
Shandong Hualu-Hengsheng Chemical Co., Ltd.
SSE:600426.SS
20.39 (CNY) • At close April 30, 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
| 7,771.602 | 9,046.056 | 8,204.647 | 8,949.882 | 7,926.254 | 7,865.339 | 6,987.118 | 6,305.539 | 6,053.331 | 7,236.509 | 6,475.013 | 8,418.313 | 8,115.449 | 8,401.098 | 6,622.263 | 6,609.062 | 5,003.437 | 4,071.884 | 3,049.861 | 3,034.236 | 2,958.978 | 3,579.903 | 3,534.952 | 3,533.076 | 3,542.546 | 3,508.108 | 3,851.64 | 3,558.641 | 3,438.429 | 3,175.234 | 2,518.362 | 2,255.472 | 2,459.004 | 2,189.725 | 1,630.837 | 2,006.982 | 1,873.517 | 1,784.412 | 2,193.486 | 2,490.697 | 2,182.701 | 2,548.443 | 2,459.354 | 2,433.28 | 2,269.044 | 2,500.019 | 2,325.238 | 1,913.251 | 1,730.906 | 1,983.664 | 1,965.202 | 1,703.117 | 1,351.136 | 1,350.288 | 1,066.974 | 1,414.677 | 1,363.528 | 1,380.858 | 1,073.658 | 1,136.292 | 1,146.943 | 1,111.621 | 997.733 | 1,024.011 | 864.53 | 846.828 | 740.263 | 999.277 | 857.296 | 931.436 | 716.654 | 656.39 | 563.357 | 442.876 | 476.425 | 492.491 | 395.188 | 367.392 | 323.759 | 307.271 | 353.799 | 289.21 | 268.379 | 216.741 | 219.146 | 157.172 | 162.503 | 165.418 | 166.896 | 133.599 | 100.713 | 113.437 | 103.35 |
Kosten van de omzet
| 6,501.123 | 7,680.001 | 6,764.228 | 7,173.816 | 6,231.753 | 6,529.819 | 5,287.453 | 4,949.099 | 4,831.631 | 5,884.663 | 4,966.675 | 5,692.338 | 4,947.262 | 6,171.764 | 4,206.099 | 3,815.909 | 2,988.589 | 3,232.963 | 2,440.131 | 2,481.96 | 2,157.401 | 2,672.04 | 2,569.399 | 2,466.848 | 2,531.209 | 2,702.971 | 2,598.552 | 2,276.901 | 2,402.034 | 2,537.669 | 2,015.849 | 1,855.209 | 1,957.845 | 1,750.349 | 1,332.322 | 1,569.488 | 1,490.824 | 1,442.759 | 1,739.822 | 1,972.894 | 1,730.074 | 2,087.795 | 2,062.317 | 2,028.595 | 1,889.344 | 2,144.527 | 2,016.953 | 1,672.722 | 1,489.784 | 1,688.67 | 1,700.861 | 1,419.191 | 1,175.447 | 1,168.449 | 956.757 | 1,153.289 | 1,165.343 | 1,165.992 | 986.037 | 1,003.122 | 954.71 | 918.089 | 801.657 | 753.942 | 723.927 | 733.781 | 585.08 | 724.006 | 639.524 | 791.824 | 545.871 | 483.642 | 439.083 | 356.829 | 383.188 | 376.524 | 308.977 | 281.204 | 284.383 | 250.906 | 275.127 | 229.629 | 213.225 | 173.235 | 171.013 | 134.231 | 128.033 | 126.8 | 126.556 | 105.556 | 79.872 | 83.576 | 89.278 |
Brutowinst
