Comarch S.A.
WSE:CMR.WA
190.5 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) PLN.
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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 443.762 | 434.688 | 540.502 | 453.449 | 394.925 | 427.605 | 544.919 | 471.129 | 426.323 | 416.344 | 519.902 | 385.901 | 337.367 | 383.979 | 474.294 | 353.675 | 330.966 | 377.818 | 416.457 | 354.478 | 327.8 | 338.688 | 420.3 | 345.311 | 332.019 | 271.989 | 350.951 | 260.504 | 248.829 | 242.236 | 372.423 | 223.965 | 273.269 | 243.156 | 402.724 | 223.415 | 259.108 | 246.333 | 363.916 | 244.758 | 220.963 | 208.714 | 313.793 | 233.482 | 203.556 | 188.145 | 362.555 | 166.44 | 189.613 | 165.268 | 283.059 | 203.206 | 112.3 | 147.466 | 263.986 | 177.31 | 115.279 | 145.714 | 231.883 | 174.055 | 159.691 |
Kosten van de omzet
| 340.946 | 335.888 | 411.895 | 319.012 | 317.642 | 339.273 | 419.142 | 321.469 | 328.35 | 300.598 | 365.048 | 254.915 | 254.489 | 273.851 | 320.419 | 251.094 | 245.836 | 268.88 | 308.725 | 214.206 | 235.602 | 258.165 | 292.81 | 253.901 | 245.884 | 215.447 | 229.604 | 202.636 | 200.142 | 200.368 | 221.787 | 176.424 | 184.286 | 182.103 | 264.967 | 166.219 | 177.396 | 182.86 | 233.853 | 164.122 | 167.288 | 165.712 | 222.066 | 197.345 | 159.124 | 150.568 | 273.108 | 138.011 | 141.451 | 135.809 | 182.321 | 147.615 | 81.009 | 124.347 | 189.067 | 138.586 | 82.319 | 121.932 | 168.379 | 138.579 | 138.665 |
Brutowinst
| 102.816 | 98.8 | 128.607 | 134.437 | 77.283 | 88.332 | 125.777 | 149.66 | 97.973 | 115.746 | 154.854 | 130.986 | 82.878 | 110.128 | 153.875 | 102.581 | 85.13 | 108.938 | 107.732 | 140.272 | 92.198 | 80.523 | 127.49 | 91.41 | 86.135 | 56.542 | 121.347 | 57.868 | 48.687 | 41.868 | 150.636 | 47.541 | 88.983 | 61.053 | 137.757 | 57.196 | 81.712 | 63.473 | 130.063 | 80.636 | 53.675 | 43.002 | 91.727 | 36.137 | 44.432 | 37.577 | 89.447 | 28.429 | 48.162 | 29.459 | 100.738 | 55.591 | 31.291 | 23.119 | 74.919 | 38.724 | 32.96 | 23.782 | 63.504 | 35.476 | 21.026 |
Brutowinstmarge
