
Ningbo Marine Company Limited
SSE:600798.SS
3.36 (CNY) • At close May 13, 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
| 392.351 | 764.931 | 628.265 | 585.401 | 453.777 | 582.717 | 618.351 | 620.591 | 445.085 | 521.073 | 557.455 | 528.101 | 466.733 | 689.539 | 574.485 | 574.401 | 505.234 | 657.354 | 735.93 | 509.464 | 379.359 | 628.681 | 607.915 | 571.702 | 516.048 | 1,100.172 | 485.778 | 537.34 | 447.557 | 410.361 | 396.452 | 432.923 | 347.504 | 290.342 | 348.184 | 273.746 | 219.3 | 237.429 | 275.308 | 280.223 | 253.99 | 334.397 | 258.834 | 268.618 | 227.736 | 265.377 | 279.896 | 277.674 | 238.723 | 246.453 | 256.114 | 258.016 | 261.764 | 297.845 | 335.106 | 333.737 | 303.561 | 335.834 | 302.075 | 320.593 | 270.324 | 245.048 | 227.871 | 215.569 | 207.02 | 325.9 | 397.796 | 401.335 | 341.957 | 386.056 | 280.933 | 276.429 | 243.034 | 271.953 | 218.435 | 216.979 | 194.196 | 212.875 | 184.247 | 215.604 | 204.755 | 237.909 | 199.055 | 201.007 | 179.694 | 180.469 | 104.158 | 82.437 | 74.228 | 76.763 | 67.992 | 70.585 | 59.948 |
Kosten van de omzet
| 406.012 | 671.315 | 574.636 | 540.575 | 458.559 | 480.633 | 504.563 | 478.296 | 402.224 | 473.583 | 446.43 | 411.599 | 385.156 | 510.788 | 432.073 | 375.963 | 422.122 | 518.064 | 487.928 | 400.015 | 388.959 | 473.66 | 441.899 | 395.168 | 389.675 | 784.042 | 375.181 | 383.638 | 359.519 | 282.829 | 278.821 | 334.584 | 268.035 | 186.834 | 227.978 | 207.235 | 165.436 | 183.852 | 202.582 | 209.213 | 184.074 | 269.872 | 191.218 | 187.257 | 178.295 | 192.1 | 194.417 | 209.984 | 191.611 | 201.153 | 204.063 | 219.67 | 226.634 | 245.78 | 244.933 | 238.207 | 216.971 | 257.543 | 213.888 | 217.42 | 192.476 | 164.115 | 164.751 | 149.316 | 150.342 | 228.144 | 202.816 | 217.84 | 219.237 | 267.527 | 197.006 | 201.241 | 166.57 | 185.181 | 176.715 | 178.723 | 139.527 | 148.999 | 143.852 | 136.619 | 136.407 | 137.513 | 149.609 | 118.947 | 129.697 | 131.119 | 63.415 | 50.183 | 47.333 | 68.611 | 46.526 | 39.028 | 35.416 |
Brutowinst
| -13.661 | 93.615 | 53.629 | 44.827 | -4.782 | 102.084 | 113.788 | 142.295 | 42.86 | 47.49 | 111.026 | 116.503 | 81.577 | 178.751 | 142.412 | 198.438 | 83.113 | 139.29 | 248.002 | 109.449 | -9.601 | 155.021 | 166.015 | 176.534 | 126.373 | 316.13 | 110.597 | 153.702 | 88.037 | 127.532 | 117.631 | 98.339 | 79.469 | 103.509 | 120.206 | 66.511 | 53.864 | 53.577 | 72.726 | 71.01 | 69.916 | 64.525 | 67.616 | 81.361 | 49.441 | 