Dometic Group AB (publ)
SSE:DOM.ST
79.58 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 4,785 | 5,647 | 7,662 | 6,527 | 5,327 | 6,830 | 8,329 | 7,289 | 6,173 | 7,576 | 8,498 | 7,518 | 5,542 | 5,545 | 5,571 | 4,858 | 4,214 | 4,466 | 3,329 | 4,199 | 3,919 | 4,605 | 5,329 | 4,650 | 4,070 | 4,501 | 5,260 | 4,442 | 3,253 | 3,399 | 3,949 | 3,443 | 2,786 | 3,142 | 3,461 | 2,999 | 2,524 | 2,885 | 3,202 | 2,875 | 2,207 | 2,147 | 2,450 | 2,001 | 1,751 | 1,961 | 2,271 | 1,825 | 1,625 |
Kosten van de omzet
| 3,501 | 4,100 | 5,641 | 4,856 | 4,041 | 4,747 | 5,995 | 5,361 | 4,723 | 5,517 | 6,174 | 5,468 | 4,099 | 3,899 | 3,827 | 3,330 | 2,837 | 2,886 | 2,297 | 2,880 | 2,715 | 3,081 | 3,521 | 3,188 | 2,794 | 2,962 | 3,503 | 3,064 | 2,301 | 2,302 | 2,637 | 2,359 | 1,967 | 2,099 | 2,309 | 2,088 | 1,842 | 2,020 | 2,216 | 2,049 | 1,606 | 1,460 | 1,685 | 1,375 | 1,218 | 1,331 | 1,532 | 1,216 | 1,148 |
Brutowinst
| 1,284 | 1,547 | 2,021 | 1,671 | 1,286 | 2,083 | 2,334 | 1,928 | 1,450 | 2,059 | 2,324 | 2,050 | 1,443 | 1,646 | 1,744 | 1,528 | 1,377 | 1,580 | 1,032 | 1,319 | 1,204 | 1,524 | 1,808 | 1,462 | 1,276 | 1,539 | 1,757 | 1,378 | 952 | 1,097 | 1,312 | 1,084 | 819 | 1,043 | 1,152 | 911 | 682 | 865 | 986 | 826 | 601 | 687 | 765 | 626 | 533 | 630 | 739 | 609 | 477 |
Brutowinstmarge
| 0.268 | 0.274 | 0.264 | 0.256 | 0.241 | 0.305 | 0.28 | 0.265 | 0.235 | 0.272 | 0.273 | 0.273 | 0.26 | 0.297 | 0.313 | 0.315 | 0.327 | 0.354 | 0.31 | 0.314 | 0.307 | 0.331 | 0.339 | 0.314 | 0.314 | 0.342 | 0.334 | 0.31 | 0.293 | 0.323 | 0.332 | 0.315 | 0.294 | 0.332 | 0.333 | 0.304 | 0.27 | 0.3 | 0.308 | 0.287 | 0.272 | 0.32 | 0.312 | 0.313 | 0.304 | 0.321 | 0.325 | 0.334 | 0.294 |
Onderzoek- en ontwikkelingskosten
| 147 | 142 | 149 | 149 | 142 | 145 | 160 | 144 | 125 | 142 | 141 | 122 | 110 | 100 | 100 | 102 | 111 | 91 | 81 | 102 | 412 | 11 | 12 | 11 | 368 | 11 | 11 | 10 | 322 | 0 | 0 | 0 | 294 | 0 | 0 | 0 | 269 | 0 | 0 | 0 | 220 | 0 | 0 | 0 | 175 | 0 | 0 | 0 | 38 |
Algemene en administratieve kosten
| 372 | 360 | 386 | 367 | 392 | 377 | 411 | 387 | 308 | 360 | 360 | 348 | 314 | 282 | 256 | 235 | 234 | 213 | 216 | 251 | 228 | 237 | 232 | 221 | 224 | 213 | 226 | 191 | 145 | 163 | 170 | 188 | 183 | 151 | 133 | 138 | 134 | 134 | 123 | 119 | 102 | 110 | 103 | 106 | 116 | 113 | 110 | 117 | 157 |
Verkoop- en marketingkosten
| 509 | 530 | 581 | 540 | 490 | 540 | 593 | 562 | 542 | 554 | 566 | 524 | 445 | 414 | 384 | 349 | 578 | 578 | 467 | 598 | 602 | 620 | 626 | 563 | 573 | 569 | 591 | 527 | 461 | 421 | 458 | 451 | 421 | 440 | 420 | 371 | 356 | 369 | 362 | 346 | 332 | 316 | 316 | 273 | 262 | 273 | 278 | 250 | 203 |
