
Huaxin Cement Co., Ltd.
SSE:600801.SS
12.65 (CNY) • At close April 29, 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
| 9,498.255 | 8,481.719 | 8,942.864 | 6,919.233 | 9,357.37 | 8,333.304 | 9,203.137 | 6,628.435 | 8,659.464 | 7,421.469 | 7,858.449 | 6,531 | 10,010.22 | 7,709.477 | 8,555.01 | 6,189.376 | 8,944.841 | 7,846.728 | 8,715.746 | 3,849.201 | 8,967.209 | 8,084.837 | 8,411.439 | 5,975.73 | 8,425.906 | 7,157.068 | 7,374.119 | 4,508.951 | 6,539.401 | 4,975.542 | 5,497.95 | 3,876.399 | 4,362.349 | 3,425.394 | 3,332.81 | 2,405.206 | 3,389.717 | 3,431.195 | 3,657.234 | 2,793.172 | 4,671.288 | 4,057.51 | 4,181.714 | 3,085.638 | 5,394.512 | 3,964.575 | 3,957.017 | 2,668.251 | 3,705.507 | 3,328.576 | 3,066.155 | 2,420.29 | 3,658.948 | 3,407.619 | 3,486.962 | 2,084.51 | 3,177.218 | 2,032.915 | 1,967.544 | 1,291.748 | 1,817.245 | 1,938.119 | 1,870.467 | 1,280.498 | 1,820.553 | 1,804.38 | 1,685.265 | 1,039.261 | 1,500.394 | 1,190.046 | 1,253.414 | 826.254 | 1,103.06 | 912.152 | 895.606 | 602.056 | 841.878 | 718.683 | 653.45 | 425.368 | 600.541 | 535.619 | 553.403 | 498.537 | 413.367 | 313.138 | 258.828 | 203.494 | 214.61 | 210.1 | 221.804 | 154.575 |
Kosten van de omzet
| 6,990.144 | 6,383.544 | 6,941.237 | 5,533.106 | 7,030.228 | 5,836.282 | 6,683.902 | 5,287.28 | 6,656.795 | 5,468.066 | 5,546.286 | 4,810.754 | 7,131.925 | 4,953.017 | 5,141.6 | 4,165.952 | 5,260.158 | 4,513.062 | 5,109.359 | 2,557.652 | 5,422.167 | 4,823.282 | 4,588.025 | 3,791.832 | 4,827.117 | 4,352.251 | 4,381.613 | 3,014.233 | 4,148.187 | 3,643.471 | 3,880.836 | 3,043.998 | 3,049.867 | 2,484.176 | 2,451.738 | 1,985.22 | 2,545.675 | 2,627.012 | 2,810.448 | 2,148.821 | 3,237.958 | 2,874.331 | 2,858.213 | 2,307.999 | 3,620.599 | 2,901.112 | 2,879.913 | 2,118.816 | 2,582.311 | 2,531.978 | 2,388.819 | 1,962.786 | 2,767.552 | 2,435.699 | 2,404.453 | 1,566.643 | 2,143.381 | 1,679.234 | 1,660.869 | 1,099.446 | 1,300.858 | 1,522.924 | 1,420.212 | 1,036.592 | 1,471.477 | 1,421.53 | 1,310.081 | 828.205 | 1,129.4 | 899.941 | 953.157 | 654.543 | 842.337 | 714.838 | 688.551 | 464.257 | 644.193 | 584.72 | 533.086 | 355.758 | 489.386 | 425.899 | 374.364 | 314.912 | 237.353 | 213.409 | 190.647 | 150.9 | 142.816 | 141.787 | 151.001 | 112.92 |
Brutowinst
