
Cargotec Corporation
HEL:CGCBV.HE
43.22 (EUR) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2025 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 411.5 | 412.4 | 590.3 | 624.9 | 617.3 | 1,193.4 | 1,101.5 | 1,199.9 | 1,074.1 | 1,238.5 | 1,040.5 | 958.6 | 850.9 | 910.2 | 822.1 | 853.2 | 729.6 | 872.8 | 776.6 | 755.8 | 858.3 | 1,014.7 | 901.3 | 911.4 | 855.9 | 909.8 | 804.6 | 816.5 | 772.6 | 902 | 740 | 844.8 | 793.4 | 932.9 | 854.2 | 898.3 | 828.3 | 976.6 | 927.8 | 936.2 | 888.7 | 963.2 | 839.9 | 803.9 | 750.9 | 913.9 | 752.1 | 836.3 | 678.8 | 890.3 | 793.6 | 850.4 | 793.1 | 828.4 | 752.6 | 795.1 | 762.6 | 746.9 | 634.7 | 638.3 | 555.1 | 668.7 | 559.4 | 677.9 | 674.9 |
Kosten van de omzet
| 281.3 | 304 | 433.4 | 452.2 | 459.3 | 909.6 | 836.6 | 898.4 | 819 | 996.4 | 829.4 | 743.6 | 661.1 | 740.9 | 644.1 | 648.5 | 548.5 | 672.4 | 602 | 592.9 | 668.2 | 775.1 | 691.1 | 694.5 | 649.5 | 694 | 607.8 | 617.1 | 570.3 | 668.1 | 544.5 | 622.5 | 588.3 | 710.9 | 656.7 | 675.1 | 631.4 | 768.9 | 730.9 | 740.5 | 701.6 | 764.8 | 679 | 675.8 | 603.6 | 749.8 | 611 | 681.3 | 556.1 | 730.7 | 642.1 | 685 | 635.1 | 652.6 | 587.9 | 625.7 | 614.7 | 599.1 | 502.3 | 502.4 | 448.4 | 546.6 | 467.8 | 578.7 | 565.6 |
Brutowinst
| 130.2 | 108.4 | 156.9 | 172.7 | 158 | 283.8 | 264.9 | 301.5 | 255.1 | 242.1 | 211.1 | 215 | 189.8 | 169.3 | 178 | 204.7 | 181.1 | 200.4 | 174.6 | 162.9 | 190.1 | 239.6 | 210.2 | 216.9 | 206.4 | 215.8 | 196.8 | 199.4 | 202.3 | 233.9 | 195.5 | 222.3 | 205.1 | 222 | 197.5 | 223.2 | 196.9 | 207.7 | 196.9 | 195.7 | 187.1 | 198.4 | 160.9 | 128.1 | 147.3 | 164.1 | 141.1 | 155 | 122.7 | 159.6 | 151.5 | 165.4 | 158 | 175.8 | 164.7 | 169.4 | 147.9 | 147.8 | 132.4 | 135.9 | 106.7 | 122.1 | 91.6 | 99.2 | 109.3 |
Brutowinstmarge
| 0.316 | 0.263 | 0.266 | 0.276 | 0.256 | 0.238 | 0.24 | 0.251 | 0.238 | 0.195 | 0.203 | 0.224 | 0.223 | 0.186 | 0.217 | 0.24 | 0.248 | 0.23 | 0.225 | 0.216 | 0.221 | 0.236 | 0.233 | 0.238 | 0.241 | 0.237 | 0.245 | 0.244 | 0.262 | 0.259 | 0.264 | 0.263 | 0.259 | 0.238 | 0.231 | 0.248 | 0.238 | 0.213 | 0.212 | 0.209 | 0.211 | 0.206 | 0.192 | 0.159 | 0.196 | 0.18 | 0.188 | 0.185 | 0.181 | 0.179 | 0.191 | 0.194 | 0.199 | 0.212 | 0.219 | 0.213 | 0.194 | 0.198 | 0.209 | 0.213 | 0.192 | 0.183 | 0.164 | 0.146 | 0.162 |
