CK Infrastructure Holdings Limited
HKEX:1038.HK
54.2 (HKD) • At close December 20, 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 Q2 | 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 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,478 | 2,810 | 3,180 | 3,234 | 3,381 | 3,460 | 3,588 | 4,024 | 3,158 | 3,488 | 3,245 | 3,778 | 3,735 | 3,788 | 3,004 | 2,929 | 2,962 | 2,825 | 3,240 | 3,290 | 3,091 | 3,117 | 2,415 | 0 | 1,138.5 | 0 | 1,117.5 | 0 | 873.25 | 0 | 873.25 | 0 | 703.5 | 703.5 | 703.5 | 0 | 546 | 0 | 546 | 0 | 611.25 | 611.25 | 611.25 | 466.25 | 466.25 | 466.25 | 466.25 | 455.5 | 455.5 | 455.5 | 455.5 | 561.75 | 561.75 | 561.75 | 561.75 | 626.75 | 626.75 | 626.75 | 626.75 | 403.25 | 403.25 | 403.25 | 403.25 | 468 | 468 | 468 | 468 | 579 | 579 | 579 | 579 | 641.75 | 641.75 | 641.75 | 641.75 | 765.75 | 765.75 | 765.75 | 765.75 | 822.75 | 822.75 | 822.75 | 822.75 | 2,016.25 | 2,016.25 | 2,016.25 | 2,016.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 1,918 | 2,150 | 2,107 | 2,248 | 2,116 | 2,665 | 1,962 | 2,290 | 1,719 | 2,080 | 1,585 | 1,847 | 1,849 | 2,344 | 1,505 | 1,279 | 1,650 | 1,214 | 1,376 | 1,384 | 1,972 | 968 | 1,463 | 0 | 290.5 | 0 | 682 | 0 | 430.25 | 0 | 430.25 | 0 | 215 | 215 | 215 | 0 | 112.25 | 0 | 112.25 | 0 | 159.5 | 159.5 | 159.5 | 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 |
Brutowinst
| 560 | 660 | 1,073 | 986 | 1,265 | 795 | 1,626 | 1,734 | 1,439 | 1,408 | 1,660 | 1,931 | 1,886 | 1,444 | 1,499 | 1,650 | 1,312 | 1,611 | 1,864 | 1,906 | 1,119 | 2,149 | 952 | 0 | 848 | 0 | 435.5 | 0 | 443 | 0 | 443 | 0 | 488.5 | 488.5 | 488.5 | 0 | 433.75 | 0 | 433.75 | 0 | 451.75 | 451.75 | 451.75 | 466.25 | 466.25 | 466.25 | 466.25 | 455.5 | 455.5 | 455.5 | 455.5 | 561.75 | 561.75 | 561.75 | 561.75 | 626.75 | 626.75 | 626.75 | 626.75 | 403.25 | 403.25 | 403.25 | 403.25 | 468 | 468 | 468 | 468 | 579 | 579 | 579 | 579 | 641.75 | 641.75 | 641.75 | 641.75 | 765.75 | 765.75 | 765.75 | 765.75 | 822.75 | 822.75 | 822.75 | 822.75 | 2,016.25 | 2,016.25 | 2,016.25 | 2,016.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.226 | 0.235 | 0.337 | 0.305 | 0.374 | 0.23 | 0.453 | 0.431 | 0.456 | 0.404 | 0.512 | 0.511 | 0.505 | 0.381 | 0.499 | 0.563 | 0.443 | 0.57 | 0.575 | 0.579 | 0.362 | 0.689 | 0.394 | 0 | 0.745 | 0 | 0.39 | 0 | 0.507 | 0 | 0.507 | 0 | 0.694 | 0.694 | 0.694 | 0 | 0.794 | 0 | 0.794 | 0 | 0.739 | 0.739 | 0.739 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.5 | 78.5 | 78.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 417.25 | 417.25 | 417.25 | 417.25 | 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 |