73.278 | 85.479 | 67.69 | 47.113 | 45.3 | 52.051 | 38.346 | 35.129 | 52.065 | 90.172 | 95.53 | 86.589 | 78.291 | 88.187 | 103.173 | 77.848 | 80.933 | 63.12 | 66.253 | 56.678 | 97.756 | 194.979 | 183.495 | 122.72 | 118.529 | 83.926 | 75.188 | 76.464 | 86.772 | 41.721 | 38.256 | 54.669 | 63.876 | 40.395 | 78.985 | 68.348 | 100.396 | 49.446 | 82.06 | 49.996 | 49.35 | 40.742 | 32.255 | 26.895 | 8.152 | 21.466 | 31.557 | 24.532 |
Brutowinstmarge
| -0.035 | 0.122 | 0.085 | 0.077 | -0.011 | 0.175 | 0.184 | 0.229 | 0.096 | 0.091 | 0.199 | 0.221 | 0.175 | 0.259 | 0.248 | 0.345 | 0.165 | 0.212 | 0.337 | 0.215 | -0.025 | 0.247 | 0.273 | 0.309 | 0.245 | 0.287 | 0.228 | 0.286 | 0.197 | 0.311 | 0.297 | 0.227 | 0.229 | 0.357 | 0.345 | 0.243 | 0.246 | 0.226 | 0.264 | 0.253 | 0.275 | 0.193 | 0.261 | 0.303 | 0.217 | 0.276 | 0.305 | 0.244 | 0.197 | 0.184 | 0.203 | 0.149 | 0.134 | 0.175 | 0.269 | 0.286 | 0.285 | 0.233 | 0.292 | 0.322 | 0.288 | 0.33 | 0.277 | 0.307 | 0.274 | 0.3 | 0.49 | 0.457 | 0.359 | 0.307 | 0.299 | 0.272 | 0.315 | 0.319 | 0.191 | 0.176 | 0.282 | 0.3 | 0.219 | 0.366 | 0.334 | 0.422 | 0.248 | 0.408 | 0.278 | 0.273 | 0.391 | 0.391 | 0.362 | 0.106 | 0.316 | 0.447 | 0.409 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 48.676 | 0 | 0 | 0 | 59.54 | 0 | 0 | 0 | 0.161 | -0.081 | 0.143 | 0 | 1.634 | 0 | 0 | 0 | 1.522 | 0 | 0.416 | 0 | 0.518 | 0 | 0.12 | 0 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 31.275 | -68.446 | 82.063 | -23.618 | 27.945 | -71.218 | 81.791 | -21.046 | 26.283 | -63.002 | 71.595 | -21.886 | 26.379 | -62.018 | 69.694 | -18.546 | 23.849 | -51.209 | 24.54 | -20.368 | 24.161 | -46.094 | 23.696 | -11.507 | 16.906 | -29.508 | 17.955 | -13.429 | 16.383 | -29.778 | 12.333 | -8.969 | 11.67 | -28.044 | 10.819 | -8.193 | 11.091 | -27.871 | 10.782 | -6.872 | 9.31 | -23.965 | 8.772 | -5.141 | 7.046 | -19.638 | 10.874 | -3.364 | 7.558 | -19.439 | 7.272 | -2.895 | 7.209 | -18.108 | 8.284 | -2.347 | 7.89 | -16.163 | 7.606 | 10.742 | 8.485 | 8.14 | 7.249 | 10.479 | 7.489 | -5.683 | 6.789 | 7.73 | 7.032 | 7.809 | 7.303 | 7.174 | 6.259 | 6.534 | 5.404 | 8.676 | 5.724 | 4.926 | 5.77 | 6.919 | 7.096 | 8.78 | 5.237 | 5.479 | 5.479 | 5.3 | 4.856 | 4.649 | 4.32 | 5.705 | 3.661 | 3.248 | 2.607 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.403 | 0 | 0.266 | 0.69 | 0.871 | 0.795 | 1.285 | 1.004 | 1.22 | 1.156 | 1.36 | 1.125 | 0.586 | 0.875 | 1.654 | 0.913 | 0.979 | 0.991 | 0.859 | 0.833 | 0.739 | 0.199 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 31.275 | -68.446 | 82.063 | -23.618 | 27.945 | -71.218 | 81.791 | -21.046 | 26.283 | -63.002 | 71.595 | -21.886 | 26.379 | -62.018 | 69.694 | -18.546 | 23.849 | -51.209 | 24.54 | -20.368 | 24.161 | -46.094 | 23.696 | -11.507 | 16.906 | -29.508 | 17.955 | -13.429 | 16.383 | -29.778 | 12.333 | -8.969 | 11.67 | -28.044 | 10.819 | -8.193 | 11.091 | -27.871 | 10.782 | -6.872 | 9.31 | -23.965 | 8.772 | -5.141 | 7.046 | -19.638 | 10.874 | -3.364 | 7.558 | -19.439 | 7.272 | -2.895 | 7.209 | -18.108 | 8.284 | -2.347 | 7.89 | -16.163 | 7.606 | 10.742 | 8.485 | 8.14 | 7.249 | 10.479 | 7.489 | -5.28 | 6.789 | 7.996 | 7.722 | 8.68 | 8.098 | 8.459 | 7.263 | 7.754 | 6.56 | 10.036 | 6.849 | 5.512 | 6.646 | 8.574 | 8.008 | 9.759 | 6.229 | 6.338 | 6.313 | 6.039 | 5.056 | 4.649 | 4.32 | 5.705 | 3.661 | 3.248 | 2.607 |
Overige kosten
| 8.404 | 110.09 | -51.437 | -0.003 | 0.008 | 0.013 | -4.256 | 4.351 | -15.698 | 104.174 | -47.351 | 43.474 | -20.294 | 81.37 | 0.001 | 0.016 | -0.003 | 0.288 | 0.069 | 0.054 | 0.004 | 0.196 | 0.089 | 0.001 | 0.409 | -0.462 | 0.745 | 0.147 | 1.246 | -4.1 | 0.056 | 0.18 | 0.262 | 0.46 | 0.002 | 0.16 | 0.265 | 8.516 | 0.513 | 0.269 | 0.081 | 36.387 | 4.453 | 0.626 | 0.206 | 16.379 | 0.294 | 0.54 | 0.006 | 21.534 | 0 | 18.892 | 0.025 | 1.833 | 0.536 | 8.506 | 49.183 | 8.823 | 2.527 | 1.254 | 1.342 | 10.989 | 0.001 | 6.398 | -6.316 | 0.926 | 0.215 | -0.548 | 4.121 | 2.949 | 2.134 | 6.603 | 3.041 | 9.972 | 3.02 | 0.144 | 0.538 | 2.673 | 4.457 | -0.798 | 0.132 | 1.209 | 0.769 | 2.333 | 0.101 | -0.114 | 0.236 | 1.093 | 0.082 | -0.028 | 0.298 | -0.477 | -0.051 |
Bedrijfskosten
| 39.679 | 41.644 | 30.626 | 28.369 | 19.51 | 58.941 | 31.266 | 30.973 | 10.585 | 41.172 | 24.244 | 21.588 | 6.085 | 39.207 | 26.911 | 20.447 | 7.486 | 36.315 | 25.946 | -3.87 | 0.294 | 29.86 | 25.149 | -17.389 | 20.165 | 26.981 | 19.433 | 20.526 | 18.657 | 20.465 | 12.721 | 12.774 | 14.007 | 15.361 | 12.689 | 13.302 | 14.84 | 15.79 | 15.059 | 16.02 | 12.747 | 17.639 | 12.583 | 16.94 | 10.547 | 14.671 | 14.845 | 11.935 | 10.422 | 22.329 | 14.076 | 19.868 | 14.571 | 18.101 | 18.773 | 20.598 | 17.705 | 17.911 | 16.527 | 19.192 | 17.401 | 15.63 | 13.205 | 17.014 | 14.578 | 20.242 | 19.73 | 20.895 | 16.848 | 17.281 | 14.856 | 14.769 | 13.286 | 13.903 | 11.383 | 15.108 | 10.954 | 9.688 | 10.266 | 12.313 | 10.812 | 13.428 | 10.088 | 10.206 | 8.619 | 9.429 | 7.579 | 6.431 | 6.156 | 7.384 | 5.426 | 5.086 | 4.251 |
