
CNSIG Inner Mongolia Chemical Industry Co., Ltd.
SSE:600328.SS
7.13 (CNY) • At close April 28, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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
| 3,322.487 | 3,205.917 | 3,672.098 | 2,653.395 | 3,918.053 | 3,596.187 | 3,863.141 | 4,723.403 | 4,025.758 | 4,201.278 | 5,523.175 | 4,412.308 | 4,292.108 | 3,399.438 | 3,356.988 | 2,364.907 | 3,421.261 | 2,448.407 | 2,073.606 | 1,809.366 | 7,063.812 | 927.112 | 988.462 | 1,066.49 | 956.775 | 934.129 | 963.185 | 926.735 | 831.955 | 867.863 | 848.195 | 738.075 | 749.142 | 632.861 | 639.154 | 503.76 | 674.054 | 503.531 | 616.739 | 573.486 | 677.522 | 687.526 | 751.293 | 600.538 | 617.223 | 518.772 | 512.187 | 364.55 | 483.066 | 352.989 | 465.147 | 327.76 | 481.073 | 368.856 | 425.682 | 381.699 | 422.935 | 352.517 | 355.743 | 288.96 | 371.796 | 309.742 | 241.316 | 165.419 | 236.805 | 234.571 | 291.489 | 248.839 | 250.681 | 232.818 | 198.513 | 209.423 | 213.629 | 190.277 | 187.262 | 188.878 | 186.117 | 250.767 | 210.959 | 170.595 | 164.832 | 121.899 | 145.429 | 129.616 | 146.418 | 113.555 | 119.676 | 104.015 | 131.488 | 106.318 | 82.924 | 67.702 |
Kosten van de omzet
| 2,991.073 | 2,647.394 | 2,745.799 | 2,277.199 | 3,111.552 | 2,805.793 | 2,966.144 | 3,378.089 | 3,151.391 | 2,967.292 | 3,704.365 | 3,273.557 | 3,283.615 | 2,449.285 | 2,346.551 | 1,856.731 | 2,999.443 | 1,877.204 | 1,748.352 | 1,418.446 | 5,430.502 | 565.181 | 580.246 | 667.873 | 640.902 | 570.571 | 555.405 | 582.358 | 472.79 | 520.116 | 545.663 | 422.737 | 458.305 | 440.702 | 458.223 | 357.277 | 518.571 | 343.266 | 443.016 | 410.213 | 455.056 | 519.907 | 592.148 | 432.57 | 416.261 | 369.744 | 356.919 | 247.005 | 317.742 | 262.643 | 324.989 | 235.698 | 249.129 | 251.948 | 292.306 | 258.278 | 283.803 | 225.273 | 241.678 | 193.775 | 234.858 | 216.094 | 164.344 | 108.972 | 143.918 | 150.215 | 169.067 | 136.982 | 103.337 | 170.758 | 116.941 | 138.074 | 123.936 | 115.045 | 123.21 | 120.209 | 124.063 | 103.781 | 85.647 | 78.589 | 88.627 | 68.586 | 74.694 | 67.994 | 78.183 | 61.484 | 69.573 | 59.024 | 82.65 | 52.275 | 39.922 | 30.249 |
Brutowinst
| 331.414 | 558.523 | 926.299 | 376.195 | 806.501 | 790.394 | 896.997 | 1,345.314 | 874.367 | 1,233.986 | 1,818.81 | 1,138.751 | 1,008.492 | 950.153 | 1,010.436 | 508.176 | 421.818 | 571.203 | 325.254 | 390.92 | 1,633.31 | 361.931 | 408.216 | 398.617 | 315.873 | 363.557 | 407.781 | 344.377 | 359.165 | 347.748 | 302.532 | 315.338 | 290.836 | 192.159 | 180.931 | 146.483 | 155.483 | 160.265 | 173.724 | 163.272 | 222.466 | 167.618 | 159.145 | 167.968 | 200.962 | 149.028 | 155.268 | 117.545 | 165.325 | 90.346 | 140.158 | 92.062 | 231.944 | 116.908 | 133.375 | 123.421 | 139.131 | 127.244 | 114.064 | 95.185 | 136.938 | 93.647 | 76.971 | 56.447 | 92.887 | 84.356 | 122.423 | 111.857 | 147.344 | 62.06 | 81.572 | 71.348 | 89.693 | 75.233 | 64.052 | 68.669 | 62.055 | 146.986 | 125.312 | 92.007 | 76.205 | 53.314 | 70.736 | 61.622 | 68.235 | 52.07 | 50.103 | 44.991 | 48.837 | 54.043 | 43.002 | 37.453 |
Brutowinstmarge
| 0.1 | 0.174 | 0.252 | 0.142 | 0.206 | 0.22 | 0.232 | 0.285 | 0.217 | 0.294 | 0.329 | 0.258 | 0.235 | 0.28 | 0.301 | 0.215 | 0.123 | 0.233 | 0.157 | 0.216 | 0.231 | 0.39 | 0.413 | 0.374 | 0.33 | 0.389 | 0.423 | 0.372 | 0.432 | 0.401 | 0.357 | 0.427 | 0.388 | 0.304 | 0.283 | 0.291 | 0.231 | 0.318 | 0.282 | 0.285 | 0.328 | 0.244 | 0.212 | 0.28 | 0.326 | 0.287 | 0.303 | 0.322 | 0.342 | 0.256 | 0.301 | 0.281 | 0.482 | 0.317 | 0.313 | 0.323 | 0.329 | 0.361 | 0.321 | 0.329 | 0.368 | 0.302 | 0.319 | 0.341 | 0.392 | 0.36 | 0.42 | 0.45 | 0.588 | 0.267 | 0.411 | 0.341 | 0.42 | 0.395 | 0.342 | 0.364 | 0.333 | 0.586 | 0.594 | 0.539 | 0.462 | 0.437 | 0.486 | 0.475 | 0.466 | 0.459 | 0.419 | 0.433 | 0.371 | 0.508 | 0.519 | 0.553 |
Onderzoek- en ontwikkelingskosten
| 25.049 | 101.027 | 156.748 | 45.313 | -12.171 | 198.752 | 132.965 | 32.814 | 131.404 | 219.988 | 80.021 | 13.598 | 127.433 | 51.252 | 111.508 | 1.729 | 114.552 | 4.479 | -2.093 | 5.355 | 59.372 | 0.321 | 3.477 | 1.231 | 12.218 | 1.9 | 9.479 | 1.163 | 14.321 | 1.878 | 4.177 | 0 | 4.277 | 0 | 1.562 | 0 | 5.007 | 0 | 1.776 | 0 | 5.817 | 0 | 1.048 | 0 | 3.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -38.02 | 196.013 | 79.962 | 139.304 | -280.789 | 393.577 | -94.276 | 129.234 | -304.374 | 354.84 | -32.185 | 85.186 | -217.701 | 261.026 | -63.684 | 94.249 | -191.362 | 98 | -51.404 | 78.77 | -49.302 | 32.2 | -25.001 | 42.303 | -99.111 | 59.347 | -21.05 | 38.111 | -88.293 | 45.096 | -23.384 | 38.577 | -92.523 | 44.987 | -19.958 | 39.723 | -101.807 | 59.29 | -26.069 | 43.236 | -82.066 | 56.533 | -18.845 | 37.612 | -97.511 | 49.409 | 5.238 | 40.582 | -66.077 | 45.272 | -1.977 | 38.471 | -32.383 | 28.927 | -2.063 | 32.899 | -43.404 | 37.978 | 24.378 | 33.195 | 58.046 | 21.201 | 23.823 | 23.66 | 34.808 | 23.542 | 22.555 | 27.065 | 34.913 | 19.287 | 25.133 | 21.161 | 26.931 | 32.833 | 24.951 | 25.057 | 18.964 | 56.179 | 34.013 | 30.106 | 21.494 | 20.484 | 27.056 | 19.017 | 20.334 | 18.54 | 20.963 | 17.433 | 11.903 | 15.24 | 18.319 | 8.934 |
Verkoop- en marketingkosten
