
Shengyi Technology Co.,Ltd.
SSE:600183.SS
27.32 (CNY) • At close May 16, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 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 | 2002 Q3 | 2002 Q2 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 5,611.371 | 5,643.534 | 5,115.287 | 5,177.658 | 4,399.969 | 4,215.445 | 4,466.789 | 4,124.853 | 3,755.868 | 4,338.246 | 4,301.645 | 4,606.867 | 4,767.685 | 4,895.703 | 5,546.927 | 5,326.327 | 4,505.306 | 3,997.34 | 3,811.27 | 3,806.894 | 3,071.838 | 3,771.044 | 3,497.081 | 3,237.664 | 2,735.296 | 3,007.123 | 3,166.528 | 2,980.634 | 2,828.271 | 3,022.518 | 2,874.498 | 2,475.147 | 2,379.391 | 2,428.506 | 2,214.135 | 2,001.329 | 1,894.35 | 1,997.287 | 2,025.481 | 1,789.733 | 1,797.733 | 1,825.411 | 1,984.73 | 1,906.893 | 1,701.033 | 1,908.125 | 1,616.943 | 1,550.459 | 1,494.732 | 1,475.317 | 1,606.953 | 1,578.183 | 1,432.497 | 1,347.401 | 1,567.825 | 1,493.478 | 1,468.2 | 1,393.478 | 1,426.01 | 1,476.166 | 1,190.548 | 1,020.459 | 1,049.261 | 793.466 | 755.675 | 722.955 | 1,214.439 | 1,250.597 | 1,129.365 | 1,121.718 | 1,207.688 | 1,031.1 | 906.874 | 879.067 | 923.794 | 891.806 | 703.948 | 720.667 | 631.394 | 560.594 | 499.885 | 468.629 | 561.277 | 453.599 | 359.027 | 328.873 | 332.649 | 282.322 | 273.593 | 239.472 | 248.87 | 218.523 | 179.217 |
Kosten van de omzet
| 4,230.924 | 4,396.615 | 3,945.474 | 4,072.146 | 3,481.093 | 3,459.407 | 3,575.329 | 3,345.974 | 3,014.428 | 3,381.055 | 3,485.601 | 3,538.251 | 3,640.296 | 3,737.399 | 4,093.394 | 3,760.09 | 3,246.187 | 3,029.069 | 2,819.422 | 2,716.322 | 2,189.656 | 2,782.004 | 2,502.186 | 2,358.971 | 2,069.586 | 2,177.467 | 2,525.466 | 2,372.855 | 2,248.357 | 2,419.547 | 2,300.86 | 1,937.636 | 1,785.178 | 1,886.585 | 1,780.147 | 1,617.923 | 1,500.081 | 1,580.429 | 1,658.568 | 1,437.044 | 1,501.201 | 1,498.839 | 1,659.282 | 1,560.538 | 1,408.086 | 1,629.052 | 1,370.757 | 1,297.479 | 1,289.227 | 1,296.839 | 1,410.012 | 1,331.781 | 1,224.835 | 1,195.993 | 1,358.192 | 1,216.878 | 1,205.73 | 1,196.157 | 1,197.762 | 1,177.225 | 989.325 | 852.985 | 899.516 | 637.035 | 671.585 | 753.626 | 1,070.721 | 1,047.255 | 1,006.421 | 977.541 | 988.493 | 828.73 | 771.875 | 756.699 | 723.834 | 717.726 | 558.553 | 571.09 | 534.84 | 487.585 | 445.268 | 373.941 | 411.951 | 330.279 | 291.572 | 280.124 | 275.067 | 224.908 | 215.497 | 198.374 | 196.302 | 177.648 | 148.536 |