Bedrijfsresultaat
| -53.34 | 51.971 | 23.002 | 14.793 | -34.004 | 5.236 | 106.538 | 102.673 | 18.814 | 17.541 | 72.061 | 87.854 | 61.419 | 231.468 | 98.015 | 162.132 | 86.37 | 80.043 | 203.09 | 89.152 | -34.118 | 56.501 | 113.397 | 208.539 | 76.253 | 289.169 | 61.454 | 105.086 | 39.667 | 79.137 | 72.644 | 53.588 | 32.865 | 54.904 | 74.399 | 11.291 | 3.227 | 1.517 | 15.554 | 8.777 | 0.045 | -12.67 | -7.87 | 3.564 | -22.428 | -4.805 | 3.67 | -9.454 | -29.079 | -41.532 | -30.444 | -51.67 | -45.778 | -33.981 | 6.873 | 12.623 | 8.916 | 0.815 | 12.739 | 28.279 | 1.979 | 15.26 | -4.854 | -11.897 | -6.472 | 6.754 | 118.905 | 151.522 | 92.28 | 83.415 | 58.97 | 49.247 | 56.986 | 65.088 | 24.249 | 20.144 | 44.963 | 57.156 | 30.217 | 39.38 | 47.724 | 48.02 | 37.143 | 36.235 | 40.468 | 40.903 | 28.017 | 25.578 | 26.933 | 5.022 | 17.869 | 24.992 | 29.152 |
Bedrijfsresultaat ratio
| -0.136 | 0.068 | 0.037 | 0.025 | -0.075 | 0.009 | 0.172 | 0.165 | 0.042 | 0.034 | 0.129 | 0.166 | 0.132 | 0.336 | 0.171 | 0.282 | 0.171 | 0.122 | 0.276 | 0.175 | -0.09 | 0.09 | 0.187 | 0.365 | 0.148 | 0.263 | 0.127 | 0.196 | 0.089 | 0.193 | 0.183 | 0.124 | 0.095 | 0.189 | 0.214 | 0.041 | 0.015 | 0.006 | 0.056 | 0.031 | 0 | -0.038 | -0.03 | 0.013 | -0.098 | -0.018 | 0.013 | -0.034 | -0.122 | -0.169 | -0.119 | -0.2 | -0.175 | -0.114 | 0.021 | 0.038 | 0.029 | 0.002 | 0.042 | 0.088 | 0.007 | 0.062 | -0.021 | -0.055 | -0.031 | 0.021 | 0.299 | 0.378 | 0.27 | 0.216 | 0.21 | 0.178 | 0.234 | 0.239 | 0.111 | 0.093 | 0.232 | 0.268 | 0.164 | 0.183 | 0.233 | 0.202 | 0.187 | 0.18 | 0.225 | 0.227 | 0.269 | 0.31 | 0.363 | 0.065 | 0.263 | 0.354 | 0.486 |
Totaal overige inkomsten en kosten netto
| -0.03 | 0 | 0.143 | -0.003 | 0.008 | 0.013 | -0.093 | 0.096 | 0.054 | -2.974 | 0.005 | 0.429 | 0.265 | -0.069 | 0.001 | 0.016 | -0.003 | 0.288 | 0.069 | 0.054 | 0.004 | 0.196 | 0.089 | 0.001 | 1.064 | -1.566 | 1.716 | -0.287 | -34.073 | -33.481 | 0.056 | 0.18 | 0.262 | -2.018 | 0.002 | 0.16 | 0.265 | 8.498 | -4.02 | 0.269 | 0.081 | 33.151 | 4.453 | 0.626 | 0.206 | 16.375 | 0.294 | -64.669 | -65.763 | -61.64 | 0 | 16.114 | 0.025 | 1.833 | 0.536 | 8.506 | 49.183 | 8.806 | 2.527 | 1.254 | 1.342 | 10.989 | 0.001 | 0.004 | 0.078 | 0.926 | 0.215 | -0.548 | 4.121 | 2.949 | 2.134 | 6.514 | 3.041 | 10.878 | 2.569 | -0.171 | 0.041 | 2.641 | 3.145 | -0.179 | 0.592 | 1.835 | 0.758 | 2.175 | 0.035 | -0.185 | -0.071 | 0.972 | -0.035 | -0.108 | -0.052 | -0.477 | -0.051 |