Verkoop- en marketingkosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| -505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 817 | 0 | 774 | 0 | 777 | 0 | 609 | 0 | 0 | 183.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.5 | 78.5 | 78.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 417.25 | 417.25 | 417.25 | 417.25 | 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 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 0 | 42 | 0 | 1,635.5 | 0 | 1,635.5 | 0 | 1,125.75 | 1,125.75 | 1,125.75 | 0 | 412.75 | 0 | 412.75 | 0 | -157.75 | -157.75 | -157.75 | 1,103.75 | 1,103.75 | 1,103.75 | 1,103.75 | 872 | 872 | 872 | 872 | 873.5 | 873.5 | 873.5 | 873.5 | 784 | 784 | 784 | 784 | 795.75 | 795.75 | 795.75 | 795.75 | 757.5 | 757.5 | 757.5 | 757.5 | 791 | 791 | 791 | 791 | 750.25 | 750.25 | 750.25 | 750.25 | -467.25 | -467.25 | -467.25 | -467.25 | 501 | 501 | 501 | 501 | 0 | 0 | 0 | 0 | 1,881.514 | 1,881.514 | 1,881.514 | 1,881.514 | 1,155.964 | 1,155.964 | 1,155.964 | 1,155.964 |
Bedrijfskosten
| -505 | 3,217 | 3,035 | 1,799 | 3,184 | 3,509 | 1,437 | 2,523 | 1,326 | 3,180 | 3,568 | 3,160 | 4,384 | 3,608 | 4,476 | 2,746 | 4,468 | 4,584 | 3,800 | 6,255 | 23,429 | 4,685 | 4,552 | 0 | 1,719.5 | 0 | 2,063.5 | 0 | 1,635.5 | 0 | 1,635.5 | 0 | 1,204.25 | 1,204.25 | 1,204.25 | 0 | 412.75 | 0 | 412.75 | 0 | -157.75 | -157.75 | -157.75 | 1,521 | 1,521 | 1,521 | 1,521 | 872 | 872 | 872 | 872 | 873.5 | 873.5 | 873.5 | 873.5 | 784 | 784 | 784 | 784 | 795.75 | 795.75 | 795.75 | 795.75 | 757.5 | 757.5 | 757.5 | 757.5 | 791 | 791 | 791 | 791 | 750.25 | 750.25 | 750.25 | 750.25 | -467.25 | -467.25 | -467.25 | -467.25 | 501 | 501 | 501 | 501 | 0 | 0 | 0 | 0 | 1,881.514 | 1,881.514 | 1,881.514 | 1,881.514 | 1,155.964 | 1,155.964 | 1,155.964 | 1,155.964 |
Bedrijfsresultaat
| 1,065 | 660 | 1,073 | 986 | 1,265 | 795 | 1,626 | 1,734 | 1,439 | 1,408 | 1,660 | 1,824 | 1,766 | 1,323 | 1,386 | 719 | 1,200 | 1,460 | 1,740 | 995 | 991 | 107 | 887 | 0 | 293.5 | 0 | 421.5 | 0 | 2,078.5 | 0 | 2,078.5 | 0 | 1,371.5 | 1,371.5 | 1,371.5 | 0 | 1,498.25 | 0 | 1,498.25 | 0 | 1,229.25 | 1,229.25 | 1,229.25 | 232.5 | 232.5 | 232.5 | 232.5 | 58.75 | 58.75 | 58.75 | 58.75 | 129.5 | 129.5 | 129.5 | 129.5 | 95.75 | 95.75 | 95.75 | 95.75 | -48.5 | -48.5 | -48.5 | -48.5 | -44.75 | -44.75 | -44.75 | -44.75 | -382.5 | -382.5 | -382.5 | -382.5 | -63 | -63 | -63 | -63 | 298.5 | 298.5 | 298.5 | 298.5 | 822.75 | 822.75 | 822.75 | 822.75 | 2,016.25 | 2,016.25 | 2,016.25 | 2,016.25 | 1,881.514 | 1,881.514 | 1,881.514 | 1,881.514 | 1,155.964 | 1,155.964 | 1,155.964 | 1,155.964 |
Bedrijfsresultaat ratio