| 2,508.111 | 2,098.175 | 2,001.627 | 1,386.128 | 2,327.143 | 2,497.022 | 2,519.235 | 1,341.155 | 2,002.669 | 1,953.403 | 2,312.162 | 1,720.246 | 2,878.295 | 2,756.46 | 3,413.41 | 2,023.424 | 3,684.682 | 3,333.665 | 3,606.387 | 1,291.549 | 3,545.042 | 3,261.555 | 3,823.414 | 2,183.898 | 3,598.789 | 2,804.817 | 2,992.506 | 1,494.718 | 2,391.213 | 1,332.071 | 1,617.114 | 832.402 | 1,312.483 | 941.218 | 881.072 | 419.986 | 844.042 | 804.183 | 846.786 | 644.352 | 1,433.33 | 1,183.179 | 1,323.5 | 777.639 | 1,773.913 | 1,063.463 | 1,077.104 | 549.436 | 1,123.195 | 796.598 | 677.336 | 457.504 | 891.396 | 971.92 | 1,082.509 | 517.867 | 1,033.837 | 353.681 | 306.676 | 192.303 | 516.387 | 415.195 | 450.255 | 243.906 | 349.076 | 382.85 | 375.184 | 211.056 | 370.995 | 290.105 | 300.256 | 171.711 | 260.722 | 197.314 | 207.055 | 137.799 | 197.685 | 133.963 | 120.364 | 69.611 | 111.155 | 109.721 | 179.04 | 183.626 | 176.014 | 99.729 | 68.181 | 52.595 | 71.794 | 68.313 | 70.803 | 41.655 |
Brutowinstmarge
| 0.264 | 0.247 | 0.224 | 0.2 | 0.249 | 0.3 | 0.274 | 0.202 | 0.231 | 0.263 | 0.294 | 0.263 | 0.288 | 0.358 | 0.399 | 0.327 | 0.412 | 0.425 | 0.414 | 0.336 | 0.395 | 0.403 | 0.455 | 0.365 | 0.427 | 0.392 | 0.406 | 0.332 | 0.366 | 0.268 | 0.294 | 0.215 | 0.301 | 0.275 | 0.264 | 0.175 | 0.249 | 0.234 | 0.232 | 0.231 | 0.307 | 0.292 | 0.316 | 0.252 | 0.329 | 0.268 | 0.272 | 0.206 | 0.303 | 0.239 | 0.221 | 0.189 | 0.244 | 0.285 | 0.31 | 0.248 | 0.325 | 0.174 | 0.156 | 0.149 | 0.284 | 0.214 | 0.241 | 0.19 | 0.192 | 0.212 | 0.223 | 0.203 | 0.247 | 0.244 | 0.24 | 0.208 | 0.236 | 0.216 | 0.231 | 0.229 | 0.235 | 0.186 | 0.184 | 0.164 | 0.185 | 0.205 | 0.324 | 0.368 | 0.426 | 0.318 | 0.263 | 0.258 | 0.335 | 0.325 | 0.319 | 0.269 |
Onderzoek- en ontwikkelingskosten
| 121.828 | 45.962 | 36.969 | 33.985 | 134.887 | 107.869 | 46.698 | 11.645 | 19.079 | 13.39 | 37.889 | 7.804 | 42.264 | 6.136 | 19.013 | 3.988 | 39.565 | 7.973 | 6.011 | 2.43 | 22.28 | 4.082 | 7.908 | 3.053 | -64.03 | 22.514 | 3.111 | 1.689 | -64.345 | 24.575 | 49.673 | 0 | 73.129 | 0 | 38.019 | 0 | 65.255 | 0 | 32.095 | 0 | 63.96 | 0 | 30.499 | 0 | 47.559 | 0 | 18.976 | 0 | 31.899 | 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
