
AVIC Heavy Machinery Co., Ltd.
SSE:600765.SS
15.32 (CNY) • At close April 18, 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
| 2,830.724 | 2,052.421 | 2,823.735 | 2,631.693 | 2,598.226 | 2,463.569 | 3,163.967 | 2,340.313 | 2,851.352 | 2,640.899 | 3,012.661 | 2,064.779 | 2,267.668 | 2,090.423 | 2,646.427 | 1,785.385 | 1,453.42 | 1,981.356 | 1,934.277 | 1,329.113 | 1,545.674 | 1,543.842 | 1,694.564 | 1,200.83 | 1,619.026 | 1,268.389 | 1,495.311 | 1,061.305 | 1,560.01 | 1,428.721 | 1,375.523 | 1,298.312 | 1,390.791 | 1,311.417 | 1,451.437 | 1,214.915 | 1,328.145 | 1,542.648 | 1,819.671 | 1,186.84 | 1,451.96 | 1,260.151 | 1,712.701 | 1,397.742 | 1,889.392 | 1,555.568 | 1,619.071 | 1,321.826 | 1,855.117 | 1,177.006 | 1,294.408 | 1,045.493 | 1,557.934 | 1,255.377 | 1,525.046 | 1,147.004 | 1,356.768 | 1,008.945 | 1,018.662 | 806.437 | 1,538.714 | 445.277 | 479.483 | 397.047 | 474.424 | 437.645 | 549.301 | 346.922 | 1,249.013 | 69.437 | 61.261 | 46.879 | 35.274 | 44.338 | 39.36 | 26.761 | 29.876 | 28.106 | 33.921 | 33.975 | 15.905 | 26.186 | 32.434 | 33.032 | 17.662 | 22.014 | 23.905 | 22.266 | 12.528 | 18.517 | 16.595 | 13.776 |
Kosten van de omzet
| 2,746.557 | 1,360.381 | 1,934.884 | 1,860.131 | 1,973.355 | 1,699.184 | 2,010.406 | 1,597.458 | 2,021.548 | 1,838.78 | 2,143.128 | 1,475.24 | 1,680.794 | 1,408.098 | 1,861.563 | 1,349.502 | 1,078.131 | 1,514.116 | 1,355.37 | 965.953 | 1,158.702 | 1,156.052 | 1,205.332 | 899.165 | 1,255.9 | 941.584 | 1,037.176 | 794.544 | 1,208.208 | 1,083.516 | 970.132 | 947.107 | 1,088.956 | 945.858 | 1,009.148 | 942.149 | 946.762 | 1,222.062 | 1,467.533 | 917.457 | 1,033.457 | 988.687 | 1,356.443 | 1,150.96 | 1,544.831 | 1,324.295 | 1,314.075 | 1,053.342 | 1,539.416 | 906.814 | 999.589 | 862.082 | 1,234.246 | 1,034.071 | 1,195.073 | 911.485 | 1,066.428 | 770.495 | 767.944 | 573.311 | 1,204.849 | 344.219 | 350.215 | 305.196 | 413.656 | 329.118 | 399.899 | 234.777 | 917.797 | 44.938 | 37.862 | 25.594 | 29.65 | 26.538 | 23.087 | 15.463 | 22.48 | 16.326 | 18.627 | 21.192 | 9.312 | 13.579 | 19.688 | 17.724 | 10.281 | 13.159 | 14.733 | 13.036 | 7.974 | 11.374 | 10.373 | 9.07 |
Brutowinst
