
Inner Mongolia First Machinery Group Co.,Ltd.
SSE:600967.SS
11.25 (CNY) • At close April 18, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,319.602 | 2,494.778 | 2,283.845 | 2,167.003 | 1,738.066 | 3,511.633 | 2,592.985 | 3,789.325 | 3,451.742 | 4,304.013 | 2,803.79 | 5,683.821 | 2,608.358 | 3,612.292 | 1,911.805 | 5,886.334 | 2,016.387 | 3,462.886 | 1,868.479 | 5,144.865 | 2,221.617 | 3,640.651 | 1,673.978 | 5,106.313 | 2,078.191 | 3,547.141 | 1,535.274 | 4,672.883 | 2,712.255 | 3,052.341 | 1,529.979 | 8,879.769 | 564.92 | 380.618 | 234.585 | 944.493 | 216.945 | 504.924 | 335.919 | 708.453 | 410.907 | 1,049.511 | 814.77 | 793.028 | 682.881 | 952.874 | 774.733 | 880.877 | 570.803 | 911.696 | 703.34 | 859.606 | 543.401 | 865.236 | 689.087 | 701.366 | 793.191 | 828.798 | 568.044 | 637.432 | 613.426 | 677.796 | 474.668 | 802.202 | 443.629 | 427.697 | 375.775 | 488.316 | 395.974 | 497.037 | 316.8 | 317.819 | 344.727 | 318.304 | 267.323 | 357.139 | 105.079 | 303.371 | 58.153 | 367.05 | 290.02 | 286.664 | 51.333 | 241.753 | 184.065 |
Kosten van de omzet
| 1,990.324 | 2,344.388 | 1,974.412 | 1,602.197 | 1,359.063 | 3,167.148 | 2,267.729 | 3,225.546 | 3,050.154 | 3,955.238 | 2,475.486 | 5,104.756 | 2,312.346 | 3,298.131 | 1,670.236 | 5,411.418 | 1,761.588 | 3,073.907 | 1,689.075 | 4,550.5 | 2,011.911 | 3,290.635 | 1,497.008 | 4,481.433 | 1,875.767 | 3,145.439 | 1,355.77 | 4,000.528 | 2,369.434 | 2,750.61 | 1,306.191 | 7,752.903 | 495.447 | 313.422 | 250.771 | 841.3 | 180.899 | 452.686 | 314.422 | 640.438 | 380.365 | 815.355 | 641.307 | 683.689 | 547.342 | 728.182 | 671.083 | 710.878 | 469.208 | 767.476 | 596.036 | 759.81 | 445.512 | 736.58 | 630.403 | 612.436 | 705.282 | 748.987 | 530.354 | 560.335 | 560.891 | 628.326 | 433.103 | 684.838 | 417.07 | 393.958 | 341.201 | 440.944 | 353.472 | 468.82 | 301.667 | 283.72 | 321.511 | 304.018 | 245.182 | 332.516 | 108.496 | 270.34 | 58.851 | 341.693 | 269.76 | 252.773 | 53.409 | 212.043 | 173.555 |
Brutowinst
| 329.279 | 150.389 | 309.433 | 564.806 | 379.003 | 344.485 | 325.256 | 563.779 | 401.588 | 348.775 | 328.304 | 579.064 | 296.012 | 314.16 | 241.569 | 474.916 | 254.8 | 388.979 | 179.404 | 594.365 | 209.705 | 350.016 | 176.969 | 624.88 | 202.424 | 401.702 | 179.504 | 672.354 | 342.821 | 301.732 | 223.788 | 1,126.866 | 69.473 | 67.197 | -16.186 | 103.194 | 36.046 | 52.238 | 21.498 | 68.015 | 30.542 | 234.156 | 173.463 | 109.339 | 135.539 | 224.691 | 103.65 | 170 | 101.594 | 144.221 | 107.304 | 99.796 | 97.889 | 128.657 | 58.684 | 88.93 | 87.909 | 79.811 | 37.69 | 77.097 | 52.535 | 49.471 | 41.564 | 117.364 | 26.559 | 33.739 | 34.574 | 47.372 | 42.501 | 28.217 | 15.133 | 34.099 | 23.217 | 14.286 | 22.141 | 24.623 | -3.416 | 33.031 | -0.697 | 25.357 | 20.26 | 33.891 | -2.076 | 29.71 | 10.51 |
Brutowinstmarge
| 0.142 | 0.06 | 0.135 | 0.261 | 0.218 | 0.098 | 0.125 | 0.149 | 0.116 | 0.081 | 0.117 | 0.102 | 0.113 | 0.087 | 0.126 | 0.081 | 0.126 | 0.112 | 0.096 | 0.116 | 0.094 | 0.096 | 0.106 | 0.122 | 0.097 | 0.113 | 0.117 | 0.144 | 0.126 | 0.099 | 0.146 | 0.127 | 0.123 | 0.177 | -0.069 | 0.109 | 0.166 | 0.103 | 0.064 | 0.096 | 0.074 | 0.223 | 0.213 | 0.138 | 0.198 | 0.236 | 0.134 | 0.193 | 0.178 | 0.158 | 0.153 | 0.116 | 0.18 | 0.149 | 0.085 | 0.127 | 0.111 | 0.096 | 0.066 | 0.121 | 0.086 | 0.073 | 0.088 | 0.146 | 0.06 | 0.079 | 0.092 | 0.097 | 0.107 | 0.057 | 0.048 | 0.107 | 0.067 | 0.045 | 0.083 | 0.069 | -0.033 | 0.109 | -0.012 | 0.069 | 0.07 | 0.118 | -0.04 | 0.123 | 0.057 |
Onderzoek- en ontwikkelingskosten
| 114.276 | 103.373 | 42.138 | 278.694 | 98.33 | 88.07 | 49.454 | 327.415 | 135.213 | 93.325 | 45.121 | 241.6 | 72.256 | 59.626 | 49.297 | 205.338 | 67.2 | 52.115 | 39.54 | 225.49 | 66.824 | 57.736 | 37.386 | 251.42 | 45.561 | 55.211 | 38.484 | 588.582 | 71.297 | 73.187 | 0 | 309.906 | 0 | 39.023 | 0 | 354.03 | 0 | 17.292 | 0 | 100.909 | 0 | 44.879 | 0 | 95.329 | 0 | 50.973 | 0 | 92.137 | 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
| 252.31 | -47.243 | 74.082 | -164.613 | 261.479 | -56.796 | 79.897 | -208.052 | 265.125 | -53.154 | 85.024 | -146.652 | 247.473 | -53.402 | 79.917 | -249.717 | 149.464 | -45.837 | 78.338 | -192.626 | 95.4 | -50.815 | 78.523 | -221.269 | 105.645 | -98.672 | 128.043 | -382.327 | 197.384 | -85.643 | 117.42 | -37.975 | 49.119 | -25.687 | 34.733 | -119.079 | 47.048 | -25.841 | 38.655 | -152.269 | 62.949 | -33.472 | 46.391 | -148.526 | 60.406 | -35.35 | 48.568 | -112.923 | 43.726 | -45.275 | 57.53 | -117.235 | 51.616 | -16.615 | 28.559 | -91.895 | 58.02 | 37.812 | 19.798 | 47.629 | 31.649 | 23.097 | 18.681 | 61.127 | 21.261 | 15.686 | 15.877 | 21.837 | 21.695 | 11.505 | 9.059 | 20.52 | 14.715 | 5.365 | 11.641 | 16.191 | 11.468 | 8.972 | 7.122 | 12.976 | 9.638 | 4.351 | 6.59 | 14.226 | 8.596 |
