China State Construction Engineering Corporation Limited
SSE:601668.SS
5.46 (CNY) • At close April 21, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 560,606.866 | 481,921.938 | 595,299.77 | 547,384.636 | 586,267.503 | 557,928.75 | 588,485.013 | 524,828.043 | 519,778.321 | 474,502.662 | 575,332.128 | 485,438.959 | 554,291.402 | 400,331.605 | 531,985.806 | 404,730.157 | 538,917.118 | 347,918.442 | 464,357.149 | 263,830.618 | 446,237.469 | 288,179.804 | 387,842.546 | 297,576.769 | 358,814.423 | 251,583.335 | 318,766.068 | 270,160.699 | 283,207.073 | 245,644.738 | 290,427.35 | 234,827.342 | 289,564.799 | 200,505.888 | 255,631.301 | 214,063.498 | 269,235.403 | 197,607.844 | 219,966.588 | 193,767.299 | 233,981.38 | 191,106.429 | 210,994.874 | 163,946.07 | 201,155.664 | 177,958.389 | 175,249.098 | 126,684.839 | 177,589.415 | 140,434.415 | 149,156.07 | 104,335.935 | 141,038.991 | 123,527.852 | 131,039.05 | 87,230.744 | 123,784.392 | 88,391.505 | 95,875.036 | 62,366.6 | 84,184.254 | 64,867.809 | 67,605.465 | 43,722.107 | 60,856.862 | 45,994.022 | 58,212.287 | 37,033.628 | 58,040.501 |
| Kosten van de omzet
| 488,616.745 | 446,436.64 | 531,628.105 | 504,899.416 | 521,328.238 | 515,333.468 | 524,343.716 | 482,356.64 | 455,524.306 | 432,126.544 | 506,709.623 | 445,821.908 | 480,321.829 | 358,662.175 | 468,955.583 | 369,196.922 | 477,495.428 | 314,257.033 | 408,949.055 | 239,430.118 | 390,204.708 | 256,020.7 | 345,016.272 | 270,984.52 | 304,406.994 | 225,233.067 | 280,864.758 | 246,204.771 | 246,347.02 | 226,634.698 | 256,715.951 | 213,841.452 | 256,015.5 | 185,195.464 | 230,006.13 | 191,571.233 | 229,618.428 | 178,432.566 | 191,019.327 | 171,968.449 | 197,803.827 | 172,950.557 | 183,105.895 | 145,503.721 | 175,094.137 | 159,465.508 | 154,192.877 | 111,467.313 | 154,830.714 | 124,088.016 | 131,021.244 | 91,895.413 | 123,165.787 | 109,525.735 | 115,314.652 | 76,760.604 | 107,531.542 | 78,809.068 | 84,298.487 | 55,010.751 | 72,941.3 | 58,078.303 | 59,329.113 | 38,389.342 | 54,529.109 | 41,457.077 | 50,659.849 | 32,551.982 | 48,716.086 |
| Brutowinst