| 84.167 | 692.04 | 888.851 | 771.562 | 624.871 | 764.385 | 1,153.562 | 742.855 | 829.804 | 802.119 | 869.534 | 589.538 | 586.874 | 682.324 | 784.864 | 435.882 | 375.289 | 467.24 | 578.907 | 363.16 | 386.971 | 387.79 | 489.232 | 301.665 | 363.125 | 326.805 | 458.135 | 266.761 | 351.802 | 345.205 | 405.39 | 351.204 | 301.835 | 365.56 | 442.289 | 272.766 | 381.383 | 320.586 | 352.138 | 269.383 | 418.503 | 271.464 | 356.258 | 246.782 | 344.561 | 231.273 | 304.996 | 268.484 | 315.7 | 270.192 | 294.819 | 183.411 | 323.688 | 221.306 | 329.973 | 235.52 | 290.34 | 238.451 | 250.718 | 233.126 | 333.865 | 101.058 | 129.269 | 91.851 | 60.768 | 108.528 | 149.401 | 112.145 | 331.215 | 24.498 | 23.399 | 21.284 | 5.624 | 17.8 | 16.273 | 11.298 | 7.396 | 11.779 | 15.294 | 12.783 | 6.593 | 12.606 | 12.746 | 15.308 | 7.381 | 8.856 | 9.172 | 9.23 | 4.554 | 7.143 | 6.222 | 4.706 |
Brutowinstmarge
| 0.03 | 0.337 | 0.315 | 0.293 | 0.24 | 0.31 | 0.365 | 0.317 | 0.291 | 0.304 | 0.289 | 0.286 | 0.259 | 0.326 | 0.297 | 0.244 | 0.258 | 0.236 | 0.299 | 0.273 | 0.25 | 0.251 | 0.289 | 0.251 | 0.224 | 0.258 | 0.306 | 0.251 | 0.226 | 0.242 | 0.295 | 0.271 | 0.217 | 0.279 | 0.305 | 0.225 | 0.287 | 0.208 | 0.194 | 0.227 | 0.288 | 0.215 | 0.208 | 0.177 | 0.182 | 0.149 | 0.188 | 0.203 | 0.17 | 0.23 | 0.228 | 0.175 | 0.208 | 0.176 | 0.216 | 0.205 | 0.214 | 0.236 | 0.246 | 0.289 | 0.217 | 0.227 | 0.27 | 0.231 | 0.128 | 0.248 | 0.272 | 0.323 | 0.265 | 0.353 | 0.382 | 0.454 | 0.159 | 0.401 | 0.413 | 0.422 | 0.248 | 0.419 | 0.451 | 0.376 | 0.415 | 0.481 | 0.393 | 0.463 | 0.418 | 0.402 | 0.384 | 0.415 | 0.364 | 0.386 | 0.375 | 0.342 |
Onderzoek- en ontwikkelingskosten
| 323.566 | 82.964 | 141.649 | 128.803 | 114.295 | 200.818 | 231.464 | 113.412 | 221.47 | 74.272 | 81.603 | 56.804 | 149.035 | 59.672 | 86.285 | 51.458 | 111.052 | 77.373 | 63.442 | 43.054 | 68.261 | 36.11 | 71.34 | 27.777 | 81.822 | 38.23 | 56.867 | 23.956 | 239.213 | 27.318 | 58.604 | 0 | 172.849 | 0 | 70.207 | 0 | 178.612 | 0 | 63.48 | 0 | 108.394 | 0 | 45.691 | 0 | 93.668 | 0 | 32.774 | 0 | 82.