| -656.619 | 1,082.881 | -178.921 | 459.957 | -639.165 | 1,023.147 | -123.118 | 396.97 | -615.3 | 902.067 | -110.276 | 352.194 | -599.082 | 465.663 | -181.494 | 380.96 | -582.046 | 351.843 | -166.554 | 371.846 | -457.6 | 342.729 | -83.185 | 282.819 | -397.587 | 310.643 | -87.714 | 269.765 | -341.028 | 283.124 | -79.071 | 266.031 | -305.955 | 220.004 | -75.588 | 207.463 | -307.197 | 232.463 | -22.63 | 187.424 | -383.588 | 243.679 | -26.632 | 201.852 | -260.78 | 211.523 | -43.283 | 171.913 | -212.904 | 178.126 | -1.494 | 140.418 | -138.254 | 140.746 | -7.261 | 107.665 | -68.361 | 84.658 | 77.672 | 57.071 | 120.536 | 78.185 | 74.815 | 61.728 | 79.955 | 58.384 | 58.69 | 54.653 | 76.654 | 46.297 | 43.548 | 42.819 | 50.764 | 40.198 | 49.081 | 45.025 | 40.15 | 46.059 | 38.353 | 36.541 | 54.329 | 29.936 | 39.459 | 41.425 | 38.532 | 32.762 | 21.601 | 21.413 | 27.75 | 20.594 | 21.157 | 19.37 |
Verkoop- en marketingkosten
| -742.936 | 961.034 | 391.307 | 396.564 | 409.415 | 417.779 | 319.296 | 372.401 | 273.013 | 389.675 | 371.947 | 337.186 | -271.496 | 553.748 | 579.763 | 469.194 | 638.745 | 521.117 | 558.31 | 304.536 | 659.135 | 522.25 | 463.264 | 403.845 | 476.263 | 451.723 | 434.071 | 339.781 | 387.601 | 380.74 | 357.398 | 276.38 | 305.169 | 301.004 | 267.254 | 232.094 | 271.027 | 276.184 | 276.985 | 235.93 | 284.829 | 296.896 | 290.293 | 245.418 | 357.94 | 289.522 | 248.382 | 210.797 | 238.961 | 234.819 | 202.34 | 161.962 | 223.498 | 192.417 | 166.689 | 118.306 | 137.087 | 124.748 | 109.665 | 79.833 | 86.075 | 104.008 | 94.465 | 78.307 | 74.916 | 92.221 | 99.431 | 73.774 | 102.819 | 81.684 | 76.25 | 63.274 | 103.011 | 67.082 | 60.323 | 46.537 | 60.991 | 50.108 | 45.463 | 30.791 | 49.048 | 31.499 | 31.215 | 29.244 | 26.027 | 25.356 | 20.246 | 15.581 | 16.894 | 17.426 | 19.011 | 12.484 |
Verkoop-, algemene en administratieve kosten
| -1,399.554 | 2,043.915 | 796.953 | 853.15 | 853.612 | 1,440.927 | 196.178 | 769.371 | -342.287 | 1,291.742 | 261.671 | 689.381 | -870.577 | 1,019.411 | 398.269 | 850.154 | 56.699 | 872.96 | 391.756 | 676.382 | 201.535 | 864.98 | 380.079 | 686.664 | 78.676 | 762.365 | 346.357 | 609.546 | 46.573 | 663.865 | 278.327 | 542.411 | -0.786 | 521.008 | 191.667 | 439.557 | -36.171 | 508.646 | 254.355 | 423.354 | -98.759 | 540.575 | 263.661 | 447.27 | 97.16 | 501.045 | 205.1 | 382.71 | 26.058 | 412.944 | 200.846 | 302.38 | 85.244 | 333.163 | 159.429 | 225.971 | 68.725 | 209.406 | 187.336 | 136.904 | 206.611 | 182.194 | 169.279 | 140.035 | 154.871 | 150.605 | 158.12 | 128.427 | 179.473 | 127.981 | 119.798 | 106.093 | 153.775 | 107.28 | 109.404 | 91.563 | 101.141 | 96.166 | 83.816 | 67.332 | 103.378 | 61.435 | 70.673 | 70.668 | 64.559 | 58.118 | 41.847 | 36.994 | 44.645 | 38.02 | 40.168 | 31.854 |
