Ka Shui International Holdings Limited
HKEX:0822.HK
0.236 (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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 614.102 | 750.884 | 375.442 | 531.611 | 265.806 | 810.722 | 405.361 | 693.717 | 346.859 | 994.16 | 497.08 | 720.389 | 360.195 | 852.972 | 426.486 | 616.265 | 308.133 | 841.857 | 420.929 | 712.507 | 356.254 | 494.048 | 494.048 | 432.117 | 432.117 | 462.826 | 462.826 | 406.544 | 406.544 | 494.697 | 494.697 | 376.541 | 376.541 | 419.062 | 419.062 | 350.611 | 350.611 | 413.268 | 413.268 | 377.899 | 377.899 | 457.605 | 457.605 | 445.688 | 445.688 | 460.677 | 460.677 | 392.24 | 392.24 | 392.24 | 297.925 | 297.925 | 297.925 | 297.925 | 228.336 | 228.336 | 228.336 | 228.336 | 158.458 | 158.458 | 158.458 | 158.458 | 171.284 | 171.284 | 171.284 | 171.284 | 188.187 | 188.187 | 188.187 | 188.187 | 161.397 | 161.397 | 161.397 | 161.397 |
Kosten van de omzet
| 529.381 | 615.625 | 309.8 | 428.475 | 215.786 | 630.816 | 317.975 | 538.289 | 269.145 | 711.021 | 367.287 | 514.464 | 263.527 | 576.158 | 296.745 | 445.776 | 216.269 | 586.821 | 291.724 | 571.617 | 285.809 | 366.788 | 366.788 | 344.923 | 344.923 | 404.258 | 404.258 | 310.434 | 310.434 | 373.061 | 373.061 | 308.366 | 308.366 | 338.759 | 338.759 | 287.997 | 287.997 | 329.048 | 329.048 | 308.789 | 308.789 | 364.452 | 364.452 | 340.025 | 340.025 | 353.57 | 353.57 | 303.813 | 303.813 | 303.813 | 240.223 | 240.223 | 240.223 | 240.223 | 183.431 | 183.431 | 183.431 | 183.431 | 122.895 | 122.895 | 122.895 | 122.895 | 145.114 | 145.114 | 145.114 | 145.114 | 153.129 | 153.129 | 153.129 | 153.129 | 116.169 | 116.169 | 116.169 | 116.169 |
Brutowinst
| 84.721 | 135.259 | 65.643 | 103.136 | 50.02 | 179.906 | 87.386 | 155.428 | 77.714 | 283.139 | 129.793 | 205.925 | 96.668 | 276.814 | 129.741 | 170.489 | 91.864 | 255.036 | 129.205 | 140.89 | 70.445 | 127.26 | 127.26 | 87.195 | 87.195 | 58.568 | 58.568 | 96.11 | 96.11 | 121.636 | 121.636 | 68.175 | 68.175 | 80.303 | 80.303 | 62.614 | 62.614 | 84.22 | 84.22 | 69.11 | 69.11 | 93.153 | 93.153 | 105.664 | 105.664 | 107.108 | 107.108 | 88.426 | 88.426 | 88.426 | 57.702 | 57.702 | 57.702 | 57.702 | 44.906 | 44.906 | 44.906 | 44.906 | 35.564 | 35.564 | 35.564 | 35.564 | 26.17 | 26.17 | 26.17 | 26.17 | 35.058 | 35.058 | 35.058 | 35.058 | 45.228 | 45.228 | 45.228 | 45.228 |
Brutowinstmarge