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -304.06 | 436.412 | -78.913 | 171.772 | -308.86 | 425.371 | -96.114 | 164.506 | -314.633 | 381.676 | -88.042 | 147.264 | -301.467 | 372.42 | -76.607 | 138.873 | -212.618 | 123.686 | -36.8 | 109.302 | -203.439 | 127.327 | -38.224 | 108.348 | -166.89 | 131.108 | -54.511 | 127.12 | -305.011 | 159.504 | -52.081 | 142.685 | -305.693 | 168.06 | -65.193 | 128.899 | -298.862 | 165.263 | -69.212 | 128.594 | -244.339 | 151.954 | -49.977 | 121.391 | -213.885 | 136.331 | -54.651 | 127.66 | -151.462 | 132.355 | -35.022 | 122.202 | -182.649 | 127.736 | -26.453 | 104.662 | -157.908 | 113.971 | 119.58 | 89.802 | 146.069 | 66.532 | 48.527 | 49.895 | 63.43 | 54.072 | 46.728 | 53.363 | 139.687 | 11.761 | 11.312 | 12.42 | 2.988 | 8.467 | 9.37 | 6.71 | 2.925 | 8.562 | 8.795 | 7.807 | 4.468 | 5.49 | 6.504 | 9.859 | 4.597 | 5.885 | 5.182 | 5.779 | 3.046 | 4.68 | 4.03 | 2.964 |
Verkoop- en marketingkosten
| -35.168 | 53.805 | 21.677 | 20.503 | 37.501 | 20.688 | 20.308 | 13.783 | 24.022 | 18.181 | 17.925 | 16.572 | 25.568 | 16.969 | 8.996 | 21.117 | -13.508 | 31.786 | 28.263 | 21.991 | 32.019 | 32.118 | 24.507 | 27.547 | 46.577 | 28.326 | 25.85 | 22.818 | 34.346 | 29.702 | 32.775 | 26.713 | 36.17 | 30.745 | 26.798 | 24.134 | 56.282 | 29.135 | 24.896 | 23.762 | 40.928 | 23.901 | 31.739 | 27.109 | 34.014 | 27.428 | 25.273 | 27.68 | 59.375 | 28.155 | 24.746 | 24.031 | 36.452 | 26.752 | 28.51 | 21.03 | 36.064 | 23.389 | 22.598 | 15.812 | 17.32 | 9.838 | 8.98 | 6.51 | 10.461 | 9.326 | 13.943 | 8.064 | 41.014 | 3.845 | 2.102 | 2.098 | 3.347 | 1.935 | 2.267 | 1.32 | 1.047 | 2.075 | 2.115 | 1.736 | 1.522 | 1.783 | 2.301 | 1.517 | 2.386 | 1.012 | 1.351 | 0.725 | 1.751 | 0.516 | 0.607 | 0.522 |
Verkoop-, algemene en administratieve kosten
| -339.229 | 490.217 | -57.236 | 264.617 | 143.782 | 446.059 | -75.806 | 178.288 | -290.611 | 399.857 | -70.117 | 163.836 | -275.899 | 389.389 | -67.611 | 159.99 | -226.126 | 155.472 | -8.537 | 131.293 | -171.42 | 159.444 | -13.717 | 135.895 | -120.313 | 159.434 | -28.66 | 149.938 | -270.665 | 189.205 | -19.306 | 169.398 | -269.523 | 198.805 | -38.395 | 153.034 | -242.58 | 194.398 | -44.316 | 152.356 | -203.41 | 175.855 | -18.238 | 148.5 | -179.871 | 163.759 | -29.378 | 155.34 | -92.086 | 160.51 | -10.276 | 146.233 | -146.196 | 154.489 | 2.057 | 125.692 | -121.844 | 137.36 | 142.177 | 105.614 | 163.388 | 76.37 | 57.507 | 56.405 | 73.891 | 63.397 | 60.671 | 61.427 | 180.701 | 15.606 | 13.414 | 14.519 | 6.335 | 10.401 | 11.637 | 8.03 | 3.971 | 10.636 | 10.91 | 9.544 | 5.99 | 7.273 | 8.805 | 11.376 | 6.983 | 6.897 | 6.533 | 6.503 | 4.798 | 5.196 | 4.637 | 3.486 |
