Dalata Hotel Group plc
ISE:DHG.IR
4.35 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 161.435 | 161.435 | 142.415 | 142.415 | 169.006 | 169.006 | 110.124 | 110.124 | 76.202 | 76.202 | 19.793 | 19.793 | 28.013 | 28.013 | 40.398 | 40.398 | 113.642 | 113.642 | 100.951 | 100.951 | 106.278 | 106.278 | 90.006 | 90.006 | 94.42 | 94.42 | 81.667 | 81.667 | 80.251 | 80.251 | 65.025 | 65.025 | 63.981 | 63.981 | 48.856 | 48.856 | 22.062 | 22.062 | 17.475 | 17.475 | 16.928 | 16.928 | 13.381 | 13.381 | 15.154 | 13.536 | 13.536 | 13.536 | 13.536 | 8.713 | 8.713 | 8.713 | 8.713 |
Kosten van de omzet
| 57.092 | 57.092 | 50.163 | 50.163 | 69.901 | 69.901 | 42.482 | 42.482 | 24.047 | 24.047 | 6.596 | 6.596 | 9.336 | 9.336 | 16.806 | 16.806 | 40.138 | 40.138 | 37.154 | 37.154 | 37.536 | 37.536 | 33.602 | 33.602 | 34.767 | 34.767 | 31.211 | 31.211 | 29.648 | 29.648 | 25.285 | 25.285 | 24.057 | 24.057 | 19.397 | 19.397 | 7.894 | 7.894 | 6.796 | 6.796 | 6.575 | 6.575 | 4.931 | 4.931 | 5.753 | 5.257 | 5.257 | 5.257 | 5.257 | 3.328 | 3.328 | 3.328 | 3.328 |
Brutowinst
| 104.343 | 104.343 | 92.252 | 92.252 | 99.106 | 99.106 | 67.643 | 67.643 | 52.155 | 52.155 | 13.198 | 13.198 | 18.677 | 18.677 | 23.593 | 23.593 | 73.504 | 73.504 | 63.797 | 63.797 | 68.743 | 68.743 | 56.404 | 56.404 | 59.653 | 59.653 | 50.456 | 50.456 | 50.603 | 50.603 | 39.741 | 39.741 | 39.925 | 39.925 | 29.459 | 29.459 | 14.168 | 14.168 | 10.68 | 10.68 | 10.353 | 10.353 | 8.45 | 8.45 | 9.402 | 8.279 | 8.279 | 8.279 | 8.279 | 5.385 | 5.385 | 5.385 | 5.385 |
Brutowinstmarge
| 0.646 | 0.646 | 0.648 | 0.648 | 0.586 | 0.586 | 0.614 | 0.614 | 0.684 | 0.684 | 0.667 | 0.667 | 0.667 | 0.667 | 0.584 | 0.584 | 0.647 | 0.647 | 0.632 | 0.632 | 0.647 | 0.647 | 0.627 | 0.627 | 0.632 | 0.632 | 0.618 | 0.618 | 0.631 | 0.631 | 0.611 | 0.611 | 0.624 | 0.624 | 0.603 | 0.603 | 0.642 | 0.642 | 0.611 | 0.611 | 0.612 | 0.612 | 0.631 | 0.631 | 0.62 | 0.612 | 0.612 | 0.612 | 0.612 | 0.618 | 0.618 | 0.618 | 0.618 |
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 | 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
| 30.73 | 30.73 | 32.347 | 32.347 | 24.527 | 24.527 | 26.678 | 26.678 | 16.101 | 16.101 | 12.608 | 12.608 | 40.043 | 40.043 | 18.516 | 18.516 | 31.078 | 31.078 | 25.679 | 25.679 | 49.921 | 49.921 | 23.496 | 23.496 | 30.811 | 30.811 | 20.07 | 20.07 | 27.789 | 27.789 | 16.487 | 16.487 | 15.842 | 15.842 | 13.013 | 13.013 | 6.742 | 6.742 | 5.481 | 5.481 | 1.069 | 1.069 | 8.114 | 8.114 | 8.168 | 7.482 | 7.482 | 7.482 | 7.482 | 5.002 | 5.002 | 5.002 | 5.002 |