| 0.138 | 0.18 | 0.175 | 0.194 | 0.188 | 0.222 | 0.216 | 0.224 | 0.224 | 0.285 | 0.261 | 0.286 | 0.268 | 0.325 | 0.304 | 0.277 | 0.298 | 0.303 | 0.307 | 0.198 | 0.198 | 0.258 | 0.258 | 0.202 | 0.202 | 0.127 | 0.127 | 0.236 | 0.236 | 0.246 | 0.246 | 0.181 | 0.181 | 0.192 | 0.192 | 0.179 | 0.179 | 0.204 | 0.204 | 0.183 | 0.183 | 0.204 | 0.204 | 0.237 | 0.237 | 0.233 | 0.233 | 0.225 | 0.225 | 0.225 | 0.194 | 0.194 | 0.194 | 0.194 | 0.197 | 0.197 | 0.197 | 0.197 | 0.224 | 0.224 | 0.224 | 0.224 | 0.153 | 0.153 | 0.153 | 0.153 | 0.186 | 0.186 | 0.186 | 0.186 | 0.28 | 0.28 | 0.28 | 0.28 |
Onderzoek- en ontwikkelingskosten
| 8.893 | 18.38 | 9.19 | 22.865 | 11.433 | 25.446 | 12.723 | 26.499 | 13.25 | 19.132 | 19.132 | 9.891 | 9.891 | 18.415 | 18.415 | 8.464 | 8.464 | 20.465 | 20.465 | 0 | 0 | 0.384 | 0.384 | 0 | 0 | 4.24 | 4.24 | 0 | 0 | 11.997 | 11.997 | 0 | 0 | 17.551 | 17.551 | 0 | 0 | 17.89 | 17.89 | 0 | 0 | 17.708 | 17.708 | 0 | 0 | 9.737 | 9.737 | 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 | 57.933 | 57.933 | 57.296 | 57.296 | 61.443 | 61.443 | 61.902 | 61.902 | 82.218 | 82.218 | 61.777 | 61.777 | 77.364 | 77.364 | 59.384 | 59.384 | 84.526 | 84.526 | 54.633 | 54.633 | 71.766 | 71.766 | 63.056 | 63.056 | 51.738 | 51.738 | 71.164 | 71.164 | 69.869 | 69.869 | 61.394 | 61.394 | 65.324 | 65.324 | 66.171 | 66.171 | 67.816 | 67.816 | 67.962 | 67.962 | 61.413 | 61.413 | 58.217 | 58.217 | 47.87 | 47.87 | 43.073 | 43.073 | 43.073 | 31.279 | 31.279 | 31.279 | 31.279 | 25.553 | 25.553 | 25.553 | 25.553 | 21.618 | 21.618 | 21.618 | 21.618 | 18.791 | 18.791 | 18.791 | 18.791 | 16.649 | 16.649 | 16.649 | 16.649 | 11.838 | 11.838 | 11.838 | 11.838 |
Verkoop- en marketingkosten
| 0 | 9.498 | 9.498 | 8.272 | 8.272 | 7.885 | 7.885 | 8.899 | 8.899 | 7.832 | 7.832 | 8.726 | 8.726 | 7.198 | 7.198 | 6.362 | 6.362 | 7.471 | 7.471 | 7.524 | 7.524 | 8.764 | 8.764 | 8.03 | 8.03 | 8.279 | 8.279 | 6.954 | 6.954 | 8.07 | 8.07 | 6.59 | 6.59 | 7.597 | 7.597 | 6.509 | 6.509 | 8.262 | 8.262 | 8.152 | 8.152 | 7.096 | 7.096 | 6.207 | 6.207 | 7.295 | 7.295 | 5.707 | 5.707 | 5.707 | 4.499 | 4.499 | 4.499 | 4.499 | 3.458 | 3.458 | 3.458 | 3.458 | 1.894 | 1.894 | 1.894 | 1.894 | 2.414 | 2.414 | 2.414 | 2.414 | 1.86 | 1.86 | 1.86 | 1.86 | 1.942 | 1.942 | 1.942 | 1.942 |
Verkoop-, algemene en administratieve kosten