Onderzoek- en ontwikkelingskosten
| 8.8 | 10.9 | 10.4 | 12.2 | 11.7 | 32.1 | 22.4 | 23.1 | 23.2 | 28 | 22.7 | 25.6 | 23.4 | 25.4 | 21.1 | 29.8 | 27.6 | 29.3 | 22.2 | 26.8 | 29.6 | 30.4 | 23.7 | 26.5 | 25 | 24.2 | 22.2 | 23.7 | 24.7 | 27.5 | 21.6 | 25 | 24.1 | 26.6 | 21.5 | 23.9 | 22.1 | 24.7 | 20.4 | 20.2 | 19.9 | 19.7 | 16.9 | 16.7 | 16 | 12.3 | 13.4 | 14.8 | 14.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 32.1 | 33.6 | 52.2 | 49 | 48 | 93.7 | 64.5 | 75.5 | 75.7 | 85.6 | 68.8 | 66.6 | 58.7 | 59.7 | 59.3 | 67.1 | 65.6 | 60.5 | 56.8 | 52.2 | 67.2 | 76.1 | 61.8 | 67.5 | 63.9 | 64.3 | 60.3 | 65 | 63.2 | 73.5 | 64.2 | 68.9 | 67.1 | 74.8 | 66.1 | 73.6 | 62.5 | 75.1 | 59.9 | 65.3 | 64 | 63.1 | 54.9 | 56.3 | 54.1 | 54.5 | 45.1 | 50 | 51.9 | -132.7 | 112.8 | 124.4 | 120.5 | -120 | 110.4 | 115.7 | 97.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 23.7 | 25.8 | 30.1 | 31.7 | 29.6 | 59 | 50.3 | 53.6 | 50.7 | 53 | 49.3 | 50.3 | 47.3 | 50.2 | 42.5 | 49.2 | 46.6 | 51.6 | 44.6 | 46.2 | 57.2 | 62.6 | 56.5 | 58.5 | 60.8 | 61.2 | 57.9 | 60 | 55.4 | 56.5 | 51.9 | 56.6 | 56.8 | 57.7 | 52.5 | 56.5 | 54.5 | 56.7 | 48 | 54.1 | 51.6 | 50.7 | 45.5 | 48.1 | 46.3 | 48.3 | 43.6 | 47.9 | 42.1 | 185.8 | 0 | 0 | 0 | 180.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 55.8 | 59.4 | 82.3 | 79.8 | 77.6 | 152.7 | 114.8 | 129.1 | 126.4 | 138.6 | 118.1 | 116.9 | 106 | 109.9 | 101.8 | 116.3 | 112.2 | 112.1 | 101.4 | 98.4 | 124.4 | 138.7 | 118.3 | 126 | 124.7 | 125.5 | 118.2 | 125 | 118.6 | 130 | 116.1 | 125.5 | 123.9 | 132.5 | 118.6 | 130.1 | 117 | 131.8 | 107.9 | 119.4 | 115.6 | 113.8 | 100.4 | 104.4 | 100.4 | 102.8 | 88.7 | 97.9 | 94 | 53.1 | 112.8 | 124.4 | 120.5 | 60.7 | 110.4 | 115.7 | 97.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -0.1 | -2.9 | -2.9 | -0.8 | -1 | 0 | -12.6 | -0.8 | -0.4 | 63.4 | 7.1 | -0.1 | 11.1 | 13.8 | -224.7 | 9.2 | 8.5 | 2.3 | -5.3 | -12 | 2.6 | 1.8 | -0.7 | 0.2 | -0.9 | -5.7 | 0.1 | -5.3 | 1.4 | 1.6 | 0.6 | -0.4 | -0.7 | 1.6 | -3.9 | -0.2 | 2.1 | 5.5 | 1.3 | -1.4 | 0.4 | -0.1 | -0.2 | 2 | 5.5 | 111.7 | 109.6 | 122.5 | 108.7 | 76.9 | 0.1 | -0.2 | -0.1 | 67.2 | -0.1 | -0.3 | -0.1 | 102.9 | 89.8 | 97.1 | 90.8 | 90.4 | 79.9 | 96.2 | 94.3 |