Brutowinst
| 1,380.447 | 1,246.918 | 1,169.813 | 1,105.512 | 918.876 | 756.039 | 891.46 | 778.88 | 741.44 | 957.191 | 816.043 | 1,068.616 | 1,127.389 | 1,158.304 | 1,453.533 | 1,566.237 | 1,259.119 | 968.271 | 991.848 | 1,090.571 | 882.182 | 989.039 | 994.896 | 878.693 | 665.71 | 829.656 | 641.061 | 607.779 | 579.915 | 602.97 | 573.639 | 537.511 | 594.214 | 541.921 | 433.988 | 383.406 | 394.269 | 416.859 | 366.913 | 352.689 | 296.532 | 326.572 | 325.448 | 346.355 | 292.947 | 279.073 | 246.186 | 252.979 | 205.505 | 178.477 | 196.941 | 246.402 | 207.661 | 151.407 | 209.634 | 276.6 | 262.47 | 197.321 | 228.248 | 298.941 | 201.223 | 167.475 | 149.745 | 156.431 | 84.09 | -30.671 | 143.717 | 203.342 | 122.944 | 144.177 | 219.195 | 202.37 | 134.999 | 122.368 | 199.96 | 174.08 | 145.394 | 149.577 | 96.554 | 73.009 | 54.617 | 94.687 | 149.326 | 123.319 | 67.455 | 48.748 | 57.582 | 57.414 | 58.096 | 41.098 | 52.568 | 40.875 | 30.681 |
Brutowinstmarge
| 0.246 | 0.221 | 0.229 | 0.214 | 0.209 | 0.179 | 0.2 | 0.189 | 0.197 | 0.221 | 0.19 | 0.232 | 0.236 | 0.237 | 0.262 | 0.294 | 0.279 | 0.242 | 0.26 | 0.286 | 0.287 | 0.262 | 0.284 | 0.271 | 0.243 | 0.276 | 0.202 | 0.204 | 0.205 | 0.199 | 0.2 | 0.217 | 0.25 | 0.223 | 0.196 | 0.192 | 0.208 | 0.209 | 0.181 | 0.197 | 0.165 | 0.179 | 0.164 | 0.182 | 0.172 | 0.146 | 0.152 | 0.163 | 0.137 | 0.121 | 0.123 | 0.156 | 0.145 | 0.112 | 0.134 | 0.185 | 0.179 | 0.142 | 0.16 | 0.203 | 0.169 | 0.164 | 0.143 | 0.197 | 0.111 | -0.042 | 0.118 | 0.163 | 0.109 | 0.129 | 0.181 | 0.196 | 0.149 | 0.139 | 0.216 | 0.195 | 0.207 | 0.208 | 0.153 | 0.13 | 0.109 | 0.202 | 0.266 | 0.272 | 0.188 | 0.148 | 0.173 | 0.203 | 0.212 | 0.172 | 0.211 | 0.187 | 0.171 |
Onderzoek- en ontwikkelingskosten
| 294.572 | 362.022 | 323.813 | 253.423 | 217.381 | 231.174 | 220.924 | 206.36 | 182.331 | 245.098 | 224.038 | 250.58 | 223.513 | 285.093 | 246.415 | 240.215 | 192.749 | 180.413 | 186.773 | 189.534 | 154.046 | 165.716 | 162.358 | 142.239 | 134.792 | 185.733 | 126.002 | 32.097 | 100.879 | -57.645 | 115.033 | 0 | 0 | 0 | 0 | 157.587 | 0 | 323.977 | 0 | 153.182 | 0 | 0 | 0 | 144.924 | 0 | 264.568 | 0 | 138.