Verkoop- en marketingkosten
| 13.312 | 5.218 | 3.619 | 11.428 | 16.037 | 7.885 | 9.748 | 8.249 | 4.672 | 7.525 | 4.788 | 9.422 | 5.445 | 5.287 | 4.78 | 17.078 | 5.269 | 5.18 | 4.416 | 18.614 | 6.895 | 8.492 | 9.488 | 20.812 | 14.147 | 13.67 | 8.147 | 16.042 | 21.011 | 10.412 | 9.67 | 23.369 | 7.111 | 5.2 | 3.343 | 20.274 | 18.575 | 5.427 | 5.176 | 9.05 | 5.651 | 10.467 | 13.696 | 6.804 | 9.408 | 25.893 | 3.951 | 38.24 | 9.428 | 33.355 | 6.087 | 16.191 | 15.183 | 9.406 | 6.778 | 7.522 | 6.109 | 10.528 | 3.865 | 8.51 | 6.248 | 7.641 | 5.082 | 8.454 | 6.688 | 7.835 | 9.344 | 14.977 | 8.591 | 5.742 | 3.088 | 6.894 | 5.064 | 3.021 | 5.139 | 8.529 | 2.588 | 3.533 | 2.298 | 6.475 | 3.576 | 2.366 | 2.565 | 4.569 | 1.638 |
Verkoop-, algemene en administratieve kosten
| 265.622 | 65.481 | 77.701 | -153.184 | 277.515 | -48.911 | 89.645 | -199.803 | 269.797 | -45.63 | 89.812 | -137.229 | 252.919 | -48.115 | 84.697 | -232.639 | 154.733 | -40.657 | 82.754 | -174.012 | 102.294 | -42.322 | 88.011 | -200.457 | 119.792 | -85.002 | 136.19 | -366.285 | 218.395 | -75.231 | 127.09 | -14.606 | 56.23 | -20.487 | 38.076 | -98.805 | 65.623 | -20.414 | 43.831 | -143.219 | 68.6 | -23.005 | 60.087 | -141.722 | 69.814 | -9.458 | 52.518 | -74.683 | 53.154 | -11.92 | 63.616 | -101.045 | 66.799 | -7.209 | 35.336 | -84.373 | 64.129 | 48.34 | 23.662 | 56.139 | 37.897 | 30.738 | 23.762 | 69.581 | 27.949 | 23.521 | 25.221 | 36.814 | 30.286 | 17.247 | 12.147 | 27.415 | 19.779 | 8.387 | 16.78 | 24.719 | 14.055 | 12.505 | 9.42 | 19.451 | 13.215 | 6.717 | 9.155 | 18.795 | 10.235 |
Overige kosten
| -153.028 | 0.029 | 0.605 | 2.766 | 0.927 | -0.227 | 3.054 | 331.742 | -139.794 | 151.011 | -0.222 | -2.96 | 0.814 | 0.972 | 0.88 | -2.882 | -0.678 | -0.752 | 0.008 | -1.01 | -0.152 | -0.104 | 0.013 | -0.783 | -0.925 | -2.029 | 0.033 | -4.351 | 0.042 | -0.129 | 2.179 | 68.42 | 0.948 | 0.251 | 0.163 | 8.523 | 1.327 | 0.313 | 4.861 | 1.26 | 0.003 | -1.653 | 0.223 | -6.483 | 1.047 | 2.813 | 1.73 | 2.441 | -0.006 | 5.239 | -0 | -1.615 | -0.405 | 3.489 | 0.207 | 3.119 | 3.343 | 0.035 | 2.083 | 1.563 | 2.57 | 3.121 | 0.09 | 0.703 | 0.245 | -0.098 | -0.299 | 1.557 | -0.094 | 0.425 | 0.512 | -0.308 | 0.5 | 4.81 | 1.752 | 6.197 | 0.683 | 2.021 | 0.562 | 3.192 | 0.07 | 5.066 | -0.009 | 9.539 | 0.003 |
Bedrijfskosten