Bedrijfskosten
| 64.5 | 67.4 | 89.8 | 92 | 88.3 | 182.3 | 125 | 151.4 | 149.2 | 230 | 147.9 | 142.4 | 140.5 | 149.1 | -101.8 | 155.3 | 148.3 | 143.7 | 118.3 | 113.2 | 156.6 | 170.9 | 141.3 | 152.7 | 148.8 | 144 | 140.5 | 143.4 | 144.7 | 159.1 | 138.3 | 150.1 | 147.3 | 160.7 | 136.2 | 153.8 | 141.2 | 162 | 129.6 | 138.2 | 135.9 | 133.4 | 117.1 | 123.1 | 121.9 | 111.7 | 109.6 | 122.5 | 108.7 | 130 | 112.9 | 124.2 | 120.4 | 127.9 | 110.3 | 115.4 | 97.3 | 102.9 | 89.8 | 97.1 | 90.8 | 90.4 | 79.9 | 96.2 | 94.3 |
Bedrijfsresultaat
| 65.7 | 41 | 67.1 | 80.7 | 69.7 | 101.5 | 140.3 | 150.5 | 104 | 12.5 | 50 | 75 | 51.7 | 8.3 | 278.2 | 44.8 | 24.5 | 17.6 | 45.8 | -19.5 | 26.5 | 18 | 57.9 | 53 | 51 | 60.9 | 54.5 | 21.3 | 53.2 | 57.3 | 52.7 | 60.4 | 56.3 | 21.3 | 56.2 | 62.6 | 57.7 | 45 | 61.9 | 54.9 | 51.3 | 63 | 45.8 | -6 | 23.8 | 15.2 | 31.2 | 32.9 | 13.1 | 13.7 | 38.5 | 41.2 | 37.6 | 47.9 | 54.4 | 54 | 50.6 | 38.5 | 42.2 | 37.2 | 13.5 | 7.4 | -3.3 | -10 | 6.2 |
Bedrijfsresultaat ratio
| 0.16 | 0.099 | 0.114 | 0.129 | 0.113 | 0.085 | 0.127 | 0.125 | 0.097 | 0.01 | 0.048 | 0.078 | 0.061 | 0.009 | 0.338 | 0.053 | 0.034 | 0.02 | 0.059 | -0.026 | 0.031 | 0.018 | 0.064 | 0.058 | 0.06 | 0.067 | 0.068 | 0.026 | 0.069 | 0.064 | 0.071 | 0.071 | 0.071 | 0.023 | 0.066 | 0.07 | 0.07 | 0.046 | 0.067 | 0.059 | 0.058 | 0.065 | 0.055 | -0.007 | 0.032 | 0.017 | 0.041 | 0.039 | 0.019 | 0.015 | 0.049 | 0.048 | 0.047 | 0.058 | 0.072 | 0.068 | 0.066 | 0.052 | 0.066 | 0.058 | 0.024 | 0.011 | -0.006 | -0.015 | 0.009 |
Totaal overige inkomsten en kosten netto
| -1.6 | -1.7 | -2.8 | -0.5 | -1.5 | -11.6 | -2.8 | -4.6 | -6.3 | -11.8 | -6.8 | -1.3 | -7.3 | -3.5 | -5.6 | -7.3 | -6.2 | -13.1 | -7.5 | -8.5 | -6.8 | -9.8 | -7.9 | -8.1 | -8.2 | -8.7 | -7.5 | -5.8 | -6.8 | -7.7 | -7.9 | -9 | -8.3 | -7.1 | -9.6 | -5.1 | -6.8 | -8 | -6.5 | -8.6 | -3.8 | -9.5 | -6.5 | -6.9 | -5.5 | -4.2 | -3.9 | -3.3 | -5.6 | -0.2 | -3.5 | -2.2 | -2.8 | -4.3 | -3.1 | -3.5 | -4.2 | -8.3 | -7.1 | -7.9 | -6.7 | -6.9 | -6.1 | -8.8 | -5.3 |
Inkomen voor belasting