| -45.356 | 91.122 | 46.461 | 41.663 | 39.077 | 97.805 | 57.423 | 46.404 | 79.389 | 118.395 | 41.971 | 37.244 | 116.564 | 11.885 | 52.32 | 24.441 | -268.656 | 166.183 | 144.659 | 111.747 | 345.327 | 105.658 | 99.537 | 105.875 | 97.245 | 116.367 | 94.809 | 92.904 | 108.348 | 100.667 | 102.712 | 70.505 | 89.368 | 52.843 | 44.43 | 35.205 | 55.768 | 42.325 | 60.553 | 55.817 | 79.813 | 75.853 | 70.972 | 51.261 | 56.42 | 44.347 | 52.082 | 35.356 | 44.626 | 35.999 | 46.364 | 36.087 | 42.025 | 38.418 | 42.667 | 40.4 | 45.242 | 33.384 | 39.482 | 31.793 | 52.095 | 33.725 | 24.575 | 16.408 | 24.967 | 22.895 | 34.583 | 26.107 | 31.344 | 22.812 | 20.969 | 20.291 | 26.328 | 18.659 | 16.904 | 13.01 | 9.508 | 25.973 | 16.949 | 16.963 | 19.094 | 14.181 | 16.052 | 12.537 | 17.317 | 14.21 | 14.697 | 10.103 | 13.728 | 12.847 | 10.697 | 9.049 |
Verkoop-, algemene en administratieve kosten
| -83.376 | 289.735 | 241.612 | 180.966 | -241.712 | 491.382 | -36.853 | 175.639 | -224.985 | 473.235 | 9.786 | 122.43 | -101.136 | 272.911 | -11.364 | 118.69 | -460.019 | 264.183 | 93.256 | 190.517 | 296.026 | 137.859 | 74.536 | 148.178 | -1.866 | 175.714 | 73.759 | 131.014 | 20.055 | 145.763 | 79.328 | 109.082 | -3.155 | 97.831 | 24.472 | 74.929 | -46.039 | 101.615 | 34.484 | 99.053 | -2.253 | 132.386 | 52.126 | 88.872 | -41.091 | 93.756 | 57.32 | 75.938 | -21.451 | 81.271 | 44.386 | 74.557 | 9.642 | 67.345 | 40.605 | 73.299 | 1.838 | 71.362 | 63.86 | 64.988 | 110.141 | 54.926 | 48.397 | 40.068 | 59.775 | 46.438 | 57.138 | 53.172 | 66.256 | 42.098 | 46.102 | 41.452 | 53.26 | 51.492 | 41.855 | 38.068 | 28.472 | 82.153 | 50.962 | 47.069 | 40.588 | 34.665 | 43.108 | 31.554 | 37.651 | 32.75 | 35.66 | 27.536 | 25.632 | 28.087 | 29.016 | 17.982 |
Overige kosten
| 289.428 | -67.165 | 49.129 | 0.392 | 1.966 | -3.749 | -11.154 | 49.823 | 603.41 | -163.578 | 258.035 | 44.228 | -40.468 | -4.892 | 0.891 | -0.946 | 6.289 | 2.13 | -0.085 | -2.441 | 2.348 | 0.181 | 0.328 | 0.132 | -6.285 | 0.293 | 0.368 | -0.6 | -8.124 | 1.148 | 2.939 | 4.098 | 7.513 | 6.253 | 11.636 | 0.589 | 23.009 | 0.139 | 0.887 | 4.79 | 3.446 | 0.682 | 0.95 | 2.084 | 8.689 | 0.054 | -40.875 | 0.747 | 0.486 | 6.012 | 1.564 | -0.173 | 10.847 | 5.913 | 3.03 | 2.445 | 7.321 | -1.117 | 3.162 | 5.85 | 6.949 | 1.007 | 809.058 | 0.507 | 1.08 | 1.265 | 1.555 | 0.793 | 4.165 | 0.058 | 3.33 | -0.066 | -10.235 | 1.489 | 4.001 | 1.847 | -11.026 | -3.916 | -12.656 | 0.533 | 1.826 | 0.566 | -2.863 | -0.954 | -0.312 | -0.066 | 0.37 | -0.811 | -0.006 | 1.68 | 2.799 | 2.13 |
Bedrijfskosten