| 0.232 | 0.227 | 0.238 | 0.296 | 0.196 | 0.207 | 0.231 | 0.318 | 0.23 | 0.278 | 0.298 | 0.339 | 0.246 | 0.287 | 0.324 | 0.29 | 0.257 | 0.288 | 0.259 | 0.396 | 0.281 | 0.238 | 0.303 | 0.265 | 0.259 | 0.208 | 0.346 | 0.222 | 0.196 | 0.173 | 0.404 | 0.212 | 0.326 | 0.251 | 0.342 | 0.256 | 0.315 | 0.258 | 0.357 | 0.329 | 0.243 | 0.206 | 0.292 | 0.155 | 0.218 | 0.2 | 0.247 | 0.171 | 0.254 | 0.178 | 0.356 | 0.274 | 0.279 | 0.157 | 0.284 | 0.218 | 0.286 | 0.163 | 0.274 | 0.204 | 0.132 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 411.93 | 0 | 0 | 0 | 398.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | 0 | 0 | 0 | 0.191 | 0 | 0 | 0 | 0.307 | 0 | 0 | 0 | 0.215 | 0 | 0 | 0 | 0.191 | 0 | 0 | 0 | 0.058 | 0 | 0 | 0 | 0.057 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 45.961 | 29.738 | 46.246 | 35.061 | 29.919 | 30.851 | 39.897 | 43.969 | 27.385 | 31.793 | 44.925 | 30.902 | 24.535 | 29.525 | 33.646 | 29.96 | 29.225 | 28.193 | 37.192 | 33.243 | 31.034 | 26.468 | 34.72 | 28.294 | 21.095 | 22.014 | 31.404 | 22.34 | 24.107 | 20.225 | 39.724 | 21.551 | 20.463 | 20.328 | 29.449 | 23.653 | 22.022 | 18.122 | 28.195 | 18.127 | 14.739 | 14.458 | 24.057 | 17.084 | 18.169 | 12.773 | 25.989 | 16.041 | 17.288 | 13.977 | 29.64 | 20.956 | 8.444 | 12.429 | 21.856 | 9.212 | 9.207 | 8.372 | 20.036 | 11.78 | 9.166 |
Verkoop- en marketingkosten
| 45.1 | 43.158 | 70.737 | 43.548 | 47.571 | 40.54 | 69.755 | 39.628 | 46.823 | 37.09 | 52.39 | 35.399 | 33.514 | 31.242 | 52.324 | 30.048 | 31.815 | 29.687 | 47.494 | 32.661 | 36.936 | 28.454 | 47.777 | 29.958 | 34.289 | 27.393 | 44.132 | 27.159 | 31.361 | 31.877 | 39.995 | 28.338 | 36.339 | 26.658 | 42.141 | 30.567 | 32.185 | 24.627 | 40.186 | 23.437 | 25.45 | 22.313 | 30.994 | 21.585 | 23.627 | 22.726 | 28.874 | 16.98 | 20.799 | 18.743 | 27.788 | 12.02 | 15.134 | 18.786 | 28.205 | 19.212 | 12.589 | 17.006 | 17.568 | 15.067 | 18.415 |
Verkoop-, algemene en administratieve kosten
| 91.061 | 72.896 | 117.425 | 78.609 | 77.49 | 71.391 | 109.652 | 83.597 | 74.208 | 68.883 | 97.315 | 66.301 | 58.049 | 60.767 | 85.97 | 60.008 | 61.04 | 57.88 | 84.686 | 65.904 | 67.97 | 54.922 | 82.497 | 58.252 | 55.384 | 49.407 | 75.536 | 49.499 | 55.468 | 52.102 | 79.719 | 49.889 | 56.802 | 46.986 | 71.59 | 54.22 | 54.207 | 42.749 | 68.381 | 41.564 | 40.189 | 36.771 | 55.051 | 38.669 | 41.796 | 35.499 | 54.863 | 33.021 | 38.087 | 32.72 | 57.428 | 32.976 | 23.578 | 31.215 | 50.061 | 28.424 | 21.796 | 25.378 | 37.604 | 26.847 | 27.581 |
Overige kosten