Overige kosten
| 1,675.281 | -745.521 | -5.66 | -1.117 | -94.258 | -11.327 | -7.353 | 97.265 | 1,171.449 | -400.867 | 568.874 | 82.873 | -56.964 | -9.665 | -16.16 | -8.782 | 1.47 | -4.749 | -24.141 | -17.5 | -18.12 | -5.025 | 3.024 | 3.18 | -30.088 | 0.383 | -7.028 | -2.282 | 181.976 | 5.271 | 14.348 | 30.936 | 31.345 | 26.525 | 35.634 | 41.6 | 15.37 | 53.427 | 42.346 | 50.358 | 79.824 | 68.048 | 86.505 | 79.776 | 65.774 | 30.647 | 38.359 | 61.723 | 90.53 | 34.183 | 39.982 | 31.966 | 89.843 | 51.78 | 32.038 | 14.596 | 50.015 | 24.723 | 36.476 | 34.72 | 32.441 | 17.495 | 25.39 | 15.598 | 14.414 | 39.775 | 20.559 | 27.014 | 31.197 | 20.893 | 17.155 | 16.813 | 13.979 | 12.088 | 16.074 | 7.057 | -6.177 | 13.493 | 20.602 | 10.906 | 53.439 | 13.474 | 1.709 | 9.072 | 1.914 | 6.061 | 3.096 | 4.234 | 9.042 | 3.643 | 3.247 | 2.593 |
Bedrijfskosten
| 397.555 | 1,344.356 | 839.582 | 888.251 | 1,082.757 | 1,159.958 | 918.164 | 878.282 | 848.241 | 904.265 | 868.434 | 780.058 | 365.212 | 1,154.047 | 967.075 | 948.071 | 1,314.768 | 945.58 | 961.976 | 732.111 | 1,392.911 | 926.578 | 864.136 | 749.158 | 936.854 | 863.184 | 852.806 | 639.783 | 820.567 | 710.66 | 668.1 | 573.404 | 679.219 | 557.534 | 542.671 | 472.939 | 574.427 | 559.896 | 576.827 | 464.457 | 596.725 | 600.869 | 638.421 | 490.272 | 795.774 | 558.301 | 490.722 | 415.61 | 529.755 | 457.201 | 420.165 | 328.783 | 486.179 | 373.253 | 337.535 | 246.152 | 348.803 | 232.178 | 207.842 | 152.419 | 231.503 | 211.496 | 193.175 | 156.242 | 176.445 | 171.981 | 179.197 | 143.101 | 202.88 | 144.333 | 134.242 | 116.857 | 161.53 | 113.767 | 115.544 | 95.561 | 109.084 | 100.225 | 87.856 | 69.552 | 106.476 | 64.238 | 74.428 | 74.245 | 68.402 | 62.014 | 44.597 | 39.069 | 47.459 | 40.294 | 42.229 | 33.589 |
Bedrijfsresultaat
| 2,110.557 | 753.819 | 1,162.045 | 497.876 | 1,244.385 | 1,149.268 | 1,385.768 | 374.673 | 928.532 | 892.148 | 1,302.224 | 899.667 | 2,478.266 | 1,572.562 | 2,345.335 | 1,048.197 | 2,174.402 | 2,407.454 | 2,606.801 | 510.285 | 2,087.01 | 2,350.849 | 2,954.955 | 1,351.159 | 2,497.494 | 1,869.822 | 2,074.872 | 728.009 | 1,204.855 | 491.793 | 799.886 | 82.969 | 557.945 | 249.034 | 203.206 | -226.439 | 9.656 | 81.54 | 102.306 | -3.837 | 603.104 | 