Campine NV
EBR:CAMB.BR
87 (EUR) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 169.072 | 149.209 | 172.762 | 161.824 | 155.606 | 119.992 | 106.325 | 84.214 | 82.733 | 90.614 | 101.919 | 98.626 | 113.806 | 52.566 | 99.963 | 116.538 | 54.125 | 84.991 | 85.864 | 42.714 | 77.804 | 41.014 | 86.25 | 41.014 | 76.335 | 37.549 | 73.862 | 37.549 | 63.952 | 34.366 | 73.513 | 34.366 | 34.366 | 37.481 | 37.481 | 37.481 | 37.481 | 45.43 | 45.43 | 45.43 | 45.43 | 34.416 | 34.416 | 34.416 | 34.416 | 20.195 | 20.195 | 20.195 | 20.195 | 24.955 | 24.955 | 24.955 | 24.955 | 31.85 | 31.85 | 31.85 | 31.85 | 25.112 | 25.112 | 25.112 | 25.112 | 18.439 | 18.439 | 18.439 | 18.439 | 17.108 | 17.108 | 17.108 | 17.108 |
Kosten van de omzet
| 142.919 | 136.159 | 150.961 | 150.973 | 138.198 | 105.032 | 90.974 | 76.517 | 77.875 | 82.893 | 94.5 | 82.829 | 93.195 | 44.006 | 83.962 | 95.573 | 44.884 | 66.545 | 71.818 | 34.591 | 67.468 | 34.647 | 71.121 | 34.647 | 63.257 | 31.513 | 62.794 | 31.513 | 54.609 | 29.386 | 62.934 | 29.386 | 29.386 | 32.681 | 32.681 | 32.681 | 32.681 | 37.981 | 37.981 | 37.981 | 37.981 | 26.924 | 26.924 | 26.924 | 26.924 | 15.64 | 15.64 | 15.64 | 15.64 | 20.161 | 20.161 | 20.161 | 20.161 | 22.864 | 22.864 | 22.864 | 22.864 | 17.787 | 17.787 | 17.787 | 17.787 | 12.591 | 12.591 | 12.591 | 12.591 | 10.843 | 10.843 | 10.843 | 10.843 |
Brutowinst
| 26.153 | 13.05 | 21.801 | 10.851 | 17.408 | 14.96 | 15.351 | 7.697 | 4.858 | 7.721 | 7.419 | 15.797 | 20.611 | 8.56 | 16.001 | 20.965 | 9.242 | 18.446 | 14.046 | 8.123 | 10.336 | 6.366 | 15.129 | 6.366 | 13.078 | 6.037 | 11.068 | 6.037 | 9.343 | 4.981 | 10.579 | 4.981 | 4.981 | 4.801 | 4.801 | 4.801 | 4.801 | 7.45 | 7.45 | 7.45 | 7.45 | 7.492 | 7.492 | 7.492 | 7.492 | 4.555 | 4.555 | 4.555 | 4.555 | 4.795 | 4.795 | 4.795 | 4.795 | 8.986 | 8.986 | 8.986 | 8.986 | 7.325 | 7.325 | 7.325 | 7.325 | 5.848 | 5.848 | 5.848 | 5.848 | 6.265 | 6.265 | 6.265 | 6.265 |
Brutowinstmarge
| 0.155 | 0.087 | 0.126 | 0.067 | 0.112 | 0.125 | 0.144 | 0.091 | 0.059 | 0.085 | 0.073 | 0.16 | 0.181 | 0.163 | 0.16 | 0.18 | 0.171 | 0.217 | 0.164 | 0.19 | 0.133 | 0.155 | 0.175 | 0.155 | 0.171 | 0.161 | 0.15 | 0.161 | 0.146 | 0.145 | 0.144 | 0.145 | 0.145 | 0.128 | 0.128 | 0.128 | 0.128 | 0.164 | 0.164 | 0.164 | 0.164 | 0.218 | 0.218 | 0.218 | 0.218 | 0.226 | 0.226 | 0.226 | 0.226 | 0.192 | 0.192 | 0.192 | 0.192 | 0.282 | 0.282 | 0.282 | 0.282 | 0.292 | 0.292 | 0.292 | 0.292 | 0.317 | 0.317 | 0.317 | 0.317 | 0.366 | 0.366 | 0.366 | 0.366 |