| 0.43 | 0.235 | 0.337 | 0.305 | 0.374 | 0.23 | 0.453 | 0.431 | 0.456 | 0.404 | 0.512 | 0.483 | 0.473 | 0.349 | 0.461 | 0.245 | 0.405 | 0.517 | 0.537 | 0.302 | 0.321 | 0.034 | 0.367 | 0 | 0.258 | 0 | 0.377 | 0 | 2.38 | 0 | 2.38 | 0 | 1.95 | 1.95 | 1.95 | 0 | 2.744 | 0 | 2.744 | 0 | 2.011 | 2.011 | 2.011 | 0.499 | 0.499 | 0.499 | 0.499 | 0.129 | 0.129 | 0.129 | 0.129 | 0.231 | 0.231 | 0.231 | 0.231 | 0.153 | 0.153 | 0.153 | 0.153 | -0.12 | -0.12 | -0.12 | -0.12 | -0.096 | -0.096 | -0.096 | -0.096 | -0.661 | -0.661 | -0.661 | -0.661 | -0.098 | -0.098 | -0.098 | -0.098 | 0.39 | 0.39 | 0.39 | 0.39 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -465 | 437 | -402 | -613 | -137 | -360 | -191 | -240 | -19 | -271 | 3,784 | 2,639 | 4,106 | 3,191 | 4,397 | -286 | 4,414 | 5,037 | 3,643 | 6,536 | 23,275 | 4,879 | 4,267 | 0 | 2,056 | 0 | 1,929.5 | 0 | -12 | 0 | -12 | 0 | -77.75 | -77.75 | -77.75 | 0 | -105.25 | 0 | -105.25 | 0 | -118.5 | -118.5 | -118.5 | 963.75 | 963.75 | 963.75 | 963.75 | 860.5 | 860.5 | 860.5 | 860.5 | 1,347.5 | 1,347.5 | 1,347.5 | 1,347.5 | 874.25 | 874.25 | 874.25 | 874.25 | 1,094.75 | 1,094.75 | 1,094.75 | 1,094.75 | 1,017.25 | 1,017.25 | 1,017.25 | 1,017.25 | 1,303.25 | 1,303.25 | 1,303.25 | 1,303.25 | 938.25 | 938.25 | 938.25 | 938.25 | 547.5 | 547.5 | 547.5 | 547.5 | -41.25 | -41.25 | -41.25 | -41.25 | -776.5 | -776.5 | -776.5 | -776.5 | -3.867 | -3.867 | -3.867 | -3.867 | -1.933 | -1.933 | -1.933 | -1.933 |
Inkomen voor belasting
| 600 | 1,097 | 1,223 | 1,386 | 1,382 | 976 | 1,663 | 1,494 | 1,420 | 1,730 | 6,407 | 4,570 | 5,992 | 4,632 | 5,670 | 4,114 | 5,502 | 5,874 | 5,259 | 7,665 | 24,138 | 6,419 | 5,154 | 0 | 2,349.5 | 0 | 2,351 | 0 | 2,066.5 | 0 | 2,066.5 | 0 | 1,293.75 | 1,293.75 | 1,293.75 | 0 | 1,393 | 0 | 1,393 | 0 | 1,110.75 | 1,110.75 | 1,110.75 | 1,196.25 | 1,196.25 | 1,196.25 | 1,196.25 | 919.25 | 919.25 | 919.25 | 919.25 | 1,477 | 1,477 | 1,477 | 1,477 | 970 | 970 | 970 | 970 | 1,046.25 | 1,046.25 | 1,046.25 | 1,046.25 | 972.5 | 972.5 | 972.5 | 972.5 | 920.75 | 920.75 | 920.75 | 920.75 | 875.25 | 875.25 | 875.25 | 875.25 | 846 | 846 | 846 | 846 | 781.5 | 781.5 | 781.5 | 781.5 | 1,239.75 | 1,239.75 | 1,239.75 | 1,239.75 | 1,877.647 | 1,877.647 | 1,877.647 | 1,877.647 | 1,154.031 | 1,154.031 | 1,154.031 | 1,154.031 |
Inkomen voor belasting ratio