Verkoop- en marketingkosten
| 7.462 | 7.462 | 9.208 | 9.208 | 6.007 | 6.007 | 8.064 | 8.064 | 0.553 | 0.553 | 0.187 | 0.187 | 0.031 | 0.031 | 0.119 | 0.119 | -1.672 | -1.672 | -0.214 | -0.214 | -0.214 | -4.353 | 8.126 | 8.126 | 7.353 | 7.353 | 8.171 | 8.171 | 6.995 | 6.995 | 5.852 | 5.852 | 4.905 | 4.905 | 4.71 | 4.71 | 4.175 | 4.175 | 3.992 | 3.992 | 6.951 | 6.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 44.476 | 44.476 | 41.556 | 41.556 | 41.538 | 41.538 | 34.741 | 34.741 | 22.231 | 22.231 | 12.795 | 12.795 | 40.074 | 40.074 | 18.635 | 18.635 | 29.406 | 29.406 | 27.493 | 27.493 | 45.568 | 45.568 | 31.622 | 31.622 | 38.163 | 38.163 | 28.241 | 28.241 | 34.784 | 34.784 | 22.339 | 22.339 | 20.747 | 20.747 | 17.723 | 17.723 | 10.916 | 10.916 | 9.472 | 9.472 | 8.019 | 8.019 | 8.114 | 8.114 | 8.168 | 7.482 | 7.482 | 7.482 | 7.482 | 5.002 | 5.002 | 5.002 | 5.002 |
Overige kosten
| 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
| 63.636 | 63.636 | 55.463 | 55.463 | 59.005 | 59.005 | 31.24 | 31.24 | 30.711 | 30.711 | 23.696 | 23.696 | 30.758 | 30.758 | 51.337 | 51.337 | 40.262 | 40.262 | 37.839 | 37.839 | 40.829 | 40.829 | 37.128 | 37.128 | 35.739 | 35.739 | 32.173 | 32.173 | 35.467 | 35.467 | 28.451 | 28.451 | 24.628 | 24.628 | 26.188 | 26.188 | 12.556 | 12.556 | 9.655 | 9.655 | 8.223 | 8.223 | 8.114 | 8.114 | 8.168 | 7.482 | 7.482 | 7.482 | 7.482 | 5.002 | 5.002 | 5.002 | 5.002 |
Bedrijfsresultaat
| 43.367 | 43.367 | 35.887 | 35.887 | 43.291 | 43.291 | 19.589 | 19.589 | 18.327 | 18.327 | -11.219 | -11.219 | -9.073 | -9.073 | -7.118 | -7.118 | 33.29 | 33.29 | 26.06 | 26.06 | 28.201 | 28.201 | 20.476 | 20.476 | 25.375 | 25.375 | 18.465 | 18.465 | 19.452 | 19.452 | 14.088 | 14.088 | 17.307 | 17.307 | 9.96 | 9.96 | 2.875 | 2.875 | 1.025 | 1.025 | 2.131 | 2.131 | 0.336 | 0.336 | 1.233 | 0.812 | 0.812 | 0.812 | 0.812 | 0.39 | 0.39 | 0.39 | 0.39 |
Bedrijfsresultaat ratio
| 0.269 | 0.269 | 0.252 | 0.252 | 0.256 | 0.256 | 0.178 | 0.178 | 0.24 | 0.24 | -0.567 | -0.567 | -0.324 | -0.324 | -0.176 | -0.176 | 0.293 | 0.293 | 0.258 | 0.258 | 0.265 | 0.265 | 0.227 | 0.227 | 0.269 | 0.269 | 0.226 | 0.226 | 0.242 | 0.242 | 0.217 | 0.217 | 0.271 | 0.271 | 0.204 | 0.204 | 0.13 | 0.13 | 0.059 | 0.059 | 0.126 | 0.126 | 0.025 | 0.025 | 0.081 | 0.06 | 0.06 | 0.06 | 0.06 | 0.045 | 0.045 | 0.045 | 0.045 |
