
AmRest Holdings SE
WSE:EAT.WA
24.55 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) PLN.
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
| 665.4 | 659.4 | 638.9 | 592.6 | 628.9 | 632.8 | 548.7 | 621.2 | 651.1 | 658.2 | 605.7 | 507 | 539 | 533.7 | 464.3 | 380 | 397.5 | 441.4 | 272.1 | 411.9 | 529 | 504.8 | 482.8 | 444.9 | 442.9 | 392.4 | 364.2 | 347.4 | 390.376 | 314.956 | 291.116 | 272.361 | 259.857 | 268.993 | 214.516 | 200.772 | 212.655 | 203.174 | 188.207 | 183.382 | 175.056 | 183.105 | 171.974 | 161.466 | 184.142 | 164.761 | 148.746 | 146.074 | 160.434 | 146.872 | 82.186 | 181.648 | 180.454 | 158.089 | 156.447 | 129.176 | 128.398 | 130.043 | 120.828 | 124.391 | 126.16 | 114.704 | 115.424 | 112.794 |
Kosten van de omzet
| 579.7 | 569.3 | 552.6 | 531.6 | 548.5 | 537 | 472.7 | 565.2 | 581 | 574.1 | 535.8 | 462.1 | 472 | 454.6 | 413 | 364.5 | 384.2 | 379 | 298.9 | 400.2 | 464.6 | 436.1 | 420.3 | 395 | 390.5 | 339.8 | 320.3 | 311.6 | 294.21 | 266.661 | 254.427 | 244.946 | 186.596 | 232.238 | 186.27 | 175.715 | 151.758 | 175.253 | 162.403 | 161.536 | 125.967 | 160.451 | 153.346 | 146.233 | 132.747 | 146.645 | 134.53 | 133.251 | 347.487 | 58.402 | -8.476 | 113.937 | 377.495 | 59.947 | 59.678 | 117.535 | 343.311 | 41.184 | 111.491 | 111.853 | 327.888 | 35.431 | 105.076 | 101.86 |
Brutowinst
| 85.7 | 90.1 | 86.3 | 61 | 80.4 | 95.8 | 76 | 56 | 70.1 | 84.1 | 69.9 | 44.9 | 67 | 79.1 | 51.3 | 15.5 | 13.3 | 62.4 | -26.8 | 11.7 | 64.4 | 68.7 | 62.5 | 49.9 | 52.4 | 52.6 | 43.9 | 35.8 | 96.166 | 48.295 | 36.689 | 27.415 | 73.261 | 36.755 | 28.246 | 25.057 | 60.896 | 27.921 | 25.804 | 21.846 | 49.09 | 22.654 | 18.628 | 15.232 | 51.395 | 18.116 | 14.216 | 12.824 | -187.053 | 88.471 | 90.662 | 67.711 | -197.041 | 98.142 | 96.769 | 11.641 | -214.912 | 88.858 | 9.337 | 12.538 | -201.728 | 79.274 | 10.348 | 10.934 |
Brutowinstmarge