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 243.606 | 249.887 | 233.117 | 183.846 | 175.813 | 201.067 | 157.925 | 164.681 | 177.775 | 230.916 | 187.021 | 185.169 | 193.746 | 251.476 | 217.788 | 221.66 | 219.431 | 199.856 | 173.974 | 187.389 | 158.383 | 176.004 | 187.726 | 159.464 | 121.057 | 280.718 | 63.898 | 193.764 | 162.71 | 191.978 | 169.132 | 160.978 | 161.982 | 149.16 | 136.096 | 128.35 | 129.193 | 138.548 | 127.475 | 135.988 | 84.243 | 162.464 | 91.944 | 95.199 | 89.708 | 96.217 | 79.512 | 70.17 | 57.6 | 70.199 | 61.814 | 68.652 | 54.204 | 64.909 | 58.09 | 58.677 | 53.8 | 54.88 | 53.14 | 53.959 | 40.947 | 53.027 | 39.315 | 44.57 | 38.628 | 30.494 | 40.904 | 40.049 | 30.791 | 47.201 | 40.887 | 32.585 | 28.054 | 51.28 | 32.114 | 28.136 | 27.666 | 27.17 | 23.166 | 21.413 | 21.701 | 28.877 | 22.854 | 20.407 | 16.572 | 14.012 | 12.32 | 13.07 | 11.677 | 7.921 | 11.192 | 14.343 | 8.252 |
Verkoop- en marketingkosten
| 116.988 | 105.065 | 95.996 | 89.236 | 82.368 | 68.766 | 64.224 | 63.72 | 57.507 | 65.29 | 53.33 | 56.467 | 58.706 | 50.691 | 67.232 | 55.797 | 57.566 | 43.499 | 46.971 | 22.857 | 66.03 | 86.436 | 72.668 | 66.768 | 61.937 | 55.704 | 69.807 | 62.392 | 55.767 | 59.796 | 58.52 | 50.783 | 60.678 | 52.482 | 55.042 | 49.656 | 45.832 | 45.781 | 46.047 | 42.187 | 40.387 | 40.905 | 46.092 | 44.133 | 41.172 | 44.465 | 40.942 | 38.754 | 35.077 | 31.326 | 35.392 | 33.761 | 30.524 | 27.499 | 30.63 | 28.756 | 27.805 | 22.299 | 26.492 | 24.699 | 22.323 | 20.005 | 22.698 | 19.72 | 16.154 | 16.605 | 16.995 | 23.203 | 19.237 | 16.797 | 19.823 | 16.806 | 16.236 | 13.761 | 14.697 | 14.738 | 13.431 | 13.498 | 11.75 | 12.562 | 10.587 | 12.865 | 12.072 | 11.285 | 9.539 | 8.827 | 9.395 | 8.272 | 8.463 | 7.104 | 7.646 | 8.435 | 8.762 |
Verkoop-, algemene en administratieve kosten
| 360.594 | 354.952 | 329.113 | 274.311 | 249.929 | 281.331 | 222.149 | 228.401 | 235.283 | 296.206 | 240.351 | 241.636 | 252.452 | 302.168 | 285.021 | 277.457 | 276.998 | 243.355 | 220.945 | 210.246 | 224.413 | 262.44 | 260.393 | 226.233 | 182.994 | 336.421 | 133.705 | 256.156 | 218.477 | 251.774 | 227.652 | 211.761 | 222.66 | 201.643 | 191.139 | 178.007 | 175.025 | 184.329 | 173.522 | 178.175 | 124.631 | 203.369 | 138.036 | 139.332 | 130.88 | 140.682 | 120.454 | 108.924 | 92.677 | 101.525 | 97.206 | 102.413 | 84.728 | 92.408 | 88.72 | 87.433 | 81.605 | 77.179 | 79.632 | 78.658 | 63.27 | 73.032 | 62.012 | 64.289 | 54.782 | 47.099 | 57.899 | 63.253 | 50.028 | 63.998 | 60.709 | 49.392 | 44.29 | 65.041 | 46.811 | 42.873 | 41.097 | 40.668 | 34.916 | 33.975 | 32.288 | 41.741 | 34.926 | 31.693 | 26.111 | 22.839 | 21.715 | 21.342 | 20.14 | 15.026 | 18.838 | 22.779 | 17.014 |
