Elia Group SA/NV
EBR:ELI.BR
67.75 (EUR) • At close February 4, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,786.9 | 1,747 | 2,095.6 | 1,997.4 | 1,618.6 | 1,317.3 | 1,234 | 1,144 | 1,065.6 | 1,145.9 | 1,096.4 | 1,340.4 | 594.4 | 414.4 | 393.8 | 439.7 | 360.4 | 416.6 | 363.5 | 402.9 | 382.6 | 156.9 | 630.6 | 614.1 | 614.1 | 594.1 | 594.1 | 469.75 | 469.75 | 366.85 | 366.85 | 362.2 | 362.2 | 352.85 | 352.85 | 352.85 | 347.95 | 347.95 | 347.15 | 343.7 | 343.7 | 346.549 | 346.549 | 173.275 | 334.447 | 167.224 |
Kosten van de omzet
| 1,011.6 | 1,718.4 | 1,549.1 | 1,851.4 | 1,659.1 | 1,284.1 | 1,044.2 | 996.2 | 881.4 | 873.3 | 868.2 | 717.7 | 269.5 | 190.7 | 163.3 | 202.2 | 153.2 | 197.6 | 164.8 | 189.5 | 174.5 | 30.1 | 331.1 | 316.3 | 316.3 | 2.95 | 2.95 | 2.95 | 2.95 | 2.8 | 2.8 | 144.35 | 144.35 | 4.3 | 4.3 | 4.3 | 3.5 | 3.5 | 3.1 | 146.45 | 146.45 | 3.069 | 3.069 | 1.535 | 2.414 | 1.207 |
Brutowinst
| 775.3 | 28.6 | 546.5 | 146 | -40.5 | 33.2 | 189.8 | 147.8 | 184.2 | 272.6 | 228.2 | 622.7 | 324.9 | 223.7 | 230.5 | 237.5 | 207.2 | 219 | 198.7 | 213.4 | 208.1 | 126.8 | 299.5 | 297.8 | 297.8 | 591.15 | 591.15 | 466.8 | 466.8 | 364.05 | 364.05 | 217.85 | 217.85 | 348.55 | 348.55 | 348.55 | 344.45 | 344.45 | 344.05 | 197.25 | 197.25 | 343.48 | 343.48 | 171.74 | 332.033 | 166.017 |
Brutowinstmarge
| 0.434 | 0.016 | 0.261 | 0.073 | -0.025 | 0.025 | 0.154 | 0.129 | 0.173 | 0.238 | 0.208 | 0.465 | 0.547 | 0.54 | 0.585 | 0.54 | 0.575 | 0.526 | 0.547 | 0.53 | 0.544 | 0.808 | 0.475 | 0.485 | 0.485 | 0.995 | 0.995 | 0.994 | 0.994 | 0.992 | 0.992 | 0.601 | 0.601 | 0.988 | 0.988 | 0.988 | 0.99 | 0.99 | 0.991 | 0.574 | 0.574 | 0.991 | 0.991 | 0.991 | 0.993 | 0.993 |
Onderzoek- en ontwikkelingskosten
| 0 | 36.2 | 0 | 26.3 | 0 | 21.4 | 0 | 20.9 | 0 | 19.6 | 0 | 15.1 | 0 | 7.6 | 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
| 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 | 319.2 | 319.2 | 228.6 | 228.6 | 151.75 | 151.75 | 0 | 0 | 140.5 | 140.5 | 140.5 | 138.5 | 138.5 | 138.35 | 0 | 0 | 145.972 | 145.972 | 72.986 | 117.057 | 58.528 |
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 | -117.95 | 117.95 | 42 | -42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -137.05 | -137.05 | 0 | 0 | 0 | 144.364 | -144.364 | -72.182 | -100.069 | -50.034 |
Verkoop-, algemene en administratieve kosten
| 227.7 | 27.1 | 19.3 | 23.7 | 20.7 | 21.6 | 19.8 | 13.2 | 18.9 | 11.4 | 18.7 | 135.8 | 93.5 | 74.7 | 72.5 | 72.8 | 71.1 | 70.7 | 66.9 | 66.8 | 68.4 | 47.7 | 89.4 | -6.25 | 6.25 | 201.25 | 437.15 | 270.6 | 186.6 | 317.35 | -13.85 | 8.6 | -8.6 | 284.2 | -3.2 | -3.2 | 1.45 | 1.45 | -0.85 | -9.75 | 9.75 | 290.336 | 1.609 | 0.804 | 16.988 | 8.494 |
