
Shanghai Eliansy Industry Group Corporation Limited
SSE:600836.SS
0.45 (CNY) • At close June 17, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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 | 2001 Q4 | 2001 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 121.668 | 147.216 | 116.11 | 125.921 | 126.83 | 149.304 | 135.531 | 86.703 | 142.808 | 244.54 | 155.029 | 179.151 | 254.369 | 291.688 | 298.791 | 210.857 | 1,391.957 | 289.493 | 282.871 | 249.877 | 271.03 | 334.672 | 291.556 | 322.336 | 412.939 | 372.973 | 465.545 | 239.655 | 255.961 | 520.68 | 364.914 | 359.625 | 487.873 | 624.276 | 311.617 | 305.898 | 301.13 | 1,127.484 | 361.688 | 246.555 | 249.014 | 589.193 | 545.469 | 504.103 | 278.577 | 720.864 | 249.152 | 275.952 | 243.206 | 398.28 | 261.881 | 259.487 | 242.542 | 665.665 | 266.161 | 304.216 | 257.94 | 705.407 | 322.052 | 276.674 | 170.335 | 358.165 | 178.555 | 179.419 | 179.096 | 754.8 | 161.722 | 136.701 | 112.994 | 123.532 | 135.364 | 120.744 | 116.923 | 147.439 | 165.068 | 155.501 | 146.017 | 231.439 | 218.357 | 139.132 | 128.028 | 140.421 | 145.176 | 128.567 | 115.446 | 129.476 | 138.451 | 124.346 | 118.465 | 140.544 | 136.246 |
Kosten van de omzet
| 106.86 | 121.164 | 100.199 | 108.478 | 92.997 | 106.567 | 112.567 | 63.641 | 96.59 | 112.326 | 135.662 | 140.51 | 194.982 | 224.939 | 233.451 | 179.263 | 1,251.821 | 224.759 | 232.838 | 200.402 | 223.084 | 251.813 | 233.372 | 258.947 | 342.45 | 307.891 | 394.401 | 200.07 | 215.499 | 423.293 | 304.492 | 302.773 | 418.972 | 496.957 | 243.6 | 252.086 | 219.56 | 974.551 | 269.909 | 209.381 | 199.995 | 466.826 | 468.75 | 435.296 | 223.757 | 618.017 | 210.504 | 226.242 | 196.985 | 333.917 | 215.875 | 212.3 | 194.695 | 556.985 | 227.828 | 246.203 | 211.239 | 593.461 | 257.271 | 214.878 | 141.281 | 271.233 | 139.087 | 144.019 | 143.451 | 650.186 | 128.091 | 107.161 | 87.076 | 95.821 | 105.441 | 95.13 | 88.956 | 105.065 | 124.652 | 119.629 | 110.745 | 183.298 | 173.139 | 109.268 | 100.196 | 108.871 | 109.118 | 96.518 | 88.118 | 99.342 | 109.482 | 99.438 | 96.275 | 114.851 | 112.987 |
Brutowinst
| 14.808 | 26.053 | 15.911 | 17.443 | 33.833 | 42.737 | 22.965 | 23.062 | 46.218 | 132.214 | 19.366 | 38.64 | 59.387 | 66.749 | 65.339 | 31.594 | 140.136 | 64.734 | 50.032 | 49.475 | 47.946 | 82.859 | 58.184 | 63.389 | 70.489 | 65.082 | 71.144 | 39.584 | 40.462 | 97.386 | 60.422 | 56.852 | 68.902 | 127.319 | 68.017 | 53.812 | 81.57 | 152.933 | 91.779 | 37.174 | 49.019 | 122.367 | 76.719 | 68.806 | 54.82 | 102.847 | 38.648 | 49.71 | 46.222 | 64.362 | 46.006 | 47.187 | 47.847 | 108.68 | 38.333 | 58.013 | 46.701 | 111.946 | 64.781 | 61.796 | 29.054 | 86.932 | 39.469 | 35.4 | 35.646 | 104.614 | 33.631 | 29.541 | 25.918 | 27.711 | 29.923 | 25.614 | 27.967 | 42.374 | 40.417 | 35.872 | 35.272 | 48.141 | 45.218 | 29.864 | 27.831 | 31.551 | 36.058 | 32.049 | 27.328 | 30.134 | 28.969 | 24.908 | 22.19 | 25.693 | 23.26 |
Brutowinstmarge
| 0.122 | 0.177 | 0.137 | 0.139 | 0.267 | 0.286 | 0.169 | 0.266 | 0.324 | 0.541 | 0.125 | 0.216 | 0.233 | 0.229 | 0.219 | 0.15 | 0.101 | 0.224 | 0.177 | 0.198 | 0.177 | 0.248 | 0.2 | 0.197 | 0.171 | 0.174 | 0.153 | 0.165 | 0.158 | 0.187 | 0.166 | 0.158 | 0.141 | 0.204 | 0.218 | 0.176 | 0.271 | 0.136 | 0.254 | 0.151 | 0.197 | 0.208 | 0.141 | 0.136 | 0.197 | 0.143 | 0.155 | 0.18 | 0.19 | 0.162 | 0.176 | 0.182 | 0.197 | 0.163 | 0.144 | 0.191 | 0.181 | 0.159 | 0.201 | 0.223 | 0.171 | 0.243 | 0.221 | 0.197 | 0.199 | 0.139 | 0.208 | 0.216 | 0.229 | 0.224 | 0.221 | 0.212 | 0.239 | 0.287 | 0.245 | 0.231 | 0.242 | 0.208 | 0.207 | 0.215 | 0.217 | 0.225 | 0.248 | 0.249 | 0.237 | 0.233 | 0.209 | 0.2 | 0.187 | 0.183 | 0.171 |
Onderzoek- en ontwikkelingskosten
| 1.524 | 4.809 | 1.769 | 1.886 | 1.808 | 3.472 | 1.629 | 0.853 | 0.641 | 11.882 | 1.643 | 1.596 | 3.451 | 12.946 | 4.668 | 4.388 | 1.984 | 13.07 | 5.495 | 7.681 | 3.238 | 18.089 | 3.818 | 1.546 | 0.333 | 24.789 | 1.371 | 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 | 0 |
Algemene en administratieve kosten
| 16.159 | -34.373 | 43.208 | -13.139 | 21.173 | -74.971 | 77.388 | -5.846 | 24.546 | -58.623 | 75.184 | -11.881 | 32.457 | -61.82 | 33.744 | -16.798 | 32.359 | -49.247 | 35.858 | -9.959 | 33.519 | -52.756 | 39.385 | -7.161 | 31.925 | -48.125 | 31.925 | -8.481 | 25.094 | -45.982 | 30.152 | -8.439 | 27.624 | -44.906 | 28.895 | -10.655 | 27.726 | -43.17 | 31.101 | -8.794 | 24.42 | -43.44 | 29.708 | -6.839 | 24.188 | -38.508 | 24.922 | -8.089 | 22.138 | -41.384 | 25.502 | -5.099 | 21.736 | -37.011 | 26.537 | 30.212 | 20.649 | 24.565 | 23.986 | 26.122 | 20.6 | 29.789 | 21.945 | 18.012 | 17.235 | 16.292 | 17.951 | 16.916 | 16.013 | 17.385 | 18.692 | 16.935 | 16.354 | 25.197 | 19.136 | 19.789 | 19.449 | 18.622 | 21.41 | 13.486 | 16.641 | 17.019 | 17.008 | 15.553 | 14.355 | 15.258 | 14.263 | 12.617 | 11.743 | 11.297 | 11.746 |
Verkoop- en marketingkosten