| 231.101 | 320.997 | 349.231 | 219.841 | 268.014 | 494.988 | 357.509 | 258.276 | 509.83 | 529.645 | 347.842 | 180.257 | 460.588 | 210.401 | 277.115 | 154.479 | 19.036 | 303.249 | 251.304 | 211.432 | 719.006 | 147.405 | 166.682 | 165.306 | 171.011 | 187.915 | 158.898 | 149.065 | 172.835 | 165.181 | 169.221 | 128.637 | 161.385 | 106.712 | 99.92 | 82.234 | 110.047 | 111.515 | 109.627 | 109.883 | 164.024 | 139.034 | 122.68 | 95.92 | 125.677 | 108.557 | 129.582 | 83.194 | 142.831 | 85.817 | 106.857 | 80.907 | 164.258 | 74.898 | 81.753 | 79.33 | 94.462 | 77.006 | 71.041 | 70.985 | 119.236 | 61.943 | 54.331 | 44.572 | 65.939 | 51.076 | 63.917 | 59.477 | 73.491 | 46.766 | 51.911 | 47.243 | 59.209 | 56.8 | 47.112 | 44.287 | 33.203 | 88.463 | 57.429 | 53.439 | 46.353 | 38.876 | 49.085 | 36.41 | 44.056 | 37.77 | 40.746 | 32.598 | 33.676 | 33.771 | 33.444 | 22.007 |
Bedrijfsresultaat
| 100.313 | 237.525 | 577.068 | 84.5 | 496.828 | 260.969 | 452.831 | 966.563 | 317.971 | 663.73 | 1,305.107 | 907.44 | 479.645 | 665.957 | 688.575 | 340.581 | 364.861 | 227.299 | 17.296 | 128.057 | 752.037 | 168.919 | 235.489 | 189.206 | 114.331 | 124.638 | 235.537 | 145.637 | 108.559 | 129.197 | 89.378 | 116.714 | 49.559 | 25.558 | 26.708 | 11.008 | -29.772 | -20.917 | -2.033 | -34.049 | -38.687 | -45.624 | -27.998 | 1.003 | -11.992 | -8.167 | 71.715 | 0.472 | 5.682 | -18.492 | 0.037 | -25.308 | 43.535 | 20.413 | 29.5 | 17.923 | 15.868 | 26.361 | 16.812 | 1.974 | 23.578 | 8.843 | -0.615 | -1.626 | -11.1 | 11.864 | 24.825 | 34.258 | 35.341 | 3.942 | 5.792 | 27.781 | 18.855 | 10.655 | 7.534 | 16.437 | 21.866 | 53.661 | 56.059 | 29.925 | 19.923 | 6.482 | 12.128 | 18.63 | 16.402 | 8.431 | 4.585 | 8.328 | 12.061 | 15.618 | 8.458 | 12.433 |
Bedrijfsresultaat ratio
| 0.03 | 0.074 | 0.157 | 0.032 | 0.127 | 0.073 | 0.117 | 0.205 | 0.079 | 0.158 | 0.236 | 0.206 | 0.112 | 0.196 | 0.205 | 0.144 | 0.107 | 0.093 | 0.008 | 0.071 | 0.106 | 0.182 | 0.238 | 0.177 | 0.119 | 0.133 | 0.245 | 0.157 | 0.13 | 0.149 | 0.105 | 0.158 | 0.066 | 0.04 | 0.042 | 0.022 | -0.044 | -0.042 | -0.003 | -0.059 | -0.057 | -0.066 | -0.037 | 0.002 | -0.019 | -0.016 | 0.14 | 0.001 | 0.012 | -0.052 | 0 | -0.077 | 0.09 | 0.055 | 0.069 | 0.047 | 0.038 | 0.075 | 0.047 | 0.007 | 0.063 | 0.029 | -0.003 | -0.01 | -0.047 | 0.051 | 0.085 | 0.138 | 0.141 | 0.017 | 0.029 | 0.133 | 0.088 | 0.056 | 0.04 | 0.087 | 0.117 | 0.214 | 0.266 | 0.175 | 0.121 | 0.053 | 0.083 | 0.144 | 0.112 | 0.074 | 0.038 | 0.08 | 0.092 | 0.147 | 0.102 | 0.184 |
Totaal overige inkomsten en kosten netto