Verkoop-, algemene en administratieve kosten
| 881 | 890 | 967 | 907 | 845 | 917 | 1,004 | 949 | 850 | 914 | 926 | 872 | 759 | 696 | 640 | 584 | 812 | 791 | 683 | 849 | 830 | 857 | 858 | 784 | 797 | 782 | 817 | 718 | 606 | 584 | 628 | 639 | 604 | 591 | 553 | 509 | 490 | 503 | 485 | 465 | 434 | 426 | 419 | 379 | 393 | 386 | 388 | 367 | 376 |
Overige kosten
| 1,220 | 2,188 | -6,759 | -6,254 | 0 | 0 | 151 | 144 | 312 | 102 | 76 | 85 | 143 | 66 | 48 | 111 | 178 | 99 | -14 | 48 | 123 | 48 | 50 | 61 | 128 | 55 | 22 | 21 | -13 | 31 | 34 | 27 | 11 | 26 | 15 | 2 | 70 | 0 | 17 | -5 | -6 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 2,248 | 3,220 | 1,116 | 1,056 | 987 | 1,262 | 1,315 | 1,237 | 1,287 | 1,158 | 1,143 | 1,079 | 1,012 | 862 | 788 | 797 | 990 | 890 | 669 | 897 | 953 | 905 | 908 | 845 | 925 | 837 | 839 | 739 | 593 | 615 | 662 | 666 | 615 | 617 | 568 | 511 | 560 | 503 | 502 | 460 | 428 | 431 | 440 | 371 | 203 | 389 | 443 | 370 | 388 |
Bedrijfsresultaat
| -964 | -1,673 | 905 | 615 | 299 | 788 | 985 | 667 | 514 | 1,226 | 1,166 | 812 | 470 | 762 | 898 | 725 | 514 | 676 | 300 | 389 | 237 | 583 | 900 | 618 | 328 | 702 | 919 | 638 | 192 | 648 | 650 | 418 | 173 | 426 | 573 | 400 | 183 | 367 | 463 | 423 | 100 | 257 | 343 | 255 | 139 | 240 | 343 | 239 | 77 |
Bedrijfsresultaat ratio
| -0.201 | -0.296 | 0.118 | 0.094 | 0.056 | 0.115 | 0.118 | 0.092 | 0.083 | 0.162 | 0.137 | 0.108 | 0.085 | 0.137 | 0.161 | 0.149 | 0.122 | 0.151 | 0.09 | 0.093 | 0.06 | 0.127 | 0.169 | 0.133 | 0.081 | 0.156 | 0.175 | 0.144 | 0.059 | 0.191 | 0.165 | 0.121 | 0.062 | 0.136 | 0.166 | 0.133 | 0.073 | 0.127 | 0.145 | 0.147 | 0.045 | 0.12 | 0.14 | 0.127 | 0.079 | 0.122 | 0.151 | 0.131 | 0.047 |
Totaal overige inkomsten en kosten netto
| -174 | -188 | -269 | -223 | -216 | -217 | -260 | -196 | -166 | -306 | -93 | -228 | -136 | -97 | -197 | -54 | -16 | -167 | -104 | -102 | -153 | -119 | -139 | -126 | -101 | -137 | -71 | -128 | -218 | 110 | -32 | -31 | -24 | -37 | -50 | -34 | -469 | -201 | -171 | -150 | -524 | -249 | -699 | -234 | -189 | -100 | -154 | -201 | -263 |
Inkomen voor belasting
| -1,138 | -1,861 | 636 | 392 | 83 | 604 | 725 | 471 | 70 | 595 | 1,088 | 685 | 283 | 659 | 738 | 677 | 365 | 523 | 169 | 291 | 77 | 500 | 761 | 491 | 232 | 565 | 847 | 511 | 104 | 592 | 618 | 387 | 165 | 389 | 534 | 366 | -356 | 161 | 313 | 216 | -379 | 7 | -356 | 21 | -50 | 140 | 189 | 38 | -186 |
Inkomen voor belasting ratio
| -0.238 | -0.33 | 0.083 | 0.06 | 0.016 | 0.088 | 0.087 | 0.065 | 0.011 | 0.079 | 0.128 | 0.091 | 0.051 | 0.119 | 0.132 | 0.139 | 0.087 | 0.117 | 0.051 | 0.069 | 0.02 | 0.109 | 0.143 | 0.106 | 0.057 | 0.126 | 0.161 | 0.115 | 0.032 | 0.174 | 0.156 | 0.112 | 0.059 | 0.124 | 0.154 | 0.122 | -0.141 | 0.056 | 0.098 | 0.075 | -0.172 | 0.003 | -0.145 | 0.01 | -0.029 | 0.071 | 0.083 | 0.021 | -0.114 |