| 71,990.121 | 35,485.298 | 63,671.665 | 42,485.22 | 64,939.266 | 42,595.282 | 64,141.297 | 42,471.403 | 64,254.015 | 42,376.118 | 68,622.505 | 39,617.051 | 73,969.573 | 41,669.43 | 63,030.223 | 35,533.235 | 61,421.69 | 33,661.409 | 55,408.094 | 24,400.5 | 56,032.761 | 32,159.104 | 42,826.274 | 26,592.249 | 54,407.429 | 26,350.268 | 37,901.31 | 23,955.928 | 36,860.053 | 19,010.04 | 33,711.399 | 20,985.89 | 33,549.299 | 15,310.424 | 25,625.171 | 22,492.265 | 39,616.975 | 19,175.278 | 28,947.261 | 21,798.85 | 36,177.553 | 18,155.872 | 27,888.979 | 18,442.349 | 26,061.527 | 18,492.881 | 21,056.221 | 15,217.526 | 22,758.701 | 16,346.399 | 18,134.826 | 12,440.522 | 17,873.204 | 14,002.117 | 15,724.398 | 10,470.14 | 16,252.85 | 9,582.437 | 11,576.549 | 7,355.849 | 11,242.954 | 6,789.506 | 8,276.352 | 5,332.765 | 6,327.753 | 4,536.945 | 7,552.438 | 4,481.646 | 9,324.415 |
| Brutowinstmarge
| 0.128 | 0.074 | 0.107 | 0.078 | 0.111 | 0.076 | 0.109 | 0.081 | 0.124 | 0.089 | 0.119 | 0.082 | 0.133 | 0.104 | 0.118 | 0.088 | 0.114 | 0.097 | 0.119 | 0.092 | 0.126 | 0.112 | 0.11 | 0.089 | 0.152 | 0.105 | 0.119 | 0.089 | 0.13 | 0.077 | 0.116 | 0.089 | 0.116 | 0.076 | 0.1 | 0.105 | 0.147 | 0.097 | 0.132 | 0.113 | 0.155 | 0.095 | 0.132 | 0.112 | 0.13 | 0.104 | 0.12 | 0.12 | 0.128 | 0.116 | 0.122 | 0.119 | 0.127 | 0.113 | 0.12 | 0.12 | 0.131 | 0.108 | 0.121 | 0.118 | 0.134 | 0.105 | 0.122 | 0.122 | 0.104 | 0.099 | 0.13 | 0.121 | 0.161 |
| Onderzoek- en ontwikkelingskosten
| 20,891.484 | 7,072.706 | 11,158.945 | 6,336.204 | 18,315.29 | 8,388.067 | 12,926.028 | 6,444.187 | 21,799.415 | 8,688.541 | 13,375.616 | 5,889.664 | 19,111.441 | 6,958.019 | 10,810.178 | 3,047.746 | 11,810.73 | 4,711.855 | 7,991.358 | 1,008.603 | 11,515.155 | 2,510.401 | 2,589.611 | 674.772 | 6,359.052 | 483.431 | 351.214 | 427.249 | 1,763.538 | 342.825 | 687.023 | 0 | 10,592.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,878.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| -16,633.487 | 20,469.277 | 8,970.181 | 8,075.024 | -16,771.605 | 20,491.644 | -5,064.286 | 7,981.847 | -16,731.206 | 20,146.597 | -5,738.739 | 8,491.247 | -16,810.842 | 20,822.092 | -5,674.909 | 8,497.223 | -12,557.495 | 6,557.294 | -3,890.273 | 6,130.367 | -13,043.671 | 5,844.58 | -4,591.422 | 7,035.757 | -11,560.062 | 5,527.24 | -4,311.58 | 6,245.239 | -8,831.317 | 11,765.077 | -2,913.362 | 5,199.305 | -8,660.706 | 10,981.014 | -2,542.92 | 4,328.929 | -7,735.871 | 10,144.327 | -2,404.912 | 3,971.273 | -7,264.822 | 9,288.346 | -1,732.852 | 3,630.663 | -6,837.428 | 3,740.62 | -1,705.134 | 3,663.862 | -5,667.279 | 3,438.547 | -865.175 | 3,070.68 | -4,236.4 | 3,053.83 | -897.016 | 2,519.501 | -2,783.516 | 2,266.125 | 1,717.777 | 1,960.006 | 2,068.319 | 1,770.075 | 1,519.742 | 1,483.628 | 1,811.639 | 1,499.767 | 1,303.656 | 1,505.001 | 104.204 |