| 2.966 | 3.408 | 2.604 | 2.783 | 2.678 | 3.315 | 2.657 | 1.737 | 2.402 | 2.675 | 3.243 | 4.941 | 7.145 | -9.467 | 12.08 | 13.888 | 9.378 | 16.94 | 15 | 14.921 | 14.328 | 15.771 | 13.12 | 15.63 | 13.561 | 15.605 | 16.098 | 14.129 | 13.664 | 23.914 | 16.673 | 16.514 | 13.266 | 23.574 | 17.361 | 14.334 | 13.474 | 18.915 | 16.167 | 11.874 | 12.183 | 22.113 | 16.952 | 14.204 | 12.81 | 20.463 | 11.824 | 12.192 | 12.355 | 12.022 | 12.256 | 10.545 | 9.736 | 11.05 | 5.463 | 12.006 | 13.842 | 11.194 | 10.636 | 9.292 | 7.002 | 6.98 | 9.891 | 9.749 | 8.834 | 8.469 | 8.688 | 7.235 | 6.146 | 6.672 | 7.652 | 6.561 | 7.106 | 9.155 | 7.458 | 7.493 | 6.795 | 7.601 | 8.42 | 8.277 | 6.645 | 6.39 | 7.865 | 7.639 | 7.232 | 6.74 | 6.942 | 5.767 | 5.264 | 6 | 5.454 |
Verkoop-, algemene en administratieve kosten
| 19.125 | -30.965 | 45.812 | -10.356 | 23.851 | -71.656 | 80.045 | -4.109 | 26.948 | -55.949 | 78.427 | -6.94 | 39.602 | -71.287 | 45.824 | -2.909 | 41.737 | -32.307 | 50.858 | 4.961 | 47.847 | -36.985 | 52.505 | 8.468 | 45.487 | -32.521 | 48.023 | 5.648 | 38.758 | -22.068 | 46.825 | 8.075 | 40.89 | -21.331 | 46.256 | 3.679 | 41.201 | -24.255 | 47.268 | 3.08 | 36.603 | -21.327 | 46.659 | 7.365 | 36.998 | -18.045 | 36.746 | 4.102 | 34.493 | -29.363 | 37.758 | 5.446 | 31.472 | -25.961 | 32 | 42.218 | 34.49 | 35.759 | 34.622 | 35.413 | 27.602 | 36.769 | 31.835 | 27.761 | 26.07 | 24.761 | 26.639 | 24.151 | 22.159 | 24.057 | 26.344 | 23.496 | 23.46 | 34.353 | 26.594 | 27.281 | 26.244 | 26.223 | 29.83 | 21.764 | 23.286 | 23.409 | 24.872 | 23.193 | 21.587 | 21.998 | 21.205 | 18.384 | 17.007 | 17.297 | 17.2 |
Overige kosten
| 0 | 1.749 | 0.608 | 0.012 | -0.126 | 78.723 | -45.523 | 49.268 | -0.922 | 3.256 | 0.07 | -0.034 | 0.21 | -4.762 | 1.658 | 5.642 | 0.184 | 1.104 | 2.854 | 2.895 | 0.06 | 1.422 | 3.614 | 0.746 | 0.744 | -0.75 | 0.751 | 1.088 | 3.206 | 6.064 | 2.651 | 6.178 | 4.164 | 2.378 | 3.673 | 2.765 | 1.798 | 3.918 | 2.567 | 15.842 | 2.43 | -2.477 | 4.659 | 3.513 | 1.124 | 5.111 | 4.265 | 2.284 | 1.935 | 2.609 | 0.918 | 1.011 | 1.519 | 7.436 | 0.678 | 3.873 | 0.736 | 3.719 | 0.016 | 0.403 | 1.509 | 1.962 | 1.346 | -0.036 | 0.158 | 0.421 | 1.657 | 0.42 | 0.026 | 0.008 | -0.991 | 2.296 | 0.782 | -6.935 | 4.359 | 3.761 | 2.694 | 0.936 | 3.538 | 2.812 | 2.184 | 2.261 | 1.925 | 3.152 | 2.148 | 2.182 | 1.218 | 2.479 | 1.557 | -2.811 | 1.239 |
Bedrijfskosten