Onderzoek- en ontwikkelingskosten
| 0.128 | 0.021 | 0.177 | 0.159 | 0.027 | 0.383 | 0.039 | 0.088 | 0.028 | 0.051 | 0.172 | 0.16 | 0.216 | 0.094 | 0.235 | 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
| 0 | 16.636 | 7.5 | 7.282 | 4.914 | 3.022 | 3.812 | 1.998 | 3.102 | 0 | 0.121 | 0.121 | 0.131 | 0.131 | 0.131 | 0.111 | 0.111 | 0.111 | 0.112 | 0.112 | 0.112 | 0.129 | 0.129 | 0.129 | 0.129 | 0.109 | 0.109 | 0.109 | 0.109 | 0.091 | 0.091 | 0.091 | 0.091 | 0.068 | 0.068 | 0.068 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0.067 | 0.077 | 0.069 | 0.045 | 0.054 | 0.014 | 0.018 | 0.04 | 0 | 0.051 | 0.019 | 0.019 | 1.934 | 1.934 | 2.017 | 2.017 | 2.017 | 1.765 | 1.765 | 1.765 | 1.916 | 1.916 | 1.916 | 1.916 | 1.566 | 1.566 | 1.566 | 1.566 | 1.591 | 1.591 | 1.591 | 1.591 | 1.478 | 1.478 | 1.478 | 1.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.938 | 1.938 | 1.938 | 1.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 7.262 | 5.207 | 7.577 | 7.351 | 4.959 | 3.076 | 3.826 | 2.016 | 3.142 | 2.355 | 3.82 | 6.614 | 7.181 | 2.065 | 6.901 | 6.671 | 2.128 | 6.271 | 6.116 | 1.876 | 5.586 | 2.045 | 5.732 | 2.045 | 5.151 | 1.674 | 6.669 | 1.674 | 5.766 | 1.682 | 6.479 | 1.682 | 1.682 | 1.546 | 1.546 | 1.546 | 1.546 | 2.326 | 2.326 | 2.326 | 2.326 | 1.749 | 1.749 | 1.749 | 1.749 | 0.87 | 0.87 | 0.87 | 0.87 | 1.744 | 1.744 | 1.744 | 1.744 | 4.918 | 4.918 | 4.918 | 4.918 | 1.947 | 1.947 | 1.947 | 1.947 | 4.096 | 4.096 | 4.096 | 4.096 | 4.521 | 4.521 | 4.521 | 4.521 |
Overige kosten
| -2.255 | -1.949 | -2.18 | -2.113 | -2.261 | -1.985 | -2.206 | -1.903 | -1.632 | -2.618 | -0.513 | 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 |
Bedrijfskosten
| 9.645 | 7.177 | 9.934 | 9.623 | 7.247 | 5.444 | 6.071 | 4.007 | 4.802 | 5.024 | 4.505 | 14.155 | 13.623 | 2.159 | 12.493 | 12.908 | 2.128 | 21.828 | 11.741 | 1.876 | 11.996 | 2.045 | 11.705 | 2.045 | 10.763 | 1.674 | 11.42 | 1.674 | 10.405 | 1.682 | 10.178 | 1.682 | 1.682 | 1.546 | 1.546 | 1.546 | 1.546 | 2.326 | 2.326 | 2.326 | 2.326 | 1.749 | 1.749 | 1.749 | 1.749 | 0.87 | 0.87 | 0.87 | 0.87 | 1.744 | 1.744 | 1.744 | 1.744 | 4.918 | 4.918 | 4.918 | 4.918 | 1.947 | 1.947 | 1.947 | 1.947 | 4.096 | 4.096 | 4.096 | 4.096 | 4.521 | 4.521 | 4.521 | 4.521 |