| Verkoop- en marketingkosten
| 2,222.385 | 2,401.16 | 1,940.868 | 1,641.472 | 2,563.952 | 1,771.4 | 1,577.061 | 1,715.769 | 1,989.224 | 1,579.877 | 1,410.423 | 1,564.106 | 1,864.528 | 1,211.494 | 1,854.556 | 1,246.108 | 2,286.73 | 1,111.389 | 1,189.299 | 934.848 | 1,441.754 | 1,024.238 | 963.219 | 901.615 | 1,326.678 | 862.521 | 668.622 | 792.065 | 1,572.872 | 626.913 | 581.327 | 706.708 | 1,399.833 | 746.474 | 704.567 | 356.734 | 928.299 | 465.108 | 647.081 | 329.819 | 1,020.187 | 428.07 | 345.119 | 305.45 | 613.963 | 449.343 | 256.507 | 342.613 | 463.571 | 353.875 | 286.52 | 194.706 | 407.666 | 169.731 | 207.473 | 135.391 | 500.018 | 93.715 | 208.042 | 130.371 | 246.494 | 208.763 | 148.008 | 144.733 | 135.433 | 395.468 | 187.166 | 113.018 | 263.336 |
| Verkoop-, algemene en administratieve kosten
| -14,411.102 | 22,870.437 | 10,911.049 | 9,684.776 | 16,877.146 | 22,263.044 | -3,487.225 | 9,697.616 | -14,741.982 | 21,726.474 | -4,328.316 | 10,055.353 | -14,946.314 | 22,033.586 | -3,820.353 | 9,743.331 | -10,270.765 | 7,668.683 | -2,700.974 | 7,065.215 | -11,601.917 | 6,868.818 | -3,628.203 | 7,937.372 | -10,233.384 | 6,389.761 | -3,642.958 | 7,037.304 | -7,258.445 | 12,391.99 | -2,332.035 | 5,906.013 | -7,260.873 | 11,727.488 | -1,838.353 | 4,685.663 | -6,807.572 | 10,609.435 | -1,757.831 | 4,301.092 | -6,244.635 | 9,716.416 | -1,387.733 | 3,936.113 | -6,223.465 | 4,189.963 | -1,448.627 | 4,006.475 | -5,203.708 | 3,792.422 | -578.655 | 3,265.386 | -3,828.734 | 3,223.561 | -689.543 | 2,654.892 | -2,283.498 | 2,359.84 | 1,925.819 | 2,090.377 | 2,314.813 | 1,978.838 | 1,667.75 | 1,628.361 | 1,947.072 | 1,895.235 | 1,490.822 | 1,618.019 | 367.54 |
| Overige kosten
| 49,605.289 | -9,730.397 | 297.381 | -5.666 | -4,220.35 | 46.152 | 741.662 | 2,183.018 | 32,169.626 | -12,621.336 | 16,706.546 | 2,220.44 | -172.576 | 261.715 | -74.46 | 31.906 | -869.489 | 213.762 | 607.872 | 99.272 | -3,280.262 | 159.44 | -152.745 | 58.684 | -125.261 | 82.389 | 44.075 | 53.382 | -518.02 | 528.33 | 122.792 | 129.642 | 1,481.186 | -964.623 | 1,240.452 | 96.864 | -322.876 | -313.148 | 444.832 | 168.471 | 81.692 | 32.584 | 440.368 | 173.006 | 163.159 | 206.698 | 70.465 | 161.63 | 315.841 | 118.946 | 265.472 | 169.23 | 409.44 | 159.691 | 297.785 | 59.477 | 21.057 | 31.91 | 772.221 | 81.722 | 157.625 | 5.812 | 13.256 | 56.08 | -190.986 | 321.15 | 57.622 | 4.531 | 110.156 |