| 17.035 | 19.804 | 15.658 | 19.004 | 25.533 | 10.539 | 36.152 | 46.012 | 26.667 | 45.091 | 36.106 | 35.628 | 42.535 | 39.977 | 57.732 | 43.144 | 45.905 | 86.796 | 57.9 | 53.114 | 49.892 | 78.525 | 54.913 | 49.007 | 49.554 | 51.423 | 58.416 | 40.313 | 40.913 | 79.187 | 54.337 | 50.187 | 58.344 | 82.387 | 56.396 | 43.781 | 54.03 | 102.923 | 55.898 | 37.535 | 36.461 | 96.382 | 64.765 | 54.188 | 41.305 | 68.6 | 32.118 | 40.321 | 35.712 | 48.788 | 38.902 | 35.801 | 34.655 | 78.214 | 32.355 | 41.045 | 38.754 | 65.237 | 42.642 | 42.252 | 30.044 | 48.847 | 32.402 | 28.166 | 28.369 | 56.303 | 26.902 | 24.382 | 22.377 | 24.633 | 26.518 | 23.744 | 23.75 | 35.062 | 28.198 | 28.913 | 28.314 | 31.697 | 33.332 | 22.374 | 23.798 | 23.916 | 25.641 | 23.913 | 22.34 | 22.816 | 21.699 | 18.932 | 17.461 | 18.367 | 17.263 |
Bedrijfsresultaat
| -7.403 | -20.675 | -3.665 | -5.025 | 5.563 | -19.019 | -13.187 | -22.95 | 9.939 | 76.761 | -21.954 | 173.246 | 10.232 | 15.967 | 1.765 | -22.687 | 299.82 | -44.857 | -30.462 | -15.955 | -15.416 | -17.166 | -10.1 | 4.728 | 9.84 | 42.913 | 5.07 | -7.504 | -7.677 | -12.231 | -2.242 | -2.208 | 3.271 | 23.539 | 3.663 | -0.397 | 15.247 | 27.936 | 21.742 | -15.322 | 1.454 | 22.565 | -1.454 | 1.398 | 1.683 | 17.359 | -3.276 | -1.158 | -1.382 | 10.498 | -0.669 | 1.123 | 1.122 | 19.713 | -0.825 | 8.032 | 2.663 | 35.882 | 14.226 | 7.214 | -10.61 | 32.567 | -1.518 | 4.988 | 4.107 | 36.724 | 3.051 | 3.176 | 1.876 | 2.245 | 7.44 | 2.446 | 1.782 | 12.397 | 5.579 | 2.973 | 2.003 | 11.131 | 6.517 | 3.25 | 1.842 | 6.544 | 5.404 | 5.267 | 2.481 | 4.584 | 3.908 | 2.552 | 1.151 | 3.156 | 3.791 |
Bedrijfsresultaat ratio
| -0.061 | -0.14 | -0.032 | -0.04 | 0.044 | -0.127 | -0.097 | -0.265 | 0.07 | 0.314 | -0.142 | 0.967 | 0.04 | 0.055 | 0.006 | -0.108 | 0.215 | -0.155 | -0.108 | -0.064 | -0.057 | -0.051 | -0.035 | 0.015 | 0.024 | 0.115 | 0.011 | -0.031 | -0.03 | -0.023 | -0.006 | -0.006 | 0.007 | 0.038 | 0.012 | -0.001 | 0.051 | 0.025 | 0.06 | -0.062 | 0.006 | 0.038 | -0.003 | 0.003 | 0.006 | 0.024 | -0.013 | -0.004 | -0.006 | 0.026 | -0.003 | 0.004 | 0.005 | 0.03 | -0.003 | 0.026 | 0.01 | 0.051 | 0.044 | 0.026 | -0.062 | 0.091 | -0.008 | 0.028 | 0.023 | 0.049 | 0.019 | 0.023 | 0.017 | 0.018 | 0.055 | 0.02 | 0.015 | 0.084 | 0.034 | 0.019 | 0.014 | 0.048 | 0.03 | 0.023 | 0.014 | 0.047 | 0.037 | 0.041 | 0.021 | 0.035 | 0.028 | 0.021 | 0.01 | 0.022 | 0.028 |
Totaal overige inkomsten en kosten netto