| 226.87 | 168.825 | 115.759 | 417.359 | 226.839 | 194.281 | 142.153 | 459.354 | 265.216 | 198.706 | 134.711 | 433.734 | 187.479 | 159.348 | 135.023 | 341.172 | 225.476 | 164.2 | 122.297 | 434.178 | 170.202 | 163.16 | 126.983 | 430.963 | 168.351 | 172.645 | 136.72 | 459.708 | 231.225 | 165.386 | 137.225 | 692.492 | 56.424 | 55.322 | 38.11 | 100.608 | 65.953 | 62.927 | 43.834 | 95.206 | 68.321 | 81.898 | 61.256 | 76.312 | 71.06 | 95.125 | 55.074 | 128.089 | 53.378 | 79.428 | 66.994 | 66.081 | 68.617 | 75.203 | 38.484 | 65.28 | 64.525 | 51.026 | 23.767 | 59.47 | 38.349 | 32.596 | 24.661 | 71.518 | 28.194 | 24.185 | 25.225 | 38.208 | 30.67 | 18.542 | 12.165 | 28.048 | 20.026 | 8.647 | 16.78 | 27.018 | 14.055 | 13.055 | 9.42 | 20.424 | 14.478 | 6.717 | 9.186 | 19.459 | 10.435 |
Bedrijfsresultaat
| 102.408 | -18.436 | 199.109 | 257.804 | 168.641 | 266.222 | 243.304 | 230.458 | 181.618 | 253.227 | 241.559 | 241.974 | 156.637 | 233.048 | 204.46 | 201.523 | 106.155 | 258.917 | 171.994 | 168.287 | 97.403 | 229.35 | 161.598 | 175.877 | 70.568 | 277.465 | 67.956 | 195.007 | 146.192 | 146.964 | 69.138 | 519.811 | 5.406 | 14.635 | -48.916 | 11.323 | -36.857 | -8.757 | -28.614 | -5.949 | -6.573 | 156.077 | 96.063 | 57.232 | 59.958 | 140.694 | 49.109 | 32.59 | 52.471 | 59.092 | 39.504 | 39.603 | 30.486 | 53.76 | 19.617 | 19.558 | 24.927 | 22.694 | 13.273 | 12.058 | 10.907 | 13.511 | 13.716 | 36.035 | 3.089 | 10.033 | 9.975 | 8.562 | 3.694 | 6.613 | 2.807 | 1.004 | 1.092 | 3.009 | 3.263 | -1.933 | -17.689 | 18.839 | -11.105 | 4.3 | 4.443 | 26.681 | -13.616 | 10.229 | -1.008 |
Bedrijfsresultaat ratio
| 0.044 | -0.007 | 0.087 | 0.119 | 0.097 | 0.076 | 0.094 | 0.061 | 0.053 | 0.059 | 0.086 | 0.043 | 0.06 | 0.065 | 0.107 | 0.034 | 0.053 | 0.075 | 0.092 | 0.033 | 0.044 | 0.063 | 0.097 | 0.034 | 0.034 | 0.078 | 0.044 | 0.042 | 0.054 | 0.048 | 0.045 | 0.059 | 0.01 | 0.038 | -0.209 | 0.012 | -0.17 | -0.017 | -0.085 | -0.008 | -0.016 | 0.149 | 0.118 | 0.072 | 0.088 | 0.148 | 0.063 | 0.037 | 0.092 | 0.065 | 0.056 | 0.046 | 0.056 | 0.062 | 0.028 | 0.028 | 0.031 | 0.027 | 0.023 | 0.019 | 0.018 | 0.02 | 0.029 | 0.045 | 0.007 | 0.023 | 0.027 | 0.018 | 0.009 | 0.013 | 0.009 | 0.003 | 0.003 | 0.009 | 0.012 | -0.005 | -0.168 | 0.062 | -0.191 | 0.012 | 0.015 | 0.093 | -0.265 | 0.042 | -0.005 |
Totaal overige inkomsten en kosten netto