| 130.242 | 112.819 | 67.639 | 109.277 | 66.247 | 110.17 | 69.443 | 114.63 | 70.801 | 189.097 | 90.684 | 153.594 | 70.503 | 182.598 | 84.712 | 118.252 | 65.746 | 153.865 | 92.305 | 124.306 | 62.153 | 80.558 | 80.558 | 71.069 | 71.069 | 60.43 | 60.43 | 78.118 | 78.118 | 78.076 | 78.076 | 67.984 | 67.984 | 72.93 | 72.93 | 72.68 | 72.68 | 76.195 | 76.195 | 76.113 | 76.113 | 68.509 | 68.509 | 64.424 | 64.424 | 55.174 | 55.174 | 48.78 | 48.78 | 48.78 | 35.778 | 35.778 | 35.778 | 35.778 | 29.011 | 29.011 | 29.011 | 29.011 | 23.512 | 23.512 | 23.512 | 23.512 | 21.205 | 21.205 | 21.205 | 21.205 | 18.509 | 18.509 | 18.509 | 18.509 | 13.78 | 13.78 | 13.78 | 13.78 |
Overige kosten
| 1.677 | 2.502 | 0 | 2.435 | 0 | 2.127 | 0 | 2.451 | 0 | 2.24 | 0 | 5.611 | 0 | 1.319 | 0 | 1.246 | 0 | 1.868 | 0.992 | 1.955 | 0.992 | 0.992 | 3.23 | 3.23 | 3.23 | 3.23 | -0.034 | -0.034 | -0.034 | -0.034 | 1.869 | 1.869 | 1.869 | 1.869 | 0.287 | 0.287 | 0.287 | 0.287 | -1.652 | -1.652 | -1.652 | -1.652 | 13.318 | 13.318 | 13.318 | 13.318 | -0.605 | -0.605 | -0.605 | -0.605 | 0.189 | 0.189 | 0.189 | 0.189 | -3.083 | -3.083 | -3.083 | -3.083 | -0.936 | -0.936 | -0.936 | -0.936 | -1.178 | -1.178 | -1.178 | -1.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 139.135 | 128.697 | 68.786 | 129.707 | 62.418 | 133.489 | 58.84 | 138.678 | 67.678 | 186.857 | 85.545 | 147.983 | 64.522 | 181.279 | 84.027 | 117.006 | 57.542 | 151.997 | 87.37 | 122.351 | 56.22 | 75.444 | 75.444 | 69.624 | 69.624 | 32.417 | 32.417 | 73.383 | 73.383 | 73.857 | 73.857 | 54.566 | 54.566 | 116.893 | 116.893 | 58.603 | 58.603 | 32.144 | 32.144 | 72.572 | 72.572 | 88.989 | 88.989 | 59.925 | 59.925 | 53.489 | 53.489 | 48.175 | 48.175 | 48.175 | 35.966 | 35.966 | 35.966 | 35.966 | 25.928 | 25.928 | 25.928 | 25.928 | 22.577 | 22.577 | 22.577 | 22.577 | 20.027 | 20.027 | 20.027 | 20.027 | 18.509 | 18.509 | 18.509 | 18.509 | 13.78 | 13.78 | 13.78 | 13.78 |
Bedrijfsresultaat
| -54.414 | 6.562 | 0.818 | -26.571 | -11.429 | 46.417 | 29.102 | 16.75 | 11.982 | 96.282 | 45.717 | 57.942 | 32.267 | 95.535 | 44.271 | 53.483 | 34.579 | 103.039 | 45.751 | 18.539 | 14.443 | 54.635 | 54.635 | 17.811 | 17.811 | -0.199 | -0.199 | 23.02 | 23.02 | 46.937 | 46.937 | 12.082 | 12.082 | -32.097 | -32.097 | 0.105 | 0.105 | 9.014 | 9.014 | -3.462 | -3.462 | 32.447 | 32.447 | 45.739 | 45.739 | 53.634 | 53.634 | 41 | 41 | 41 | 21.736 | 21.736 | 21.736 | 21.736 | 18.978 | 18.978 | 18.978 | 18.978 | 12.912 | 12.912 | 12.912 | 12.912 | 4.244 | 4.244 | 4.244 | 4.244 | 16.549 | 16.549 | 16.549 | 16.549 | 31.448 | 31.448 | 31.448 | 31.448 |