| -1.04 | 0.526 | 0.619 | 0.023 | 1.911 | -13.946 | -6.876 | -6.322 | 0.654 | 3.256 | -6.319 | 170.326 | -6.228 | -4.762 | -5.212 | -4.007 | 205.785 | -16.129 | -19.74 | -9.286 | -13.41 | -13.75 | -9.757 | -7.307 | -10.351 | 39.926 | -8.12 | -6.197 | -5.187 | 6.324 | -7.772 | -1.134 | -3.185 | -15.603 | -4.464 | -7.493 | -10.495 | -9.836 | -11.597 | 1.367 | -8.688 | -4.745 | -8.83 | -9.308 | -10.722 | -9.255 | -5.59 | 2.209 | 1.908 | 1.48 | 0.805 | 0.918 | 1.488 | 6.241 | 0.667 | 3.794 | 0.638 | 2.494 | -1.427 | 0.287 | 1.458 | 1.894 | 1.346 | -0.083 | 0.154 | 0.356 | 1.653 | 0.382 | 0.026 | -0.346 | -1.109 | 2.559 | -0.089 | 0.362 | 0.747 | 0.718 | 0.038 | -0.618 | 0.584 | -0.376 | -0.054 | -0.092 | 0.02 | 1.204 | 0.317 | 0.7 | 0.174 | 0.946 | 0.327 | -3.825 | 0.3 |
Inkomen voor belasting
| -7.403 | -18.927 | -3.057 | -5.013 | 7.25 | -25.073 | -20.295 | -27.688 | 10.592 | 80.016 | -21.884 | 173.212 | 10.442 | 11.205 | 3.423 | -17.045 | 300.004 | -43.753 | -27.608 | -13.06 | -15.356 | -15.744 | -6.486 | 5.475 | 10.584 | 43.742 | 5.019 | -7.035 | -4.629 | -5.907 | -1.687 | 3.91 | 7.372 | 25.73 | 7.157 | 2.195 | 17.045 | 31.641 | 24.284 | 0.49 | 3.87 | 19.366 | 3.124 | 4.763 | 2.793 | 21.204 | 0.939 | 1.051 | 0.527 | 11.978 | 0.136 | 2.042 | 2.61 | 25.953 | -0.158 | 11.826 | 3.3 | 38.376 | 14.203 | 7.501 | -9.152 | 34.46 | -0.172 | 4.904 | 4.261 | 37.08 | 4.705 | 3.558 | 1.902 | 1.9 | 6.331 | 5.006 | 1.693 | 12.76 | 6.326 | 3.691 | 2.04 | 10.513 | 7.101 | 2.874 | 1.788 | 6.452 | 5.424 | 6.47 | 2.798 | 5.284 | 4.082 | 3.498 | 1.478 | -0.669 | 4.09 |
Inkomen voor belasting ratio
| -0.061 | -0.129 | -0.026 | -0.04 | 0.057 | -0.168 | -0.15 | -0.319 | 0.074 | 0.327 | -0.141 | 0.967 | 0.041 | 0.038 | 0.011 | -0.081 | 0.216 | -0.151 | -0.098 | -0.052 | -0.057 | -0.047 | -0.022 | 0.017 | 0.026 | 0.117 | 0.011 | -0.029 | -0.018 | -0.011 | -0.005 | 0.011 | 0.015 | 0.041 | 0.023 | 0.007 | 0.057 | 0.028 | 0.067 | 0.002 | 0.016 | 0.033 | 0.006 | 0.009 | 0.01 | 0.029 | 0.004 | 0.004 | 0.002 | 0.03 | 0.001 | 0.008 | 0.011 | 0.039 | -0.001 | 0.039 | 0.013 | 0.054 | 0.044 | 0.027 | -0.054 | 0.096 | -0.001 | 0.027 | 0.024 | 0.049 | 0.029 | 0.026 | 0.017 | 0.015 | 0.047 | 0.041 | 0.014 | 0.087 | 0.038 | 0.024 | 0.014 | 0.045 | 0.033 | 0.021 | 0.014 | 0.046 | 0.037 | 0.05 | 0.024 | 0.041 | 0.029 | 0.028 | 0.012 | -0.005 | 0.03 |
Belastingkosten