Belastingkosten
| -40 | 60 | 194 | 119 | 32 | 192 | 190 | 137 | 43 | 159 | 261 | 192 | 86 | 179 | 178 | 187 | 525 | 242 | 43 | 86 | 30 | 129 | 200 | 147 | 96 | 130 | 218 | 136 | -172 | 144 | 144 | 91 | -138 | 78 | 81 | 71 | -917 | 49 | 115 | 55 | -48 | 63 | 85 | 22 | 47 | 133 | 11 | 22 | 28 |
Nettowinst
| -1,098 | -1,921 | 443 | 273 | 51 | 412 | 534 | 334 | 27 | 436 | 827 | 494 | 196 | 480 | 560 | 490 | -160 | 281 | 125 | 204 | 47 | 372 | 562 | 344 | 136 | 435 | 629 | 375 | 277 | 448 | 474 | 296 | 303 | 311 | 453 | 295 | 561 | 112 | 198 | 161 | -331 | -56 | -441 | -1 | -97 | 273 | 200 | 16 | -214 |
Nettowinstmarge
| -0.229 | -0.34 | 0.058 | 0.042 | 0.01 | 0.06 | 0.064 | 0.046 | 0.004 | 0.058 | 0.097 | 0.066 | 0.035 | 0.087 | 0.101 | 0.101 | -0.038 | 0.063 | 0.038 | 0.049 | 0.012 | 0.081 | 0.105 | 0.074 | 0.033 | 0.097 | 0.12 | 0.084 | 0.085 | 0.132 | 0.12 | 0.086 | 0.109 | 0.099 | 0.131 | 0.098 | 0.222 | 0.039 | 0.062 | 0.056 | -0.15 | -0.026 | -0.18 | -0 | -0.055 | 0.139 | 0.088 | 0.009 | -0.132 |
WPA (Winst Per Aandeel)
| -3.44 | -6.01 | 1.39 | 0.85 | 0.16 | 1.29 | 1.67 | 1.05 | 0.085 | 1.36 | 2.59 | 1.55 | 0.62 | 1.5 | 1.85 | 1.66 | -0.55 | 0.95 | 0.42 | 0.69 | 0.16 | 1.26 | 1.9 | 1.16 | 0.46 | 1.47 | 2.13 | 1.27 | 0.94 | 1.51 | 1.6 | 1 | 1.02 | 1.05 | 1.53 | 1 | 1.89 | 0.38 | 0.67 | 0.54 | -1.12 | -0.19 | -1.486 | -0.003 | -0.48 | 1.099 | 0.734 | 0.056 | -1.07 |
Verwaterde WPA
| -3.44 | -6.01 | 1.39 | 0.85 | 0.16 | 1.29 | 1.67 | 1.05 | 0.085 | 1.36 | 2.59 | 1.55 | 0.62 | 1.5 | 1.85 | 1.66 | -0.54 | 0.95 | 0.42 | 0.69 | 0.16 | 1.26 | 1.9 | 1.16 | 0.46 | 1.47 | 2.13 | 1.27 | 0.94 | 1.51 | 1.6 | 1 | 1.02 | 1.05 | 1.53 | 1 | 1.89 | 0.38 | 0.67 | 0.54 | -1.12 | -0.19 | -1.486 | -0.003 | -0.48 | 1.099 | 0.734 | 0.056 | -1.07 |
EBITDA
| -520 | 743 | 1,287 | 1,013 | 693 | 1,232 | 1,341 | 1,044 | 631 | 1,125 | 1,527 | 1,163 | 687 | 988 | 1,159 | 927 | 646 | 881 | 466 | 603 | 393 | 842 | 1,102 | 780 | 480 | 836 | 1,048 | 765 | 287 | 725 | 731 | 495 | 252 | 503 | 648 | 474 | 271 | 436 | 537 | 438 | 194 | 304 | 391 | 298 | 169 | 285 | 387 | 282 | 117.25 |
EBITDA ratio
| -0.109 | 0.132 | 0.168 | 0.153 | 0.13 | 0.183 | 0.171 | 0.147 | 0.148 | 0.213 | 0.181 | 0.176 | 0.131 | 0.183 | 0.208 | 0.192 | 0.113 | 0.197 | 0.17 | 0.151 | 0.13 | 0.18 | 0.207 | 0.177 | 0.14 | 0.186 | 0.199 | 0.172 | 0.099 | 0.164 | 0.185 | 0.144 | 0.108 | 0.16 | 0.19 | 0.158 | 0.107 | 0.151 | 0.174 | 0.152 | -0.126 | 0.142 | 0.16 | 0.149 | 0.097 | 0.145 | 0.17 | 0.155 | 0.072 |