Overige kosten
| 6.679 | 76.171 | -10.446 | -1.732 | -25.466 | -41.776 | -0.507 | -0.329 | -0.833 | 5.412 | 10.972 | -6.661 | 1.676 | -2.416 | 5.961 | -5.496 | -3.668 | -0.221 | -3.966 | 0.192 | -3.252 | 2.908 | -1.128 | -0.697 | -0.912 | -8.228 | -0.05 | 2.358 | -0.193 | -6.181 | 2.102 | -11.068 | 11.832 | 9.327 | 7.589 | 9.967 | 3.792 | 11.089 | 12.568 | 3.508 | 3.113 | 11.882 | 3.838 | 2.572 | 4.353 | 15.047 | 192.113 | 2.218 | 5.924 | 10.676 | 4.971 | 7.064 | 1.109 | 3.836 | 9.886 | 10.797 | 2.077 | 20.336 | 1.006 | 17.924 | 6.885 | 20.777 | 5.198 | 0.431 | 0.853 | 3.113 | 0.743 | 0.905 | -0.149 | 6.891 | 1.233 | 1.406 | 0.032 | 13.655 | 10.396 | 9.829 | 6.896 | 6.953 | 5.574 | 5.303 | 4.835 | 4.394 | 4.588 | 3.817 | 3.011 | 2.791 | 1.657 | 1.845 | 2.272 | 1.435 | 1.491 | 2.035 | 2.258 |
Bedrijfskosten
| 661.846 | 793.144 | 642.48 | 529.466 | 492.776 | 554.281 | 455.195 | 437.344 | 416.78 | 546.717 | 475.361 | 485.556 | 477.641 | 593.477 | 543.236 | 529.725 | 485.688 | 442.762 | 424.261 | 413.872 | 377.749 | 438.361 | 437.851 | 377.839 | 330.368 | 524.705 | 260.765 | 265.972 | 233.635 | 253.831 | 243.225 | 213.486 | 241.503 | 226.785 | 200.168 | 186.845 | 184.103 | 192.84 | 180.143 | 183.381 | 130.795 | 211.579 | 143.502 | 148.307 | 133.423 | 148.63 | 134.947 | 121.131 | 97.074 | 107.086 | 103.134 | 107.21 | 90.732 | 98.03 | 92.808 | 87.89 | 83.371 | 79.283 | 79.966 | 79.271 | 63.525 | 73.375 | 62.3 | 64.6 | 54.96 | 47.466 | 58.318 | 63.425 | 50.377 | 64.386 | 60.967 | 49.656 | 44.464 | 65.197 | 46.941 | 43.027 | 41.206 | 40.791 | 35.036 | 34.062 | 32.38 | 41.777 | 34.971 | 31.74 | 26.131 | 22.875 | 21.748 | 21.372 | 20.178 | 15.06 | 18.861 | 22.779 | 17.014 |
Bedrijfsresultaat
| 718.601 | 453.774 | 527.333 | 576.046 | 426.1 | 201.758 | 373.195 | 324.718 | 273.919 | 353.438 | 285.598 | 553.003 | 592.947 | 520.887 | 1,110.827 | 1,008.64 | 675.338 | 482.475 | 574.525 | 601.538 | 431.54 | 496.453 | 531.301 | 459.115 | 318.035 | 234.968 | 343.916 | 341.161 | 308.683 | 327.659 | 328.207 | 319.137 | 331.033 | 298.598 | 217.299 | 172.44 | 177.544 | 217.935 | 116.105 | 130.527 | 138.792 | 83.891 | 163.306 | 180.679 | 141.753 | 120.893 | 