| 64.1 | 39.3 | 64.3 | 50.8 | 68.2 | 77.4 | 134.3 | 141 | 95.7 | -40.6 | 43.2 | 46.2 | 30.2 | 4.7 | 272.6 | 37.5 | 18.3 | 4.5 | 38.3 | -28.1 | 19.7 | 8.2 | 50 | 44.9 | 42.8 | 52.2 | 47 | 15.5 | 46.4 | 49.6 | 44.8 | 51.4 | 47.9 | 14.2 | 46.6 | 57.5 | 50.9 | 37 | 55.4 | 46.3 | 47.5 | 53.5 | 39.3 | -12.9 | 18.3 | 11 | 27.3 | 29.6 | 10.8 | 13.5 | 35 | 39 | 34.7 | 43.6 | 51.3 | 50.5 | 46.4 | 30.2 | 35.1 | 29.3 | 6.8 | 0.5 | -9.4 | -18.8 | 0.9 |
Inkomen voor belasting ratio
| 0.156 | 0.095 | 0.109 | 0.081 | 0.11 | 0.065 | 0.122 | 0.118 | 0.089 | -0.033 | 0.042 | 0.048 | 0.035 | 0.005 | 0.332 | 0.044 | 0.025 | 0.005 | 0.049 | -0.037 | 0.023 | 0.008 | 0.055 | 0.049 | 0.05 | 0.057 | 0.058 | 0.019 | 0.06 | 0.055 | 0.061 | 0.061 | 0.06 | 0.015 | 0.055 | 0.064 | 0.061 | 0.038 | 0.06 | 0.049 | 0.053 | 0.056 | 0.047 | -0.016 | 0.024 | 0.012 | 0.036 | 0.035 | 0.016 | 0.015 | 0.044 | 0.046 | 0.044 | 0.053 | 0.068 | 0.064 | 0.061 | 0.04 | 0.055 | 0.046 | 0.012 | 0.001 | -0.017 | -0.028 | 0.001 |
Belastingkosten
| 18.1 | 12.2 | 13.4 | 20.4 | 21.2 | 20.6 | 27.3 | 33.4 | 23.1 | 27 | 14.3 | 5.4 | 9.1 | 12.9 | 53.1 | 11.7 | 8.7 | -2.1 | 11.7 | 8.4 | 8.4 | 8.5 | 20.3 | 15.9 | 11.8 | 18.1 | 9 | 13.2 | 12.8 | 20 | 12.2 | 13.9 | 11.4 | 2 | 13.1 | 17 | 11.7 | 1.5 | 11.9 | 18.9 | 11 | 12.8 | 11.5 | -3.6 | 5.4 | 3.3 | 7.9 | 7.7 | 4.4 | 4.7 | 10.1 | 9.7 | 8.5 | 8.9 | 15.6 | 7.9 | 10.2 | 6.3 | 11.9 | 8.2 | -3 | -12.5 | -9.3 | -11.5 | -0.6 |
Nettowinst
| 53.6 | -159.5 | 44.6 | 1,100.5 | 81.1 | 59.2 | 107.2 | 107.7 | 72.7 | -67.6 | 28.9 | 41 | 21.2 | -8.3 | 219.4 | 25.7 | 9.6 | 6.5 | 26.6 | -36.3 | 11.4 | -0.3 | 29.7 | 29 | 30.9 | 33.9 | 37.6 | 1.7 | 33.8 | 29.1 | 32.7 | 37.6 | 36.7 | 12.7 | 33.6 | 40.5 | 39.2 | 35.5 | 43.6 | 27.6 | 36.3 | 40.5 | 27.6 | -9.4 | 12.7 | 7.4 | 19.3 | 21.9 | 6.2 | 8.4 | 24.9 | 29.3 | 26.2 | 34.8 | 35.7 | 42.5 | 36.2 | 23.8 | 23.2 | 21.2 | 9.8 | 13 | -0.1 | -7.3 | 1.5 |
Nettowinstmarge
| 0.13 | -0.387 | 0.076 | 1.761 | 0.131 | 0.05 | 0.097 | 0.09 | 0.068 | -0.055 | 0.028 | 0.043 | 0.025 | -0.009 | 0.267 | 0.03 | 0.013 | 0.007 | 0.034 | -0.048 | 0.013 | -0 | 0.033 | 0.032 | 0.036 | 0.037 | 0.047 | 0.002 | 0.044 | 0.032 | 0.044 | 0.045 | 0.046 | 0.014 | 0.039 | 0.045 | 0.047 | 0.036 | 0.047 | 0.029 | 0.041 | 0.042 | 0.033 | -0.012 | 0.017 | 0.008 | 0.026 | 0.026 | 0.009 | 0.009 | 0.031 | 0.034 | 0.033 | 0.042 | 0.047 | 0.053 | 0.047 | 0.032 | 0.037 | 0.033 | 0.018 | 0.019 | -0 | -0.011 | 0.002 |