Bedrijfsresultaat ratio
| -0.089 | 0.009 | 0.002 | -0.05 | -0.043 | 0.057 | 0.072 | 0.024 | 0.035 | 0.097 | 0.092 | 0.08 | 0.09 | 0.112 | 0.104 | 0.087 | 0.112 | 0.122 | 0.109 | 0.026 | 0.041 | 0.111 | 0.111 | 0.041 | 0.041 | -0 | -0 | 0.057 | 0.057 | 0.095 | 0.095 | 0.032 | 0.032 | -0.077 | -0.077 | 0 | 0 | 0.022 | 0.022 | -0.009 | -0.009 | 0.071 | 0.071 | 0.103 | 0.103 | 0.116 | 0.116 | 0.105 | 0.105 | 0.105 | 0.073 | 0.073 | 0.073 | 0.073 | 0.083 | 0.083 | 0.083 | 0.083 | 0.081 | 0.081 | 0.081 | 0.081 | 0.025 | 0.025 | 0.025 | 0.025 | 0.088 | 0.088 | 0.088 | 0.088 | 0.195 | 0.195 | 0.195 | 0.195 |
Totaal overige inkomsten en kosten netto
| 4.706 | -11.926 | -4.895 | 3.169 | -0.699 | 9.524 | -1.425 | 2.32 | -2.683 | -8.378 | -1.672 | 4.681 | -1.026 | -5.847 | 0.394 | 11.751 | -2.219 | -23.728 | -6.283 | 4.291 | -3.246 | -6.41 | -6.41 | -3.083 | -3.083 | 22.949 | 22.949 | -4.774 | -4.774 | -3.47 | -3.47 | -2.472 | -2.472 | -4.726 | -4.726 | 0.84 | 0.84 | 39.996 | 39.996 | -2.519 | -2.519 | -30.993 | -30.993 | -1.867 | -1.867 | -1.619 | -1.619 | -1.692 | -1.692 | -1.692 | -1.161 | -1.161 | -1.161 | -1.161 | -0.535 | -0.535 | -0.535 | -0.535 | -0.403 | -0.403 | -0.403 | -0.403 | -0.612 | -0.612 | -0.612 | -0.612 | 0.382 | 0.382 | 0.382 | 0.382 | -0.758 | -0.758 | -0.758 | -0.758 |
Inkomen voor belasting
| -49.708 | -5.364 | -4.077 | -23.402 | -12.128 | 55.941 | 27.678 | 19.07 | 9.299 | 87.904 | 44.045 | 62.623 | 31.241 | 89.688 | 44.665 | 65.234 | 32.361 | 79.311 | 39.468 | 22.83 | 11.198 | 48.225 | 48.225 | 14.729 | 14.729 | 22.75 | 22.75 | 18.247 | 18.247 | 43.468 | 43.468 | 9.61 | 9.61 | -36.823 | -36.823 | 0.945 | 0.945 | 49.01 | 49.01 | -5.98 | -5.98 | 1.454 | 1.454 | 43.872 | 43.872 | 52.015 | 52.015 | 39.308 | 39.308 | 39.308 | 20.575 | 20.575 | 20.575 | 20.575 | 18.443 | 18.443 | 18.443 | 18.443 | 12.51 | 12.51 | 12.51 | 12.51 | 3.632 | 3.632 | 3.632 | 3.632 | 16.931 | 16.931 | 16.931 | 16.931 | 30.69 | 30.69 | 30.69 | 30.69 |
Inkomen voor belasting ratio
