CAG Group AB (publ)
SSE:CAG.ST
105 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 181.536 | 224.849 | 231.324 | 250.562 | 181.065 | 221.894 | 236.104 | 238.516 | 176.637 | 191.87 | 189.639 | 185.835 | 130.627 | 171.17 | 161.661 | 143.709 | 106.966 | 139.395 | 141.618 | 131.515 | 99.573 | 124.135 | 129.906 | 133.929 | 97.903 | 126.646 | 128.321 | 109.397 | 79.654 | 99.374 | 102.274 |
Kosten van de omzet
| 147.71 | 209.028 | 212.944 | 228.077 | 144.804 | 180.833 | 187.018 | 44.002 | 142.623 | 155.448 | 151.825 | 8.628 | 111.749 | 138.906 | 132.808 | 4.84 | 84.747 | 113.029 | 114.702 | 102.698 | 78.445 | 99.668 | 100.006 | 104.77 | 76.878 | 98.8 | 96.597 | 80.664 | 59.046 | 72.212 | 73.125 |
Brutowinst
| 33.826 | 15.821 | 18.38 | 22.485 | 36.261 | 41.061 | 49.086 | 194.514 | 34.014 | 36.422 | 37.814 | 177.207 | 18.878 | 32.264 | 28.853 | 138.869 | 22.219 | 26.366 | 26.916 | 28.817 | 21.128 | 24.467 | 29.9 | 29.159 | 21.025 | 27.846 | 31.724 | 28.733 | 20.608 | 27.162 | 29.149 |
Brutowinstmarge
| 0.186 | 0.07 | 0.079 | 0.09 | 0.2 | 0.185 | 0.208 | 0.816 | 0.193 | 0.19 | 0.199 | 0.954 | 0.145 | 0.188 | 0.178 | 0.966 | 0.208 | 0.189 | 0.19 | 0.219 | 0.212 | 0.197 | 0.23 | 0.218 | 0.215 | 0.22 | 0.247 | 0.263 | 0.259 | 0.273 | 0.285 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0.921 | 0 | 0 | 0 | 0.746 | 0 | 0 | 0 | 0.747 | 0 | 0 | 0 | 0.497 | 0 | 0 | 0 | 0.497 | 0 | 0 | 0 | 0.515 | 0 | 0 | 0 | 0.515 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.319 | 15.521 | 15.805 | 16.332 | 17.503 | 11.487 | 10.914 | 10.708 | 11.618 | 11.02 | 7.004 | 11.181 | 13.516 | 10.589 | 9.296 | 12.162 | 12.978 | 13.678 | 21.315 | 18.483 | 16.142 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 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 |
Verkoop-, algemene en administratieve kosten
| 0 | 15.308 | 19.376 | 20.624 | 20.409 | 17.284 | 19.41 | 10.319 | 15.521 | 15.805 | 16.332 | 17.503 | 11.487 | 10.914 | 10.708 | 11.618 | 11.02 | 7.004 | 11.181 | 13.516 | 10.589 | 9.296 | 12.162 | 12.978 | 13.678 | 21.315 | 18.483 | 16.142 | 16.101 | 18.469 | 16.061 |
Overige kosten
| 22.984 | 6.73 | 0 | -234.1 | 0 | 0 | 25.846 | 159.839 | 9.44 | 4.782 | 5.206 | 145.994 | 4.197 | 7.535 | 7.497 | 117.37 | 5.916 | 6.318 | 6.384 | 4.885 | 6.009 | 6.2 | 4.077 | 2.366 | 3.24 | 3.007 | 1.999 | 1.498 | 0 | 0 | 0 |
Bedrijfskosten
| 22.984 | 22.038 | 26.265 | 198.561 | 27.105 | 23.477 | 25.846 | 170.158 | 24.961 | 20.587 | 21.538 | 163.497 | 15.684 | 18.449 | 18.205 | 128.988 | 16.936 | 13.322 | 17.565 | 18.401 | 16.598 | 15.496 | 16.239 | 15.344 | 16.918 | 24.322 | 20.482 | 17.64 | 17.897 | 20.491 | 17.943 |
Bedrijfsresultaat
| 10.842 | 15.821 | 18.38 | 22.485 | 8.966 | 17.584 | 23.24 | 24.355 | 8.248 | 15.834 | 16.276 | 14.334 | 2.421 | 13.567 | 10.193 | 9.881 | 5.283 | 13.044 | 11.13 | 10.415 | 4.647 | 8.671 | 13.661 | 13.814 | 4.107 | 3.524 | 11.242 | 11.093 | 2.711 | 6.671 | 11.207 |
Bedrijfsresultaat ratio