WPA (Winst Per Aandeel)
| 0.884 | -2.46 | 0.79 | 17.11 | 1.26 | 0.92 | 1.66 | 1.66 | 1.13 | -1.05 | 0.45 | 0.64 | 0.33 | -0.13 | 3.4 | 0.4 | 0.15 | 0.1 | 0.41 | -0.56 | 0.18 | -0.005 | 0.46 | 0.45 | 0.48 | 0.53 | 0.58 | 0.03 | 0.52 | 0.42 | 0.5 | 0.56 | 0.56 | 0.2 | 0.52 | 0.63 | 0.61 | 0.55 | 0.67 | 0.43 | 0.56 | 0.63 | 0.43 | -0.15 | 0.2 | 0.12 | 0.31 | 0.36 | 0.1 | 0.14 | 0.41 | 0.48 | 0.42 | 0.57 | 0.58 | 0.69 | 0.59 | 0.39 | 0.38 | 0.32 | 0.13 | 0.2 | -0.002 | -0.12 | 0.01 |
Verwaterde WPA
| 0.828 | -2.46 | 0.69 | 17.11 | 1.26 | 0.92 | 1.65 | 1.66 | 1.13 | -1.05 | 0.45 | 0.63 | 0.33 | -0.13 | 3.4 | 0.4 | 0.15 | 0.1 | 0.41 | -0.56 | 0.18 | -0.005 | 0.46 | 0.45 | 0.48 | 0.52 | 0.58 | 0.03 | 0.52 | 0.42 | 0.5 | 0.56 | 0.56 | 0.19 | 0.52 | 0.63 | 0.61 | 0.55 | 0.67 | 0.43 | 0.56 | 0.63 | 0.43 | -0.15 | 0.2 | 0.12 | 0.31 | 0.36 | 0.1 | 0.14 | 0.41 | 0.48 | 0.42 | 0.57 | 0.58 | 0.69 | 0.59 | 0.39 | 0.38 | 0.32 | 0.13 | 0.2 | -0.002 | -0.12 | 0.01 |
EBITDA
| 80.9 | 260.7 | 83.8 | 69.5 | 87.1 | 130.2 | 169.9 | 178.8 | 133 | 86.2 | 76.4 | 78.6 | 65.3 | 40.7 | 304 | 71.7 | 55.9 | 53.7 | 77.2 | 23.7 | 61.1 | 62.1 | 91.3 | 94.4 | 79.8 | 91.4 | 73.1 | 75.8 | 72.1 | 76.9 | 74.2 | 88.5 | 75.2 | 41.4 | 80.8 | 90 | 73.6 | 53.5 | 86.6 | 79.8 | 71.5 | 84.2 | 61.7 | 27.1 | 45.9 | 53.5 | 51.6 | 52.9 | 29.7 | 46.6 | 55 | 57 | 53.9 | 73 | 70 | 70.8 | 65.7 | 67.1 | 57.5 | 55.1 | 28.7 | 28 | 25.8 | 15.9 | 29.6 |
EBITDA ratio
| 0.197 | 0.632 | 0.142 | 0.111 | 0.141 | 0.109 | 0.154 | 0.149 | 0.124 | 0.07 | 0.073 | 0.082 | 0.077 | 0.045 | 0.37 | 0.084 | 0.077 | 0.062 | 0.099 | 0.031 | 0.071 | 0.061 | 0.101 | 0.104 | 0.093 | 0.1 | 0.091 | 0.093 | 0.093 | 0.085 | 0.1 | 0.105 | 0.095 | 0.044 | 0.095 | 0.1 | 0.089 | 0.055 | 0.093 | 0.085 | 0.08 | 0.087 | 0.073 | 0.034 | 0.061 | 0.059 | 0.069 | 0.063 | 0.044 | 0.052 | 0.069 | 0.067 | 0.068 | 0.088 | 0.093 | 0.089 | 0.086 | 0.09 | 0.091 | 0.086 | 0.052 | 0.042 | 0.046 | 0.023 | 0.044 |