Bedrijfsresultaat
| 16.508 | 5.873 | 11.867 | 1.228 | 10.161 | 9.516 | 9.28 | 3.69 | 0.056 | 2.697 | 2.914 | 0.979 | 7.05 | 2.158 | 3.977 | 8.617 | 2.891 | -0.328 | 1.928 | -0.269 | -1.437 | 0.441 | 3.576 | 0.441 | 2.365 | 0.491 | -0.479 | 0.491 | -0.966 | -0.165 | -0.598 | -0.165 | -0.165 | -0.596 | -0.596 | -0.596 | -0.596 | 1.484 | 1.484 | 1.484 | 1.484 | 1.876 | 1.876 | 1.876 | 1.876 | -0.164 | -0.164 | -0.164 | -0.164 | 0.505 | 0.505 | 0.505 | 0.505 | 2.713 | 2.713 | 2.713 | 2.713 | 1.815 | 1.815 | 1.815 | 1.815 | 1.282 | 1.282 | 1.282 | 1.282 | 1.274 | 1.274 | 1.274 | 1.274 |
Bedrijfsresultaat ratio
| 0.098 | 0.039 | 0.069 | 0.008 | 0.065 | 0.079 | 0.087 | 0.044 | 0.001 | 0.03 | 0.029 | 0.01 | 0.062 | 0.041 | 0.04 | 0.074 | 0.053 | -0.004 | 0.022 | -0.006 | -0.018 | 0.011 | 0.041 | 0.011 | 0.031 | 0.013 | -0.006 | 0.013 | -0.015 | -0.005 | -0.008 | -0.005 | -0.005 | -0.016 | -0.016 | -0.016 | -0.016 | 0.033 | 0.033 | 0.033 | 0.033 | 0.055 | 0.055 | 0.055 | 0.055 | -0.008 | -0.008 | -0.008 | -0.008 | 0.02 | 0.02 | 0.02 | 0.02 | 0.085 | 0.085 | 0.085 | 0.085 | 0.072 | 0.072 | 0.072 | 0.072 | 0.07 | 0.07 | 0.07 | 0.07 | 0.074 | 0.074 | 0.074 | 0.074 |
Totaal overige inkomsten en kosten netto
| -1.624 | -0.27 | 0.79 | 6.872 | 0.679 | -0.373 | -0.458 | -0.219 | 0.141 | 0 | 0.416 | 0.444 | -0.318 | -0.119 | -0.797 | -0.91 | -0.17 | -3.376 | 0.155 | -0.136 | -0.425 | -0.125 | -0.451 | -0.125 | -0.39 | -0.175 | -0.232 | -0.175 | -0.49 | -0.218 | 0.523 | -0.218 | -0.218 | -0.241 | -0.241 | -0.241 | -0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.111 | -0.111 | -0.111 | -0.111 | -0.164 | -0.164 | -0.164 | -0.164 | -0.245 | -0.245 | -0.245 | -0.245 | -0.131 | -0.131 | -0.131 | -0.131 | -0.069 | -0.069 | -0.069 | -0.069 | -0.054 | -0.054 | -0.054 | -0.054 |
Inkomen voor belasting
| 14.884 | 5.603 | 12.657 | 8.1 | 10.84 | 9.143 | 8.822 | 3.471 | 0.197 | 6.354 | 3.33 | 1.423 | 6.732 | 2.039 | 3.18 | 7.707 | 2.722 | -3.704 | 2.083 | -0.405 | -1.862 | 0.316 | 3.125 | 0.316 | 1.975 | 0.316 | -0.711 | 0.316 | -1.456 | -0.383 | -0.075 | -0.383 | -0.383 | -0.837 | -0.837 | -0.837 | -0.837 | 1.484 | 1.484 | 1.484 | 1.484 | 1.876 | 1.876 | 1.876 | 1.876 | -0.275 | -0.275 | -0.275 | -0.275 | 0.342 | 0.342 | 0.342 | 0.342 | 2.469 | 2.469 | 2.469 | 2.469 | 1.684 | 1.684 | 1.684 | 1.684 | 1.214 | 1.214 | 1.214 | 1.214 | 1.22 | 1.22 | 1.22 | 1.22 |