| Bedrijfskosten
| 56,085.671 | 20,212.746 | 23,895.668 | 16,026.646 | 39,412.787 | 18,541.971 | 25,077.465 | 18,324.821 | 39,227.059 | 17,793.679 | 25,753.846 | 18,165.457 | 35,870.92 | 18,819.547 | 24,998.043 | 14,960.476 | 29,802.777 | 15,491.634 | 20,308.35 | 9,707.921 | 26,512.778 | 14,241.02 | 14,617.456 | 10,853.003 | 20,386.938 | 10,225.896 | 10,867.003 | 9,016.104 | 13,344.526 | 6,793.875 | 9,774.182 | 7,987.998 | 19,022.496 | 5,108.96 | 4,074.922 | 11,015.94 | 20,053.046 | 9,868.08 | 10,728.122 | 10,869.032 | 16,403.447 | 10,011.036 | 12,497.927 | 9,684.02 | 11,937.468 | 10,280.929 | 10,185.104 | 8,547.532 | 11,405.644 | 9,287.908 | 8,816.531 | 7,247.793 | 9,074.206 | 7,682.364 | 8,439.734 | 5,821.69 | 9,249.571 | 5,820.093 | 5,908.289 | 4,271.633 | 5,898.188 | 4,176.192 | 4,442.694 | 3,121.917 | 4,293.507 | 3,413.22 | 3,855.551 | 3,086.404 | 2,863.05 |
| Bedrijfsresultaat
| 15,904.45 | 15,272.552 | 26,642.275 | 26,458.574 | 25,526.479 | 20,977.855 | 26,317.155 | 22,488.896 | 15,725.06 | 20,610.9 | 47,456.607 | 21,368.201 | 28,333.532 | 20,651.434 | 33,091.049 | 18,524.885 | 32,354.995 | 18,867.233 | 30,212.107 | 13,047.526 | 27,230.022 | 14,852.84 | 26,172.021 | 15,540.203 | 22,706.965 | 12,876.389 | 22,321.434 | 13,759.499 | 15,424.778 | 11,807.233 | 20,593.936 | 11,871.781 | 9,140.294 | 14,289.789 | 17,026.735 | 10,701.973 | 13,476.699 | 8,923.929 | 15,027.662 | 9,657.181 | 13,813.702 | 7,631.377 | 12,478.092 | 8,290.393 | 12,634.071 | 8,470.452 | 10,422.375 | 6,682.936 | 9,766.3 | 6,566.863 | 8,387.099 | 4,660.943 | 7,523.645 | 5,734.799 | 7,485.644 | 4,413.546 | 6,710.744 | 3,856.512 | 5,369.378 | 2,853.441 | 4,982.106 | 2,475.048 | 3,364.713 | 1,886.475 | 1,880.956 | 515.047 | 3,284.741 | 1,023.987 | 6,299.119 |
| Bedrijfsresultaat ratio
| 0.028 | 0.032 | 0.045 | 0.048 | 0.044 | 0.038 | 0.045 | 0.043 | 0.03 | 0.043 | 0.082 | 0.044 | 0.051 | 0.052 | 0.062 | 0.046 | 0.06 | 0.054 | 0.065 | 0.049 | 0.061 | 0.052 | 0.067 | 0.052 | 0.063 | 0.051 | 0.07 | 0.051 | 0.054 | 0.048 | 0.071 | 0.051 | 0.032 | 0.071 | 0.067 | 0.05 | 0.05 | 0.045 | 0.068 | 0.05 | 0.059 | 0.04 | 0.059 | 0.051 | 0.063 | 0.048 | 0.059 | 0.053 | 0.055 | 0.047 | 0.056 | 0.045 | 0.053 | 0.046 | 0.057 | 0.051 | 0.054 | 0.044 | 0.056 | 0.046 | 0.059 | 0.038 | 0.05 | 0.043 | 0.031 | 0.011 | 0.056 | 0.028 | 0.109 |