| 0.06 | 0.07 | 0.079 | 0.09 | 0.05 | 0.079 | 0.098 | 0.102 | 0.047 | 0.083 | 0.086 | 0.077 | 0.019 | 0.079 | 0.063 | 0.069 | 0.049 | 0.094 | 0.079 | 0.079 | 0.047 | 0.07 | 0.105 | 0.103 | 0.042 | 0.028 | 0.088 | 0.101 | 0.034 | 0.067 | 0.11 |
Totaal overige inkomsten en kosten netto
| -1.685 | -0.292 | 0.836 | 0.175 | -0.231 | -1.644 | -1.433 | -1.202 | -1.252 | -0.356 | -0.11 | -0.481 | -1.261 | -0.902 | -0.872 | -0.39 | -0.261 | -0.314 | -0.831 | -0.373 | -0.172 | -0.75 | -0.392 | 1.709 | 1.551 | -0.35 | -0.363 | 1.773 | -0.094 | -0.178 | -0.187 |
Inkomen voor belasting
| 9.157 | 15.529 | 19.216 | 22.66 | 8.735 | 15.94 | 21.807 | 23.153 | 6.996 | 15.478 | 16.166 | 13.856 | 1.933 | 12.913 | 9.776 | 9.491 | 5.022 | 12.73 | 8.52 | 10.043 | 4.358 | 8.221 | 13.269 | 15.524 | 5.658 | 3.174 | 10.879 | 12.866 | 2.617 | 6.493 | 11.02 |
Inkomen voor belasting ratio
| 0.05 | 0.069 | 0.083 | 0.09 | 0.048 | 0.072 | 0.092 | 0.097 | 0.04 | 0.081 | 0.085 | 0.075 | 0.015 | 0.075 | 0.06 | 0.066 | 0.047 | 0.091 | 0.06 | 0.076 | 0.044 | 0.066 | 0.102 | 0.116 | 0.058 | 0.025 | 0.085 | 0.118 | 0.033 | 0.065 | 0.108 |
Belastingkosten
| 2.052 | 3.586 | 4.496 | 4.924 | 2.122 | 3.929 | 4.727 | 5.071 | 1.639 | 3.458 | 3.375 | 2.958 | 0.408 | 2.725 | 2.109 | 1.709 | 0.628 | 4.088 | 1.375 | 2.905 | 1.131 | 1.951 | 2.716 | 3.17 | 0.954 | 1.112 | 2.545 | 3.054 | 0.59 | 1.547 | 2.407 |
Nettowinst
| 7.105 | 11.944 | 14.72 | 17.736 | 6.613 | 12.011 | 17.08 | 18.082 | 5.357 | 12.02 | 12.791 | 10.899 | 1.526 | 10.188 | 7.667 | 7.782 | 4.394 | 8.643 | 7.145 | 7.138 | 3.227 | 6.27 | 10.553 | 12.354 | 4.703 | 2.062 | 8.334 | 9.812 | 2.027 | 4.946 | 8.613 |
Nettowinstmarge
| 0.039 | 0.053 | 0.064 | 0.071 | 0.037 | 0.054 | 0.072 | 0.076 | 0.03 | 0.063 | 0.067 | 0.059 | 0.012 | 0.06 | 0.047 | 0.054 | 0.041 | 0.062 | 0.05 | 0.054 | 0.032 | 0.051 | 0.081 | 0.092 | 0.048 | 0.016 | 0.065 | 0.09 | 0.025 | 0.05 | 0.084 |
WPA (Winst Per Aandeel)
| 0.99 | 1.67 | 2.05 | 2.47 | 0.92 | 1.68 | 2.38 | 2.52 | 0.75 | 1.71 | 1.82 | 1.57 | 0.22 | 1.46 | 1.15 | 1.17 | 0.66 | 1.3 | 1.08 | 1.09 | 0.49 | 0.96 | 1.62 | 2.27 | 0.86 | 0.38 | 1.64 | 1.93 | 0.42 | 1.03 | 1.8 |
Verwaterde WPA
| 0.99 | 1.67 | 2.05 | 2.47 | 0.92 | 1.68 | 2.38 | 2.52 | 0.75 | 1.71 | 1.82 | 1.55 | 0.22 | 1.46 | 1.1 | 1.17 | 0.63 | 1.24 | 1.03 | 1.09 | 0.47 | 0.92 | 1.55 | 2.27 | 0.81 | 0.36 | 1.64 | 1.93 | 0.42 | 1.03 | 1.8 |
EBITDA
| 19.091 | 23.646 | 26.153 | 30.786 | 18.014 | 24.773 | 30.633 | 31.918 | 19.212 | 21.264 | 22.593 | 21.829 | 10.772 | 21.671 | 18.622 | 15.38 | 11.627 | 19.871 | 16.108 | 16.482 | 10.8 | 15.669 | 18.516 | 18.734 | 9.202 | 6.926 | 14.599 | 15.665 | 5.744 | 9.751 | 13.982 |
EBITDA ratio
| 0.105 | 0.105 | 0.113 | 0.123 | 0.099 | 0.112 | 0.13 | 0.134 | 0.109 | 0.111 | 0.119 | 0.117 | 0.082 | 0.127 | 0.115 | 0.107 | 0.109 | 0.143 | 0.114 | 0.125 | 0.108 | 0.126 | 0.143 | 0.14 | 0.094 | 0.055 | 0.114 | 0.143 | 0.072 | 0.098 | 0.137 |