Overige kosten
| 459.632 | -261.554 | 1.017 | -3.638 | -52.089 | 1.214 | -8.527 | 10.798 | 630.869 | -244.115 | 246.162 | 2.473 | -0.167 | 3.466 | 0.836 | -0.735 | 2.599 | -0.129 | -4.484 | -1.276 | 6.836 | 0.693 | -0.404 | 0.322 | 14.869 | 0.598 | -4.051 | 1.428 | -54.428 | 11.457 | 11.193 | 2.165 | 159.256 | 3.87 | -53.685 | 5.317 | -154.135 | 6.263 | 5.3 | 1.99 | 10.945 | 6.372 | 7.972 | 2.252 | 16.285 | 11.47 | 5.669 | 2.837 | 3.282 | 6.718 | 19.433 | 6.648 | 22.941 | 6.163 | 4.771 | 1.742 | 11.875 | 1.344 | 1.552 | 1.154 | 11.028 | 2.831 | 0.651 | -0.987 | 21.121 | 0.876 | -1.449 | 1.595 | 5.136 | 0.062 | 0.354 | -0.032 | 2.043 | 0.371 | 0.156 | 0.17 | -1.31 | 0.716 | 1.039 | 0.214 | -0.264 | 0.28 | -0.104 | 0.229 | 0.077 | 0.21 | -0.115 | -0.556 | 0.069 | -0.396 | -0.173 | -0.428 |
Bedrijfskosten
| 443.97 | 320.323 | 350.157 | 397.057 | 310.167 | 387.594 | 446.872 | 302.498 | 561.727 | 230.013 | 257.647 | 223.113 | 390.515 | 235.763 | 233.172 | 215.692 | 348.584 | 235.098 | 201.195 | 178.803 | 279.877 | 195.962 | 202.215 | 164.889 | 331.704 | 200.567 | 202.546 | 154.594 | 258.904 | 195.607 | 202.128 | 174.808 | 290.994 | 203.894 | 192.002 | 155.35 | 296.885 | 196.69 | 176.676 | 155.17 | 268.327 | 177.611 | 176.883 | 149.935 | 245.047 | 165.965 | 138.03 | 160.355 | 277.785 | 164.514 | 146.664 | 147.656 | 223 | 156.943 | 149.291 | 127.443 | 177.103 | 138.509 | 143.308 | 106.615 | 166.563 | 77.922 | 58.466 | 57.02 | 75.433 | 64.352 | 62.855 | 62.2 | 185.66 | 16.181 | 13.897 | 14.918 | 6.465 | 10.722 | 11.902 | 8.242 | 4.249 | 10.761 | 11.178 | 9.773 | 6.055 | 7.442 | 9.073 | 11.704 | 7.085 | 7.09 | 6.638 | 6.617 | 4.829 | 5.259 | 4.727 | 3.532 |
Bedrijfsresultaat
| -359.803 | 371.717 | 458.635 | 374.504 | 314.704 | 318.174 | 620.198 | 340.168 | 316.724 | 475.07 | 678.041 | 375.291 | 259.259 | 459.242 | 291.304 | 130.407 | 99.464 | 207.068 | 130.68 | 79.667 | 101.41 | 140.718 | 105.26 | 53.134 | 48.365 | 159.319 | 42.384 | 31.366 | 6.243 | 60.788 | 69.899 | 59.059 | -9.743 | 54.044 | 92.042 | 39.655 | -416.138 | 135.15 | -64.416 | 33.702 | 34.437 | 20.127 | 61.885 | 35.512 | 42.384 | 7.263 | 61.967 | 46.097 | -8.753 | 