| 0.144 | 0.027 | 0.605 | 2.766 | 0.927 | -0.227 | -0.106 | -2.856 | -0.404 | -1.038 | 0.434 | -2.96 | 0.814 | 0.972 | 0.88 | -2.882 | -0.678 | -0.752 | 0.008 | -1.01 | -0.152 | -0.104 | 0.013 | -0.783 | -0.925 | -2.029 | 0.033 | -3.837 | 0.004 | 1.917 | -0.344 | 63.59 | 1.17 | 6.64 | 4.163 | 7.288 | 1.326 | 0.181 | 4.861 | -1.768 | -1.239 | -1.757 | 0.219 | -7.344 | 0.993 | 15.119 | 2.254 | 2.214 | 4.091 | 5.145 | -0 | -2.446 | -0.607 | 2.66 | 0.207 | -7.415 | 3.236 | 0.021 | 2.078 | 1.632 | 2.551 | 3.115 | 0.045 | 0.32 | -5.588 | -0.481 | -0.299 | 1.557 | -0.094 | 0.322 | 0.512 | -0.014 | -0.081 | -0.255 | 1.491 | 0.554 | -0.086 | -0.019 | 0.6 | 2.083 | 0 | 0.988 | -0 | 1.832 | 0 |
Inkomen voor belasting
| 102.552 | 117.761 | 199.714 | 260.57 | 169.568 | 265.995 | 243.198 | 227.602 | 181.214 | 252.189 | 241.993 | 239.014 | 157.45 | 234.02 | 205.34 | 198.641 | 105.477 | 258.164 | 172.002 | 167.277 | 97.251 | 229.246 | 161.612 | 175.093 | 69.643 | 275.436 | 67.989 | 191.17 | 146.196 | 146.882 | 70.794 | 583.402 | 6.264 | 14.509 | -48.837 | 18.61 | -35.53 | -8.576 | -23.753 | -7.717 | -8.116 | 154.32 | 96.282 | 49.888 | 60.952 | 143.499 | 50.83 | 34.804 | 52.308 | 64.238 | 39.504 | 37.157 | 29.879 | 56.42 | 19.824 | 12.143 | 28.163 | 22.715 | 15.351 | 13.69 | 13.458 | 16.626 | 13.761 | 36.355 | 3.089 | 9.552 | 9.676 | 10.119 | 3.6 | 6.934 | 3.319 | 0.991 | 1.011 | 2.754 | 4.753 | -1.38 | -17.775 | 18.82 | -10.505 | 6.384 | 4.443 | 27.669 | -13.616 | 12.062 | -1.008 |
Inkomen voor belasting ratio
| 0.044 | 0.047 | 0.087 | 0.12 | 0.098 | 0.076 | 0.094 | 0.06 | 0.052 | 0.059 | 0.086 | 0.042 | 0.06 | 0.065 | 0.107 | 0.034 | 0.052 | 0.075 | 0.092 | 0.033 | 0.044 | 0.063 | 0.097 | 0.034 | 0.034 | 0.078 | 0.044 | 0.041 | 0.054 | 0.048 | 0.046 | 0.066 | 0.011 | 0.038 | -0.208 | 0.02 | -0.164 | -0.017 | -0.071 | -0.011 | -0.02 | 0.147 | 0.118 | 0.063 | 0.089 | 0.151 | 0.066 | 0.04 | 0.092 | 0.07 | 0.056 | 0.043 | 0.055 | 0.065 | 0.029 | 0.017 | 0.036 | 0.027 | 0.027 | 0.021 | 0.022 | 0.025 | 0.029 | 0.045 | 0.007 | 0.022 | 0.026 | 0.021 | 0.009 | 0.014 | 0.01 | 0.003 | 0.003 | 0.009 | 0.018 | -0.004 | -0.169 | 0.062 | -0.181 | 0.017 | 0.015 | 0.097 | -0.265 | 0.05 | -0.005 |
Belastingkosten