442.016 | 512.789 | 131.477 | 868.347 | 300.991 | 437.499 | -10.145 | 431.208 | 187.288 | 109.596 | -5.063 | 189.978 | 467.589 | 614.285 | 158.804 | 605.724 | 31.856 | 21.734 | 31.872 | 242.55 | 153.44 | 198.198 | 31.484 | 127.103 | 156.542 | 162.317 | 16.524 | 142.603 | 89.286 | 113.674 | 9.054 | 62.095 | 51.221 | 55.771 | 3.174 | 44.947 | 16.488 | 8.856 | -24.907 | -22.037 | 23.93 | 87.637 | 92.459 | 77.353 | 19.848 | 9.238 | -1.068 | -2.486 | 11.027 | 14.397 | -4.929 |
Bedrijfsresultaat ratio
| 0.222 | 0.089 | 0.13 | 0.072 | 0.133 | 0.138 | 0.151 | 0.057 | 0.107 | 0.12 | 0.166 | 0.138 | 0.248 | 0.204 | 0.274 | 0.169 | 0.243 | 0.307 | 0.299 | 0.133 | 0.233 | 0.291 | 0.351 | 0.226 | 0.296 | 0.261 | 0.281 | 0.161 | 0.184 | 0.099 | 0.145 | 0.021 | 0.128 | 0.073 | 0.061 | -0.094 | 0.003 | 0.024 | 0.028 | -0.001 | 0.129 | 0.109 | 0.123 | 0.043 | 0.161 | 0.076 | 0.111 | -0.004 | 0.116 | 0.056 | 0.036 | -0.002 | 0.052 | 0.137 | 0.176 | 0.076 | 0.191 | 0.016 | 0.011 | 0.025 | 0.133 | 0.079 | 0.106 | 0.025 | 0.07 | 0.087 | 0.096 | 0.016 | 0.095 | 0.075 | 0.091 | 0.011 | 0.056 | 0.056 | 0.062 | 0.005 | 0.053 | 0.023 | 0.014 | -0.059 | -0.037 | 0.045 | 0.158 | 0.185 | 0.187 | 0.063 | 0.036 | -0.005 | -0.012 | 0.052 | 0.065 | -0.032 |
Totaal overige inkomsten en kosten netto
| -89.548 | -6.208 | -12.711 | -3.414 | 1.157 | -8.135 | -10.545 | -11.63 | -8.162 | 9.517 | -19.64 | -16.199 | -45.086 | -9.665 | -7.832 | -8.782 | 3.646 | -4.749 | -16.694 | -17.5 | -23.416 | -5.025 | -2.589 | 3.18 | -33.673 | 0.383 | -3.554 | -2.282 | 194.957 | 1.997 | 5.646 | 29.932 | -72.483 | 23.988 | 31.15 | 40.595 | 8.573 | 48.699 | 42.219 | 47.865 | 72.228 | 68.044 | 84.664 | 79.021 | 59.191 | 30.748 | -109.521 | -82.796 | 82.006 | 32.983 | 35.437 | 31.514 | 86.576 | 49.252 | 28.727 | 14.511 | 47.549 | 22.567 | 36.379 | 33.539 | 33.646 | 17.245 | 24.562 | 15.471 | 31.809 | 39.083 | 16.627 | 26.94 | 39.689 | 20.545 | 17.155 | 16.813 | 12.589 | 7.304 | 13.043 | 6.421 | 1.524 | 9.007 | 16.106 | 9.357 | 51.359 | 11.949 | 1.155 | 8.708 | 1.246 | 5.175 | 2.619 | 3.429 | 8.595 | 2.628 | 2.682 | 1.274 |
Inkomen voor belasting