Totaal overige inkomsten en kosten netto
| -15.795 | -15.795 | -10.693 | -10.693 | -14.466 | -14.466 | 6.415 | 6.415 | -5.136 | -5.136 | -7.69 | -7.69 | -11.215 | -11.215 | -28.325 | -28.325 | -7.325 | -7.325 | -7.182 | -7.182 | -2.238 | -2.238 | -2.789 | -2.789 | -3.085 | -3.085 | -2.111 | -2.111 | -6.48 | -6.48 | -5.005 | -5.005 | -4.405 | -4.405 | -8.634 | -8.634 | -1.249 | -1.249 | -0.553 | -0.553 | -1.246 | -1.246 | -1.184 | -1.184 | -1.215 | -1.186 | -1.186 | -1.186 | -1.186 | -1.127 | -1.127 | -1.127 | -1.127 |
Inkomen voor belasting
| 27.572 | 27.572 | 25.194 | 25.194 | 28.825 | 28.825 | 26.004 | 26.004 | 13.191 | 13.191 | -18.909 | -18.909 | -20.288 | -20.288 | -35.443 | -35.443 | 25.966 | 25.966 | 18.879 | 18.879 | 25.964 | 25.964 | 17.687 | 17.687 | 22.29 | 22.29 | 16.354 | 16.354 | 12.973 | 12.973 | 9.083 | 9.083 | 12.903 | 12.903 | 1.326 | 1.326 | 1.627 | 1.627 | 0.472 | 0.472 | 0.885 | 0.885 | -0.848 | -0.848 | 0.018 | -0.374 | -0.374 | -0.374 | -0.374 | -0.737 | -0.737 | -0.737 | -0.737 |
Inkomen voor belasting ratio
| 0.171 | 0.171 | 0.177 | 0.177 | 0.171 | 0.171 | 0.236 | 0.236 | 0.173 | 0.173 | -0.955 | -0.955 | -0.724 | -0.724 | -0.877 | -0.877 | 0.228 | 0.228 | 0.187 | 0.187 | 0.244 | 0.244 | 0.197 | 0.197 | 0.236 | 0.236 | 0.2 | 0.2 | 0.162 | 0.162 | 0.14 | 0.14 | 0.202 | 0.202 | 0.027 | 0.027 | 0.074 | 0.074 | 0.027 | 0.027 | 0.052 | 0.052 | -0.063 | -0.063 | 0.001 | -0.028 | -0.028 | -0.028 | -0.028 | -0.085 | -0.085 | -0.085 | -0.085 |
Belastingkosten
| 3.441 | 3.441 | 4.215 | 4.215 | 3.835 | 3.835 | 2.631 | 2.631 | 1.168 | 1.168 | 3.722 | 3.722 | 1.507 | 1.507 | 3.885 | 3.885 | 3.191 | 3.191 | 2.548 | 2.548 | 3.577 | 3.577 | 2.462 | 2.462 | 2.31 | 2.31 | 2.18 | 2.18 | 3.274 | 3.274 | 1.321 | 1.321 | 2.384 | 2.384 | 1.032 | 1.032 | 0.217 | 0.217 | 0.12 | 0.12 | 0.278 | 0.278 | 0.047 | 0.047 | 0.163 | 0.115 | 0.115 | 0.115 | 0.115 | 0.044 | 0.044 | 0.044 | 0.044 |
Nettowinst
| 24.132 | 24.132 | 20.98 | 20.98 | 24.99 | 24.99 | 23.373 | 23.373 | 12.023 | 12.023 | -15.188 | -15.188 | -18.781 | -18.781 | -31.558 | -31.558 | 22.775 | 22.775 | 16.331 | 16.331 | 22.387 | 22.387 | 15.225 | 15.225 | 19.981 | 19.981 | 14.174 | 14.174 | 9.699 | 9.699 | 7.763 | 7.763 | 10.519 | 10.519 | 0.295 | 0.295 | 1.41 | 1.41 | 0.352 | 0.352 | 0.607 | 0.607 | -0.895 | -0.895 | -0.144 | -0.489 | -0.489 | -0.489 | -0.489 | -0.78 | -0.78 | -0.78 | -0.78 |