334.048 | 63.415 | -36.69 | 3.513 | 14.062 | 89.159 | 62.297 | 70.414 | 51.474 | 72.799 | 106.687 | 143.027 | 47.669 | 72.309 | 29.591 | 40.025 | 27.785 | 61.961 | 39.015 | 101.26 | 7.962 | 8.646 | 5.82 | -1.389 | 7.026 | 4.153 | 2.924 | 2.088 | 1.395 | 4.284 | 2.995 | 0.091 | 5.009 | 3.384 | 3.442 | 0.693 | 1.311 | 2.15 | 2.249 | -0.417 | 1.622 | 1.045 | 0.832 |
Bedrijfsresultaat ratio
| -0.127 | 0.181 | 0.162 | 0.142 | 0.121 | 0.129 | 0.196 | 0.145 | 0.111 | 0.18 | 0.225 | 0.182 | 0.114 | 0.22 | 0.11 | 0.073 | 0.068 | 0.105 | 0.068 | 0.06 | 0.066 | 0.091 | 0.062 | 0.044 | 0.03 | 0.126 | 0.028 | 0.03 | 0.004 | 0.043 | 0.051 | 0.045 | -0.007 | 0.041 | 0.063 | 0.033 | -0.313 | 0.088 | -0.035 | 0.028 | 0.024 | 0.016 | 0.036 | 0.025 | 0.022 | 0.005 | 0.038 | 0.035 | -0.005 | 0.284 | 0.049 | -0.035 | 0.002 | 0.011 | 0.058 | 0.054 | 0.052 | 0.051 | 0.071 | 0.132 | 0.093 | 0.107 | 0.151 | 0.075 | 0.084 | 0.063 | 0.113 | 0.112 | 0.081 | 0.115 | 0.141 | 0.124 | -0.039 | 0.158 | 0.106 | 0.109 | 0.07 | 0.05 | 0.126 | 0.088 | 0.006 | 0.191 | 0.104 | 0.104 | 0.039 | 0.06 | 0.09 | 0.101 | -0.033 | 0.088 | 0.063 | 0.06 |
Totaal overige inkomsten en kosten netto
| 0.13 | -0.937 | -7.797 | 0.094 | 6.397 | 1.214 | -27.104 | 0.224 | -2.178 | 1.369 | -0.831 | -0.334 | -0.167 | 3.466 | 0.836 | -0.735 | -8.042 | -0.129 | -4.484 | -1.276 | 6.836 | 0.693 | -0.404 | 0.322 | 14.869 | 0.598 | -4.051 | 1.428 | -54.016 | 2.635 | 4.699 | 5.166 | 143.854 | 3.793 | -54.548 | 5.086 | -156.391 | 5.877 | 3.858 | 1.692 | 10.165 | 5.88 | 7.941 | 2.239 | 14.446 | 11.409 | -54.606 | -59.297 | -44.143 | 235.081 | 19.329 | 6.648 | 20.454 | 6.163 | 4.771 | 1.742 | 11.875 | 1.344 | 1.552 | 1.154 | 11.028 | 2.604 | 0.651 | -1.168 | 21.121 | 0.876 | -1.382 | 1.529 | 5.136 | 1.731 | 0.354 | 0.265 | 1.868 | 0.13 | -0.049 | -0.124 | -0.67 | 0.061 | 0.046 | -0.026 | -0.089 | 0.021 | -0.038 | 0.004 | -0.199 | 0.01 | -0.223 | -0.588 | -0.286 | -0.567 | -0.218 | -0.502 |
Inkomen voor belasting