| -0.081 | -0.007 | -0.011 | -0.044 | -0.046 | 0.069 | 0.068 | 0.027 | 0.027 | 0.088 | 0.089 | 0.087 | 0.087 | 0.105 | 0.105 | 0.106 | 0.105 | 0.094 | 0.094 | 0.032 | 0.031 | 0.098 | 0.098 | 0.034 | 0.034 | 0.049 | 0.049 | 0.045 | 0.045 | 0.088 | 0.088 | 0.026 | 0.026 | -0.088 | -0.088 | 0.003 | 0.003 | 0.119 | 0.119 | -0.016 | -0.016 | 0.003 | 0.003 | 0.098 | 0.098 | 0.113 | 0.113 | 0.1 | 0.1 | 0.1 | 0.069 | 0.069 | 0.069 | 0.069 | 0.081 | 0.081 | 0.081 | 0.081 | 0.079 | 0.079 | 0.079 | 0.079 | 0.021 | 0.021 | 0.021 | 0.021 | 0.09 | 0.09 | 0.09 | 0.09 | 0.19 | 0.19 | 0.19 | 0.19 |
Belastingkosten
| 4.126 | -1.508 | 0.754 | -1.493 | 0.747 | 1.259 | 0.63 | 3.836 | 1.918 | 10.763 | 5.382 | 12.072 | 6.036 | 17.392 | 8.696 | 13.903 | 6.952 | 6.431 | 3.216 | 8.138 | 4.069 | 1.816 | 1.816 | 4.437 | 4.437 | 15.893 | 15.893 | 7.038 | 7.038 | 14.64 | 14.64 | 8.487 | 8.487 | 1.229 | 1.229 | 3.934 | 3.934 | 9.44 | 9.44 | 3.914 | 3.914 | 8.618 | 8.618 | 8.652 | 8.652 | 9.877 | 9.877 | 7.834 | 7.834 | 7.834 | 4.87 | 4.87 | 4.87 | 4.87 | 4.41 | 4.41 | 4.41 | 4.41 | 3.06 | 3.06 | 3.06 | 3.06 | 1.473 | 1.473 | 1.473 | 1.473 | 2.545 | 2.545 | 2.545 | 2.545 | 2.835 | 2.835 | 2.835 | 2.835 |
Nettowinst
| -50.097 | -6.732 | -3.366 | -21.703 | -10.852 | 56.342 | 28.171 | 18.502 | 9.251 | 79.612 | 39.806 | 51.527 | 25.764 | 72.965 | 36.483 | 51.026 | 25.513 | 74.225 | 37.113 | 14.48 | 7.24 | 46.847 | 46.847 | 9.931 | 9.931 | 6.385 | 6.385 | 10.615 | 10.615 | 28.385 | 28.385 | 1.237 | 1.237 | -31.935 | -31.935 | 0.191 | 0.191 | 44.57 | 44.57 | -5.947 | -5.947 | -4.981 | -4.981 | 35.252 | 35.252 | 42.138 | 42.138 | 31.474 | 31.474 | 31.474 | 15.705 | 15.705 | 15.705 | 15.705 | 14.033 | 14.033 | 14.033 | 14.033 | 9.45 | 9.45 | 9.45 | 9.45 | 2.159 | 2.159 | 2.159 | 2.159 | 14.386 | 14.386 | 14.386 | 14.386 | 27.855 | 27.855 | 27.855 | 27.855 |
Nettowinstmarge
| -0.082 | -0.009 | -0.009 | -0.041 | -0.041 | 0.069 | 0.069 | 0.027 | 0.027 | 0.08 | 0.08 | 0.072 | 0.072 | 0.086 | 0.086 | 0.083 | 0.083 | 0.088 | 0.088 | 0.02 | 0.02 | 0.095 | 0.095 | 0.023 | 0.023 | 0.014 | 0.014 | 0.026 | 0.026 | 0.057 | 0.057 | 0.003 | 0.003 | -0.076 | -0.076 | 0.001 | 0.001 | 0.108 | 0.108 | -0.016 | -0.016 | -0.011 | -0.011 | 0.079 | 0.079 | 0.091 | 0.091 | 0.08 | 0.08 | 0.08 | 0.053 | 0.053 | 0.053 | 0.053 | 0.061 | 0.061 | 0.061 | 0.061 | 0.06 | 0.06 | 0.06 | 0.06 | 0.013 | 0.013 | 0.013 | 0.013 | 0.076 | 0.076 | 0.076 | 0.076 | 0.173 | 0.173 | 0.173 | 0.173 |
WPA (Winst Per Aandeel)