| 0.129 | 0.137 | 0.135 | 0.103 | 0.128 | 0.151 | 0.139 | 0.09 | 0.108 | 0.128 | 0.115 | 0.089 | 0.124 | 0.148 | 0.11 | 0.041 | 0.033 | 0.141 | -0.098 | 0.028 | 0.122 | 0.136 | 0.129 | 0.112 | 0.118 | 0.134 | 0.121 | 0.103 | 0.246 | 0.153 | 0.126 | 0.101 | 0.282 | 0.137 | 0.132 | 0.125 | 0.286 | 0.137 | 0.137 | 0.119 | 0.28 | 0.124 | 0.108 | 0.094 | 0.279 | 0.11 | 0.096 | 0.088 | -1.166 | 0.602 | 1.103 | 0.373 | -1.092 | 0.621 | 0.619 | 0.09 | -1.674 | 0.683 | 0.077 | 0.101 | -1.599 | 0.691 | 0.09 | 0.097 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 50 | 41.6 | 41 | 44.2 | 47.3 | 44.8 | 37.7 | 40.8 | 43.3 | 38.3 | 36.4 | 37.8 | 37.3 | 34.8 | 32.5 | 33.8 | 34.7 | 39 | 34.1 | 35.6 | 38.8 | 36.3 | 38.7 | 33.5 | 34.3 | 27.7 | 27.6 | 25.5 | 22.042 | 22.226 | 23.323 | 19.273 | 15.1 | 16.689 | 15.46 | 14.144 | 15.581 | 12.886 | 15.204 | 12.254 | 9.577 | 11.31 | 11.463 | 11.1 | 12.293 | 11.736 | 13.01 | 11.972 | 9.873 | 9.214 | -43.62 | 60.502 | -101.145 | 52.04 | 90.941 | 7.34 | 7.32 | 6.841 | 0 | 6.539 | 7.204 | 5.823 | 0 | 6.163 |
Verkoop- en marketingkosten
| 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 | 0 | 0 | 0 | 0 | 6.419 | 0 | 0 | 0 | 4.91 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 50 | 41.6 | 41 | 44.2 | 47.3 | 44.8 | 37.7 | 40.8 | 43.3 | 38.3 | 36.4 | 37.8 | 37.3 | 34.8 | 32.5 | 33.8 | 34.7 | 39 | 34.1 | 35.6 | 38.8 | 36.3 | 38.7 | 33.5 | 34.3 | 27.7 | 27.6 | 25.5 | 22.042 | 22.226 | 23.323 | 19.273 | 15.1 | 16.689 | 15.46 | 14.144 | 15.581 | 12.886 | 15.204 | 12.254 | 9.577 | 11.31 | 11.463 | 11.1 | 12.293 | 11.736 | 13.01 | 11.972 | 9.873 | 9.214 | -43.62 | 60.502 | -101.145 | 52.04 | 90.941 | 7.34 | -10.636 | 13.26 | 0 | 6.539 | -8.842 | 10.733 | 0 | 6.163 |
Overige kosten
| 1.3 | -11.8 | 40.4 | 0 | 0 | 0 | 0 | -2.1 | -1.2 | -4.1 | -4.1 | -7 | -9.3 | -2.8 | -26.7 | -8.9 | -7.5 | -3.6 | -18 | -2 | 0.1 | -5.6 | -2.3 | -1.6 | -4 | -2.8 | -1.7 | -1.9 | 55.732 | -1.709 | -2.668 | -1.483 | 43.411 | -1.036 | -0.891 | -1.86 | 36.405 | -0.894 | -0.827 | -1.13 | 30.82 | -0.695 | -0.823 | -1.59 | 31.927 | -0.785 | -0.603 | -0.542 | -201.235 | 69.486 | 129.095 | -1.277 | -102.841 | 36.583 | -0.792 | -0.552 | -208.858 | 71.749 | 6.138 | -0.415 | -199.142 | 62.706 | 6.916 | -0.897 |
Bedrijfskosten