| -359.673 | 370.78 | 459.653 | 400.095 | 326.311 | 319.388 | 611.671 | 340.392 | 314.546 | 476.439 | 465.949 | 277.518 | 259.092 | 462.708 | 292.14 | 129.672 | 102.063 | 206.939 | 126.196 | 78.391 | 108.246 | 141.41 | 104.856 | 53.456 | 63.233 | 159.916 | 38.332 | 32.794 | -47.773 | 72.055 | 80.875 | 61.219 | 148.392 | 57.838 | 37.495 | 44.741 | -572.529 | 141.027 | -60.558 | 35.393 | 44.603 | 26.008 | 69.825 | 37.751 | 56.83 | 18.672 | 67.737 | 48.833 | -5.778 | 340.759 | 82.744 | -30.042 | 23.967 | 20.225 | 93.93 | 64.039 | 82.29 | 52.818 | 74.351 | 107.841 | 154.055 | 50.5 | 72.959 | 28.605 | 61.146 | 28.661 | 60.579 | 40.544 | 106.395 | 8.024 | 9 | 5.788 | 0.479 | 7.156 | 4.104 | 2.8 | 1.418 | 1.456 | 4.329 | 2.969 | 0.003 | 5.031 | 3.345 | 3.447 | 0.495 | 1.32 | 1.927 | 1.661 | -0.703 | 1.055 | 0.827 | 0.33 |
Inkomen voor belasting ratio
| -0.127 | 0.181 | 0.163 | 0.152 | 0.126 | 0.13 | 0.193 | 0.145 | 0.11 | 0.18 | 0.155 | 0.134 | 0.114 | 0.221 | 0.11 | 0.073 | 0.07 | 0.104 | 0.065 | 0.059 | 0.07 | 0.092 | 0.062 | 0.045 | 0.039 | 0.126 | 0.026 | 0.031 | -0.031 | 0.05 | 0.059 | 0.047 | 0.107 | 0.044 | 0.026 | 0.037 | -0.431 | 0.091 | -0.033 | 0.03 | 0.031 | 0.021 | 0.041 | 0.027 | 0.03 | 0.012 | 0.042 | 0.037 | -0.003 | 0.29 | 0.064 | -0.029 | 0.015 | 0.016 | 0.062 | 0.056 | 0.061 | 0.052 | 0.073 | 0.134 | 0.1 | 0.113 | 0.152 | 0.072 | 0.129 | 0.065 | 0.11 | 0.117 | 0.085 | 0.116 | 0.147 | 0.123 | 0.014 | 0.161 | 0.104 | 0.105 | 0.047 | 0.052 | 0.128 | 0.087 | 0 | 0.192 | 0.103 | 0.104 | 0.028 | 0.06 | 0.081 | 0.075 | -0.056 | 0.057 | 0.05 | 0.024 |
Belastingkosten
| -57.172 | 66.563 | 36.511 | 55.549 | 21.563 | 62.005 | 70.548 | 53.783 | 0.126 | 70.049 | 82.324 | 51.504 | 18.821 | 64.272 | 67.809 | 26.033 | 8.684 | 30.682 | 29.869 | 18.139 | 26.629 | 24.234 | 20.847 | 15.88 | 6.65 | 23.944 | 24.491 | 10.349 | 16.559 | 18.597 | 14.738 | 14.745 | 10.063 | 18.122 | 23.187 | 11.679 | 43.841 | 26.041 | -2.308 | 15.182 | 5.676 | 14.679 | 15.601 | 14.004 | 14.753 | 9.808 | 14.445 | 15.232 | 9.337 | 110.339 | 15.94 | 6.826 | 12.299 | 9.969 | 18.458 | 21.13 | 9.118 | 15.267 | 16.161 | 24.044 | 27.035 | 1.297 | 9.03 | 4.761 | 4.632 | 3.473 | 9.56 | 6.774 | 14.613 | 1.123 | 0.283 | 0.762 | 0.126 | 0.96 | 0.791 | 0.046 | 0.24 | 0.112 | 0.846 | 0.077 | -0.675 | 0.664 | 0.404 | 0.413 | 0.098 | 0.128 | -0.267 | -0.031 | -0.498 | -0.433 | -0.495 | -0.416 |
Nettowinst