| Totaal overige inkomsten en kosten netto
| -819.637 | -86.647 | 297.381 | -4,188.503 | -3,193.99 | 50.772 | 741.662 | 86.644 | -728.999 | -903.122 | -4,780.315 | -705.957 | -1,500.258 | -1,501.82 | -1,031.517 | -591.583 | -920.262 | 213.762 | 415.972 | 99.272 | -2,728.836 | 159.44 | 183.472 | 58.684 | -78.403 | 82.389 | 67.133 | 53.382 | -64.327 | 187.136 | 447.896 | 116.179 | 591.257 | 9.756 | 256.514 | 96.469 | 318.396 | 152.92 | -26.383 | 166.385 | 491.596 | 142.934 | 326.269 | 162.263 | 146.923 | 203.877 | 80.596 | 172.723 | 252.491 | 119.4 | 240.65 | 172.966 | 239.625 | 337.402 | 275.279 | 59.678 | -27.036 | 31.547 | 764.777 | 81.026 | 105.354 | -103.089 | 9.372 | 55.271 | -224.784 | 327.802 | 52.406 | 1.343 | 105.293 |
| Inkomen voor belasting
| 15,084.813 | 15,185.905 | 26,939.656 | 22,270.071 | 21,452.398 | 21,028.627 | 27,058.817 | 22,575.54 | 16,183.314 | 20,632.036 | 30,634.983 | 21,385.102 | 28,399.706 | 20,760.616 | 33,169.122 | 18,556.791 | 31,434.733 | 19,080.995 | 30,628.079 | 13,146.798 | 24,501.186 | 15,012.28 | 26,355.493 | 15,598.887 | 22,628.562 | 12,958.778 | 22,388.567 | 13,812.881 | 15,364.975 | 11,994.369 | 21,041.832 | 11,998.438 | 9,731.551 | 14,299.545 | 17,283.249 | 10,798.442 | 13,795.095 | 9,076.849 | 15,001.279 | 9,823.566 | 14,305.298 | 7,773.786 | 12,804.361 | 8,452.656 | 12,780.994 | 8,671.918 | 10,502.971 | 6,842.717 | 10,018.791 | 6,686.263 | 8,627.749 | 4,828.131 | 7,763.27 | 5,896.019 | 7,760.923 | 4,471.953 | 6,683.708 | 3,888.059 | 6,134.155 | 2,934.467 | 5,087.46 | 2,480.846 | 3,374.085 | 1,941.746 | 1,656.172 | 842.849 | 3,337.146 | 1,025.331 | 6,404.412 |
| Inkomen voor belasting ratio
| 0.027 | 0.032 | 0.045 | 0.041 | 0.037 | 0.038 | 0.046 | 0.043 | 0.031 | 0.043 | 0.053 | 0.044 | 0.051 | 0.052 | 0.062 | 0.046 | 0.058 | 0.055 | 0.066 | 0.05 | 0.055 | 0.052 | 0.068 | 0.052 | 0.063 | 0.052 | 0.07 | 0.051 | 0.054 | 0.049 | 0.072 | 0.051 | 0.034 | 0.071 | 0.068 | 0.05 | 0.051 | 0.046 | 0.068 | 0.051 | 0.061 | 0.041 | 0.061 | 0.052 | 0.064 | 0.049 | 0.06 | 0.054 | 0.056 | 0.048 | 0.058 | 0.046 | 0.055 | 0.048 | 0.059 | 0.051 | 0.054 | 0.044 | 0.064 | 0.047 | 0.06 | 0.038 | 0.05 | 0.044 | 0.027 | 0.018 | 0.057 | 0.028 | 0.11 |