| 1,270.479 | 1,366.055 | 1,440.42 | 1,776.066 | 1,694.501 | 1,335.521 | 1,699.665 | 1,356.44 | 1,221.7 | 1,351.846 | 1,508.338 | 2,725.975 | 3,168.186 | 2,229.334 | 2,416.164 | 2,793.153 | 2,014.848 | 838.921 | 609.73 | 552.276 | 801.577 | 907.863 | 965.553 | 1,066.228 | 1,011.337 | 805.137 | 1,253.088 | 1,281.74 | 1,036.394 | 637.565 | 502.512 | 400.263 | 501.159 | 439.375 | 298.515 | 437.494 | 382.693 | 341.653 | 453.664 | 517.803 | 452.628 | 460.648 | 397.037 | 404.685 | 379.7 | 355.492 | 308.284 | 240.529 | 241.122 | 294.994 | 264.342 | 283.926 | 175.689 | 181.839 | 110.217 | 261.388 | 198.185 | 214.866 | 87.621 | 133.171 | 192.233 | 193.532 | 196.076 | 270.069 | 140.603 | 113.047 | 155.183 | 275.271 | 217.772 | 139.611 | 170.783 | 172.748 | 124.275 | 86.047 | 93.237 | 115.967 | 86.211 | 86.187 | 39.377 | 56.365 | 78.672 | 59.58 | 55.154 | 43.506 | 48.133 | 22.941 | 34.47 | 38.618 | 40.339 | 28.043 | 20.841 | 29.861 | 14.073 |
Brutowinstmarge
| 0.163 | 0.151 | 0.176 | 0.198 | 0.214 | 0.17 | 0.243 | 0.215 | 0.202 | 0.187 | 0.233 | 0.324 | 0.39 | 0.265 | 0.365 | 0.423 | 0.403 | 0.206 | 0.2 | 0.182 | 0.271 | 0.254 | 0.273 | 0.302 | 0.285 | 0.23 | 0.325 | 0.36 | 0.301 | 0.201 | 0.2 | 0.177 | 0.204 | 0.201 | 0.183 | 0.218 | 0.204 | 0.191 | 0.207 | 0.208 | 0.207 | 0.181 | 0.161 | 0.166 | 0.167 | 0.142 | 0.133 | 0.126 | 0.139 | 0.149 | 0.135 | 0.167 | 0.13 | 0.135 | 0.103 | 0.185 | 0.145 | 0.156 | 0.082 | 0.117 | 0.168 | 0.174 | 0.197 | 0.264 | 0.163 | 0.133 | 0.21 | 0.275 | 0.254 | 0.15 | 0.238 | 0.263 | 0.221 | 0.194 | 0.196 | 0.235 | 0.218 | 0.235 | 0.122 | 0.183 | 0.222 | 0.206 | 0.206 | 0.201 | 0.22 | 0.146 | 0.212 | 0.233 | 0.242 | 0.21 | 0.207 | 0.263 | 0.136 |
Onderzoek- en ontwikkelingskosten
| 162.843 | 211.71 | 194.658 | 131.767 | 122.529 | 130.67 | 121.433 | 153.904 | 172.371 | 177.325 | 172.583 | 107.333 | 153.386 | 101.393 | 133.436 | 77.599 | 56.011 | 105.173 | 44.249 | 49.368 | 85.236 | 69.89 | 100.332 | 98.226 | 63.083 | 15.12 | 18.238 | 22.353 | 12.468 | 66.545 | 15.007 | 179.125 | 0 | 276.168 | 0 | 137.414 | 0 | 91.508 | 0 | 112.088 | 0 | 9.464 | 0 | 92.99 | 0 | 3.923 | 0 | 115.07 | 0 | 235.