90.943 | 114.091 | 104.055 | 70.544 | 77.757 | 115.669 | 99.357 | 37.36 | 113.245 | 182.811 | 179.191 | 109.682 | 153.589 | 214.661 | 138.003 | 128.578 | 97.018 | 99.86 | 35.366 | -202.813 | 86.139 | 149.86 | 71.172 | 89.425 | 170.977 | 167.547 | 94.513 | 71.152 | 161.587 | 141.78 | 114.307 | 124.238 | 65.439 | 39.648 | 16.619 | -6.156 | 113.757 | 94.668 | 40.642 | 28.692 | 38.125 | 37.822 | 39.091 | 31.019 | 34.068 | 23.008 | 14.621 |
Bedrijfsresultaat ratio
| 0.128 | 0.08 | 0.103 | 0.111 | 0.097 | 0.048 | 0.084 | 0.079 | 0.073 | 0.081 | 0.066 | 0.12 | 0.124 | 0.106 | 0.2 | 0.189 | 0.15 | 0.121 | 0.151 | 0.158 | 0.14 | 0.132 | 0.152 | 0.142 | 0.116 | 0.078 | 0.109 | 0.114 | 0.109 | 0.108 | 0.114 | 0.129 | 0.139 | 0.123 | 0.098 | 0.086 | 0.094 | 0.109 | 0.057 | 0.073 | 0.077 | 0.046 | 0.082 | 0.095 | 0.083 | 0.063 | 0.056 | 0.074 | 0.07 | 0.048 | 0.048 | 0.073 | 0.069 | 0.028 | 0.072 | 0.122 | 0.122 | 0.079 | 0.108 | 0.145 | 0.116 | 0.126 | 0.092 | 0.126 | 0.047 | -0.281 | 0.071 | 0.12 | 0.063 | 0.08 | 0.142 | 0.162 | 0.104 | 0.081 | 0.175 | 0.159 | 0.162 | 0.172 | 0.104 | 0.071 | 0.033 | -0.013 | 0.203 | 0.209 | 0.113 | 0.087 | 0.115 | 0.134 | 0.143 | 0.13 | 0.137 | 0.105 | 0.082 |
Totaal overige inkomsten en kosten netto
| -0.094 | -2.556 | -0.701 | 59.724 | -0.402 | -13.257 | -0.507 | -8.962 | -0.063 | 119.479 | -25.24 | -11.356 | -11.938 | 86.484 | 145.375 | -4.291 | -75.695 | 71.84 | -7.527 | -14.722 | -64.155 | 24.868 | -23.286 | -25.556 | -19.696 | -7.961 | -36.431 | 7.629 | -41.33 | -11.455 | 0.938 | -14.385 | -0.427 | 7.411 | -16.906 | -7.644 | -29.154 | 11.051 | -58.311 | -30.696 | -24.974 | 9.341 | -14.922 | -7.422 | -13.968 | 10.147 | 192.001 | -12.69 | 0.984 | 10.327 | -11.139 | 6.904 | 0.965 | 3.752 | 9.855 | 10.518 | 0.727 | 19.981 | 0.671 | 17.96 | 5.154 | 19.674 | 5.136 | 0.298 | 0.489 | 3.089 | 0.544 | 0.697 | -0.221 | 6.633 | 1.108 | 1.188 | -0.112 | 2.994 | 0.024 | 1.237 | -0.659 | 0.145 | -0.533 | -0.244 | 0.219 | 0.433 | -0.063 | -0.201 | 0.075 | -0.068 | 0.025 | 0.15 | 0.438 | -0.419 | -0.117 | 0.512 | 1.088 |
Inkomen voor belasting