| 2.755 | 19.452 | 33.595 | 7.165 | 16.051 | 43.065 | 30.447 | 1.943 | 13.645 | 26.754 | 37.074 | 10.685 | 16.193 | 30.492 | 28.364 | 13.729 | 9.76 | 25.637 | 27.933 | 15.339 | 9.05 | 31.361 | 23.306 | -9.997 | 8.447 | 45.513 | 7.28 | -14.165 | 21.731 | 20.06 | 1.035 | 57.365 | -1.013 | 2.455 | 0.379 | 0.832 | 0.741 | -4.559 | -0.827 | -2.792 | 0.604 | 21.297 | 12.472 | 7.206 | 7.178 | 23.463 | 6.823 | 0.962 | 9.296 | 7.596 | 6.964 | 2.482 | 4.446 | 8.144 | 2.341 | 1.795 | 2.944 | 2.189 | 1.922 | -0.242 | 1.468 | 2.94 | 1.558 | 0.99 | 0.218 | 3.928 | 0.79 | 2.91 | -2.068 | 0.155 | 0.298 | 1.863 | 0.102 | 1.922 | -0.345 | 2.178 | -0.979 | 1.044 | 0.038 | 2.264 | 0.666 | 0.996 | -2.346 | -2.658 | -1.086 |
Nettowinst
| 99.994 | 95.926 | 167.773 | 263.638 | 153.473 | 220.52 | 213.749 | 227.137 | 167.025 | 223.047 | 206.02 | 227.091 | 139.863 | 202.938 | 176.683 | 187.283 | 90.897 | 231.004 | 146.955 | 151.029 | 86.867 | 197.141 | 137.006 | 184.488 | 60.399 | 228.541 | 60.365 | 204.739 | 124.118 | 126.602 | 69.563 | 528.929 | 5.972 | 8.722 | -47.115 | 11.59 | -38.657 | -6.686 | -22.903 | -7.586 | -5.65 | 130.454 | 87.503 | 42.768 | 53.273 | 118.103 | 44.381 | 34.987 | 46.131 | 58.432 | 30.785 | 30.285 | 23.138 | 46.303 | 15.737 | 7.807 | 19.285 | 17.91 | 12.491 | 10.625 | 10.027 | 12.646 | 11.344 | 16.961 | 4.538 | 5.803 | 10.7 | 9.738 | 5.562 | 6.881 | 3.409 | 1.486 | 0.884 | 2.628 | 4.675 | -1.226 | -17.565 | 18.82 | -10.505 | 9.158 | 3.776 | 25.561 | -13.616 | 12.062 | -1.008 |
Nettowinstmarge
| 0.043 | 0.038 | 0.073 | 0.122 | 0.088 | 0.063 | 0.082 | 0.06 | 0.048 | 0.052 | 0.073 | 0.04 | 0.054 | 0.056 | 0.092 | 0.032 | 0.045 | 0.067 | 0.079 | 0.029 | 0.039 | 0.054 | 0.082 | 0.036 | 0.029 | 0.064 | 0.039 | 0.044 | 0.046 | 0.041 | 0.045 | 0.06 | 0.011 | 0.023 | -0.201 | 0.012 | -0.178 | -0.013 | -0.068 | -0.011 | -0.014 | 0.124 | 0.107 | 0.054 | 0.078 | 0.124 | 0.057 | 0.04 | 0.081 | 0.064 | 0.044 | 0.035 | 0.043 | 0.054 | 0.023 | 0.011 | 0.024 | 0.022 | 0.022 | 0.017 | 0.016 | 0.019 | 0.024 | 0.021 | 0.01 | 0.014 | 0.028 | 0.02 | 0.014 | 0.014 | 0.011 | 0.005 | 0.003 | 0.008 | 0.017 | -0.003 | -0.167 | 0.062 | -0.181 | 0.025 | 0.013 | 0.089 | -0.265 | 0.05 | -0.005 |
WPA (Winst Per Aandeel)
| 0.059 | 0.056 | 0.098 | 0.16 | 0.091 | 0.13 | 0.13 | 0.13 | 0.099 | 0.13 | 0.12 | 0.13 | 0.082 | 0.12 | 0.1 | 0.11 | 0.054 | 0.14 | 0.087 | 0.089 | 0.051 | 0.12 | 0.081 | 0.11 | 0.036 | 0.14 | 0.036 | 0.12 | 0.07 | 0.075 | 0.041 | 0.71 | 0.008 | 0.011 | -0.067 | 0.014 | -0.047 | -0.008 | -0.028 | -0.009 | -0.007 | 0.16 | 0.11 | 0.052 | 0.065 | 0.14 | 0.11 | 0.056 | 0.15 | 0.094 | 0.049 | 0.049 | 0.037 | 0.074 | 0.025 | 0.013 | 0.031 | 0.029 | 0.02 | 0.017 | 0.017 | 0.02 | 0.018 | 0.028 | 0.007 | 0.012 | 0.023 | 0.021 | 0.012 | 0.015 | 0.007 | 0.003 | 0.002 | 0.006 | 0.01 | -0.003 | -0.037 | 0.04 | -0.022 | 0.019 | 0.008 | 0.054 | -0.029 | 0.026 | -0.002 |