| 51.3 | 29.8 | 81.4 | 42 | 46.8 | 43.4 | 35.8 | 38.7 | 42.1 | 34.2 | 32.3 | 30.8 | 28 | 32 | 5.8 | 24.9 | 27.2 | 35.4 | 16.1 | 33.6 | 38.9 | 30.7 | 36.4 | 31.9 | 30.3 | 24.9 | 25.9 | 23.6 | 77.775 | 20.517 | 20.655 | 17.79 | 58.511 | 15.652 | 14.57 | 12.284 | 51.986 | 11.991 | 14.377 | 11.124 | 40.397 | 10.616 | 10.64 | 9.51 | 44.22 | 10.952 | 12.407 | 11.43 | -191.362 | 78.699 | 85.475 | 59.225 | -203.985 | 88.623 | 90.149 | 6.789 | -219.494 | 85.009 | 6.138 | 6.124 | -207.985 | 73.439 | 6.916 | 5.267 |
Bedrijfsresultaat
| 34.4 | 60.3 | 4.9 | 18.6 | -0.5 | 49.2 | 44.7 | 17 | 25.6 | 48.9 | 38.6 | 13.9 | 28.2 | 47 | 37.6 | -9.7 | -28.9 | 26.5 | -116.5 | -23.6 | 32.6 | 37.8 | 26.1 | 18 | 22.1 | 27.7 | 18 | 12.2 | 18.391 | 27.778 | 16.034 | 9.624 | 14.75 | 21.102 | 13.677 | 12.773 | 8.91 | 15.93 | 11.427 | 10.722 | 8.693 | 12.039 | 7.987 | 5.722 | 7.175 | 7.164 | 1.809 | 1.394 | 4.31 | 9.771 | 4.233 | 8.429 | 3.961 | 9.519 | 6.15 | 4.852 | 3.774 | 3.888 | 3.198 | 6.431 | 3.343 | 6.229 | 3.432 | 5.666 |
Bedrijfsresultaat ratio
| 0.052 | 0.091 | 0.008 | 0.031 | -0.001 | 0.078 | 0.081 | 0.027 | 0.039 | 0.074 | 0.064 | 0.027 | 0.052 | 0.088 | 0.081 | -0.026 | -0.073 | 0.06 | -0.428 | -0.057 | 0.062 | 0.075 | 0.054 | 0.04 | 0.05 | 0.071 | 0.049 | 0.035 | 0.047 | 0.088 | 0.055 | 0.035 | 0.057 | 0.078 | 0.064 | 0.064 | 0.042 | 0.078 | 0.061 | 0.058 | 0.05 | 0.066 | 0.046 | 0.035 | 0.039 | 0.043 | 0.012 | 0.01 | 0.027 | 0.067 | 0.051 | 0.046 | 0.022 | 0.06 | 0.039 | 0.038 | 0.029 | 0.03 | 0.026 | 0.052 | 0.026 | 0.054 | 0.03 | 0.05 |
Totaal overige inkomsten en kosten netto
| -21.9 | -20.4 | -20.1 | -21.4 | -10.8 | -16.3 | -12.3 | -11.5 | -17.6 | -38.6 | -10.2 | -12.1 | -14.2 | -11.6 | -7.8 | -11.6 | -12.1 | -14.4 | -18.7 | -24.4 | 22.9 | -15.2 | -17.9 | -10.3 | -5.9 | -3.8 | -7.8 | -5 | -10.243 | -2.812 | -5.252 | -2.8 | -3.051 | -2.835 | -4.067 | -2.379 | -0.714 | -2.679 | -3.023 | -2.311 | -9.198 | -2.485 | -4.565 | -2.896 | -15.138 | -4.739 | 12.124 | -2.879 | 13.253 | -3.756 | -4.337 | -6.217 | -8.265 | -2.378 | -2.431 | -0.761 | -0.857 | -1.912 | 0.302 | -2.052 | -1.141 | -2.379 | 1.025 | -1.863 |
Inkomen voor belasting
| 12.5 | 39.9 | -15.2 | -2.8 | -11.3 | 32.9 | 22.4 | 5 | 8 | 41.7 | -24 | 1.8 | 14 | 35.4 | 29.8 | -21.3 | -41 | 12.1 | -124.5 | -48 | 55.5 | 22.6 | 8.2 | 7.1 | 16.2 | 23.9 | 10.2 | 7.2 | 8.148 | 24.988 | 10.781 | 6.769 | 11.698 | 18.267 | 9.61 | 10.62 | 8.196 | 13.251 | 8.404 | 8.411 | -0.505 | 9.554 | 3.423 | 2.826 | -7.963 | 2.425 | 13.933 | -1.485 | 17.563 | 6.445 | -0.104 | 3.952 | -4.304 | 8.464 | 3.718 | 4.09 | 2.918 | 1.976 | 3.501 | 4.379 | 2.201 | 3.85 | 4.457 | 3.803 |