Inkomen voor belasting
| -53.37 | 51.971 | 23.146 | 14.79 | -33.996 | 5.248 | 106.537 | 102.77 | 18.868 | 14.567 | 72.066 | 88.283 | 61.684 | 231.399 | 98.015 | 162.147 | 86.367 | 80.331 | 203.159 | 89.206 | -34.113 | 56.697 | 113.486 | 208.541 | 76.662 | 288.707 | 62.2 | 105.232 | 40.913 | 75.038 | 72.7 | 53.768 | 33.127 | 55.364 | 74.401 | 11.451 | 3.492 | 10.015 | 11.533 | 9.046 | 0.126 | 20.481 | -3.417 | 4.19 | -22.223 | 11.57 | 3.965 | -8.914 | -29.073 | -38.802 | -30.444 | -35.556 | -45.753 | -32.148 | 7.41 | 21.129 | 58.099 | 9.622 | 15.266 | 29.533 | 3.321 | 26.249 | -4.853 | -11.893 | -6.394 | 7.68 | 119.119 | 150.974 | 96.401 | 86.365 | 61.104 | 55.761 | 60.027 | 75.966 | 26.818 | 19.973 | 45.004 | 59.797 | 33.362 | 39.201 | 48.317 | 49.855 | 37.901 | 38.41 | 40.503 | 40.717 | 27.945 | 26.55 | 26.898 | 4.914 | 17.817 | 24.515 | 29.101 |
Inkomen voor belasting ratio
| -0.136 | 0.068 | 0.037 | 0.025 | -0.075 | 0.009 | 0.172 | 0.166 | 0.042 | 0.028 | 0.129 | 0.167 | 0.132 | 0.336 | 0.171 | 0.282 | 0.171 | 0.122 | 0.276 | 0.175 | -0.09 | 0.09 | 0.187 | 0.365 | 0.149 | 0.262 | 0.128 | 0.196 | 0.091 | 0.183 | 0.183 | 0.124 | 0.095 | 0.191 | 0.214 | 0.042 | 0.016 | 0.042 | 0.042 | 0.032 | 0 | 0.061 | -0.013 | 0.016 | -0.098 | 0.044 | 0.014 | -0.032 | -0.122 | -0.157 | -0.119 | -0.138 | -0.175 | -0.108 | 0.022 | 0.063 | 0.191 | 0.029 | 0.051 | 0.092 | 0.012 | 0.107 | -0.021 | -0.055 | -0.031 | 0.024 | 0.299 | 0.376 | 0.282 | 0.224 | 0.218 | 0.202 | 0.247 | 0.279 | 0.123 | 0.092 | 0.232 | 0.281 | 0.181 | 0.182 | 0.236 | 0.21 | 0.19 | 0.191 | 0.225 | 0.226 | 0.268 | 0.322 | 0.362 | 0.064 | 0.262 | 0.347 | 0.485 |
Belastingkosten
| 0.548 | 12.247 | 6.453 | 5.395 | 0.206 | -0.199 | 25.234 | 25.081 | 7.878 | 0.878 | 16.355 | 22.057 | 14.687 | 57.991 | 21.319 | 40.903 | 20.313 | 22.227 | 24.552 | 18.705 | 10.711 | 28.79 | 26.105 | 54.128 | 18.824 | 70.266 | 13.07 | 27.76 | 11.325 | 10.953 | 4.535 | 6.447 | 4.174 | 9.813 | 8.573 | 0.409 | 1.333 | -0.587 | 0.177 | 3.877 | 4.729 | 9.575 | 1.636 | 0.681 | 0.002 | 0.03 | 0 | 0 | -0.015 | 0.03 | 0 | 1.134 | 0.011 | -7.573 | 4.68 | 8.366 | 11.533 | 9.976 | 5.817 | 10.641 | 5.537 | 12.101 | 6.878 | 7.566 | 6.098 | 14.445 | 39.42 | 36.142 | 23.789 | 30.18 | 19.507 | 17.933 | 19.754 | -22.043 | 8.929 | 6.301 | 14.519 | 15.537 | 8.723 | 37.653 | 18.401 | 28.735 | 11.537 | 24.269 | 13.111 | 12.298 | 10.148 | 8.549 | 6.597 | 0.629 | 1.423 | 8.143 | 6.113 |