| 0.818 | -0.438 | 0.81 | 1.602 | 4.95 | 4.936 | 1.71 | 4.082 | 8.353 | 1.2 | -4.221 | 33.876 | 2.883 | 1.882 | -1.284 | -10.353 | 42.04 | 2.504 | 1.518 | 1.8 | 1.565 | 4.55 | 1.223 | 3.618 | 4.544 | 5.229 | 1.769 | 0.547 | 0.644 | 8.11 | 2.815 | 2.761 | 3.902 | 12.869 | 3.787 | 1.652 | 6.884 | 17.46 | 10.092 | 0.412 | 2.201 | 7.894 | 1.96 | 2.403 | 2.095 | 11.549 | 0.579 | 0.734 | 0.575 | 5.746 | 0.77 | 1.729 | 2.049 | 12.313 | -0.838 | 4.958 | 3.12 | 14.196 | 6.192 | 4.295 | 0.684 | 9.883 | -0.495 | 2.874 | 0.842 | 9.034 | 1.068 | 1.139 | 0.997 | -0.166 | 0.973 | 1.499 | 0.724 | 3.63 | 1.957 | 1.932 | 1.764 | 3.839 | 2.826 | 1.262 | 0.957 | 2.61 | 1.499 | 1.313 | 0.854 | 2.373 | 0.678 | 0.824 | 0.583 | 1.342 | 0.623 |
Nettowinst
| -8.644 | -18.848 | -4.217 | -6.934 | 2.3 | -30.009 | -22.005 | -31.77 | 2.178 | 78.579 | -17.915 | 138.968 | 7.074 | 8.562 | 4.269 | -8.966 | 231.041 | -40.049 | -25.001 | -12.361 | -15.319 | -16.481 | -5.606 | 3.393 | 6.885 | 41.74 | 3.297 | -7.437 | -5.318 | -12.016 | -2.192 | 1.028 | 2.196 | 14.261 | 0.492 | 1.823 | 1.677 | 10.073 | 0.545 | 3.225 | 0.865 | 8.584 | 0.424 | 0.723 | 0.916 | 6.996 | -0.431 | 0.824 | 0.688 | 6.071 | -0.671 | 0.594 | 0.956 | 11.355 | 0.401 | 4.19 | 1.129 | 14.206 | 7.007 | 2.36 | -8.484 | 7.192 | 1.173 | 1.836 | 1.236 | 12.628 | 3.913 | 2.948 | 1.148 | 2.995 | 5.719 | 3.596 | 0.882 | 11.581 | 4.862 | 2.974 | 1.075 | 8.345 | 4.191 | 0.947 | 0.738 | 3.097 | 2.486 | 3.531 | 1.085 | 2.488 | 2.366 | 1.387 | 0.293 | 0.051 | 2.427 |
Nettowinstmarge
| -0.071 | -0.128 | -0.036 | -0.055 | 0.018 | -0.201 | -0.162 | -0.366 | 0.015 | 0.321 | -0.116 | 0.776 | 0.028 | 0.029 | 0.014 | -0.043 | 0.166 | -0.138 | -0.088 | -0.049 | -0.057 | -0.049 | -0.019 | 0.011 | 0.017 | 0.112 | 0.007 | -0.031 | -0.021 | -0.023 | -0.006 | 0.003 | 0.005 | 0.023 | 0.002 | 0.006 | 0.006 | 0.009 | 0.002 | 0.013 | 0.003 | 0.015 | 0.001 | 0.001 | 0.003 | 0.01 | -0.002 | 0.003 | 0.003 | 0.015 | -0.003 | 0.002 | 0.004 | 0.017 | 0.002 | 0.014 | 0.004 | 0.02 | 0.022 | 0.009 | -0.05 | 0.02 | 0.007 | 0.01 | 0.007 | 0.017 | 0.024 | 0.022 | 0.01 | 0.024 | 0.042 | 0.03 | 0.008 | 0.079 | 0.029 | 0.019 | 0.007 | 0.036 | 0.019 | 0.007 | 0.006 | 0.022 | 0.017 | 0.027 | 0.009 | 0.019 | 0.017 | 0.011 | 0.002 | 0 | 0.018 |
WPA (Winst Per Aandeel)
| -0.013 | -0.027 | -0.006 | -0.01 | 0.004 | -0.045 | -0.03 | -0.044 | 0.003 | 0.11 | -0.028 | 0.22 | 0.011 | 0.02 | 0.01 | -0.014 | 0.35 | -0.061 | -0.04 | -0.019 | -0.023 | -0.027 | -0.008 | 0.005 | 0.01 | 0.063 | 0.005 | -0.011 | -0.008 | -0.018 | -0.003 | 0.002 | 0.007 | 0.015 | 0.001 | 0.003 | 0.003 | 0.019 | 0.001 | 0.006 | 0.002 | 0.01 | 0.001 | 0.001 | 0.002 | 0.008 | -0.001 | 0.001 | 0.001 | 0.009 | -0.001 | 0.001 | 0.002 | 0.014 | 0.001 | 0.007 | 0.002 | 0.022 | 0.011 | 0.004 | -0.014 | 0.012 | 0.002 | 0.003 | 0.002 | 0.021 | 0.006 | 0.005 | 0.002 | 0.005 | 0.011 | 0.009 | 0.002 | 0.029 | 0.007 | 0.008 | 0.002 | 0.021 | 0.006 | 0.002 | 0.001 | 0.008 | 0.006 | 0.009 | 0.002 | 0.006 | 0.006 | 0.004 | 0 | 0 | 0.006 |