Inkomen voor belasting ratio
| 0.088 | 0.038 | 0.073 | 0.05 | 0.07 | 0.076 | 0.083 | 0.041 | 0.002 | 0.07 | 0.033 | 0.014 | 0.059 | 0.039 | 0.032 | 0.066 | 0.05 | -0.044 | 0.024 | -0.009 | -0.024 | 0.008 | 0.036 | 0.008 | 0.026 | 0.008 | -0.01 | 0.008 | -0.023 | -0.011 | -0.001 | -0.011 | -0.011 | -0.022 | -0.022 | -0.022 | -0.022 | 0.033 | 0.033 | 0.033 | 0.033 | 0.055 | 0.055 | 0.055 | 0.055 | -0.014 | -0.014 | -0.014 | -0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.078 | 0.078 | 0.078 | 0.078 | 0.067 | 0.067 | 0.067 | 0.067 | 0.066 | 0.066 | 0.066 | 0.066 | 0.071 | 0.071 | 0.071 | 0.071 |
Belastingkosten
| 3.764 | 1.386 | 3.223 | 0.376 | 2.759 | 2.228 | 2.226 | 0.79 | 0.094 | 0.672 | 0.997 | 0.265 | 2.06 | 0.581 | 1.152 | 2.727 | 0.97 | 1.458 | 0.731 | 0.547 | 0.618 | 0.077 | 0.926 | 0.077 | 0.325 | 0.09 | 0.034 | 0.09 | 0.438 | -0.097 | 0.051 | -0.097 | -0.097 | -0.221 | -0.221 | -0.221 | -0.221 | 0.471 | 0.471 | 0.471 | 0.471 | 0.438 | 0.438 | 0.438 | 0.438 | 0.006 | 0.006 | 0.006 | 0.006 | 0.077 | 0.077 | 0.077 | 0.077 | 0.87 | 0.87 | 0.87 | 0.87 | 0.553 | 0.553 | 0.553 | 0.553 | 0.439 | 0.439 | 0.439 | 0.439 | 0.472 | 0.472 | 0.472 | 0.472 |
Nettowinst
| 11.12 | 4.217 | 9.434 | 7.724 | 8.081 | 6.915 | 6.596 | 2.681 | 0.103 | 5.682 | 2.333 | 1.158 | 4.672 | 1.458 | 2.028 | 4.98 | 1.752 | -5.162 | 1.352 | -0.953 | -1.244 | 0.239 | 2.199 | 0.239 | 1.65 | 0.226 | -0.745 | 0.226 | -1.018 | -0.286 | -0.126 | -0.286 | -0.286 | -0.617 | -0.617 | -0.617 | -0.617 | 1.013 | 1.013 | 1.013 | 1.013 | 1.438 | 1.438 | 1.438 | 1.438 | -0.28 | -0.28 | -0.28 | -0.28 | 0.265 | 0.265 | 0.265 | 0.265 | 1.598 | 1.598 | 1.598 | 1.598 | 1.131 | 1.131 | 1.131 | 1.131 | 0.774 | 0.774 | 0.774 | 0.774 | 0.748 | 0.748 | 0.748 | 0.748 |
Nettowinstmarge
| 0.066 | 0.028 | 0.055 | 0.048 | 0.052 | 0.058 | 0.062 | 0.032 | 0.001 | 0.063 | 0.023 | 0.012 | 0.041 | 0.028 | 0.02 | 0.043 | 0.032 | -0.061 | 0.016 | -0.022 | -0.016 | 0.006 | 0.025 | 0.006 | 0.022 | 0.006 | -0.01 | 0.006 | -0.016 | -0.008 | -0.002 | -0.008 | -0.008 | -0.016 | -0.016 | -0.016 | -0.016 | 0.022 | 0.022 | 0.022 | 0.022 | 0.042 | 0.042 | 0.042 | 0.042 | -0.014 | -0.014 | -0.014 | -0.014 | 0.011 | 0.011 | 0.011 | 0.011 | 0.05 | 0.05 | 0.05 | 0.05 | 0.045 | 0.045 | 0.045 | 0.045 | 0.042 | 0.042 | 0.042 | 0.042 | 0.044 | 0.044 | 0.044 | 0.044 |