Nettowinst
| -46.451 | 30.759 | 9.748 | 6.206 | -24.588 | -10.699 | 61.387 | 57.01 | 10.991 | 13.689 | 55.711 | 66.226 | 46.997 | 135.674 | 47.735 | 83.287 | 48.203 | 25.926 | 124.253 | 46.349 | -30.3 | -16.127 | 51.832 | 96.239 | 33.851 | 118.403 | 32.339 | 60.131 | 24.754 | 47.41 | 43.713 | 34.326 | 23.382 | 33.698 | 48.297 | 5.115 | 1.26 | 5.217 | 6.431 | 3.906 | 0.492 | 14.949 | -2.404 | 8.005 | -13.144 | 20.293 | 8.096 | -3.501 | -18.936 | -30.4 | -23.933 | -29.506 | -36.734 | -20.674 | 6.585 | 14.921 | 50.857 | 10.698 | 13.133 | 26.08 | 5.352 | 22.684 | 3.696 | 1.087 | 2.236 | 16.312 | 100.701 | 114.621 | 72.204 | 55.242 | 41.376 | 37.516 | 39.384 | 97.37 | 16.087 | 12.918 | 30.345 | 42.708 | 22.235 | 0.783 | 28.94 | 19.144 | 25.742 | 14.199 | 26.335 | 27.187 | 16.996 | 17.841 | 20.08 | 4.547 | 16.184 | 16.226 | 22.844 |
Nettowinstmarge
| -0.118 | 0.04 | 0.016 | 0.011 | -0.054 | -0.018 | 0.099 | 0.092 | 0.025 | 0.026 | 0.1 | 0.125 | 0.101 | 0.197 | 0.083 | 0.145 | 0.095 | 0.039 | 0.169 | 0.091 | -0.08 | -0.026 | 0.085 | 0.168 | 0.066 | 0.108 | 0.067 | 0.112 | 0.055 | 0.116 | 0.11 | 0.079 | 0.067 | 0.116 | 0.139 | 0.019 | 0.006 | 0.022 | 0.023 | 0.014 | 0.002 | 0.045 | -0.009 | 0.03 | -0.058 | 0.076 | 0.029 | -0.013 | -0.079 | -0.123 | -0.093 | -0.114 | -0.14 | -0.069 | 0.02 | 0.045 | 0.168 | 0.032 | 0.043 | 0.081 | 0.02 | 0.093 | 0.016 | 0.005 | 0.011 | 0.05 | 0.253 | 0.286 | 0.211 | 0.143 | 0.147 | 0.136 | 0.162 | 0.358 | 0.074 | 0.06 | 0.156 | 0.201 | 0.121 | 0.004 | 0.141 | 0.08 | 0.129 | 0.071 | 0.147 | 0.151 | 0.163 | 0.216 | 0.271 | 0.059 | 0.238 | 0.23 | 0.381 |
WPA (Winst Per Aandeel)
| -0.039 | 0.025 | 0.008 | 0.005 | -0.02 | -0.009 | 0.051 | 0.047 | 0.009 | 0.011 | 0.046 | 0.055 | 0.039 | 0.11 | 0.04 | 0.069 | 0.04 | 0.022 | 0.1 | 0.038 | -0.025 | -0.013 | 0.043 | 0.08 | 0.028 | 0.11 | 0.026 | 0.058 | 0.034 | 0.046 | 0.042 | 0.033 | 0.023 | 0.033 | 0.047 | 0.005 | 0.001 | 0.005 | 0.007 | 0.005 | 0.001 | 0.017 | -0.003 | 0.009 | -0.015 | 0.023 | 0.009 | -0.004 | -0.022 | -0.035 | -0.028 | -0.034 | -0.042 | -0.025 | 0.008 | 0.017 | 0.058 | 0.012 | 0.015 | 0.03 | 0.006 | 0.026 | 0.004 | 0.001 | 0.004 | 0.018 | 0.17 | 0.13 | 0.083 | 0.071 | 0.054 | 0.051 | 0.053 | 0.13 | 0.02 | 0.017 | 0.04 | 0.056 | 0.023 | 0.001 | 0.029 | 0.025 | 0.026 | 0.019 | 0.027 | 0.036 | 0.017 | 0.024 | 0.02 | 0.006 | 0.021 | 0.021 | 0.023 |