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 72.5 | -121.138 | 190.193 | -25.14 | 90.591 | -95.432 | 164.588 | 4.089 | 64.733 | -190.79 | 205.492 | -5.404 | 71.712 | -71.542 | 113.001 | 6.112 | 42.849 | -54.273 | 53.139 | -0.988 | 30.957 | -46.528 | 36.645 | -3.28 | 33.966 | -39.847 | 36.642 | -14.356 | 36.332 | -68.781 | 45.42 | -11.569 | 33.543 | -82.975 | 43.835 | -22.015 | 37.252 | -137.321 | 54.893 | -30.341 | 46.007 | -43.933 | 27.353 | -9.414 | 28.273 | -35.685 | 23.043 | -6.419 | 19.645 | -33.494 | 20.962 | -2.263 | 16.631 | -30.916 | 23.609 | -4.288 | 14.054 | -27.478 | 16.353 | 17.808 | 18.793 | 22.722 | 18.081 | 21.746 | 14.462 | 7.329 | 16.515 | 16.781 | 15.979 | 10.011 | 10.57 | 11.415 | 10.402 | 10.3 | 10.426 | 8.382 | 6.552 | 6.201 | 6.937 | 5.236 | 7.829 | 7.334 | 5.533 | 7.052 | 4.793 | -9.776 | 11.652 | 9.414 | 9.73 | 7.315 | 7.492 | 6.497 | 4.972 |
Verkoop- en marketingkosten
| 23.827 | -27.881 | 48.617 | 22.799 | 19.849 | 21.209 | 13.614 | 12.367 | 12.936 | 14.766 | 12.451 | 11.831 | 12.651 | 24.203 | 15.971 | 12.38 | 10.683 | 9.925 | 12.579 | -80.206 | 100.738 | 102.399 | 80.607 | 94.204 | 94.679 | 79.086 | 69.098 | 53.187 | 59.178 | 56.772 | 45.809 | 39.776 | 46.563 | 53.29 | 30.382 | 40.995 | 42.426 | 51.432 | 44.988 | 46.711 | 41.378 | 47.951 | 42.786 | 42.864 | 43.344 | 52.119 | 48.642 | 33.262 | 32.778 | 43.489 | 44.519 | 30.748 | 22.673 | 27.682 | 20.114 | 24.519 | 23.032 | 27.372 | 26.18 | 23.462 | 23.971 | 24.748 | 21.819 | 22.762 | 18.316 | 18.126 | 22.963 | 34.216 | 19.2 | 43.162 | 18.668 | 17.443 | 14.146 | 9.278 | 7.783 | 7.829 | 5.272 | 6.068 | 3.999 | 5.137 | 3.825 | 6.736 | 2.756 | 3.018 | 2.098 | 2.978 | 2.202 | 1.068 | 1.07 | 2.772 | 0.483 | 0.596 | 0.295 |
Verkoop-, algemene en administratieve kosten
| 96.328 | -149.019 | 238.81 | 104.592 | 118.472 | 101.981 | 178.202 | 16.456 | 77.669 | -176.024 | 217.942 | 6.428 | 84.363 | -47.339 | 128.972 | 18.491 | 53.532 | -44.348 | 65.718 | -81.193 | 131.695 | 55.871 | 117.252 | 90.923 | 128.646 | 39.239 | 105.741 | 38.831 | 95.51 | -12.009 | 91.229 | 28.206 | 80.105 | -29.685 | 74.217 | 18.98 | 79.678 | -85.888 | 99.881 | 16.37 | 87.385 | 4.018 | 70.139 | 33.45 | 71.616 | 16.434 | 71.685 | 26.843 | 52.423 | 9.995 | 65.48 | 28.486 | 39.305 | -3.234 | 43.723 | 20.231 | 37.086 | -0.105 | 42.533 | 41.271 | 42.764 | 47.47 | 39.9 | 44.508 | 32.778 | 25.455 | 39.478 | 50.998 | 35.178 | 53.173 | 29.238 | 28.858 | 24.548 | 19.578 | 18.209 | 16.211 | 11.824 | 12.269 | 10.935 | 10.373 | 11.654 | 14.07 | 8.289 | 10.07 | 6.891 | -6.798 | 13.854 | 10.482 | 10.8 | 10.087 | 7.975 | 7.093 | 5.267 |