Verwaterde WPA
| -0.013 | -0.027 | -0.006 | -0.01 | 0.004 | -0.045 | -0.03 | -0.044 | 0.003 | 0.11 | -0.028 | 0.22 | 0.011 | 0.02 | 0.01 | -0.014 | 0.35 | -0.061 | -0.04 | -0.019 | -0.023 | -0.027 | -0.008 | 0.005 | 0.01 | 0.063 | 0.005 | -0.011 | -0.008 | -0.018 | -0.003 | 0.002 | 0.007 | 0.015 | 0.001 | 0.003 | 0.003 | 0.019 | 0.001 | 0.006 | 0.002 | 0.01 | 0.001 | 0.001 | 0.002 | 0.008 | -0.001 | 0.001 | 0.001 | 0.009 | -0.001 | 0.001 | 0.002 | 0.014 | 0.001 | 0.007 | 0.002 | 0.022 | 0.011 | 0.004 | -0.014 | 0.012 | 0.002 | 0.003 | 0.002 | 0.021 | 0.006 | 0.005 | 0.002 | 0.005 | 0.011 | 0.009 | 0.002 | 0.029 | 0.007 | 0.008 | 0.002 | 0.021 | 0.006 | 0.002 | 0.001 | 0.008 | 0.006 | 0.009 | 0.002 | 0.006 | 0.006 | 0.004 | 0 | 0 | 0.006 |
EBITDA
| -2.053 | 8.1 | 5.663 | 3.32 | 9.994 | 17.238 | -13.826 | -19.955 | 18.706 | 91.414 | -15.921 | 181.294 | 17.326 | 20.584 | 10.426 | -5.312 | 309.478 | -19.95 | -4.174 | 0.051 | -1.619 | 7.067 | 29.446 | 15.655 | 20.988 | 65.284 | 14 | 3.996 | -0.017 | 36.366 | 8.893 | 18.635 | 10.794 | 57.683 | 12.034 | 15.228 | 27.703 | 76.472 | 36.668 | 19.777 | 12.77 | 43.13 | 12.27 | 19.056 | 13.73 | 47.246 | 7.078 | 13.257 | 11.121 | 31.785 | 7.219 | 13.327 | 13.343 | 46.465 | 6.162 | 17.979 | 8.35 | 52.033 | 22.326 | 20.367 | -0.615 | 42.976 | 7.577 | 5.022 | 5.357 | 58.909 | 5.145 | 4.013 | 0.363 | 38.163 | 15.782 | 32.006 | 16.649 | 44.312 | 23.64 | 24.975 | 18.012 | 38.116 | 21.614 | 23.16 | 13.059 | 28.111 | 11.616 | 22.659 | 13.042 | 17.208 | 1.962 | 11.284 | 4.729 | 16.895 | -1.122 |
EBITDA ratio
| -0.017 | 0.055 | 0.049 | 0.026 | 0.079 | 0.115 | -0.102 | -0.23 | 0.131 | 0.374 | -0.103 | 1.012 | 0.068 | 0.071 | 0.035 | -0.025 | 0.222 | -0.069 | -0.015 | 0 | -0.006 | 0.021 | 0.101 | 0.049 | 0.051 | 0.175 | 0.03 | 0.017 | -0 | 0.07 | 0.024 | 0.052 | 0.022 | 0.092 | 0.039 | 0.05 | 0.092 | 0.068 | 0.101 | 0.08 | 0.051 | 0.073 | 0.022 | 0.038 | 0.049 | 0.066 | 0.028 | 0.048 | 0.046 | 0.08 | 0.028 | 0.051 | 0.055 | 0.07 | 0.023 | 0.059 | 0.032 | 0.074 | 0.069 | 0.074 | -0.004 | 0.12 | 0.042 | 0.028 | 0.03 | 0.078 | 0.032 | 0.029 | 0.003 | 0.309 | 0.117 | 0.265 | 0.142 | 0.301 | 0.143 | 0.161 | 0.123 | 0.165 | 0.099 | 0.166 | 0.102 | 0.2 | 0.08 | 0.176 | 0.113 | 0.133 | 0.014 | 0.091 | 0.04 | 0.12 | -0.008 |