| 2.965 | 0 | 0 | 0 | 0 | -2.335 | -6.922 | 5.752 | -4.565 | 4.047 | -9.427 | 5.77 | 6.21 | 3.133 | -4.301 | -3.539 | -2.829 | 6.194 | -9.962 | 8.159 | -0.985 | 4.657 | -4.812 | 6.1 | -3.68 | 6.567 | 16.111 | 1.214 | -13.764 | 1.051 | -3.173 | -12.834 | 9.238 | 1.801 | -5.577 | -1.489 | 2.094 | 1.795 | -4.42 | 6.041 | 0.425 | -1.531 | -1.763 | 0.313 | 1.153 | 0.633 | -0.229 | 0.785 | -1.607 | 0.968 | 4.4 | -2.18 | 4.397 | -0.667 | 4.278 | 0.612 | 5.622 | 1.546 | 1.233 | 0.247 | -0.642 |
Bedrijfskosten
| 94.026 | 71.287 | 117.425 | 77.971 | 72.751 | 69.056 | 102.73 | 89.349 | 69.643 | 72.93 | 87.888 | 72.071 | 64.259 | 63.9 | 81.669 | 56.469 | 58.211 | 64.074 | 74.724 | 74.063 | 66.985 | 59.579 | 77.685 | 64.352 | 51.704 | 55.974 | 91.647 | 50.713 | 41.704 | 53.153 | 81.347 | 37.055 | 66.04 | 48.787 | 66.013 | 52.731 | 56.301 | 44.544 | 63.961 | 47.605 | 40.614 | 35.24 | 53.288 | 38.982 | 42.949 | 36.132 | 54.634 | 33.806 | 39.547 | 33.688 | 61.828 | 30.796 | 27.975 | 30.548 | 54.339 | 29.036 | 27.418 | 26.924 | 38.837 | 27.094 | 26.939 |
Bedrijfsresultaat
| 8.79 | 27.513 | 11.182 | 56.466 | 4.532 | 19.276 | 27.499 | 60.311 | 28.33 | 42.816 | 63.465 | 58.915 | 18.619 | 46.228 | 73.666 | 46.112 | 26.919 | 44.864 | 31.017 | 66.209 | 25.213 | 20.944 | 25.486 | 27.058 | 34.431 | 0.568 | 32.921 | 7.155 | 6.983 | -11.285 | 71.198 | 10.486 | 22.943 | 12.266 | 64.223 | 4.465 | 25.411 | 18.929 | 44.675 | 33.031 | 13.061 | 7.762 | 34.363 | -2.845 | 1.483 | 1.445 | 31.758 | -5.377 | 8.615 | -4.229 | 38.91 | 24.795 | 3.316 | -7.429 | 20.58 | 9.688 | 5.542 | -3.142 | 24.667 | 8.382 | -5.913 |
Bedrijfsresultaat ratio
| 0.02 | 0.063 | 0.021 | 0.125 | 0.011 | 0.045 | 0.05 | 0.128 | 0.066 | 0.103 | 0.122 | 0.153 | 0.055 | 0.12 | 0.155 | 0.13 | 0.081 | 0.119 | 0.074 | 0.187 | 0.077 | 0.062 | 0.061 | 0.078 | 0.104 | 0.002 | 0.094 | 0.027 | 0.028 | -0.047 | 0.191 | 0.047 | 0.084 | 0.05 | 0.159 | 0.02 | 0.098 | 0.077 | 0.123 | 0.135 | 0.059 | 0.037 | 0.11 | -0.012 | 0.007 | 0.008 | 0.088 | -0.032 | 0.045 | -0.026 | 0.137 | 0.122 | 0.03 | -0.05 | 0.078 | 0.055 | 0.048 | -0.022 | 0.106 | 0.048 | -0.037 |
Totaal overige inkomsten en kosten netto
| -0.1 | 8.858 | 29.487 | -15.318 | 30.053 | 10.789 | 26.317 | -18.581 | -13.865 | 0.54 | -9.001 | -15.111 | 17.935 | -6.76 | -9.367 | -3.054 | 9.049 | -23.935 | 11.313 | -12.273 | 1.536 | -1.59 | -13.019 | 11.531 | -19.767 | -3.808 | 10.975 | -5.148 | 4.052 | 20.889 | -10.77 | 7.264 | -7.076 | -1.534 | -2.975 | -1.571 | -3.84 | 3.487 | -2.534 | -2.695 | -0.21 | -0.513 | 1.023 | 4.217 | -2.212 | -0.75 | -0.252 | 2.741 | -1.623 | 8.104 | 0.91 | -2.622 | 1.146 | 1.547 | -2.626 | 1.151 | 11.641 | 1.157 | 0.954 | 2.037 | -1.008 |