| 0.242 | 0.39 | 0.385 | 0.429 | 0.409 | 0.282 | 0.463 | 0.371 | 0.45 | 0.496 | 1.974 | 1.21 | 1.604 | 1.223 | 1.887 | 1.405 | 1.858 | 2.079 | 1.623 | 2.33 | 7.809 | 2.059 | 2.134 | 0 | 2.064 | 0 | 2.104 | 0 | 2.366 | 0 | 2.366 | 0 | 1.839 | 1.839 | 1.839 | 0 | 2.551 | 0 | 2.551 | 0 | 1.817 | 1.817 | 1.817 | 2.566 | 2.566 | 2.566 | 2.566 | 2.018 | 2.018 | 2.018 | 2.018 | 2.629 | 2.629 | 2.629 | 2.629 | 1.548 | 1.548 | 1.548 | 1.548 | 2.595 | 2.595 | 2.595 | 2.595 | 2.078 | 2.078 | 2.078 | 2.078 | 1.59 | 1.59 | 1.59 | 1.59 | 1.364 | 1.364 | 1.364 | 1.364 | 1.105 | 1.105 | 1.105 | 1.105 | 0.95 | 0.95 | 0.95 | 0.95 | 0.615 | 0.615 | 0.615 | 0.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 53 | 69 | 50 | 68 | 53 | 79 | 82 | 131 | 57 | 84 | 45 | 66 | 39 | 57 | 15 | 15 | 7 | 19 | 11 | 5 | 21 | 47 | 11 | 0 | 16.5 | 0 | 7 | 0 | -1.5 | 0 | -1.5 | 0 | 2 | 2 | 2 | 0 | 0.5 | 0 | 0.5 | 0 | 3.25 | 3.25 | 3.25 | 1.5 | 1.5 | 1.5 | 1.5 | 1 | 1 | 1 | 1 | 16.75 | 16.75 | 16.75 | 16.75 | 81.75 | 81.75 | 81.75 | 81.75 | 211.5 | 211.5 | 211.5 | 211.5 | 117.5 | 117.5 | 117.5 | 117.5 | 98 | 98 | 98 | 98 | 72 | 72 | 72 | 72 | 61.25 | 61.25 | 61.25 | 61.25 | 68.25 | 68.25 | 68.25 | 68.25 | 108 | 108 | 108 | 108 | 168.234 | 168.234 | 168.234 | 168.234 | 56.058 | 56.058 | 56.058 | 56.058 |
Nettowinst
| 4,311 | 3,788 | 4,239 | 3,339 | 4,409 | 4,504 | 3,011 | 4,460 | 2,860 | 4,563 | 5,943 | 4,501 | 5,942 | 4,599 | 5,657 | 4,125 | 5,511 | 5,909 | 5,253 | 7,663 | 24,119 | 6,470 | 5,169 | 0 | 2,370.5 | 0 | 2,343 | 0 | 2,068 | 0 | 2,068 | 0 | 1,291.75 | 1,291.75 | 1,291.75 | 0 | 1,392.5 | 0 | 1,392.5 | 0 | 1,107.5 | 1,107.5 | 1,107.5 | 1,194.75 | 1,194.75 | 1,194.75 | 1,194.75 | 918.25 | 918.25 | 918.25 | 918.25 | 1,460.25 | 1,460.25 | 1,460.25 | 1,460.25 | 888.25 | 888.25 | 888.25 | 888.25 | 834.75 | 834.75 | 834.75 | 834.75 | 855 | 855 | 855 | 855 | 822.75 | 822.75 | 822.75 | 822.75 | 803.25 | 803.25 | 803.25 | 803.25 | 784.75 | 784.75 | 784.75 | 784.75 | 713.25 | 713.25 | 713.25 | 713.25 | 1,131.75 | 1,131.75 | 1,131.75 | 1,131.75 | 1,709.413 | 1,709.413 | 1,709.413 | 1,709.413 | 1,097.972 | 1,097.972 | 1,097.972 | 1,097.972 |
Nettowinstmarge
| 1.74 | 1.348 | 1.333 | 1.032 | 1.304 | 1.302 | 0.839 | 1.108 | 0.906 | 1.308 | 1.831 | 1.191 | 1.591 | 1.214 | 1.883 | 1.408 | 1.861 | 2.092 | 1.621 | 2.329 | 7.803 | 2.076 | 2.14 | 0 | 2.082 | 0 | 2.097 | 0 | 2.368 | 0 | 2.368 | 0 | 1.836 | 1.836 | 1.836 | 0 | 2.55 | 0 | 2.55 | 0 | 1.812 | 1.812 | 1.812 | 2.562 | 2.562 | 2.562 | 2.562 | 2.016 | 2.016 | 2.016 | 2.016 | 2.599 | 2.599 | 2.599 | 2.599 | 1.417 | 1.417 | 1.417 | 1.417 | 2.07 | 2.07 | 2.07 | 2.07 | 1.827 | 1.827 | 1.827 | 1.827 | 1.421 | 1.421 | 1.421 | 1.421 | 1.252 | 1.252 | 1.252 | 1.252 | 1.025 | 1.025 | 1.025 | 1.025 | 0.867 | 0.867 | 0.867 | 0.867 | 0.561 | 0.561 | 0.561 | 0.