Overige kosten
| 68.236 | 257.391 | -76.938 | -3.997 | -23.321 | -24.719 | 3.264 | 1.084 | 47.36 | 206.413 | -54.998 | 145.526 | 67.123 | 17.748 | 0.363 | 0.062 | 0.6 | -18.429 | -2.171 | 10.285 | -3.018 | -0.817 | -0.194 | -1.381 | -0.035 | -1.096 | -1.153 | 1.5 | -0.67 | -12.717 | 0.577 | 0.181 | 0.884 | -0.957 | 3.483 | 0.33 | 0.065 | 0.735 | 0.352 | 2.618 | 2.473 | 1.543 | 0.567 | 0.088 | 0.218 | -1.296 | 0.996 | 2.76 | 1.361 | 2.424 | 0.356 | 0.639 | 1.274 | 7.151 | 0.221 | 0.561 | 0.73 | 7.366 | 2.689 | 0.619 | 0.058 | 1.579 | 0.371 | -0.01 | 0.137 | 2.974 | -0.502 | 0.404 | 2.125 | 0.897 | 0.39 | 0.274 | 0.437 | -0.842 | 0.601 | 0.629 | 0.356 | 5.236 | 4.12 | 0.373 | 6.312 | -0.419 | 0.319 | 0.199 | -0.007 | 6.916 | 0.2 | 0.255 | -0.467 | -0.653 | 0.561 | 0.903 | 8.783 |
Bedrijfskosten
| 327.407 | 320.083 | 356.529 | 240.356 | 264.322 | 257.37 | 279.961 | 275.236 | 297.4 | 207.714 | 335.527 | 259.287 | 304.872 | 274.917 | 270.358 | 155.242 | 136.503 | 198.626 | 133.421 | 25.538 | 239.384 | 240.795 | 238.121 | 253.61 | 215.733 | 165.587 | 145.445 | 131.394 | 124.018 | 134.725 | 115.358 | 89.307 | 95.305 | 124.882 | 84.844 | 88.246 | 83.582 | 123.385 | 108.196 | 120.321 | 93.013 | 125.686 | 70.14 | 69.4 | 71.617 | 88.233 | 71.686 | 54.16 | 52.423 | 68.679 | 66.663 | 51.36 | 39.309 | 58.52 | 45.625 | 45.828 | 38.756 | 54.212 | 44.06 | 43.532 | 44.035 | 48.781 | 41.232 | 44.95 | 34.497 | 29.126 | 41.401 | 53.925 | 39.046 | 56.575 | 31.526 | 32.142 | 27.526 | 21.711 | 19.875 | 18.249 | 13.858 | 13.875 | 12.028 | 11.872 | 14.112 | 15.35 | 9.717 | 11.226 | 8.515 | -6.35 | 14.609 | 11.166 | 12.183 | 10.999 | 8.366 | 7.867 | 5.926 |
Bedrijfsresultaat
| 943.072 | 1,045.972 | 1,083.891 | 1,535.711 | 1,430.178 | 1,078.15 | 1,398.682 | 1,082.645 | 915.224 | 1,124.767 | 1,178.24 | 2,448.522 | 2,852.051 | 1,905.666 | 2,130.076 | 2,618.636 | 1,854.472 | 613.752 | 457.185 | 548.593 | 507.484 | 646.587 | 710.112 | 786.403 | 755.788 | 584.856 | 1,007.505 | 1,110.576 | 865.915 | 451.355 | 355.57 | 273.454 | 369.111 | 276.779 | 178.675 | 318.814 | 261.154 | 160.062 | 287.081 | 329.002 | 287.2 | 221.07 | 247.049 | 255.674 | 230.771 | 196.195 | 159.506 | 106.806 | 112.743 | 144.802 | 127.346 | 164.71 | 91.986 | 85.963 | 19.306 | 180.088 | 125.675 | 122.185 | 4.25 | 51.124 | 112.68 | 109.592 | 118.17 | 165.086 | 107.023 | 26.369 | 82.068 | 186.936 | 150.39 | 68.974 | 121.697 | 128.333 | 95.061 | 58.211 | 70.858 | 95.063 | 70.6 | 70.079 | 26.25 | 42.964 | 63.206 | 42.126 | 42.666 | 30.734 | 37.371 | 27.98 | 17.948 | 25.69 | 26.232 | 15.525 | 10.872 | 20.959 | 6.741 |