| -373.112 | 290.093 | 401.306 | 321.443 | 301.127 | 250.138 | 506.742 | 270.58 | 286.185 | 355.349 | 352.311 | 207.924 | 282.108 | 338.456 | 194.453 | 75.623 | 75.398 | 148.601 | 79.745 | 40.063 | 71.774 | 100.082 | 73.903 | 29.496 | 124.114 | 140.525 | 41.24 | 27.266 | 1.687 | 54.357 | 59.416 | 49.06 | 133.757 | 35.282 | 26.975 | 46.449 | -421.158 | 106.913 | -21.239 | 35.401 | 37.809 | 23.67 | 57.714 | 37.285 | 38.819 | 20.725 | 52.922 | 40.843 | -11.614 | 183.487 | 67.068 | -25.488 | 18.443 | 11.686 | 72.38 | 43.635 | 58.938 | 39.347 | 56.752 | 75.395 | 124.263 | 45.606 | 65.407 | 25.724 | 55.739 | 29.541 | 48.587 | 37.237 | 87.108 | 6.833 | 8.635 | 4.983 | 0.414 | 6.188 | 3.324 | 2.752 | 1.216 | 1.361 | 3.482 | 2.982 | 0.813 | 4.481 | 2.941 | 3.034 | 0.397 | 1.192 | 1.927 | 1.661 | -0.703 | 1.055 | 0.827 | 0.33 |
Nettowinstmarge
| -0.132 | 0.141 | 0.142 | 0.122 | 0.116 | 0.102 | 0.16 | 0.116 | 0.1 | 0.135 | 0.117 | 0.101 | 0.124 | 0.162 | 0.073 | 0.042 | 0.052 | 0.075 | 0.041 | 0.03 | 0.046 | 0.065 | 0.044 | 0.025 | 0.077 | 0.111 | 0.028 | 0.026 | 0.001 | 0.038 | 0.043 | 0.038 | 0.096 | 0.027 | 0.019 | 0.038 | -0.317 | 0.069 | -0.012 | 0.03 | 0.026 | 0.019 | 0.034 | 0.027 | 0.021 | 0.013 | 0.033 | 0.031 | -0.006 | 0.156 | 0.052 | -0.024 | 0.012 | 0.009 | 0.047 | 0.038 | 0.043 | 0.039 | 0.056 | 0.093 | 0.081 | 0.102 | 0.136 | 0.065 | 0.117 | 0.068 | 0.088 | 0.107 | 0.07 | 0.098 | 0.141 | 0.106 | 0.012 | 0.14 | 0.084 | 0.103 | 0.041 | 0.048 | 0.103 | 0.088 | 0.051 | 0.171 | 0.091 | 0.092 | 0.022 | 0.054 | 0.081 | 0.075 | -0.056 | 0.057 | 0.05 | 0.024 |
WPA (Winst Per Aandeel)
| -0.25 | 0.2 | 0.27 | 0.22 | 0.2 | 0.17 | 0.35 | 0.18 | 0.2 | 0.34 | 0.34 | 0.14 | 0.25 | 0.36 | 0.21 | 0.057 | 0.081 | 0.11 | 0.08 | 0.029 | 0.093 | 0.093 | 0.1 | 0.029 | 0.16 | 0.13 | 0.061 | 0.029 | 0.002 | 0.05 | 0.073 | 0.043 | 0.19 | 0.036 | 0.035 | 0.043 | -0.55 | 0.1 | -0.03 | 0.036 | 0.048 | 0.021 | 0.077 | 0.036 | 0.056 | 0.021 | 0.065 | 0.036 | -0.015 | 0.17 | 0.079 | -0.021 | 0.032 | 0.014 | 0.1 | 0.043 | 0.075 | 0.036 | 0.075 | 0.071 | 0.11 | 0.04 | 0.085 | 0.033 | 0.1 | 0.038 | 0.091 | 0.1 | 0.27 | 0.019 | 0.027 | 0.007 | 0.001 | 0.014 | 0.01 | 0.006 | 0.004 | 0.002 | 0.011 | 0.005 | 0.003 | 0.007 | 0.009 | 0.005 | 0.001 | 0.002 | 0.006 | 0.003 | -0.002 | 0.003 | 0.003 | 0.001 |
Verwaterde WPA