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.71 | 1.5 | 1.68 | 1.33 | 1.75 | 1.79 | 1.2 | 1.77 | 1.14 | 1.81 | 2.36 | 1.79 | 2.36 | 1.83 | 2.25 | 1.64 | 2.19 | 2.35 | 2.1 | 3.14 | 9.89 | 2.65 | 2.12 | 0 | 0.98 | 0 | 0.99 | 0 | 0.9 | 0 | 0.9 | 0 | 0.57 | 0.57 | 0.57 | 0 | 0.62 | 0 | 0.62 | 0 | 0.49 | 0.49 | 0.49 | 0.53 | 0.53 | 0.53 | 0.53 | 0.41 | 0.41 | 0.41 | 0.41 | 0.65 | 0.65 | 0.65 | 0.65 | 0.39 | 0.39 | 0.39 | 0.39 | 0.37 | 0.37 | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.32 | 0.32 | 0.32 | 0.32 | 0.56 | 0.56 | 0.56 | 0.56 | 1.45 | 1.45 | 1.45 | 1.45 | 1.06 | 1.06 | 1.06 | 1.06 |
Verwaterde WPA
| 1.71 | 1.5 | 1.68 | 1.33 | 1.75 | 1.79 | 1.2 | 1.77 | 1.14 | 1.81 | 2.36 | 1.79 | 2.36 | 1.83 | 2.25 | 1.64 | 2.19 | 2.35 | 2.1 | 3.14 | 9.89 | 2.65 | 2.12 | 0 | 0.98 | 0 | 0.99 | 0 | 0.9 | 0 | 0.9 | 0 | 0.57 | 0.57 | 0.57 | 0 | 0.62 | 0 | 0.62 | 0 | 0.49 | 0.49 | 0.49 | 0.53 | 0.53 | 0.53 | 0.53 | 0.41 | 0.41 | 0.41 | 0.41 | 0.65 | 0.65 | 0.65 | 0.65 | 0.39 | 0.39 | 0.39 | 0.39 | 0.37 | 0.37 | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.32 | 0.32 | 0.32 | 0.32 | 0.56 | 0.56 | 0.56 | 0.56 | 1.45 | 1.45 | 1.45 | 1.45 | 1.06 | 1.06 | 1.06 | 1.06 |
EBITDA
| 1,065 | 1,171 | 1,625 | 1,829 | 1,519 | 1,376 | 1,854 | 1,911 | 1,750 | 2,055 | 2,623 | 1,925 | 1,886 | 1,436 | 1,499 | 830 | 0 | 1,578 | 0 | 1,127 | 0 | 210 | 952 | 0 | 306.5 | 0 | 435.5 | 0 | 2,095.75 | 0 | 2,095.75 | 0 | 1,391.25 | 1,391.25 | 1,391.25 | 0 | 1,514.25 | 0 | 1,514.25 | 0 | 1,244.5 | 1,244.5 | 1,244.5 | 1,334.5 | 1,334.5 | 1,334.5 | 1,334.5 | 918.5 | 918.5 | 918.5 | 918.5 | 1,518.5 | 1,518.5 | 1,518.5 | 1,518.5 | 970.75 | 970.75 | 970.75 | 970.75 | 1,048.75 | 1,048.75 | 1,048.75 | 1,048.75 | 973.75 | 973.75 | 973.75 | 973.75 | 928.75 | 928.75 | 928.75 | 928.75 | 879 | 879 | 879 | 879 | 846.5 | 846.5 | 846.5 | 846.5 | 782 | 782 | 782 | 782 | 1,285.25 | 1,285.25 | 1,285.25 | 1,285.25 | 1,881.514 | 1,881.514 | 1,881.514 | 1,881.514 | 1,155.964 | 1,155.964 | 1,155.964 | 1,155.964 |
EBITDA ratio
| 0.43 | 0.292 | 0.389 | 0.355 | 0.428 | 0.288 | 0.499 | 0.496 | 0.498 | 0.454 | 0.55 | 0.51 | 0.505 | 0.379 | 0.499 | 0.283 | 0.443 | 0.559 | 0.575 | 0.343 | 0.362 | 0.067 | 0.394 | 0 | 0.269 | 0 | 0.39 | 0 | 2.4 | 0 | 2.4 | 0 | 1.978 | 1.978 | 1.978 | 0 | 2.773 | 0 | 2.773 | 0 | 2.036 | 2.036 | 2.036 | 2.862 | 2.862 | 2.862 | 2.862 | 2.016 | 2.016 | 2.016 | 2.016 | 2.703 | 2.703 | 2.703 | 2.703 | 1.549 | 1.549 | 1.549 | 1.549 | 2.601 | 2.601 | 2.601 | 2.601 | 2.081 | 2.081 | 2.081 | 2.081 | 1.604 | 1.604 | 1.604 | 1.604 | 1.37 | 1.37 | 1.37 | 1.37 | 1.105 | 1.105 | 1.105 | 1.105 | 0.95 | 0.95 | 0.95 | 0.95 | 0.637 | 0.637 | 0.637 | 0.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |