | 29.09 | 29.09 | 29.09 | 18.758 | 18.758 | 18.758 | 18.758 | 16.583 | 16.583 | 16.583 | 16.583 | 21.081 | 21.081 | 21.081 | 21.081 | 17.016 | 17.016 | 17.016 | 17.016 | 9.216 | 9.216 | 9.216 | 9.216 | 2.795 | 2.795 | 2.795 | 2.795 |
Brutowinst
| 2,199 | 2,111 | 2,287 | 1,992 | 2,323 | 2,289.125 | 2,233.875 | 2,301.993 | 1,869.271 | 1,990.259 | 1,864.993 | 1,643.44 | 1,402.131 | 1,131.553 | 1,033.279 | 799.381 | 783.871 | 527.782 | 430.254 | 455.71 | 404.263 | 214.993 | 200.773 | 397.634 | 200.773 | 200.773 | 247.998 | 247.998 | 247.998 | 247.998 | 171.486 | 171.486 | 171.486 | 171.486 | 116.36 | 116.36 | 116.36 | 116.36 | 134.378 | 134.378 | 134.378 | 134.378 | 131.979 | 131.979 | 131.979 | 131.979 | 152.088 | 152.088 | 152.088 | 152.088 | 27.721 | 27.721 | 27.721 | 27.721 |
Brutowinstmarge
| 0.666 | 0.617 | 0.621 | 0.549 | 0.548 | 0.622 | 0.666 | 0.694 | 0.662 | 0.638 | 0.698 | 0.64 | 0.568 | 0.541 | 0.582 | 0.557 | 0.577 | 0.694 | 0.84 | 0.884 | 0.904 | 0.893 | 0.908 | 0.912 | 0.908 | 0.908 | 0.895 | 0.895 | 0.895 | 0.895 | 0.901 | 0.901 | 0.901 | 0.901 | 0.875 | 0.875 | 0.875 | 0.875 | 0.864 | 0.864 | 0.864 | 0.864 | 0.886 | 0.886 | 0.886 | 0.886 | 0.943 | 0.943 | 0.943 | 0.943 | 0.908 | 0.908 | 0.908 | 0.908 |
Onderzoek- en ontwikkelingskosten
| 696 | 814 | 641 | 689 | 586 | 618.146 | 594.854 | 648.194 | 568.906 | 611.287 | 502.39 | 509.861 | 442.233 | 465.171 | 396.251 | 519 | 347.162 | 265.102 | 184.031 | 156.619 | 92.641 | 62.315 | 40.714 | 73.039 | 40.714 | 40.714 | 51.043 | 51.043 | 51.043 | 51.043 | 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
| 551 | 629 | 570 | 511 | 464 | 470.794 | 485.206 | 461.479 | 441.632 | 451.429 | 431.654 | 440.339 | 406.252 | 379.474 | 341.875 | 364.592 | 350.688 | 293.639 | 223.653 | 197.234 | 127.392 | 81.734 | 91.536 | 136.921 | 91.536 | 91.536 | 61.907 | 61.907 | 61.907 | 61.907 | 92.553 | 92.553 | 92.553 | 92.553 | 86.064 | 86.064 | 86.064 | 86.064 | 40.982 | 40.982 | 40.982 | 40.982 | 28.168 | 28.168 | 28.168 | 28.168 | 12.523 | 12.523 | 12.523 | 12.523 | 5.74 | 5.74 | 5.74 | 5.74 |
Verkoop- en marketingkosten
| 352 | 364 | 443 | 503 | 442 | 518.003 | 437.997 | 466.491 | 427.022 | 493.945 | 421.809 | 365.287 | 332.584 | 332.226 | 292.49 | 262.671 | 256.991 | 136.645 | 70.133 | 89.775 | 62.72 | 38.124 | 26.55 | 46.573 | 26.55 | 26.55 | 38.043 | 38.043 | 38.043 | 38.043 | 35.085 | 35.085 | 35.085 | 35.085 | 25.498 | 25.498 | 25.498 | 25.498 | 33.365 | 33.365 | 33.365 | 33.365 | 25.9 | 25.9 | 25.9 | 25.9 | 20.211 | 20.211 | 20.211 | 20.211 | 3.46 | 3.46 | 3.46 | 3.46 |
Verkoop-, algemene en administratieve kosten
| 903 | 990 | 1,013 | 991 | 915 | 992.56 | 927.44 | 911.126 | 883.896 | 971.784 | 853.544 | 820.625 | 742.143 | 722.112 | 637.439 | 629.913 | 610.716 | 431.651 | 295.231 | 288.189 | 191.24 | 119.857 | 118.086 | 184.223 | 118.086 | 118.086 | 99.95 | 99.95 | 99.95 | 99.95 | 127.638 | 127.638 | 127.638 | 127.638 | 111.562 | 111.562 | 111.562 | 111.562 | 74.347 | 74.347 | 74.347 | 74.347 | 54.068 | 54.068 | 54.068 | 54.068 | 32.734 | 32.734 | 32.734 | 32.734 | 9.2 | 9.2 | 9.2 | 9.2 |
Overige kosten
| -34 | 185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.12 | -6.316 | -6.316 | -4.025 | -4.025 | -4.025 | -4.025 | -2.658 | -2.658 | -2.658 | -2.658 | 0 | 0 | 0 | 0 | -12.618 | -12.618 | -12.618 | -12.618 | 40.048 | 40.048 | 40.048 | 40.048 | 12.366 | 12.366 | 12.366 | 12.366 | 12.584 | 12.584 | 12.584 | 12.584 | 5.635 | 5.635 | 5.635 | 5.635 |
Bedrijfskosten
| 1,565 | 1,989 | 1,606 | 1,626 | 1,663 | 1,581.357 | 1,574.643 | 1,526.6 | 1,448.847 | 1,606.786 | 1,378.043 | 1,308.266 | 1,173.672 | 1,186.548 | 1,009.227 | 977.985 | 822.881 | 626.443 | 483.43 | 459.77 | 257.23 | 175.857 | 154.775 | 249.728 | 154.775 | 154.775 | 148.336 | 148.336 | 148.336 | 148.336 | 127.638 | 127.638 | 127.638 | 127.638 | 98.944 | 98.944 | 98.944 | 98.944 | 114.394 | 114.394 | 114.394 | 114.394 | 66.434 | 66.434 | 66.434 | 66.434 | 45.318 | 45.318 | 45.318 | 45.318 | 14.834 | 14.834 | 14.834 | 14.834 |
Bedrijfsresultaat
| 634 | 122 | 651 | 503 | 814 | 799.861 | 714.139 | 908.576 | 394.609 | 513.874 | 486.364 | 394.085 | 187.677 | 7.991 | 11.643 | -231.746 | -137.244 | -109.046 | -39.179 | 24.913 | 120.408 | 61.023 | 1,548.923 | 148.122 | 1,548.923 | 1,548.923 | 35.632 | 35.632 | 35.632 | 35.632 | 44.923 | 44.923 | 44.923 | 44.923 | 17.43 | 17.43 | 17.43 | 17.43 | 24.372 | 24.372 | 24.372 | 24.372 | 65.504 | 65.504 | 65.504 | 65.504 | 106.77 | 106.77 | 106.77 | 106.77 | 12.886 | 12.886 | 12.886 | 12.886 |
Bedrijfsresultaat ratio
| 0.192 | 0.036 | 0.177 | 0.139 | 0.192 | 0.217 | 0.213 | 0.274 | 0.14 | 0.165 | 0.182 | 0.153 | 0.076 | 0.004 | 0.007 | -0.162 | -0.101 | -0.143 | -0.076 | 0.048 | 0.269 | 0.254 | 7.005 | 0.34 | 7.005 | 7.005 | 0.129 | 0.129 | 0.129 | 0.129 | 0.236 | 0.236 | 0.236 | 0.236 | 0.131 | 0.131 | 0.131 | 0.131 | 0.157 | 0.157 | 0.157 | 0.157 | 0.44 | 0.44 | 0.44 | 0.44 | 0.662 | 0.662 | 0.662 | 0.662 | 0.422 | 0.422 | 0.422 | 0.422 |
Totaal overige inkomsten en kosten netto
| 68 | -66 | -72 | -243 | -234 | -163.531 | -114.469 | -205.634 | -24.087 | -131.666 | -2.303 | -56.721 | 43.112 | -64.142 | 12.78 | 54.243 | 105.985 | 35.459 | 25.515 | 18.957 | 71.74 | -2.018 | -1,494.755 | 6.589 | -1,494.755 | -1,494.755 | -7.158 | -7.158 | -7.158 | -7.158 | 0.021 | 0.021 | 0.021 | 0.021 | -0.014 | -0.014 | -0.014 | -0.014 | -0.121 | -0.121 | -0.121 | -0.121 | -0.028 | -0.028 | -0.028 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 702 | 56 | 579 | 260 | 580 | 636.33 | 599.67 | 702.942 | 370.522 | 382.208 | 484.061 | 337.364 | 230.789 | -56.151 | 24.423 | -177.503 | -31.259 | -73.587 | -13.664 | 43.87 | 192.148 | 59.005 | 54.168 | 154.711 | 54.168 | 54.168 | 28.474 | 28.474 | 28.474 | 28.474 | 44.944 | 44.944 | 44.944 | 44.944 | 17.416 | 17.416 | 17.416 | 17.416 | 24.251 | 24.251 | 24.251 | 24.251 | 65.476 | 65.476 | 65.476 | 65.476 | 106.77 | 106.77 | 106.77 | 106.77 | 12.886 | 12.886 | 12.886 | 12.886 |
Inkomen voor belasting ratio
| 0.213 | 0.016 | 0.157 | 0.072 | 0.137 | 0.173 | 0.179 | 0.212 | 0.131 | 0.122 | 0.181 | 0.131 | 0.093 | -0.027 | 0.014 | -0.124 | -0.023 | -0.097 | -0.027 | 0.085 | 0.43 | 0.245 | 0.245 | 0.355 | 0.245 | 0.245 | 0.103 | 0.103 | 0.103 | 0.103 | 0.236 | 0.236 | 0.236 | 0.236 | 0.131 | 0.131 | 0.131 | 0.131 | 0.156 | 0.156 | 0.156 | 0.156 | 0.439 | 0.439 | 0.439 | 0.439 | 0.662 | 0.662 | 0.662 | 0.662 | 0.422 | 0.422 | 0.422 | 0.422 |
Belastingkosten
| 397 | 62 | 126 | 38 | 38 | 36.958 | 216.042 | 124.916 | 92.728 | 54.639 | 108.575 | 38.302 | 53.047 | 25.699 | 31.51 | 15.048 | 12.974 | 88.681 | 11.994 | 13.608 | 50.589 | 16.049 | 12.566 | 22.533 | 12.566 | 12.566 | 18.734 | 18.734 | 18.734 | 18.734 | 11.133 | 11.133 | 11.133 | 11.133 | 8.692 | 8.692 | 8.692 | 8.692 | 2.595 | 2.595 | 2.595 | 2.595 | 5.659 | 5.659 | 5.659 | 5.659 | 13.061 | 13.061 | 13.061 | 13.061 | 2.14 | 2.14 | 2.14 | 2.14 |
Nettowinst
| 400 | 50 | 500 | 269 | 565 | 631.268 | 430.732 | 617.002 | 336.499 | 386.186 | 421.026 | 344.833 | 200.74 | -46.62 | 25.777 | -159.848 | -42.894 | -124.605 | -18.374 | 33.189 | 143.492 | 42.955 | 41.602 | 132.244 | 41.602 | 41.602 | 9.74 | 9.74 | 9.74 | 9.74 | 33.811 | 33.811 | 33.811 | 33.811 | 8.723 | 8.723 | 8.723 | 8.723 | 21.656 | 21.656 | 21.656 | 21.656 | 59.817 | 59.817 | 59.817 | 59.817 | 93.709 | 93.709 | 93.709 | 93.709 | 10.746 | 10.746 | 10.746 | 10.746 |