| Belastingkosten
| 4,512.154 | 3,231.996 | 4,580.635 | 4,974.804 | 5,549.093 | 4,281.941 | 4,697.042 | 4,927.684 | 4,157.367 | 4,618.294 | 6,161.583 | 4,686.428 | 6,358.394 | 5,150.944 | 7,389.076 | 4,255.329 | 7,520.469 | 4,979.679 | 7,788.373 | 3,051.704 | 5,349.635 | 3,104.95 | 6,095.483 | 3,712.535 | 5,104.787 | 2,676.333 | 5,359.394 | 3,298.074 | 3,389.728 | 2,774.855 | 4,726.315 | 2,859.693 | 1,319.49 | 2,988.128 | 4,123.016 | 2,509.914 | 2,999.823 | 2,857.963 | 3,582.279 | 2,313.916 | 3,476.256 | 1,759.57 | 2,762.05 | 2,161.411 | 2,960.734 | 2,024.443 | 2,720.169 | 1,759.789 | 2,436.673 | 1,436.492 | 2,449.118 | 1,061.953 | 2,343.246 | 1,095.684 | 2,074.232 | 1,140.463 | 1,934.637 | 942.961 | 1,145.164 | 902.417 | 1,707.515 | 610.539 | 1,054.007 | 436.956 | 666.312 | 250.389 | 918.191 | 387.399 | 1,525.084 |
| Nettowinst
| 6,484.038 | 10,253.185 | 14,528.024 | 14,921.852 | 10,611.29 | 14,680.543 | 14,227.589 | 14,744.751 | 12,025.947 | 15,010.222 | 24,473.4 | 12,922.672 | 13,577.557 | 12,187.281 | 14,628.649 | 11,014.174 | 13,807.412 | 11,297.053 | 12,267.411 | 7,572.374 | 11,901.278 | 9,671.676 | 11,450.528 | 8,857.917 | 10,941.856 | 8,161.792 | 10,993.077 | 8,144.599 | 7,159.62 | 7,744.45 | 10,954.251 | 7,083.478 | 5,104.481 | 8,665.313 | 9,720.278 | 6,380.032 | 7,018.346 | 5,310.715 | 8,108 | 5,624.837 | 5,668.127 | 5,086.446 | 7,189.469 | 4,625.925 | 6,978.505 | 4,630.554 | 5,220.53 | 3,568.923 | 5,056.511 | 3,504.764 | 4,615.356 | 2,558.605 | 3,935.448 | 3,072.832 | 4,323.386 | 2,205.305 | 2,677.436 | 1,925.673 | 3,247.911 | 1,386.273 | 2,063.593 | 1,320.1 | 1,503.503 | 842.603 | 268.876 | 589.272 | 1,544.132 | 343.2 | 3,169.816 |
| Nettowinstmarge
| 0.012 | 0.021 | 0.024 | 0.027 | 0.018 | 0.026 | 0.024 | 0.028 | 0.023 | 0.032 | 0.043 | 0.027 | 0.024 | 0.03 | 0.027 | 0.027 | 0.026 | 0.032 | 0.026 | 0.029 | 0.027 | 0.034 | 0.03 | 0.03 | 0.03 | 0.032 | 0.034 | 0.03 | 0.025 | 0.032 | 0.038 | 0.03 | 0.018 | 0.043 | 0.038 | 0.03 | 0.026 | 0.027 | 0.037 | 0.029 | 0.024 | 0.027 | 0.034 | 0.028 | 0.035 | 0.026 | 0.03 | 0.028 | 0.028 | 0.025 | 0.031 | 0.025 | 0.028 | 0.025 | 0.033 | 0.025 | 0.022 | 0.022 | 0.034 | 0.022 | 0.025 | 0.02 | 0.022 | 0.019 | 0.004 | 0.013 | 0.027 | 0.009 | 0.055 |
| WPA (Winst Per Aandeel)