| -0.25 | 0.2 | 0.27 | 0.22 | 0.2 | 0.17 | 0.35 | 0.18 | 0.2 | 0.34 | 0.34 | 0.14 | 0.25 | 0.36 | 0.21 | 0.057 | 0.081 | 0.11 | 0.08 | 0.029 | 0.093 | 0.093 | 0.1 | 0.029 | 0.16 | 0.13 | 0.061 | 0.029 | 0.002 | 0.05 | 0.073 | 0.043 | 0.19 | 0.036 | 0.035 | 0.043 | -0.55 | 0.1 | -0.03 | 0.036 | 0.048 | 0.021 | 0.077 | 0.036 | 0.056 | 0.021 | 0.065 | 0.036 | -0.015 | 0.17 | 0.079 | -0.021 | 0.032 | 0.014 | 0.1 | 0.043 | 0.075 | 0.036 | 0.075 | 0.071 | 0.11 | 0.04 | 0.085 | 0.033 | 0.1 | 0.038 | 0.091 | 0.1 | 0.27 | 0.019 | 0.027 | 0.007 | 0.001 | 0.014 | 0.01 | 0.006 | 0.004 | 0.002 | 0.011 | 0.005 | 0.003 | 0.007 | 0.009 | 0.005 | 0.001 | 0.002 | 0.006 | 0.003 | -0.002 | 0.003 | 0.003 | 0.001 |
EBITDA
| -321.001 | 393.313 | 597.054 | 493.547 | 468.599 | 443.868 | 686.753 | 427.496 | 431.063 | 578.844 | 552.968 | 373.693 | 362.61 | 568.768 | 390.925 | 233.443 | 193.041 | 241.432 | 226.583 | 112.993 | 210.289 | 178.611 | 190.256 | 90.489 | 116.651 | 210.219 | 154.562 | 150.922 | -101.591 | 215.505 | 146.671 | 176.396 | -26.129 | 221.032 | 175.636 | 117.415 | -149.133 | 123.897 | 159.864 | 114.212 | 83.979 | 93.853 | 180.411 | 96.846 | 68.467 | 65.308 | 179.586 | 108.129 | 310.267 | 105.677 | 147.292 | 35.755 | 54.592 | 64.363 | 164.985 | 108.077 | 131.923 | 116.17 | 107.41 | 126.511 | 180.046 | 86.522 | 82.804 | 34.877 | -21.125 | 44.176 | 96.381 | 49.945 | 159.788 | 8.317 | 9.502 | 6.366 | 7.565 | 10.635 | 8.371 | 6.411 | 10.417 | 3.264 | 7.336 | 5.116 | 5.739 | 6.932 | 5.978 | 5.368 | 2.524 | 3.354 | 4.015 | 4.099 | -0.241 | 1.951 | 1.428 | 1.173 |
EBITDA ratio
| -0.113 | 0.192 | 0.211 | 0.188 | 0.18 | 0.18 | 0.217 | 0.183 | 0.151 | 0.219 | 0.184 | 0.181 | 0.16 | 0.272 | 0.148 | 0.131 | 0.133 | 0.122 | 0.117 | 0.085 | 0.136 | 0.116 | 0.112 | 0.075 | 0.072 | 0.166 | 0.103 | 0.142 | -0.065 | 0.151 | 0.107 | 0.136 | -0.019 | 0.169 | 0.121 | 0.097 | -0.112 | 0.08 | 0.088 | 0.096 | 0.058 | 0.074 | 0.105 | 0.069 | 0.036 | 0.042 | 0.111 | 0.082 | 0.167 | 0.09 | 0.114 | 0.034 | 0.035 | 0.051 | 0.108 | 0.094 | 0.097 | 0.115 | 0.105 | 0.157 | 0.117 | 0.194 | 0.173 | 0.088 | -0.045 | 0.101 | 0.175 | 0.144 | 0.128 | 0.12 | 0.155 | 0.136 | 0.214 | 0.24 | 0.213 | 0.24 | 0.349 | 0.116 | 0.216 | 0.151 | 0.361 | 0.265 | 0.184 | 0.163 | 0.143 | 0.152 | 0.168 | 0.184 | -0.019 | 0.105 | 0.086 | 0.085 |