Inkomen voor belasting
| 8.69 | 36.371 | 45.474 | 41.148 | 34.585 | 30.065 | 53.816 | 41.73 | 14.465 | 43.356 | 54.464 | 43.804 | 36.554 | 39.468 | 64.299 | 43.058 | 35.968 | 20.929 | 42.33 | 53.936 | 26.749 | 19.354 | 12.467 | 38.589 | 14.664 | -3.24 | 43.896 | 2.007 | 10.237 | 8.419 | 60.428 | 17.75 | 15.867 | 10.732 | 61.248 | 2.894 | 21.571 | 22.416 | 42.141 | 30.336 | 12.851 | 7.249 | 35.386 | 1.372 | -0.729 | 0.695 | 31.506 | -2.636 | 6.992 | 3.875 | 39.82 | 22.173 | 0.368 | -5.882 | 17.954 | 10.839 | 17.183 | -1.985 | 25.621 | 10.419 | -6.921 |
Inkomen voor belasting ratio
| 0.02 | 0.084 | 0.084 | 0.091 | 0.088 | 0.07 | 0.099 | 0.089 | 0.034 | 0.104 | 0.105 | 0.114 | 0.108 | 0.103 | 0.136 | 0.122 | 0.109 | 0.055 | 0.102 | 0.152 | 0.082 | 0.057 | 0.03 | 0.112 | 0.044 | -0.012 | 0.125 | 0.008 | 0.041 | 0.035 | 0.162 | 0.079 | 0.058 | 0.044 | 0.152 | 0.013 | 0.083 | 0.091 | 0.116 | 0.124 | 0.058 | 0.035 | 0.113 | 0.006 | -0.004 | 0.004 | 0.087 | -0.016 | 0.037 | 0.023 | 0.141 | 0.109 | 0.003 | -0.04 | 0.068 | 0.061 | 0.149 | -0.014 | 0.11 | 0.06 | -0.043 |
Belastingkosten
| 7.178 | 14.411 | 24.307 | 12.403 | 7.686 | 8.961 | 20.66 | 16.954 | 4.956 | 12.225 | 17.628 | 15.833 | 9.592 | 15.255 | 11.959 | 9.026 | 15.597 | 7.179 | 7.503 | 12.012 | 6.905 | 10.431 | 5.249 | 20.849 | 0.429 | 3.502 | 9.81 | 5.546 | 1.41 | 4.272 | 9.396 | 7.012 | 9.385 | 3.261 | 17.483 | 2.697 | 4.047 | 3.632 | 8.662 | 8.952 | 4.591 | 1.476 | 13.211 | 1.914 | -1.247 | -0.408 | 2.977 | -0.424 | 0.585 | -0.653 | 1.534 | 5.916 | 0.95 | -1.343 | -6.688 | 5.346 | 2.748 | -0.427 | -0.12 | -2.202 | -1.853 |
Nettowinst
| 1.527 | 21.982 | 18.388 | 32.424 | 26.74 | 23.056 | 35.164 | 27.894 | 9.509 | 32.439 | 38.156 | 30.299 | 28.505 | 26.078 | 53.656 | 32.456 | 20.344 | 14.175 | 35.167 | 42.5 | 20.224 | 6.955 | 8.154 | 18.162 | 10.54 | -6.24 | 34.807 | -3.55 | 5.96 | 4.819 | 51.997 | 8.281 | 5.579 | 7.177 | 43.467 | 0.402 | 17.011 | 18.771 | 33.114 | 21.427 | 7.923 | 5.43 | 22.46 | 0.22 | 0.998 | 1.399 | 29.795 | -1.403 | 7.255 | 4.528 | 41.476 | 16.257 | 1.318 | -4.539 | 24.642 | 5.493 | 14.435 | -1.558 | 25.741 | 12.621 | -5.068 |
Nettowinstmarge