| -98.353 | 20.432 | -25.653 | -3.12 | 198.422 | -3.245 | 82.101 | -11.975 | -10.948 | -8.717 | -21.68 | 5.11 | -26.206 | -4.892 | 0.891 | -24.28 | 6.847 | 2.13 | -0.085 | -4.142 | 6.518 | 0.219 | 0.328 | 0.195 | -33.53 | -53.924 | 0.368 | -50.274 | -8.124 | -52.221 | -29.414 | -65.89 | -56.608 | -53.637 | -45.051 | -52.652 | -36.617 | -69.528 | -61.038 | -82.648 | -75.138 | -73.526 | -51.573 | -68.96 | -60.429 | -48.585 | 17.073 | -33.132 | -15.969 | 5.633 | 0.677 | -0.173 | 10.646 | 5.913 | 3.03 | 2.445 | 7.271 | -1.168 | 3.112 | 5.85 | 7.045 | 1.001 | 1.901 | 0.507 | 0.928 | 1.265 | 1.555 | 0.793 | 4.567 | -0.58 | 3.325 | -16.205 | -9.443 | -0.603 | 1.829 | 0.452 | -15.25 | -9.258 | -9.568 | 0.074 | 2.788 | -0.1 | -2.84 | -0.913 | -1.271 | 0.314 | -0.048 | -0.478 | -0.932 | 1.115 | 1.995 | 1.054 |
Inkomen voor belasting
| 1.96 | 257.957 | 557.85 | 84.891 | 498.794 | 257.22 | 441.677 | 954.589 | 306.786 | 652.836 | 1,283.428 | 912.706 | 440.13 | 661.064 | 689.466 | 339.635 | 371.708 | 229.429 | 17.211 | 125.616 | 758.556 | 169.101 | 235.817 | 189.338 | 108.047 | 124.931 | 235.905 | 145.038 | 100.435 | 130.345 | 92.317 | 120.811 | 56.124 | 31.81 | 38.344 | 11.597 | -7.467 | -20.778 | -1.146 | -29.259 | -35.241 | -44.942 | -27.048 | 3.088 | -3.303 | -8.114 | 30.84 | 1.219 | 6.524 | -12.859 | 0.714 | -25.48 | 54.181 | 26.326 | 32.53 | 20.368 | 23.138 | 25.194 | 19.923 | 7.824 | 30.623 | 9.844 | 1.286 | -1.119 | -10.172 | 13.128 | 26.38 | 35.051 | 39.908 | 3.604 | 9.117 | 27.714 | 9.412 | 10.053 | 9.363 | 16.889 | 6.616 | 44.403 | 46.49 | 29.999 | 22.71 | 6.381 | 9.288 | 17.717 | 15.131 | 8.745 | 4.538 | 7.85 | 11.129 | 16.733 | 10.453 | 13.487 |
Inkomen voor belasting ratio
| 0.001 | 0.08 | 0.152 | 0.032 | 0.127 | 0.072 | 0.114 | 0.202 | 0.076 | 0.155 | 0.232 | 0.207 | 0.103 | 0.194 | 0.205 | 0.144 | 0.109 | 0.094 | 0.008 | 0.069 | 0.107 | 0.182 | 0.239 | 0.178 | 0.113 | 0.134 | 0.245 | 0.157 | 0.121 | 0.15 | 0.109 | 0.164 | 0.075 | 0.05 | 0.06 | 0.023 | -0.011 | -0.041 | -0.002 | -0.051 | -0.052 | -0.065 | -0.036 | 0.005 | -0.005 | -0.016 | 0.06 | 0.003 | 0.014 | -0.036 | 0.002 | -0.078 | 0.113 | 0.071 | 0.076 | 0.053 | 0.055 | 0.071 | 0.056 | 0.027 | 0.082 | 0.032 | 0.005 | -0.007 | -0.043 | 0.056 | 0.091 | 0.141 | 0.159 | 0.015 | 0.046 | 0.132 | 0.044 | 0.053 | 0.05 | 0.089 | 0.036 | 0.177 | 0.22 | 0.176 | 0.138 | 0.052 | 0.064 | 0.137 | 0.103 | 0.077 | 0.038 | 0.075 | 0.085 | 0.157 | 0.126 | 0.199 |
Belastingkosten