| 718.507 | 451.218 | 526.632 | 622.35 | 443.978 | 287.443 | 372.687 | 324.389 | 273.856 | 342.69 | 284.832 | 552.972 | 592.277 | 518.471 | 1,116.788 | 1,003.144 | 671.671 | 482.254 | 570.559 | 601.73 | 428.288 | 499.361 | 530.172 | 458.418 | 317.123 | 226.739 | 343.866 | 343.519 | 308.49 | 323.234 | 329.168 | 307.937 | 342.381 | 306.01 | 220.19 | 181.973 | 181.011 | 228.986 | 128.459 | 122.757 | 140.763 | 95.361 | 167.023 | 182.694 | 145.557 | 131.04 | 282.945 | 115.164 | 109.415 | 80.871 | 82.668 | 122.573 | 100.321 | 41.112 | 123.1 | 193.329 | 179.918 | 129.663 | 154.26 | 232.62 | 143.157 | 148.253 | 102.153 | 100.158 | 35.856 | -199.724 | 86.683 | 150.556 | 70.951 | 96.058 | 172.085 | 168.735 | 94.401 | 74.146 | 161.611 | 143.017 | 113.648 | 124.383 | 64.906 | 39.405 | 16.838 | -5.723 | 113.694 | 94.467 | 40.717 | 28.624 | 38.15 | 37.973 | 39.529 | 30.6 | 33.951 | 23.52 | 15.708 |
Inkomen voor belasting ratio
| 0.128 | 0.08 | 0.103 | 0.12 | 0.101 | 0.068 | 0.083 | 0.079 | 0.073 | 0.079 | 0.066 | 0.12 | 0.124 | 0.106 | 0.201 | 0.188 | 0.149 | 0.121 | 0.15 | 0.158 | 0.139 | 0.132 | 0.152 | 0.142 | 0.116 | 0.075 | 0.109 | 0.115 | 0.109 | 0.107 | 0.115 | 0.124 | 0.144 | 0.126 | 0.099 | 0.091 | 0.096 | 0.115 | 0.063 | 0.069 | 0.078 | 0.052 | 0.084 | 0.096 | 0.086 | 0.069 | 0.175 | 0.074 | 0.073 | 0.055 | 0.051 | 0.078 | 0.07 | 0.031 | 0.079 | 0.129 | 0.123 | 0.093 | 0.108 | 0.158 | 0.12 | 0.145 | 0.097 | 0.126 | 0.047 | -0.276 | 0.071 | 0.12 | 0.063 | 0.086 | 0.142 | 0.164 | 0.104 | 0.084 | 0.175 | 0.16 | 0.161 | 0.173 | 0.103 | 0.07 | 0.034 | -0.012 | 0.203 | 0.208 | 0.113 | 0.087 | 0.115 | 0.135 | 0.144 | 0.128 | 0.136 | 0.108 | 0.088 |
Belastingkosten
| 83.646 | 34.113 | 53.734 | 61.692 | 50.612 | 39.49 | 34.64 | 17.156 | 31.248 | -14.357 | 2.745 | 66.966 | 85.684 | 12.535 | 160.718 | 112.148 | 100.072 | 87.836 | 66.057 | 66.946 | 61.79 | 58.085 | 84.841 | 47.987 | 50.766 | 19.578 | 50.344 | 39.91 | 47.82 | 43.549 | 50.666 | 43.383 | 51.781 | 51.87 | 33.53 | 16.528 | 26.612 | 18.478 | 18.058 | 9.92 | 21.574 | -1.163 | 25.973 | 21.512 | 21.925 | 17.012 | 36.147 | 10.203 | 15.997 | 8.083 | 13.493 | 11.745 | 15.737 | 3.342 | 18.196 | 9.827 | 25.825 | 10.173 | 22.407 | 30.413 | 19.803 | 25.648 | 3.912 | 6.041 | 8.025 | -47.272 | 14.304 | 25.336 | 12.818 | -24.747 | 23.863 | 27.991 | 7.851 | 2.378 | 15.506 | 11.273 | 11.944 | 9.046 | 8.148 | 4.918 | 3.775 | -10.611 | 5.141 | 12.51 | 7.411 | -2.933 | 6.099 | 6.06 | 3.101 | 3.862 | 5.377 | 5.327 | 3.367 |
Nettowinst