WPA (Winst Per Aandeel)
| 7.41 | 2.81 | 6.29 | 5.15 | 5.39 | 4.61 | 4.4 | 1.79 | 0.069 | 3.79 | 1.56 | 0.77 | 3.11 | 0.97 | 1.35 | 3.32 | 1.17 | -3.45 | 0.9 | -0.63 | -0.83 | 0.16 | 1.47 | 0.16 | 1.09 | 0.15 | -0.5 | 0.15 | -0.71 | -0.19 | -0.08 | -0.19 | -0.19 | -0.41 | -0.41 | -0.41 | -0.41 | 0.68 | 0.68 | 0.68 | 0.68 | 0.96 | 0.96 | 0.96 | 0.96 | -0.19 | -0.19 | -0.19 | -0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 1.07 | 1.07 | 1.07 | 1.07 | 0.75 | 0.75 | 0.75 | 0.75 | 0.52 | 0.52 | 0.52 | 0.52 | 0.5 | 0.5 | 0.5 | 0.5 |
Verwaterde WPA
| 7.41 | 2.81 | 6.29 | 5.15 | 5.39 | 4.61 | 4.4 | 1.79 | 0.069 | 3.79 | 1.56 | 0.77 | 3.11 | 0.97 | 1.35 | 3.32 | 1.17 | -3.45 | 0.9 | -0.63 | -0.83 | 0.16 | 1.47 | 0.16 | 1.09 | 0.15 | -0.5 | 0.15 | -0.71 | -0.19 | -0.08 | -0.19 | -0.19 | -0.41 | -0.41 | -0.41 | -0.41 | 0.68 | 0.68 | 0.68 | 0.68 | 0.96 | 0.96 | 0.96 | 0.96 | -0.19 | -0.19 | -0.19 | -0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 1.07 | 1.07 | 1.07 | 1.07 | 0.75 | 0.75 | 0.75 | 0.75 | 0.52 | 0.52 | 0.52 | 0.52 | 0.5 | 0.5 | 0.5 | 0.5 |
EBITDA
| 20.257 | 10.35 | 16.945 | 12.415 | 13.666 | 11.731 | 11.09 | 5.678 | 1.972 | 8.258 | 5.251 | 3.225 | 8.37 | 2.847 | 5.08 | 9.43 | 3.564 | -1.754 | 3.232 | 0.424 | 0.082 | 1.171 | 4.978 | 1.171 | 4.029 | 1.33 | 1.214 | 1.33 | 0.859 | 0.72 | 1.115 | 0.72 | 0.72 | 0.208 | 0.208 | 0.208 | 0.208 | 2.225 | 2.225 | 2.225 | 2.225 | 2.677 | 2.677 | 2.677 | 2.677 | 0.633 | 0.633 | 0.633 | 0.633 | 1.294 | 1.294 | 1.294 | 1.294 | 2.714 | 2.714 | 2.714 | 2.714 | 2.359 | 2.359 | 2.359 | 2.359 | 1.764 | 1.764 | 1.764 | 1.764 | 1.735 | 1.735 | 1.735 | 1.735 |
EBITDA ratio
| 0.12 | 0.064 | 0.089 | 0.03 | 0.081 | 0.099 | 0.106 | 0.065 | 0.019 | 0.049 | 0.044 | 0.025 | 0.073 | 0.054 | 0.054 | 0.085 | 0.066 | 0.013 | 0.038 | 0.01 | 0.001 | 0.029 | 0.058 | 0.029 | 0.053 | 0.035 | 0.016 | 0.035 | 0.013 | 0.021 | 0.015 | 0.021 | 0.021 | 0.006 | 0.006 | 0.006 | 0.006 | 0.049 | 0.049 | 0.049 | 0.049 | 0.078 | 0.078 | 0.078 | 0.078 | 0.031 | 0.031 | 0.031 | 0.031 | 0.052 | 0.052 | 0.052 | 0.052 | 0.085 | 0.085 | 0.085 | 0.085 | 0.094 | 0.094 | 0.094 | 0.094 | 0.096 | 0.096 | 0.096 | 0.096 | 0.101 | 0.101 | 0.101 | 0.101 |