Inkomen voor belasting ratio
| 0.019 | 0.061 | -0.024 | -0.005 | -0.018 | 0.052 | 0.041 | 0.008 | 0.012 | 0.063 | -0.04 | 0.004 | 0.026 | 0.066 | 0.064 | -0.056 | -0.103 | 0.027 | -0.458 | -0.117 | 0.105 | 0.045 | 0.017 | 0.016 | 0.037 | 0.061 | 0.028 | 0.021 | 0.021 | 0.079 | 0.037 | 0.025 | 0.045 | 0.068 | 0.045 | 0.053 | 0.039 | 0.065 | 0.045 | 0.046 | -0.003 | 0.052 | 0.02 | 0.018 | -0.043 | 0.015 | 0.094 | -0.01 | 0.109 | 0.044 | -0.001 | 0.022 | -0.024 | 0.054 | 0.024 | 0.032 | 0.023 | 0.015 | 0.029 | 0.035 | 0.017 | 0.034 | 0.039 | 0.034 |
Belastingkosten
| 2 | 11.7 | 7.9 | -0.7 | -6.5 | 4 | 5.2 | 1.9 | 4.4 | 5.7 | 9.9 | 0.9 | 8.6 | 7.8 | 7.2 | -1.1 | -17.1 | 9.6 | -4.5 | -5.7 | 16.9 | 5.3 | 1 | 3.3 | 5.1 | 5.8 | 2.6 | 2.7 | -2.43 | 5.054 | 2.751 | 1.708 | 0.91 | 3.211 | 1.614 | 1.609 | -0.747 | -2.226 | 2.238 | 1.937 | -0.921 | 2.048 | 2.437 | 0.954 | 2.247 | 0.645 | 0.016 | -0.22 | 4.504 | 1.36 | -0.306 | 0.998 | -4.69 | 1.632 | 0.725 | 0.686 | -0.239 | 0.438 | 0.417 | 1.246 | 0.036 | 0.941 | 0.261 | 1.064 |
Nettowinst
| 9.6 | 26.3 | -24.6 | -2.8 | -5.8 | 27.1 | 21.9 | 3.1 | 3.6 | 34.2 | -33.9 | 0.9 | 4.4 | 26.6 | 21.8 | -19.9 | -23.4 | 2.1 | -119.1 | -41.6 | 37.9 | 16.8 | 6.7 | 3.7 | 11.7 | 18 | 8.2 | 5.1 | 11.381 | 19.806 | 7.758 | 4.88 | 11.092 | 14.512 | 7.901 | 9.301 | 9.698 | 15.373 | 5.997 | 6.625 | 1.419 | 7.559 | 1.076 | 2.036 | -9.524 | 1.8 | 12.15 | -2.255 | 11.891 | 5.923 | 1.459 | 2.955 | 0.384 | 6.832 | 2.868 | 3.348 | 2.59 | 1.448 | 2.935 | 3.033 | 0.625 | 2.508 | 3.402 | 2.415 |
Nettowinstmarge
| 0.014 | 0.04 | -0.039 | -0.005 | -0.009 | 0.043 | 0.04 | 0.005 | 0.006 | 0.052 | -0.056 | 0.002 | 0.008 | 0.05 | 0.047 | -0.052 | -0.059 | 0.005 | -0.438 | -0.101 | 0.072 | 0.033 | 0.014 | 0.008 | 0.026 | 0.046 | 0.023 | 0.015 | 0.029 | 0.063 | 0.027 | 0.018 | 0.043 | 0.054 | 0.037 | 0.046 | 0.046 | 0.076 | 0.032 | 0.036 | 0.008 | 0.041 | 0.006 | 0.013 | -0.052 | 0.011 | 0.082 | -0.015 | 0.074 | 0.04 | 0.018 | 0.016 | 0.002 | 0.043 | 0.018 | 0.026 | 0.02 | 0.011 | 0.024 | 0.024 | 0.005 | 0.022 | 0.029 | 0.021 |
