
Chorus Limited
NZX:CNU.NZ
7.29 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
2024 Q4 | 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 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 507 | 503 | 493 | 487 | 482 | 483 | 474 | 473 | 476 | 483 | 477 | 487 | 491 | 499 | 511 | 529 | 529 | 479 | 479 | 527 | 523 | 535 | 532 | 306.5 | 306.5 | 0 | 0 |
Kosten van de omzet
| 183 | 336 | 337 | 325 | 320 | 310 | 321 | 320 | 319 | 308 | 313 | 125 | 207 | 130 | 258 | 130 | 272 | 135 | 262 | 137 | 267 | 137 | 259 | 0 | 0 | 0 | 0 |
Brutowinst
| 324 | 167 | 156 | 162 | 162 | 173 | 153 | 153 | 157 | 175 | 164 | 362 | 284 | 369 | 253 | 399 | 257 | 344 | 217 | 390 | 256 | 398 | 273 | 306.5 | 306.5 | 0 | 0 |
Brutowinstmarge
| 0.639 | 0.332 | 0.316 | 0.333 | 0.336 | 0.358 | 0.323 | 0.323 | 0.33 | 0.362 | 0.344 | 0.743 | 0.578 | 0.739 | 0.495 | 0.754 | 0.486 | 0.718 | 0.453 | 0.74 | 0.489 | 0.744 | 0.513 | 1 | 1 | 0 | 0 |
Onderzoek- en ontwikkelingskosten
| 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
| 3 | 1.5 | 2 | 2 | 1.5 | 1.5 | 1 | 1 | 2.5 | 2.5 | 2 | 4 | 3 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 5 | 3 | 4 | 2.5 | 2.5 | 3 | 6.5 | 34 | 39.5 | 34.5 | 37 | 18 | 14 | 14 | 17 | 17 | 10 | 17 | 11 | 16 | 9 | 14 | 8 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 17 | 43 | 47 | 36 | 41 | 37 | 39 | 35 | 42 | 37 | 39 | 22 | 17 | 17 | 18 | 18 | 11 | 18 | 13 | 18 | 12 | 17 | 11 | 18.5 | 18.5 | 0 | 0 |
Overige kosten
| 0 | -5 | -3 | -6 | -5 | -4 | -4 | -4 | -3 | -4 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.962 | -10.962 | 0 | 0 |
Bedrijfskosten
| 17 | 48 | 50 | 42 | 46 | 41 | 43 | 39 | 45 | 41 | 47 | 240 | 155 | 232 | 111 | 228 | 104 | 230 | 101 | 228 | 93 | 231 | 100 | 201.5 | 201.5 | 0 | 0 |
Bedrijfsresultaat
| 307 | 119 | 106 | 120 | 116 | 132 | 110 | 114 | 112 | 134 | 117 | 120 | 129 | 137 | 142 | 171 | 153 | 114 | 116 | 162 | 160 | 167 | 173 | 81.962 | 81.962 | 0 | 0 |
Bedrijfsresultaat ratio
| 0.606 | 0.237 | 0.215 | 0.246 | 0.241 | 0.273 | 0.232 | 0.241 | 0.235 | 0.277 | 0.245 | 0.246 | 0.263 | 0.275 | 0.278 | 0.323 | 0.289 | 0.238 | 0.242 | 0.307 | 0.306 | 0.312 | 0.325 | 0.267 | 0.267 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -298 | -107 | -92 | -103 | -71 | -71 | -75 | -77 | -85 | -88 | -82 | -297 | -212 | -70 | -169 | -288 | -166 | -67 | -78 | -73 | -62 | -59 | -54 | -34 | -34 | 0 | 0 |
Inkomen voor belasting
| 9 | 12 | 14 | 17 | 45 | 61 | 35 | 37 | 27 | 46 | 35 | 43 | 55 | 67 | 66 | 93 | 80 | 47 | 38 | 89 | 98 | 108 | 119 | 71 | 71 | 0 | 0 |
Inkomen voor belasting ratio
| 0.018 | 0.024 | 0.028 | 0.035 | 0.093 | 0.126 | 0.074 | 0.078 | 0.057 | 0.095 | 0.073 | 0.088 | 0.112 | 0.134 | 0.129 | 0.176 | 0.151 | 0.098 | 0.079 | 0.169 | 0.187 | 0.202 | 0.224 | 0.232 | 0.232 | 0 | 0 |
Belastingkosten
| 23 | 7 | -2 | 8 | 23 | 19 | 12 | 13 | 6 | 15 | 12 | 13 | 17 | 20 | 19 | 27 | 22 | 14 | 11 | 25 | 28 | 30 | 32 | 20 | 20 | 0 | 0 |
Nettowinst
| -14 | 5 | 16 | 9 | 22 | 42 | 23 | 24 | 21 | 31 | 23 | 30 | 38 | 47 | 47 | 66 | 58 | 33 | 27 | 64 | 70 | 78 | 87 | 51 | 51 | 0 | 0 |
Nettowinstmarge
| -0.028 | 0.01 | 0.032 | 0.018 | 0.046 | 0.087 | 0.049 | 0.051 | 0.044 | 0.064 | 0.048 | 0.062 | 0.077 | 0.094 | 0.092 | 0.125 | 0.11 | 0.069 | 0.056 | 0.121 | 0.134 | 0.146 | 0.164 | 0.166 | 0.166 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.026 | 0.012 | 0.037 | 0.02 | 0.049 | 0.093 | 0.052 | 0.054 | 0.047 | 0.07 | 0.052 | 0.05 | 0.064 | 0.1 | 0.091 | 0.14 | 0.12 | 0.07 | 0.052 | 0.14 | 0.141 | 0.17 | 0.22 | 0.13 | 0.13 | 0 | 0 |
Verwaterde WPA
| -0.023 | 0.012 | 0.025 | 0.02 | 0.041 | 0.07 | 0.041 | 0.04 | 0.036 | 0.06 | 0.049 | 0.05 | 0.065 | 0.1 | 0.094 | 0.14 | 0.122 | 0.07 | 0.056 | 0.14 | 0.141 | 0.17 | 0.2 | 0.13 | 0.13 | 0 | 0 |
EBITDA
| 309 | 349 | 333 | 343 | 328 | 347 | 327 | 323 | 321 | 339 | 321 | 644 | 271 | 287 | 294 | 314 | 295 | 250 | 251 | 298 | 294 | 300 | 306 | 201.5 | 201.5 | 0 | 0 |
EBITDA ratio
| 0.609 | 0.694 | 0.675 | 0.704 | 0.68 | 0.718 | 0.69 | 0.683 | 0.674 | 0.702 | 0.673 | 1.322 | 0.552 | 0.575 | 0.575 | 0.594 | 0.558 | 0.522 | 0.524 | 0.565 | 0.562 | 0.561 | 0.575 | 0.657 | 0.657 | 0 | 0 |