Bedrijfsresultaat ratio
| 0.121 | 0.116 | 0.132 | 0.172 | 0.18 | 0.137 | 0.2 | 0.172 | 0.151 | 0.155 | 0.182 | 0.291 | 0.351 | 0.227 | 0.322 | 0.396 | 0.371 | 0.151 | 0.15 | 0.181 | 0.172 | 0.181 | 0.201 | 0.223 | 0.213 | 0.167 | 0.262 | 0.312 | 0.252 | 0.142 | 0.141 | 0.121 | 0.15 | 0.126 | 0.11 | 0.159 | 0.139 | 0.09 | 0.131 | 0.132 | 0.132 | 0.087 | 0.1 | 0.105 | 0.102 | 0.078 | 0.069 | 0.056 | 0.065 | 0.073 | 0.065 | 0.097 | 0.068 | 0.064 | 0.018 | 0.127 | 0.092 | 0.088 | 0.004 | 0.045 | 0.098 | 0.099 | 0.118 | 0.161 | 0.124 | 0.031 | 0.111 | 0.187 | 0.175 | 0.074 | 0.17 | 0.196 | 0.169 | 0.131 | 0.149 | 0.193 | 0.179 | 0.191 | 0.081 | 0.14 | 0.179 | 0.146 | 0.159 | 0.142 | 0.171 | 0.178 | 0.11 | 0.155 | 0.157 | 0.116 | 0.108 | 0.185 | 0.065 |
Totaal overige inkomsten en kosten netto
| 1.02 | 0.865 | 1.731 | 1.931 | 1.981 | -152.67 | 1.07 | 3.277 | 0.708 | -216.276 | 7.804 | 8.224 | 7.255 | 16.729 | 0.363 | 0.062 | 0.6 | -9.081 | -2.171 | 10.285 | -3.018 | -0.817 | -0.194 | -1.381 | -0.035 | -1.096 | -1.153 | -0.512 | -0.67 | -12.257 | 0.249 | 0.171 | 0.762 | -2.591 | 3.405 | -2.448 | 0.007 | 0.728 | -1.124 | 2.467 | 2.008 | 1.306 | 0.289 | -0.264 | -0.951 | -2.371 | 0.874 | -68.477 | -74.699 | -75.496 | 0.352 | -0.25 | 1.264 | 6.073 | 0.194 | 0.482 | 0.702 | 6.15 | 2.662 | 0.614 | 0.024 | 1.575 | 0.37 | -0.092 | 0.001 | 2.883 | -0.718 | 0.4 | 2.125 | -0.241 | 0.39 | -0.149 | 0.437 | -1.691 | 0.545 | 0.572 | 0.356 | 5.136 | 4.098 | 0.373 | 6.312 | -0.691 | 0.313 | -0.304 | 0.047 | 6.008 | 0.19 | 0.053 | -0.54 | -0.943 | 0.12 | -0.102 | 8.256 |
Inkomen voor belasting
| 944.092 | 1,046.837 | 1,085.622 | 1,510.466 | 1,371.717 | 879.163 | 1,399.753 | 1,085.922 | 915.932 | 908.491 | 1,186.044 | 2,456.746 | 2,859.306 | 1,922.395 | 2,130.439 | 2,618.698 | 1,855.072 | 604.671 | 455.015 | 558.878 | 504.466 | 645.77 | 709.918 | 785.023 | 755.753 | 583.76 | 1,006.352 | 1,110.064 | 865.245 | 439.097 | 355.819 | 273.625 | 369.873 | 274.188 | 182.08 | 316.365 | 261.161 | 160.79 | 285.957 | 331.469 | 289.208 | 222.376 | 247.338 | 255.411 | 229.821 | 193.823 | 160.379 | 109.53 | 114 | 147.022 | 127.698 | 164.46 | 93.25 | 92.036 | 19.5 | 180.57 | 126.377 | 128.335 | 6.913 | 51.737 | 112.704 | 111.167 | 118.54 | 164.994 | 107.025 | 29.252 | 81.351 | 187.336 | 152.515 | 68.733 | 122.087 | 128.184 | 95.499 | 56.52 | 71.403 | 95.634 | 70.957 | 75.215 | 30.347 | 43.336 | 69.518 | 41.435 | 42.979 | 30.43 | 37.418 | 33.987 | 18.138 | 25.743 | 25.691 | 14.582 | 10.992 | 20.857 | 14.998 |
Inkomen voor belasting ratio
| 0.121 | 0.116 | 0.132 | 0.169 | 0.173 | 0.112 | 0.2 | 0.172 | 0.151 | 0.126 | 0.183 | 0.292 | 0.352 | 0.229 | 0.322 | 0.396 | 0.371 | 0.148 | 0.149 | 0.184 | 0.17 | 0.18 | 0.201 | 0.222 | 0.213 | 0.166 | 0.261 | 0.312 | 0.252 | 0.138 | 0.141 | 0.121 | 0.15 | 0.125 | 0.112 | 0.158 | 0.139 | 0.09 | 0.13 | 0.133 | 0.133 | 0.087 | 0.101 | 0.105 | 0.101 | 0.078 | 0.069 | 0.057 | 0.066 | 0.074 | 0.065 | 0.097 | 0.069 | 0.068 | 0.018 | 0.128 | 0.093 | 0.093 | 0.006 | 0.046 | 0.098 | 0.1 | 0.119 | 0.161 | 0.124 | 0.035 | 0.11 | 0.187 | 0.178 | 0.074 | 0.17 | 0.195 | 0.17 | 0.128 | 0.15 | 0.194 | 0.18 | 0.205 | 0.094 | 0.141 | 0.196 | 0.143 | 0.16 | 0.14 | 0.171 | 0.216 | 0.112 | 0.156 | 0.154 | 0.109 | 0.109 | 0.184 | 0.145 |
Belastingkosten
| 171.57 | 148.412 | 192.864 | 260.108 | 235.058 | 181.743 | 182.428 | 158.311 | 135.863 | 153.8 | 161.618 | 376.993 | 430.653 | 280.034 | 320.062 | 393.619 | 279.175 | 96.755 | 68.521 | 84.404 | 74.876 | 105.117 | 106.426 | 118.393 | 113.497 | 98.678 | 151.837 | 164.093 | 131.159 | 64.873 | 53.502 | 41.942 | 56.046 | 43.371 | 27.401 | 47.979 | 39.553 | 24.692 | 43.469 | 50.769 | 43.844 | 39.494 | 37.587 | 38.963 | 34.473 | 29.069 | 25.611 | 16.429 | 17.1 | 22.453 | 19.294 | 25.13 | 13.987 | 14.615 | 3.243 | 26.971 | 18.957 | 19.715 | 0.881 | 8.047 | 16.906 | 17.616 | 17.781 | 27.659 | 13.567 | 10.574 | -20.501 | 46.077 | 37.403 | -19.935 | 40.217 | 42.418 | 31.515 | -17.778 | 23.563 | 31.662 | 23.416 | -4.386 | 10.015 | 14.301 | 22.941 | -10.447 | 14.183 | 10.042 | 12.348 | 1.843 | 5.985 | 8.493 | 8.478 | -0.195 | 3.627 | 6.955 | 4.949 |
Nettowinst