WPA (Winst Per Aandeel)
| 0.047 | 0 | -0.12 | -0.013 | -0.025 | 0 | 0.1 | 0.014 | 0.016 | 0.16 | -0.15 | 0.004 | 0.025 | 0.12 | 0.099 | -0.091 | -0.11 | 0.01 | -0.54 | -0.19 | 0.17 | 0.077 | 0.031 | 0.02 | 0.053 | 0.082 | 0.039 | 0.02 | 0.054 | 0.093 | 0.037 | 0.022 | 0.052 | 0.068 | 0.037 | 0.044 | 0.046 | 0.072 | 0.028 | 0.031 | 0.007 | 0.036 | 0.005 | 0.01 | -0.045 | 0.009 | 0.057 | -0.011 | 0.056 | 0.028 | 0.007 | 0.014 | 0.002 | 0.025 | 0.015 | 0.018 | 0.016 | 0.009 | 0.021 | 0.021 | 0.004 | 0.018 | 0.024 | 0.016 |
Verwaterde WPA
| 0 | 0 | -0.11 | -0.013 | 414.29 | 0 | 0.1 | 0.014 | 0.016 | 0.16 | -0.15 | 0.004 | 0.025 | 0.12 | 0.099 | -0.091 | -0.11 | 0.01 | -0.54 | -0.19 | 0.17 | 0.077 | 0.031 | 0.02 | 0.053 | 0.082 | 0.039 | 0.02 | 0.054 | 0.093 | 0.037 | 0.022 | 0.052 | 0.068 | 0.037 | 0.044 | 0.046 | 0.072 | 0.028 | 0.031 | 0.007 | 0.035 | 0.005 | 0.009 | -0.045 | 0.008 | 0.057 | -0.01 | 0.056 | 0.028 | 0.007 | 0.014 | 0.002 | 0.024 | 0.015 | 0.016 | 0.016 | 0.008 | 0.021 | 0.021 | 0.004 | 0.018 | 0.024 | 0.016 |
EBITDA
| 102.6 | 125.7 | 70 | 45.3 | 64.8 | 108.1 | 99.3 | 79.9 | 85 | 116.9 | 50.4 | 39.8 | 82.4 | 106.1 | 98.8 | 48.3 | 31.8 | 87.1 | -48.1 | 28.3 | 80 | 97.1 | 82.6 | 44.5 | 50.9 | 49.7 | 40.3 | 33.7 | 39.869 | 47 | 31.448 | 27.1 | 30.072 | 38.36 | 27.185 | 27.372 | 23.718 | 28.919 | 23.474 | 23.711 | 21.126 | 23.97 | 19.108 | 17.533 | 20.053 | 18.899 | 12.223 | 12.333 | 18.751 | 19.988 | 14.743 | 15.92 | 14.482 | 18.119 | 15.41 | 13.251 | 12.445 | 10.551 | 3.198 | 12.885 | 10.474 | 10.27 | 3.432 | 10.818 |
EBITDA ratio
| 0.154 | 0.191 | 0.11 | 0.135 | 0.157 | 0.17 | 0.192 | 0.134 | 0.134 | 0.179 | 0.168 | 0.147 | 0.173 | 0.199 | 0.23 | 0.128 | 0.118 | 0.198 | 0.094 | 0.073 | 0.151 | 0.193 | 0.188 | 0.171 | 0.105 | 0.128 | 0.111 | 0.098 | 0.102 | 0.147 | 0.113 | 0.103 | 0.116 | 0.143 | 0.127 | 0.136 | 0.126 | 0.142 | 0.125 | 0.13 | 0.121 | 0.132 | 0.111 | 0.11 | 0.109 | 0.115 | 0.082 | 0.089 | 0.117 | 0.145 | 0.198 | 0.11 | 0.08 | 0.125 | 0.102 | 0.103 | 0.103 | 0.081 | 0.026 | 0.103 | 0.106 | 0.086 | 0.03 | 0.096 |