| 2,021.009 | 747.611 | 981.268 | 360.438 | 1,442.948 | 1,141.133 | 1,375.223 | 363.044 | 920.37 | 901.665 | 1,282.583 | 883.467 | 2,433.18 | 1,562.897 | 2,337.503 | 1,039.415 | 2,178.048 | 2,402.705 | 2,590.107 | 492.785 | 2,063.594 | 2,345.824 | 2,952.366 | 1,354.339 | 2,463.82 | 1,870.205 | 2,071.318 | 725.727 | 1,399.811 | 493.79 | 805.533 | 112.901 | 485.461 | 273.021 | 234.356 | -185.844 | 18.229 | 130.239 | 144.524 | 44.028 | 675.332 | 510.06 | 597.454 | 210.498 | 927.537 | 331.739 | 474.598 | 51.03 | 513.214 | 220.271 | 145.033 | 26.452 | 276.554 | 516.841 | 643.012 | 173.315 | 653.273 | 54.423 | 58.113 | 65.411 | 276.197 | 170.685 | 222.76 | 46.954 | 158.912 | 195.625 | 178.944 | 43.464 | 182.291 | 109.832 | 130.829 | 25.867 | 74.685 | 58.525 | 68.814 | 9.595 | 46.471 | 25.495 | 24.961 | -15.55 | 29.322 | 35.879 | 88.792 | 101.168 | 78.6 | 25.023 | 11.857 | 2.361 | 6.108 | 13.655 | 17.079 | -3.763 |
Inkomen voor belasting ratio
| 0.213 | 0.088 | 0.11 | 0.052 | 0.154 | 0.137 | 0.149 | 0.055 | 0.106 | 0.121 | 0.163 | 0.135 | 0.243 | 0.203 | 0.273 | 0.168 | 0.243 | 0.306 | 0.297 | 0.128 | 0.23 | 0.29 | 0.351 | 0.227 | 0.292 | 0.261 | 0.281 | 0.161 | 0.214 | 0.099 | 0.147 | 0.029 | 0.111 | 0.08 | 0.07 | -0.077 | 0.005 | 0.038 | 0.04 | 0.016 | 0.145 | 0.126 | 0.143 | 0.068 | 0.172 | 0.084 | 0.12 | 0.019 | 0.139 | 0.066 | 0.047 | 0.011 | 0.076 | 0.152 | 0.184 | 0.083 | 0.206 | 0.027 | 0.03 | 0.051 | 0.152 | 0.088 | 0.119 | 0.037 | 0.087 | 0.108 | 0.106 | 0.042 | 0.121 | 0.092 | 0.104 | 0.031 | 0.068 | 0.064 | 0.077 | 0.016 | 0.055 | 0.035 | 0.038 | -0.037 | 0.049 | 0.067 | 0.16 | 0.203 | 0.19 | 0.08 | 0.046 | 0.012 | 0.028 | 0.065 | 0.077 | -0.024 |
Belastingkosten
| 647.747 | 189.091 | 261.434 | 60.167 | 452.335 | 267.49 | 308.002 | 80.322 | 293.237 | 188.134 | 300.622 | 182.537 | 522.657 | 334.122 | 476.404 | 234.876 | 435.009 | 427.814 | 514.518 | 112.711 | 413.381 | 468.217 | 557.296 | 256.436 | 532.011 | 359.909 | 389.958 | 143.698 | 338.098 | 89.084 | 137.179 | 35.915 | 157.914 | 38.905 | 31.892 | -42.548 | 42.314 | 26.771 | 31.697 | 10.645 | 226.36 | 86.827 | 140.582 | 45.804 | 210.239 | 68.979 | 97.402 | 13.761 | 150.56 | 37.183 | 28.01 | 8.94 | 85.112 | 107.01 | 144.797 | 52.748 | 116.476 | 24.132 | 13.923 | 16.785 | 50.388 | 56.969 | 29.948 | 13.485 | 9.622 | 24.041 | -8.003 | 16.345 | 65.84 | 14.158 | 24.99 | 4.465 | 30.091 | 9.444 | 16.454 | 0.226 | 15.515 | -7.018 | 1.742 | 0.469 | 23.604 | 7.122 | 13.666 | 15.904 | 28.422 | 5.058 | 3.403 | 0.217 | 2.562 | -16.791 | -12.93 | -14.567 |
Nettowinst