| 27.266 | 67.642 | 107.576 | 20.564 | 69.838 | 102.012 | 130.792 | 274.725 | 100.952 | 171.467 | 313.21 | 191.83 | 97.309 | 117.55 | 108.633 | 64.519 | 70.362 | 46.372 | -29.781 | 41.835 | 137.328 | 40.918 | 55.343 | 36.598 | 43.984 | 42.503 | 53.273 | 26.467 | 38.053 | 2.717 | -1.121 | -0.742 | 2.73 | 7.543 | 6.81 | 5.342 | 12.922 | -1.108 | 7.915 | -2.029 | -6.624 | -23.165 | 15.765 | 3.218 | 12.115 | 7.674 | 8.871 | 0.171 | 8.527 | 1.09 | 9.015 | -2.191 | 9.922 | 5.563 | 5.149 | 7.915 | 4.353 | 5.818 | 4.748 | 0.497 | 3.878 | 0.016 | 2.552 | 2.535 | -3.658 | 5.409 | 4.041 | 2.705 | 10.684 | -1.065 | 5.673 | 9.04 | -14.525 | 1.547 | 3.448 | 6.777 | 28.021 | 13.611 | 11.908 | 10.453 | 5.224 | 0.357 | 2.163 | 4.19 | 3.044 | 2.344 | 0.925 | 1.719 | 0.86 | 2.903 | 1.843 | 2.662 |
Nettowinst
| -55.194 | 133.21 | 384.481 | 56.296 | 333.501 | 73.957 | 237.05 | 679.864 | 205.835 | 367.077 | 780.472 | 615.987 | 271.362 | 436.408 | 514.047 | 255.09 | 284.545 | 164.741 | 41.633 | 63.046 | 601.94 | 82.234 | 121.703 | 88.779 | 21.018 | 40.609 | 130.355 | 75.58 | 19.297 | 74.907 | 59.933 | 56.341 | 22.956 | 17.855 | 34.704 | 7.764 | -6.856 | -6.715 | -3.474 | -16.071 | 2.334 | 5.275 | -12.98 | 19.868 | -4.821 | -1.273 | 31.945 | 9.2 | 6.046 | -1.622 | -1.481 | -13.229 | 41.798 | 17.061 | 20.617 | 10.336 | 14.923 | 18.379 | 15.055 | 6.953 | 25.817 | 10.46 | -0.676 | -3.051 | -5.306 | 8.713 | 23.102 | 33.277 | 28.843 | 6.244 | 4.486 | 19.532 | 32.661 | 9.348 | 6.228 | 11.432 | -6.531 | 35.797 | 36.004 | 20.743 | 18.947 | 7.042 | 7.629 | 12.232 | 12.545 | 6.31 | 4.005 | 7.595 | 11.275 | 14.05 | 7.931 | 10.558 |
Nettowinstmarge
| -0.017 | 0.042 | 0.105 | 0.021 | 0.085 | 0.021 | 0.061 | 0.144 | 0.051 | 0.087 | 0.141 | 0.14 | 0.063 | 0.128 | 0.153 | 0.108 | 0.083 | 0.067 | 0.02 | 0.035 | 0.085 | 0.089 | 0.123 | 0.083 | 0.022 | 0.043 | 0.135 | 0.082 | 0.023 | 0.086 | 0.071 | 0.076 | 0.031 | 0.028 | 0.054 | 0.015 | -0.01 | -0.013 | -0.006 | -0.028 | 0.003 | 0.008 | -0.017 | 0.033 | -0.008 | -0.002 | 0.062 | 0.025 | 0.013 | -0.005 | -0.003 | -0.04 | 0.087 | 0.046 | 0.048 | 0.027 | 0.035 | 0.052 | 0.042 | 0.024 | 0.069 | 0.034 | -0.003 | -0.018 | -0.022 | 0.037 | 0.079 | 0.134 | 0.115 | 0.027 | 0.023 | 0.093 | 0.153 | 0.049 | 0.033 | 0.061 | -0.035 | 0.143 | 0.171 | 0.122 | 0.115 | 0.058 | 0.052 | 0.094 | 0.086 | 0.056 | 0.033 | 0.073 | 0.086 | 0.132 | 0.096 | 0.156 |
WPA (Winst Per Aandeel)
| -0.038 | 0.092 | 0.26 | 0.038 | 0.23 | 0.051 | 0.16 | 0.47 | 0.14 | 0.38 | 0.81 | 0.64 | 0.22 | 0.46 | 0.54 | 0.2 | 0.3 | 0.13 | 0.05 | 0.057 | 1.38 | 0.29 | 0.28 | 0.23 | 0.048 | 0.072 | 0.3 | 0.13 | 0.054 | 0.13 | 0.14 | 0.099 | 0.064 | 0.039 | 0.081 | 0.014 | -0.019 | -0.015 | -0.01 | -0.035 | 0.007 | 0.012 | -0.039 | 0.042 | -0.015 | -0.003 | 0.1 | 0.023 | 0.017 | -0.004 | -0.005 | -0.031 | 0.12 | 0.037 | 0.06 | 0.023 | 0.041 | 0.039 | 0.043 | 0.015 | 0.074 | 0.023 | -0.002 | -0.008 | -0.013 | 0.015 | 0.063 | 0.069 | 0.092 | 0.015 | 0.012 | 0.015 | 0.084 | 0.015 | 0.016 | 0.023 | -0.017 | 0.077 | 0.092 | 0.044 | 0.049 | 0.015 | 0.02 | 0.026 | 0.032 | 0.014 | 0.01 | 0.016 | 0.029 | 0.036 | 0.02 | 0.023 |