| 706.862 | 853.7 | 824.65 | 1,158.881 | 1,065.362 | 648.676 | 1,217.637 | 927.934 | 781.651 | 755.093 | 1,024.582 | 2,080.639 | 2,429.061 | 1,642.295 | 1,810.687 | 2,225.16 | 1,576.025 | 507.819 | 386.494 | 474.474 | 429.59 | 540.653 | 603.492 | 666.63 | 642.256 | 485.082 | 854.515 | 945.97 | 734.086 | 374.225 | 302.317 | 231.683 | 313.827 | 230.817 | 154.679 | 268.386 | 221.608 | 136.098 | 242.488 | 280.7 | 245.364 | 182.882 | 209.751 | 216.448 | 195.347 | 164.755 | 134.768 | 93.1 | 96.9 | 124.569 | 108.404 | 139.33 | 79.262 | 77.421 | 16.256 | 153.598 | 107.42 | 108.62 | 6.031 | 43.69 | 95.798 | 93.551 | 100.759 | 137.335 | 93.458 | 18.679 | 101.851 | 141.259 | 115.112 | 88.668 | 81.87 | 85.766 | 63.984 | 74.297 | 47.84 | 63.972 | 47.541 | 79.602 | 20.333 | 29.035 | 46.577 | 51.882 | 28.796 | 20.388 | 25.07 | 32.145 | 12.152 | 17.25 | 17.213 | 14.777 | 7.364 | 13.902 | 10.048 |
Nettowinstmarge
| 0.091 | 0.094 | 0.101 | 0.129 | 0.134 | 0.082 | 0.174 | 0.147 | 0.129 | 0.104 | 0.158 | 0.247 | 0.299 | 0.195 | 0.273 | 0.337 | 0.315 | 0.125 | 0.127 | 0.156 | 0.145 | 0.151 | 0.171 | 0.189 | 0.181 | 0.138 | 0.222 | 0.266 | 0.213 | 0.118 | 0.12 | 0.103 | 0.128 | 0.105 | 0.095 | 0.134 | 0.118 | 0.076 | 0.111 | 0.113 | 0.112 | 0.072 | 0.085 | 0.089 | 0.086 | 0.066 | 0.058 | 0.049 | 0.056 | 0.063 | 0.055 | 0.082 | 0.059 | 0.057 | 0.015 | 0.109 | 0.079 | 0.079 | 0.006 | 0.038 | 0.084 | 0.084 | 0.101 | 0.134 | 0.108 | 0.022 | 0.138 | 0.141 | 0.134 | 0.095 | 0.114 | 0.131 | 0.114 | 0.168 | 0.1 | 0.13 | 0.12 | 0.217 | 0.063 | 0.094 | 0.132 | 0.179 | 0.107 | 0.094 | 0.114 | 0.205 | 0.075 | 0.104 | 0.103 | 0.111 | 0.073 | 0.123 | 0.097 |
WPA (Winst Per Aandeel)
| 0.33 | 0.4 | 0.39 | 0.55 | 0.5 | 0.31 | 0.58 | 0.44 | 0.37 | 0.36 | 0.49 | 0.99 | 1.15 | 0.78 | 0.86 | 1.06 | 0.97 | 0.24 | 0.18 | 0.22 | 0.2 | 0.26 | 0.29 | 0.32 | 0.3 | 0.23 | 0.41 | 0.45 | 0.35 | 0.18 | 0.14 | 0.11 | 0.15 | 0.11 | 0.074 | 0.13 | 0.11 | 0.065 | 0.12 | 0.13 | 0.12 | 0.088 | 0.1 | 0.1 | 0.093 | 0.079 | 0.064 | 0.045 | 0.046 | 0.059 | 0.052 | 0.064 | 0.038 | 0.043 | 0.009 | 0.074 | 0.05 | 0.066 | 0.005 | 0.027 | 0.059 | 0.057 | 0.062 | 0.084 | 0.057 | 0.011 | 0.062 | 0.086 | 0.07 | 0.054 | 0.075 | 0.053 | 0.059 | 0.046 | 0.039 | 0.039 | 0.038 | 0.049 | 0.013 | 0.018 | 0.029 | 0.032 | 0.018 | 0.013 | 0.015 | 0.02 | 0.008 | 0.011 | 0.011 | 0.009 | 0.005 | 0.009 | 0.006 |
Verwaterde WPA