Nettowinstmarge
| 0.149 | 0.149 | 0.147 | 0.147 | 0.148 | 0.148 | 0.212 | 0.212 | 0.158 | 0.158 | -0.767 | -0.767 | -0.67 | -0.67 | -0.781 | -0.781 | 0.2 | 0.2 | 0.162 | 0.162 | 0.211 | 0.211 | 0.169 | 0.169 | 0.212 | 0.212 | 0.174 | 0.174 | 0.121 | 0.121 | 0.119 | 0.119 | 0.164 | 0.164 | 0.006 | 0.006 | 0.064 | 0.064 | 0.02 | 0.02 | 0.036 | 0.036 | -0.067 | -0.067 | -0.01 | -0.036 | -0.036 | -0.036 | -0.036 | -0.09 | -0.09 | -0.09 | -0.09 |
WPA (Winst Per Aandeel)
| 0.11 | 0.11 | 0.093 | 0.093 | 0.11 | 0.11 | 0.1 | 0.1 | 0.054 | 0.054 | -0.068 | -0.068 | -0.09 | -0.09 | -0.17 | -0.17 | 0.12 | 0.12 | 0.088 | 0.088 | 0.12 | 0.12 | 0.083 | 0.082 | 0.11 | 0.11 | 0.075 | 0.077 | 0.052 | 0.052 | 0.042 | 0.042 | 0.065 | 0.065 | 0.002 | 0.002 | 0.012 | 0.012 | 0.005 | 0.005 | 0.006 | 0.005 | -0.007 | -0.007 | -0.001 | -0.004 | -0.004 | -0.004 | -0.004 | -0.006 | -0.006 | -0.006 | -0.006 |
Verwaterde WPA
| 0.11 | 0.11 | 0.093 | 0.093 | 0.11 | 0.11 | 0.1 | 0.1 | 0.054 | 0.054 | -0.068 | -0.068 | -0.089 | -0.089 | -0.17 | -0.17 | 0.12 | 0.12 | 0.088 | 0.088 | 0.12 | 0.12 | 0.083 | 0.082 | 0.11 | 0.11 | 0.075 | 0.077 | 0.053 | 0.053 | 0.042 | 0.042 | 0.065 | 0.065 | 0.002 | 0.002 | 0.012 | 0.012 | 0.005 | 0.005 | 0.006 | 0.005 | -0.007 | -0.007 | -0.001 | -0.004 | -0.004 | -0.004 | -0.004 | -0.006 | -0.006 | -0.006 | -0.006 |
EBITDA
| 52.381 | 52.381 | 43.594 | 43.594 | 50.717 | 50.717 | 26.681 | 26.681 | 25.264 | 25.264 | -4.371 | -4.371 | -2.51 | -2.51 | -0.378 | -0.378 | 39.932 | 39.932 | 32.51 | 32.51 | 33.41 | 33.41 | 25.139 | 25.139 | 29.427 | 29.427 | 22.28 | 22.28 | 23.608 | 23.608 | 17.67 | 17.67 | 20.325 | 20.325 | 11.962 | 11.962 | 3.252 | 3.252 | 1.208 | 1.208 | 2.225 | 2.225 | 0.446 | 0.446 | 1.335 | 0.89 | 0.89 | 0.89 | 0.89 | 0.484 | 0.484 | 0.484 | 0.484 |
EBITDA ratio
| 0.324 | 0.324 | 0.306 | 0.306 | 0.3 | 0.3 | 0.242 | 0.242 | 0.332 | 0.332 | -0.221 | -0.221 | -0.09 | -0.09 | -0.009 | -0.009 | 0.351 | 0.351 | 0.322 | 0.322 | 0.314 | 0.314 | 0.279 | 0.279 | 0.312 | 0.312 | 0.273 | 0.273 | 0.294 | 0.294 | 0.272 | 0.272 | 0.318 | 0.318 | 0.245 | 0.245 | 0.147 | 0.147 | 0.069 | 0.069 | 0.131 | 0.131 | 0.033 | 0.033 | 0.088 | 0.066 | 0.066 | 0.066 | 0.066 | 0.056 | 0.056 | 0.056 | 0.056 |