| 0.003 | 0.051 | 0.034 | 0.072 | 0.068 | 0.054 | 0.065 | 0.059 | 0.022 | 0.078 | 0.073 | 0.079 | 0.084 | 0.068 | 0.113 | 0.092 | 0.061 | 0.038 | 0.084 | 0.12 | 0.062 | 0.021 | 0.019 | 0.053 | 0.032 | -0.023 | 0.099 | -0.014 | 0.024 | 0.02 | 0.14 | 0.037 | 0.02 | 0.03 | 0.108 | 0.002 | 0.066 | 0.076 | 0.091 | 0.088 | 0.036 | 0.026 | 0.072 | 0.001 | 0.005 | 0.007 | 0.082 | -0.008 | 0.038 | 0.027 | 0.147 | 0.08 | 0.012 | -0.031 | 0.093 | 0.031 | 0.125 | -0.011 | 0.111 | 0.073 | -0.032 |
WPA (Winst Per Aandeel)
| 0.19 | 2.7 | 2.77 | 3.99 | 3.29 | 2.83 | 4.32 | 3.43 | 1.17 | 3.99 | 4.53 | 3.73 | 3.5 | 3.21 | 6.6 | 3.99 | 2.5 | 1.74 | 4.32 | 5.23 | 2.49 | 0.86 | 1 | 2.23 | 1.3 | -0.77 | 4.28 | -0.44 | 1.07 | 2.24 | 6.39 | 1.02 | 0.69 | 0.88 | 5.34 | 0.049 | 2.09 | 2.31 | 4.08 | 2.64 | 0.98 | 0.67 | 2.79 | 0.027 | 0.12 | 0.17 | 3.7 | -0.17 | 0.9 | 0.62 | 5.15 | 2.06 | -2.38 | -0.56 | 3.07 | 0.93 | 1.79 | -0.2 | 3.23 | 1.61 | -0.64 |
Verwaterde WPA
| 0.19 | 2.7 | 2.77 | 3.99 | 3.29 | 2.83 | 4.32 | 3.43 | 1.17 | 3.99 | 4.53 | 3.73 | 3.5 | 3.21 | 6.6 | 3.99 | 2.5 | 1.74 | 4.32 | 5.23 | 2.49 | 0.86 | 1 | 2.23 | 1.3 | -0.77 | 4.28 | -0.44 | 1.07 | 2.24 | 6.39 | 1.02 | 0.69 | 0.88 | 5.34 | 0.049 | 2.09 | 2.31 | 4.08 | 2.64 | 0.98 | 0.67 | 2.79 | 0.027 | 0.12 | 0.17 | 3.7 | -0.17 | 0.9 | 0.62 | 5.15 | 2.06 | -2.38 | -0.56 | 3.07 | 0.93 | 1.79 | -0.2 | 3.23 | 1.61 | -0.64 |
EBITDA
| 34.068 | 52.248 | 70.256 | 81.796 | 27.254 | 42.171 | 40.694 | 83.892 | 51.957 | 65.692 | 89.018 | 78.037 | 43.347 | 67.354 | 90.333 | 64.536 | 51.484 | 66.756 | 55.951 | 89.772 | 45.07 | 41.242 | 21.865 | 38.207 | 54.667 | 16.743 | 60.942 | 21.893 | 23.539 | 3.904 | 84.947 | 25.361 | 39.504 | 28.282 | 74.698 | 19.056 | 36.514 | 32.983 | 55.618 | 46.301 | 26.294 | 21.041 | 56.208 | 13.923 | 16.806 | 17.9 | 58.733 | 7.914 | 22.932 | 8.097 | 51.615 | 45.037 | -6.879 | -0.177 | 20.58 | 32.127 | 20.443 | 8.355 | 36.121 | 8.382 | 3.246 |
EBITDA ratio
| 0.077 | 0.12 | 0.067 | 0.18 | 0.069 | 0.099 | 0.094 | 0.178 | 0.122 | 0.158 | 0.157 | 0.202 | 0.128 | 0.175 | 0.152 | 0.182 | 0.156 | 0.177 | 0.134 | 0.253 | 0.137 | 0.122 | 0.052 | 0.111 | 0.165 | 0.062 | 0.235 | 0.084 | 0.095 | 0.016 | 0.207 | 0.113 | 0.145 | 0.116 | 0.185 | 0.085 | 0.141 | 0.134 | 0.153 | 0.189 | 0.119 | 0.101 | 0.179 | 0.06 | 0.083 | 0.095 | 0.162 | 0.048 | 0.121 | 0.049 | 0.182 | 0.222 | 0.051 | -0.001 | 0.078 | 0.181 | 0.177 | 0.057 | 0.156 | 0.048 | 0.02 |