| 0.33 | 0.4 | 0.39 | 0.55 | 0.5 | 0.31 | 0.58 | 0.44 | 0.37 | 0.36 | 0.49 | 0.99 | 1.15 | 0.78 | 0.86 | 1.05 | 0.97 | 0.24 | 0.18 | 0.22 | 0.2 | 0.26 | 0.29 | 0.32 | 0.3 | 0.23 | 0.41 | 0.45 | 0.35 | 0.18 | 0.14 | 0.11 | 0.15 | 0.11 | 0.074 | 0.13 | 0.11 | 0.065 | 0.12 | 0.13 | 0.12 | 0.088 | 0.1 | 0.1 | 0.093 | 0.079 | 0.064 | 0.045 | 0.046 | 0.058 | 0.052 | 0.064 | 0.038 | 0.043 | 0.009 | 0.074 | 0.05 | 0.066 | 0.005 | 0.027 | 0.059 | 0.057 | 0.062 | 0.084 | 0.057 | 0.011 | 0.062 | 0.086 | 0.07 | 0.054 | 0.075 | 0.053 | 0.059 | 0.046 | 0.039 | 0.039 | 0.038 | 0.049 | 0.013 | 0.018 | 0.029 | 0.032 | 0.018 | 0.013 | 0.015 | 0.02 | 0.008 | 0.011 | 0.011 | 0.009 | 0.005 | 0.009 | 0.006 |
EBITDA
| 1,004.176 | 1,112.778 | 1,141.246 | 2,275.75 | 1,932.534 | 1,493.147 | 2,004.706 | 1,557.914 | 1,388.096 | 1,367.527 | 1,641.914 | 2,942.817 | 3,332.998 | 2,335.392 | 2,530.208 | 2,978.869 | 2,217.013 | 948.268 | 808.816 | 865.749 | 860.184 | 980.867 | 1,029.597 | 1,132.988 | 1,097.594 | 653.001 | 1,113.07 | 1,153.428 | 910.48 | 484.498 | 386.549 | 307.421 | 405.855 | 327.137 | 213.671 | 358.001 | 299.111 | 220.972 | 345.468 | 401.785 | 359.614 | 342.39 | 326.897 | 339.01 | 308.083 | 275.351 | 236.599 | 186.59 | 188.699 | 361.769 | 197.679 | 246.865 | 136.38 | 160.912 | 64.592 | 233.643 | 159.429 | 174.536 | 43.561 | 89.639 | 148.198 | 144.751 | 154.844 | 251.729 | 81.371 | 105.114 | 113.782 | 232.976 | 178.726 | 96.495 | 139.257 | 204.353 | 137.132 | 110.955 | 114.964 | 141.856 | 111.038 | 121.129 | 66.611 | 91.207 | 104.978 | 61.327 | 60.841 | 45.266 | 52.224 | 49.926 | 32.024 | 39.195 | 40.077 | 27.217 | 2.37 | 32.099 | 8.147 |
EBITDA ratio
| 0.129 | 0.123 | 0.139 | 0.254 | 0.244 | 0.19 | 0.287 | 0.247 | 0.229 | 0.189 | 0.254 | 0.35 | 0.411 | 0.278 | 0.382 | 0.451 | 0.443 | 0.233 | 0.265 | 0.285 | 0.291 | 0.274 | 0.291 | 0.321 | 0.31 | 0.186 | 0.289 | 0.324 | 0.265 | 0.153 | 0.153 | 0.136 | 0.165 | 0.149 | 0.131 | 0.178 | 0.16 | 0.124 | 0.157 | 0.161 | 0.165 | 0.134 | 0.133 | 0.139 | 0.136 | 0.11 | 0.102 | 0.098 | 0.109 | 0.182 | 0.101 | 0.145 | 0.101 | 0.119 | 0.061 | 0.165 | 0.117 | 0.126 | 0.041 | 0.079 | 0.129 | 0.13 | 0.155 | 0.246 | 0.094 | 0.124 | 0.154 | 0.233 | 0.208 | 0.104 | 0.194 | 0.311 | 0.243 | 0.251 | 0.241 | 0.288 | 0.281 | 0.33 | 0.206 | 0.297 | 0.297 | 0.212 | 0.227 | 0.209 | 0.238 | 0.318 | 0.197 | 0.237 | 0.24 | 0.204 | 0.024 | 0.283 | 0.079 |