| 563.647 | 366.424 | 439.782 | 540.377 | 392.086 | 265.069 | 344.024 | 307.134 | 247.768 | 334.147 | 261.364 | 452.835 | 482.444 | 490.282 | 924.755 | 870.298 | 544.349 | 377.689 | 476.97 | 486.582 | 339.269 | 406.467 | 413.449 | 379.555 | 249.297 | 190.36 | 277.266 | 283.477 | 249.364 | 268.024 | 267.028 | 255.639 | 283.972 | 248.18 | 183.783 | 163.172 | 153.061 | 206.087 | 108.002 | 112.053 | 118.086 | 95.376 | 139.138 | 159.394 | 121.514 | 113.394 | 246.98 | 105.35 | 92.126 | 70.654 | 65.793 | 106.192 | 80.744 | 33.749 | 100.062 | 172.937 | 143.572 | 110.908 | 121.819 | 186.621 | 113.273 | 110.234 | 90.579 | 84.764 | 30.611 | -118.859 | 71.054 | 119.342 | 58.262 | 113.978 | 141.369 | 133.814 | 83.719 | 68.214 | 139.624 | 123.778 | 97.937 | 112.735 | 53.513 | 32.41 | 13.235 | 2.686 | 100.562 | 75.901 | 33.022 | 31.257 | 31.994 | 31.123 | 36.146 | 26.121 | 27.804 | 21.92 | 14.928 |
Nettowinstmarge
| 0.1 | 0.065 | 0.086 | 0.104 | 0.089 | 0.063 | 0.077 | 0.074 | 0.066 | 0.077 | 0.061 | 0.098 | 0.101 | 0.1 | 0.167 | 0.163 | 0.121 | 0.094 | 0.125 | 0.128 | 0.11 | 0.108 | 0.118 | 0.117 | 0.091 | 0.063 | 0.088 | 0.095 | 0.088 | 0.089 | 0.093 | 0.103 | 0.119 | 0.102 | 0.083 | 0.082 | 0.081 | 0.103 | 0.053 | 0.063 | 0.066 | 0.052 | 0.07 | 0.084 | 0.071 | 0.059 | 0.153 | 0.068 | 0.062 | 0.048 | 0.041 | 0.067 | 0.056 | 0.025 | 0.064 | 0.116 | 0.098 | 0.08 | 0.085 | 0.126 | 0.095 | 0.108 | 0.086 | 0.107 | 0.041 | -0.164 | 0.059 | 0.095 | 0.052 | 0.102 | 0.117 | 0.13 | 0.092 | 0.078 | 0.151 | 0.139 | 0.139 | 0.156 | 0.085 | 0.058 | 0.026 | 0.006 | 0.179 | 0.167 | 0.092 | 0.095 | 0.096 | 0.11 | 0.132 | 0.109 | 0.112 | 0.1 | 0.083 |
WPA (Winst Per Aandeel)
| 0.24 | 0.16 | 0.18 | 0.23 | 0.17 | 0.11 | 0.15 | 0.13 | 0.11 | 0.14 | 0.12 | 0.2 | 0.21 | 0.22 | 0.41 | 0.38 | 0.24 | 0.17 | 0.21 | 0.22 | 0.15 | 0.18 | 0.18 | 0.18 | 0.12 | 0.089 | 0.13 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.14 | 0.12 | 0.09 | 0.081 | 0.076 | 0.11 | 0.055 | 0.052 | 0.055 | 0.047 | 0.069 | 0.077 | 0.062 | 0.055 | 0.12 | 0.047 | 0.045 | 0.034 | 0.032 | 0.049 | 0.041 | 0.018 | 0.068 | 0.096 | 0.08 | 0.061 | 0.067 | 0.1 | 0.064 | 0.061 | 0.05 | 0.047 | 0.017 | -0.066 | 0.039 | 0.066 | 0.032 | 0.063 | 0.078 | 0.074 | 0.046 | 0.038 | 0.077 | 0.069 | 0.054 | 0.063 | 0.022 | 0.018 | 0.006 | 0.002 | 0.042 | 0.042 | 0.014 | 0.017 | 0.013 | 0.017 | 0.015 | 0.015 | 0.015 | 0.012 | 0.006 |
Verwaterde WPA