Verwaterde WPA
| -0.039 | 0.025 | 0.008 | 0.005 | -0.02 | -0.009 | 0.051 | 0.047 | 0.009 | 0.011 | 0.046 | 0.055 | 0.039 | 0.11 | 0.04 | 0.069 | 0.04 | 0.022 | 0.1 | 0.038 | -0.025 | -0.013 | 0.043 | 0.08 | 0.028 | 0.11 | 0.026 | 0.058 | 0.034 | 0.046 | 0.042 | 0.033 | 0.023 | 0.033 | 0.047 | 0.005 | 0.001 | 0.005 | 0.007 | 0.005 | 0.001 | 0.017 | -0.003 | 0.009 | -0.015 | 0.023 | 0.009 | -0.004 | -0.022 | -0.035 | -0.028 | -0.034 | -0.042 | -0.024 | 0.008 | 0.017 | 0.05 | 0.012 | 0.015 | 0.03 | 0.006 | 0.026 | 0.004 | 0.001 | 0.004 | 0.018 | 0.17 | 0.13 | 0.083 | 0.071 | 0.054 | 0.051 | 0.053 | 0.13 | 0.02 | 0.017 | 0.04 | 0.056 | 0.023 | 0.001 | 0.029 | 0.025 | 0.026 | 0.019 | 0.027 | 0.036 | 0.017 | 0.024 | 0.02 | 0.006 | 0.021 | 0.021 | 0.023 |
EBITDA
| -46.013 | 60.136 | 31.685 | 23.969 | 71.751 | 130.372 | 231.837 | 220.571 | 147.362 | 127.507 | 187.454 | 213.611 | 187.1 | 351.548 | 219.222 | 284.161 | 208.428 | 193.464 | 316.993 | 201.957 | 79.301 | 166.758 | 229.457 | 329.19 | 197.996 | 295.408 | 139.654 | 134.875 | 114.749 | 171.215 | 104.863 | 86.966 | 65.463 | 84.985 | 107.518 | 47.382 | 39.024 | 45.04 | 57.667 | 56.854 | 57.169 | 88.353 | 55.033 | 68.145 | 38.894 | 75.474 | 70.633 | 118.818 | 103.16 | 41.116 | 37.974 | 31.733 | 20.558 | 83.028 | 71.4 | 125.415 | 68.885 | 56.103 | 71.659 | 76.061 | 60.447 | 65.302 | 49.916 | 49.239 | 42.101 | 90.283 | 175.249 | 162.6 | 105.872 | 123.629 | 69.07 | 60.419 | 63.178 | 103.24 | 30.59 | 40.34 | 57.629 | 42.665 | 41.302 | 42.546 | 71.187 | 35.578 | 52.205 | 53.969 | 54.164 | 57.002 | 43.278 | 44.03 | 30.69 | 18.701 | 6.659 | 35.852 | 20.281 |
EBITDA ratio
| -0.117 | 0.079 | 0.05 | 0.041 | 0.158 | 0.224 | 0.375 | 0.355 | 0.331 | 0.245 | 0.336 | 0.404 | 0.401 | 0.51 | 0.382 | 0.495 | 0.413 | 0.294 | 0.431 | 0.396 | 0.209 | 0.265 | 0.377 | 0.576 | 0.384 | 0.269 | 0.287 | 0.251 | 0.256 | 0.417 | 0.265 | 0.201 | 0.188 | 0.293 | 0.309 | 0.173 | 0.178 | 0.19 | 0.209 | 0.203 | 0.225 | 0.264 | 0.213 | 0.254 | 0.171 | 0.284 | 0.252 | 0.428 | 0.432 | 0.167 | 0.148 | 0.123 | 0.079 | 0.279 | 0.213 | 0.376 | 0.227 | 0.167 | 0.237 | 0.237 | 0.224 | 0.266 | 0.219 | 0.228 | 0.203 | 0.277 | 0.441 | 0.405 | 0.31 | 0.32 | 0.246 | 0.219 | 0.26 | 0.38 | 0.14 | 0.186 | 0.297 | 0.2 | 0.224 | 0.197 | 0.348 | 0.15 | 0.262 | 0.268 | 0.301 | 0.316 | 0.416 | 0.534 | 0.413 | 0.244 | 0.098 | 0.508 | 0.338 |