| -0.056 | -0.008 | -0.004 | -0.024 | -0.012 | 0.063 | 0.032 | 0.021 | 0.01 | 0.089 | 0.045 | 0.058 | 0.029 | 0.082 | 0.041 | 0.057 | 0.029 | 0.083 | 0.042 | 0.016 | 0.008 | 0.052 | 0.052 | 0.011 | 0.011 | 0.007 | 0.007 | 0.012 | 0.012 | 0.032 | 0.032 | 0.001 | 0.001 | -0.036 | -0.036 | 0 | 0 | 0.05 | 0.05 | -0.007 | -0.007 | -0.006 | -0.006 | 0.04 | 0.04 | 0.047 | 0.047 | 0.035 | 0.035 | 0.035 | 0.018 | 0.018 | 0.018 | 0.018 | 0.016 | 0.016 | 0.016 | 0.016 | 0.011 | 0.011 | 0.011 | 0.011 | 0.003 | 0.003 | 0.003 | 0.003 | 0.019 | 0.019 | 0.019 | 0.019 | 0.042 | 0.042 | 0.042 | 0.042 |
Verwaterde WPA
| -0.056 | -0.008 | -0.004 | -0.024 | -0.012 | 0.063 | 0.032 | 0.021 | 0.01 | 0.089 | 0.045 | 0.058 | 0.029 | 0.082 | 0.041 | 0.057 | 0.029 | 0.083 | 0.042 | 0.016 | 0.008 | 0.052 | 0.052 | 0.011 | 0.011 | 0.007 | 0.007 | 0.012 | 0.012 | 0.032 | 0.032 | 0.001 | 0.001 | -0.036 | -0.036 | 0 | 0 | 0.05 | 0.05 | -0.007 | -0.007 | -0.006 | -0.006 | 0.04 | 0.04 | 0.047 | 0.047 | 0.035 | 0.035 | 0.035 | 0.018 | 0.018 | 0.018 | 0.018 | 0.016 | 0.016 | 0.016 | 0.016 | 0.011 | 0.011 | 0.011 | 0.011 | 0.003 | 0.003 | 0.003 | 0.003 | 0.019 | 0.019 | 0.019 | 0.019 | 0.042 | 0.042 | 0.042 | 0.042 |
EBITDA
| -3.858 | 54.267 | 18.555 | 19.051 | 6.797 | 100.129 | 50.466 | 68.687 | 33.54 | 145.85 | 66.104 | 103.259 | 50.971 | 144.546 | 64.069 | 95.884 | 52.857 | 145.288 | 63.421 | 65.073 | 35.951 | 74.621 | 74.621 | 38.846 | 38.846 | 21.183 | 21.183 | 45.226 | 45.226 | 69.262 | 69.262 | 35.007 | 35.007 | -9.189 | -9.189 | 20.678 | 20.678 | 30.247 | 30.247 | 15.518 | 15.518 | 53.274 | 53.274 | 64.109 | 64.109 | 70.211 | 70.211 | 56.823 | 56.823 | 56.823 | 36.186 | 36.186 | 36.186 | 36.186 | 32.804 | 32.804 | 32.804 | 32.804 | 22.95 | 22.95 | 22.95 | 22.95 | 12.438 | 12.438 | 12.438 | 12.438 | 16.931 | 16.931 | 16.931 | 16.931 | 30.69 | 30.69 | 30.69 | 30.69 |
EBITDA ratio
| -0.006 | 0.072 | 0.049 | 0.036 | 0.026 | 0.124 | 0.124 | 0.099 | 0.097 | 0.147 | 0.133 | 0.143 | 0.142 | 0.169 | 0.15 | 0.156 | 0.172 | 0.173 | 0.151 | 0.091 | 0.101 | 0.151 | 0.151 | 0.09 | 0.09 | 0.046 | 0.046 | 0.111 | 0.111 | 0.14 | 0.14 | 0.093 | 0.093 | -0.022 | -0.022 | 0.059 | 0.059 | 0.073 | 0.073 | 0.041 | 0.041 | 0.116 | 0.116 | 0.144 | 0.144 | 0.152 | 0.152 | 0.145 | 0.145 | 0.145 | 0.121 | 0.121 | 0.121 | 0.121 | 0.144 | 0.144 | 0.144 | 0.144 | 0.145 | 0.145 | 0.145 | 0.145 | 0.073 | 0.073 | 0.073 | 0.073 | 0.09 | 0.09 | 0.09 | 0.09 | 0.19 | 0.19 | 0.19 | 0.19 |