| 1,277.853 | 407.874 | 553.084 | 177.469 | 887.793 | 681.763 | 944.581 | 247.979 | 474.214 | 637.814 | 915.056 | 671.783 | 1,800.18 | 1,125.021 | 1,704.066 | 734.259 | 1,606.184 | 1,772.441 | 1,897.837 | 354.137 | 1,498.412 | 1,681.369 | 2,151.627 | 1,010.896 | 1,770.064 | 1,343.467 | 1,537.553 | 530.364 | 1,027.912 | 321.763 | 633.042 | 94.923 | 291.133 | 152.767 | 144.444 | -136.403 | -21.779 | 35.705 | 60.266 | 28.565 | 406.603 | 311.845 | 376.115 | 126.996 | 622.47 | 203.188 | 329.197 | 25.747 | 313.823 | 145.918 | 91.583 | 4.334 | 170.757 | 362.456 | 441.074 | 100.982 | 483.274 | 12.239 | 27.944 | 49.122 | 198.613 | 102.227 | 169.38 | 30.287 | 123.532 | 145.296 | 162.684 | 28.464 | 96.743 | 83.914 | 86.061 | 23.527 | 38.444 | 41.679 | 37.747 | 8.856 | 27.563 | 31.075 | 14.259 | -10.824 | 8.708 | 24.336 | 56.134 | 59.372 | 42.372 | 16.589 | 7.256 | 2.026 | 5.229 | 12.439 | 15.267 | -3.619 |
Nettowinstmarge
| 0.135 | 0.048 | 0.062 | 0.026 | 0.095 | 0.082 | 0.103 | 0.037 | 0.055 | 0.086 | 0.116 | 0.103 | 0.18 | 0.146 | 0.199 | 0.119 | 0.18 | 0.226 | 0.218 | 0.092 | 0.167 | 0.208 | 0.256 | 0.169 | 0.21 | 0.188 | 0.209 | 0.118 | 0.157 | 0.065 | 0.115 | 0.024 | 0.067 | 0.045 | 0.043 | -0.057 | -0.006 | 0.01 | 0.016 | 0.01 | 0.087 | 0.077 | 0.09 | 0.041 | 0.115 | 0.051 | 0.083 | 0.01 | 0.085 | 0.044 | 0.03 | 0.002 | 0.047 | 0.106 | 0.126 | 0.048 | 0.152 | 0.006 | 0.014 | 0.038 | 0.109 | 0.053 | 0.091 | 0.024 | 0.068 | 0.081 | 0.097 | 0.027 | 0.064 | 0.071 | 0.069 | 0.028 | 0.035 | 0.046 | 0.042 | 0.015 | 0.033 | 0.043 | 0.022 | -0.025 | 0.015 | 0.045 | 0.101 | 0.119 | 0.103 | 0.053 | 0.028 | 0.01 | 0.024 | 0.059 | 0.069 | -0.023 |
WPA (Winst Per Aandeel)
| 0.61 | 0.2 | 0.27 | 0.086 | 0.43 | 0.33 | 0.46 | 0.12 | 0.23 | 0.31 | 0.45 | 0.32 | 0.91 | 0.54 | 0.81 | 0.35 | 0.77 | 0.85 | 0.91 | 0.17 | 0.71 | 0.8 | 1.03 | 0.48 | 0.85 | 0.64 | 0.72 | 0.25 | 0.48 | 0.15 | 0.29 | 0.043 | 0.14 | 0.071 | 0.068 | -0.064 | -0.009 | 0.014 | 0.03 | 0.014 | 0.19 | 0.14 | 0.19 | 0.057 | 0.3 | 0.093 | 0.16 | 0.013 | 0.15 | 0.071 | 0.045 | 0.002 | 0.095 | 0.2 | 0.24 | 0.058 | 0.26 | 0.013 | 0.015 | 0.027 | 0.11 | 0.058 | 0.1 | 0.018 | 0.07 | 0.083 | 0.1 | 0.018 | 0.067 | 0.058 | 0.057 | 0.016 | 0.026 | 0.029 | 0.029 | 0.007 | 0.021 | 0.035 | 0.011 | -0.008 | 0.007 | 0.027 | 0.042 | 0.066 | 0.032 | 0.018 | 0.006 | 0.002 | 0.004 | 0.009 | 0.012 | -0.003 |
Verwaterde WPA