Verwaterde WPA
| -0.038 | 0.092 | 0.26 | 0.038 | 0.23 | 0.051 | 0.16 | 0.47 | 0.14 | 0.38 | 0.81 | 0.64 | 0.22 | 0.46 | 0.54 | 0.2 | 0.3 | 0.13 | 0.05 | 0.057 | 1.38 | 0.29 | 0.28 | 0.23 | 0.048 | 0.072 | 0.3 | 0.13 | 0.054 | 0.13 | 0.14 | 0.099 | 0.064 | 0.039 | 0.081 | 0.014 | -0.019 | -0.015 | -0.01 | -0.035 | 0.007 | 0.012 | -0.039 | 0.042 | -0.015 | -0.003 | 0.1 | 0.023 | 0.017 | -0.004 | -0.005 | -0.031 | 0.12 | 0.037 | 0.06 | 0.023 | 0.041 | 0.039 | 0.043 | 0.015 | 0.074 | 0.023 | -0.002 | -0.008 | -0.012 | 0.015 | 0.063 | 0.069 | 0.092 | 0.015 | 0.012 | 0.015 | 0.084 | 0.015 | 0.016 | 0.023 | -0.017 | 0.077 | 0.092 | 0.044 | 0.049 | 0.015 | 0.02 | 0.026 | 0.032 | 0.014 | 0.01 | 0.016 | 0.029 | 0.036 | 0.02 | 0.023 |
EBITDA
| 22.135 | 268.672 | 834.525 | 351.136 | 788.465 | 542.964 | 715.924 | 1,232.727 | 574.173 | 921.004 | 1,555.389 | 1,189.992 | 701.847 | 931.671 | 961.578 | 557.246 | 566.061 | 459.377 | 261.662 | 363.636 | 963.843 | 438.644 | 273.304 | 445.106 | 216.269 | 228.994 | 270.2 | 263.392 | 220.617 | 246.417 | 125.007 | 244.736 | 175.546 | 147.441 | 152.988 | 130.969 | 51.118 | 115.161 | 124.927 | 53.39 | 52.326 | 28.585 | 98.249 | 72.048 | 75.058 | 40.471 | 49.021 | 74.431 | 22.765 | 4.529 | 53.127 | 11.155 | 80.077 | 42.01 | 69.128 | 51.349 | 46.29 | 50.239 | 50.204 | 29.263 | 43.672 | 36.466 | 833.209 | 11.874 | 11.745 | 36.461 | 55.974 | 55.532 | 88.114 | 15.294 | 41.832 | 9.427 | 11.846 | 42.394 | 53.637 | 42.524 | 39.896 | 83.032 | 64.364 | 62.645 | 42.074 | 28.639 | 33.773 | 38.447 | 36.266 | 26.769 | 9.129 | 12.393 | 24.318 | 13.749 | 16.082 | 15.446 |
EBITDA ratio
| 0.007 | 0.084 | 0.227 | 0.132 | 0.201 | 0.151 | 0.185 | 0.261 | 0.143 | 0.219 | 0.282 | 0.27 | 0.164 | 0.274 | 0.286 | 0.236 | 0.165 | 0.188 | 0.126 | 0.201 | 0.136 | 0.473 | 0.276 | 0.417 | 0.226 | 0.245 | 0.281 | 0.284 | 0.265 | 0.284 | 0.147 | 0.332 | 0.234 | 0.233 | 0.239 | 0.26 | 0.076 | 0.229 | 0.203 | 0.093 | 0.077 | 0.042 | 0.131 | 0.12 | 0.122 | 0.078 | 0.096 | 0.204 | 0.047 | 0.013 | 0.114 | 0.034 | 0.166 | 0.114 | 0.162 | 0.135 | 0.109 | 0.143 | 0.141 | 0.101 | 0.117 | 0.118 | 3.453 | 0.072 | 0.05 | 0.155 | 0.192 | 0.223 | 0.351 | 0.066 | 0.211 | 0.045 | 0.055 | 0.223 | 0.286 | 0.225 | 0.214 | 0.331 | 0.305 | 0.367 | 0.255 | 0.235 | 0.232 | 0.297 | 0.248 | 0.236 | 0.076 | 0.119 | 0.185 | 0.129 | 0.194 | 0.228 |