| 0 | 0.25 | 0.34 | 0.36 | 0.25 | 0.36 | 0.34 | 0.36 | 0.29 | 0.37 | 0.6 | 0.31 | 0.53 | 0.3 | 0.36 | 0.27 | 0.34 | 0.27 | 0.29 | 0.18 | 0.28 | 0.23 | 0.27 | 0.21 | 0.26 | 0.19 | 0.26 | 0.19 | 0.17 | 0.18 | 0.27 | 0.17 | 0.12 | 0.21 | 0.23 | 0.15 | 0.17 | 0.12 | 0.2 | 0.14 | 0.14 | 0.12 | 0.17 | 0.11 | 0.17 | 0.11 | 0.13 | 0.086 | 0.12 | 0.086 | 0.12 | 0.057 | 0.092 | 0.071 | 0.098 | 0.05 | 0.06 | 0.043 | 0.084 | 0.036 | 0.045 | 0.036 | 0.033 | 0.033 | 0.006 | 0.013 | 0.033 | 0.014 | 0.069 |
| Verwaterde WPA
| 0 | 0.24 | 0.34 | 0.36 | 0.25 | 0.36 | 0.34 | 0.36 | 0.29 | 0.36 | 0.59 | 0.31 | 0.53 | 0.3 | 0.36 | 0.27 | 0.34 | 0.27 | 0.29 | 0.18 | 0.28 | 0.23 | 0.27 | 0.21 | 0.26 | 0.19 | 0.26 | 0.19 | 0.17 | 0.18 | 0.27 | 0.17 | 0.12 | 0.21 | 0.23 | 0.15 | 0.17 | 0.12 | 0.2 | 0.14 | 0.14 | 0.12 | 0.17 | 0.11 | 0.17 | 0.11 | 0.13 | 0.086 | 0.12 | 0.079 | 0.12 | 0.057 | 0.092 | 0.071 | 0.098 | 0.05 | 0.06 | 0.043 | 0.084 | 0.036 | 0.045 | 0.036 | 0.033 | 0.033 | 0.006 | 0.013 | 0.033 | 0.014 | 0.069 |
| EBITDA
| 20,987.415 | 21,007.431 | 41,250.476 | 27,823.488 | 31,516.799 | 25,455.448 | 31,852.026 | 27,148.574 | 25,110.452 | 26,971.167 | 36,030.007 | 27,461.487 | 33,821.52 | 25,810.583 | 36,452.587 | 23,970.277 | 33,634.027 | 23,682.429 | 33,735.699 | 16,389.252 | 29,366.886 | 18,512.136 | 28,355.526 | 20,235.484 | 32,982.916 | 16,351.388 | 26,152.256 | 16,530.403 | 20,079.865 | 13,478.756 | 24,920.066 | 13,007.027 | 18,133.812 | 11,371.226 | 23,650.413 | 11,476.325 | 19,293.959 | 10,265.493 | 19,283.385 | 10,929.818 | 18,384.524 | 7,877.851 | 15,658.037 | 9,039.629 | 19,579.112 | 8,211.952 | 13,525.801 | 6,760.614 | 13,887.136 | 7,161.265 | 10,624.192 | 5,328.16 | 11,942.568 | 6,549.737 | 9,219.444 | 4,730.209 | 10,081.642 | 3,642.792 | 7,382.403 | 3,200.004 | 6,405.848 | 2,607.525 | 4,002.956 | 2,210.848 | 2,733.565 | 1,123.725 | 3,826.638 | 1,395.242 | 7,111.343 |
| EBITDA ratio
| 0.037 | 0.044 | 0.069 | 0.051 | 0.054 | 0.046 | 0.054 | 0.052 | 0.048 | 0.057 | 0.063 | 0.057 | 0.061 | 0.064 | 0.069 | 0.059 | 0.062 | 0.068 | 0.073 | 0.062 | 0.066 | 0.064 | 0.073 | 0.068 | 0.092 | 0.065 | 0.082 | 0.061 | 0.071 | 0.055 | 0.086 | 0.055 | 0.063 | 0.057 | 0.093 | 0.054 | 0.072 | 0.052 | 0.088 | 0.056 | 0.079 | 0.041 | 0.074 | 0.055 | 0.097 | 0.046 | 0.077 | 0.053 | 0.078 | 0.051 | 0.071 | 0.051 | 0.085 | 0.053 | 0.07 | 0.054 | 0.081 | 0.041 | 0.077 | 0.051 | 0.076 | 0.04 | 0.059 | 0.051 | 0.045 | 0.024 | 0.066 | 0.038 | 0.123 |