| 0.6 | 0.2 | 0.27 | 0.08 | 0.41 | 0.33 | 0.46 | 0.12 | 0.2 | 0.3 | 0.44 | 0.32 | 0.91 | 0.54 | 0.81 | 0.35 | 0.77 | 0.85 | 0.91 | 0.17 | 0.71 | 0.8 | 1.03 | 0.48 | 0.85 | 0.64 | 0.72 | 0.25 | 0.48 | 0.15 | 0.29 | 0.043 | 0.14 | 0.071 | 0.068 | -0.064 | -0.009 | 0.014 | 0.03 | 0.014 | 0.19 | 0.14 | 0.19 | 0.057 | 0.3 | 0.093 | 0.16 | 0.013 | 0.15 | 0.071 | 0.045 | 0.002 | 0.095 | 0.2 | 0.24 | 0.058 | 0.26 | 0.013 | 0.015 | 0.027 | 0.11 | 0.058 | 0.1 | 0.018 | 0.07 | 0.083 | 0.1 | 0.018 | 0.067 | 0.058 | 0.057 | 0.016 | 0.026 | 0.029 | 0.029 | 0.007 | 0.021 | 0.035 | 0.011 | -0.008 | 0.007 | 0.027 | 0.042 | 0.066 | 0.032 | 0.018 | 0.006 | 0.002 | 0.004 | 0.009 | 0.012 | -0.003 |
EBITDA
| 2,172.96 | 958.059 | 2,125.977 | 1,391.2 | 2,702.046 | 2,303.309 | 2,426.511 | 1,391.397 | 1,643.906 | 1,732.148 | 1,965.51 | 1,554.528 | 3,122.916 | 2,201.652 | 2,910.363 | 1,621.213 | 2,697.086 | 2,819.544 | 3,048.538 | 991.121 | 2,513.88 | 2,784.001 | 3,440.849 | 1,817.816 | 2,626.145 | 1,979.806 | 2,181.884 | 857.047 | 1,789.531 | 635.586 | 936.155 | 258.998 | 766.721 | 383.684 | 356.789 | -50.947 | 317.685 | 244.287 | 302.408 | 179.895 | 1,025.027 | 582.31 | 830.707 | 287.366 | 1,174.359 | 505.162 | 899.484 | 133.826 | 767.295 | 339.397 | 332.61 | 128.721 | 590.105 | 598.667 | 791.625 | 271.715 | 877.473 | 121.503 | 224.429 | 39.884 | 363.558 | 203.698 | 298.511 | 87.664 | 311.91 | 210.87 | 263.903 | 67.955 | 286.208 | 145.772 | 262.263 | 54.854 | 252.889 | 170.046 | 118.909 | 124.974 | 96.923 | 106.23 | 75.512 | 63.376 | 62.279 | 102.511 | 165.939 | 160.975 | 152.668 | 72.125 | 60.482 | 42.612 | 37.946 | 21.698 | 34.895 | 7.957 |
EBITDA ratio
| 0.229 | 0.113 | 0.238 | 0.201 | 0.289 | 0.276 | 0.264 | 0.21 | 0.19 | 0.233 | 0.25 | 0.238 | 0.312 | 0.286 | 0.34 | 0.262 | 0.302 | 0.359 | 0.35 | 0.257 | 0.28 | 0.344 | 0.409 | 0.304 | 0.312 | 0.277 | 0.296 | 0.19 | 0.274 | 0.128 | 0.17 | 0.067 | 0.176 | 0.112 | 0.107 | -0.021 | 0.094 | 0.071 | 0.083 | 0.064 | 0.219 | 0.144 | 0.199 | 0.093 | 0.218 | 0.127 | 0.227 | 0.05 | 0.207 | 0.102 | 0.108 | 0.053 | 0.161 | 0.176 | 0.227 | 0.13 | 0.276 | 0.06 | 0.114 | 0.031 | 0.2 | 0.105 | 0.16 | 0.068 | 0.171 | 0.117 | 0.157 | 0.065 | 0.191 | 0.122 | 0.209 | 0.066 | 0.229 | 0.186 | 0.133 | 0.208 | 0.115 | 0.148 | 0.116 | 0.149 | 0.104 | 0.191 | 0.3 | 0.323 | 0.369 | 0.23 | 0.234 | 0.209 | 0.177 | 0.103 | 0.157 | 0.051 |