Nettowinstmarge
| 0.121 | 0.015 | 0.136 | 0.074 | 0.133 | 0.172 | 0.128 | 0.186 | 0.119 | 0.124 | 0.158 | 0.134 | 0.081 | -0.022 | 0.015 | -0.111 | -0.032 | -0.164 | -0.036 | 0.064 | 0.321 | 0.178 | 0.188 | 0.303 | 0.188 | 0.188 | 0.035 | 0.035 | 0.035 | 0.035 | 0.178 | 0.178 | 0.178 | 0.178 | 0.066 | 0.066 | 0.066 | 0.066 | 0.139 | 0.139 | 0.139 | 0.139 | 0.401 | 0.401 | 0.401 | 0.401 | 0.581 | 0.581 | 0.581 | 0.581 | 0.352 | 0.352 | 0.352 | 0.352 |
WPA (Winst Per Aandeel)
| 0.75 | 0.095 | 0.93 | 0.5 | 1.04 | 1.14 | 0.77 | 1.1 | 0.61 | 0.73 | 0.8 | 0.65 | 0.38 | -0.09 | 0.052 | -0.32 | -0.087 | -0.25 | -0.037 | 0.064 | 0.28 | 0.083 | 0.08 | 0.21 | 0.08 | 0.08 | 0.019 | 0.019 | 0.019 | 0.019 | 0.065 | 0.065 | 0.065 | 0.065 | 0.017 | 0.017 | 0.017 | 0.017 | 0.041 | 0.041 | 0.041 | 0.041 | 0.11 | 0.11 | 0.11 | 0.11 | 0.21 | 0.21 | 0.21 | 0.21 | 0.031 | 0.031 | 0.031 | 0.031 |
Verwaterde WPA
| 0.75 | 0.095 | 0.93 | 0.5 | 1.04 | 1.14 | 0.77 | 1.1 | 0.61 | 0.73 | 0.8 | 0.65 | 0.38 | -0.09 | 0.052 | -0.32 | -0.087 | -0.25 | -0.037 | 0.064 | 0.28 | 0.083 | 0.08 | 0.26 | 0.08 | 0.08 | 0.019 | 0.019 | 0.019 | 0.019 | 0.065 | 0.065 | 0.065 | 0.065 | 0.017 | 0.017 | 0.017 | 0.017 | 0.041 | 0.041 | 0.041 | 0.041 | 0.11 | 0.11 | 0.11 | 0.11 | 0.21 | 0.21 | 0.21 | 0.21 | 0.031 | 0.031 | 0.031 | 0.031 |
EBITDA
| 778 | 308 | 816 | 606 | 976 | 915.785 | 873.215 | 1,024.143 | 543.256 | 632.231 | 612.341 | 499.706 | 305.94 | 113.015 | 132.499 | -135.774 | -2.032 | -24.176 | 22.162 | 74.498 | 148.273 | 80.385 | 1,561.517 | 171.417 | 1,561.517 | 1,561.517 | 43.325 | 43.325 | 43.325 | 43.325 | 56.745 | 56.745 | 56.745 | 56.745 | 32.013 | 32.013 | 32.013 | 32.013 | 37.976 | 37.976 | 37.976 | 37.976 | 74.703 | 74.703 | 74.703 | 74.703 | 109.107 | 109.107 | 109.107 | 109.107 | 14 | 14 | 14 | 14 |
EBITDA ratio
| 0.236 | 0.09 | 0.222 | 0.167 | 0.23 | 0.249 | 0.26 | 0.309 | 0.192 | 0.203 | 0.229 | 0.195 | 0.124 | 0.054 | 0.075 | -0.095 | -0.001 | -0.032 | 0.043 | 0.144 | 0.332 | 0.334 | 7.062 | 0.393 | 7.062 | 7.062 | 0.156 | 0.156 | 0.156 | 0.156 | 0.298 | 0.298 | 0.298 | 0.298 | 0.241 | 0.241 | 0.241 | 0.241 | 0.244 | 0.244 | 0.244 | 0.244 | 0.501 | 0.501 | 0.501 | 0.501 | 0.676 | 0.676 | 0.676 | 0.676 | 0.459 | 0.459 | 0.459 | 0.459 |