| 0.24 | 0.15 | 0.18 | 0.23 | 0.17 | 0.11 | 0.15 | 0.13 | 0.11 | 0.14 | 0.11 | 0.2 | 0.21 | 0.22 | 0.41 | 0.38 | 0.23 | 0.17 | 0.21 | 0.22 | 0.15 | 0.18 | 0.18 | 0.18 | 0.12 | 0.089 | 0.13 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.14 | 0.12 | 0.09 | 0.081 | 0.076 | 0.11 | 0.055 | 0.052 | 0.055 | 0.047 | 0.069 | 0.077 | 0.062 | 0.055 | 0.12 | 0.047 | 0.045 | 0.034 | 0.032 | 0.049 | 0.041 | 0.018 | 0.068 | 0.096 | 0.08 | 0.061 | 0.067 | 0.1 | 0.064 | 0.061 | 0.05 | 0.047 | 0.017 | -0.066 | 0.039 | 0.066 | 0.032 | 0.063 | 0.078 | 0.074 | 0.046 | 0.038 | 0.077 | 0.069 | 0.054 | 0.063 | 0.022 | 0.018 | 0.006 | 0.002 | 0.042 | 0.042 | 0.014 | 0.017 | 0.013 | 0.017 | 0.015 | 0.015 | 0.015 | 0.012 | 0.006 |
EBITDA
| 748.022 | 478.238 | 556.505 | 864.906 | 690.681 | 540.473 | 622.417 | 554.498 | 508.392 | 568.001 | 509.677 | 766.033 | 800.817 | 728.59 | 1,312.431 | 1,190.828 | 858.843 | 650.095 | 677.451 | 752.295 | 582.09 | 635.298 | 659.534 | 592.69 | 458.071 | 301.734 | 386.861 | 347.968 | 352.023 | 435.322 | 349.929 | 340.26 | 364.031 | 330.614 | 237.208 | 195.827 | 222.398 | 182.756 | 186.77 | 177.495 | 168.915 | 141.442 | 186.955 | 247.09 | 159.524 | 339.925 | 111.239 | 178.395 | 108.431 | 113.301 | 93.808 | 138.193 | 116.929 | 114.8 | 116.826 | 225.503 | 180.449 | 201.425 | 148.281 | 257.948 | 139.43 | 224.845 | 87.445 | 135.585 | 29.13 | 53.062 | 120.31 | 185.401 | 72.567 | 191.561 | 186.405 | 200.976 | 90.535 | 177.82 | 177.325 | 198.832 | 127.89 | 185.468 | 82.812 | 70.768 | 42.235 | 45.905 | 134.039 | 123.845 | 56.236 | 65.129 | 49.15 | 59.934 | 51.5 | 49.725 | 21.205 | 30.598 | 13.667 |
EBITDA ratio
| 0.133 | 0.085 | 0.109 | 0.167 | 0.157 | 0.128 | 0.139 | 0.134 | 0.135 | 0.131 | 0.118 | 0.166 | 0.168 | 0.149 | 0.237 | 0.224 | 0.191 | 0.163 | 0.178 | 0.198 | 0.189 | 0.168 | 0.189 | 0.183 | 0.167 | 0.1 | 0.122 | 0.117 | 0.124 | 0.144 | 0.122 | 0.137 | 0.153 | 0.136 | 0.107 | 0.098 | 0.117 | 0.092 | 0.092 | 0.099 | 0.094 | 0.077 | 0.094 | 0.13 | 0.094 | 0.178 | 0.069 | 0.115 | 0.073 | 0.077 | 0.058 | 0.088 | 0.082 | 0.085 | 0.075 | 0.151 | 0.123 | 0.145 | 0.104 | 0.175 | 0.117 | 0.22 | 0.083 | 0.171 | 0.039 | 0.073 | 0.099 | 0.148 | 0.064 | 0.171 | 0.154 | 0.195 | 0.1 | 0.202 | 0.192 | 0.223 | 0.182 | 0.257 | 0.131 | 0.126 | 0.084 | 0.098 | 0.239 | 0.273 | 0.157 | 0.198 | 0.148 | 0.212 | 0.188 | 0.208 | 0.085 | 0.14 | 0.076 |