Verwaterde WPA
| 0.059 | 0.056 | 0.098 | 0.16 | 0.091 | 0.13 | 0.13 | 0.13 | 0.098 | 0.13 | 0.12 | 0.13 | 0.082 | 0.12 | 0.1 | 0.11 | 0.054 | 0.14 | 0.087 | 0.089 | 0.051 | 0.12 | 0.081 | 0.11 | 0.036 | 0.14 | 0.036 | 0.12 | 0.07 | 0.075 | 0.041 | 0.71 | 0.008 | 0.011 | -0.067 | 0.014 | -0.047 | -0.008 | -0.028 | -0.009 | -0.007 | 0.16 | 0.11 | 0.052 | 0.065 | 0.14 | 0.11 | 0.056 | 0.15 | 0.094 | 0.049 | 0.049 | 0.037 | 0.074 | 0.025 | 0.013 | 0.031 | 0.029 | 0.02 | 0.017 | 0.008 | 0.02 | 0.018 | 0.028 | 0.007 | 0.012 | 0.023 | 0.021 | 0.012 | 0.015 | 0.007 | 0.003 | 0.002 | 0.006 | 0.01 | -0.003 | -0.037 | 0.04 | -0.022 | 0.019 | 0.008 | 0.054 | -0.029 | 0.026 | -0.002 |
EBITDA
| 102.604 | 188.219 | 269.692 | 262.279 | 176.429 | 332.11 | 309.362 | 301.778 | 254.484 | 322.297 | 311.941 | 325.505 | 244.187 | 306.296 | 277.678 | 271.664 | 178.632 | 281.566 | 174.532 | 243.101 | 172.439 | 260.327 | 162.489 | 174.807 | 72 | 304.977 | 70.371 | 232.229 | 148.142 | 153.775 | 108.516 | 552.194 | 116.399 | 25.404 | 67.453 | 16.08 | -15.987 | -8.666 | -13.324 | 10.958 | -31.448 | 148.32 | 131.949 | 60.866 | 72.287 | 148.423 | 48.576 | 43.791 | 48.217 | 66.379 | 40.311 | 46.645 | 27.314 | 58.148 | 20.584 | 38.074 | 21.706 | 30.124 | 13.923 | 22.744 | 15.399 | 16.875 | 18.043 | 57.633 | 5.202 | 6.715 | 19.32 | 7.729 | 18.43 | 15.154 | 7.774 | 14.966 | 9.722 | 11.511 | 9.529 | 6.82 | -15.14 | 23.176 | -7.942 | 12.694 | -12.898 | 28.867 | -11.262 | 15.015 | 0.075 |
EBITDA ratio
| 0.044 | 0.075 | 0.118 | 0.121 | 0.102 | 0.095 | 0.119 | 0.08 | 0.074 | 0.075 | 0.111 | 0.057 | 0.094 | 0.085 | 0.145 | 0.046 | 0.089 | 0.081 | 0.093 | 0.047 | 0.078 | 0.072 | 0.097 | 0.034 | 0.035 | 0.086 | 0.046 | 0.05 | 0.055 | 0.05 | 0.071 | 0.062 | 0.206 | 0.067 | 0.288 | 0.017 | -0.074 | -0.017 | -0.04 | 0.015 | -0.077 | 0.141 | 0.162 | 0.077 | 0.106 | 0.156 | 0.063 | 0.05 | 0.084 | 0.073 | 0.057 | 0.054 | 0.05 | 0.067 | 0.03 | 0.054 | 0.027 | 0.036 | 0.025 | 0.036 | 0.025 | 0.025 | 0.038 | 0.072 | 0.012 | 0.016 | 0.051 | 0.016 | 0.047 | 0.03 | 0.025 | 0.047 | 0.028 | 0.036 | 0.036 | 0.019 | -0.144 | 0.076 | -0.137 | 0.035 | -0.044 | 0.101 | -0.219 | 0.062 | 0 |