Overige kosten
| 185.3 | 122.4 | 92.9 | 184.4 | 76.5 | 60.1 | 75.7 | 95.5 | 73.6 | 97.1 | 67.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.5 | 0 | 26.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.4 | 0 | -29.157 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 413 | -95.3 | -73.6 | -160.7 | -55.8 | -38.5 | -55.9 | -82.3 | -54.7 | -85.7 | -48.6 | 344.4 | 100.8 | 62.6 | 69.7 | 89.5 | 59 | 15.4 | 51.6 | 59 | 53.2 | 74.2 | 139.2 | 319.55 | 6.25 | 437.15 | 437.15 | 186.6 | 186.6 | 516.15 | -13.85 | 206.4 | -8.6 | 485.6 | -3.2 | -3.2 | 1.45 | 1.45 | -0.85 | 187.05 | 9.75 | 471.731 | 1.609 | 0.804 | 16.988 | 8.494 |
Bedrijfsresultaat
| 362.3 | 123.9 | 620.1 | 306.7 | 15.3 | 71.7 | 245.7 | 230.1 | 238.9 | 358.3 | 276.8 | 407.5 | 154.5 | 114.1 | 108 | 127.1 | 101.3 | 136.2 | 87.6 | 122 | 93.5 | 52.6 | 156.8 | 145.75 | 159.65 | 146.2 | 161.8 | 269.9 | 290.5 | 167.25 | 58.55 | 172.6 | 65.3 | 159.35 | 55.35 | 55.35 | 103.55 | 103.55 | 106.85 | 100.6 | 91.2 | 91.048 | 122.573 | 61.287 | 96.212 | 48.106 |
Bedrijfsresultaat ratio
| 0.203 | 0.071 | 0.296 | 0.154 | 0.009 | 0.054 | 0.199 | 0.201 | 0.224 | 0.313 | 0.252 | 0.304 | 0.26 | 0.275 | 0.274 | 0.289 | 0.281 | 0.327 | 0.241 | 0.303 | 0.244 | 0.335 | 0.249 | 0.249 | 0.26 | 0.259 | 0.272 | 0.596 | 0.618 | 0.308 | 0.16 | 0.328 | 0.18 | 0.304 | 0.157 | 0.157 | 0.298 | 0.298 | 0.308 | 0.279 | 0.265 | 0.308 | 0.354 | 0.354 | 0.288 | 0.288 |
Totaal overige inkomsten en kosten netto
| -57.1 | -59 | -359.2 | -18.5 | -19.2 | -16 | -57.9 | -72 | -30.2 | -71.6 | -68 | -181.8 | 29.1 | 16.9 | 15.7 | -5.7 | 1.3 | 15.3 | 15 | -11.1 | 7.6 | 43.5 | -53.8 | -60.15 | -74.05 | -55.8 | -71.4 | -51.9 | -72.5 | -115.1 | -6.4 | -107.3 | 0 | -104 | 0 | 0 | -50.7 | -50.7 | -47.85 | -54.05 | -44.65 | -7.375 | -38.9 | -19.45 | -42.711 | -21.356 |
Inkomen voor belasting
| 305.2 | 263.9 | 260.9 | 288.2 | 228 | 193.5 | 190.6 | 219.1 | 208.7 | 213 | 208.8 | 225.7 | 183.6 | 124.4 | 123.7 | 109.6 | 102.6 | 140.9 | 102.6 | 95.1 | 101.1 | 96.1 | 103 | 85.6 | 85.6 | 90.4 | 90.4 | 218 | 218 | 52.15 | 52.15 | 65.3 | 65.3 | 55.35 | 55.35 | 55.35 | 52.85 | 52.85 | 59 | 46.55 | 46.55 | 83.674 | 83.674 | 41.837 | 53.501 | 26.75 |
Inkomen voor belasting ratio
| 0.171 | 0.151 | 0.124 | 0.144 | 0.141 | 0.147 | 0.154 | 0.192 | 0.196 | 0.186 | 0.19 | 0.168 | 0.309 | 0.3 | 0.314 | 0.249 | 0.285 | 0.338 | 0.282 | 0.236 | 0.264 | 0.612 | 0.163 | 0.139 | 0.139 | 0.152 | 0.152 | 0.464 | 0.464 | 0.142 | 0.142 | 0.18 | 0.18 | 0.157 | 0.157 | 0.157 | 0.152 | 0.152 | 0.17 | 0.135 | 0.135 | 0.241 | 0.241 | 0.241 | 0.16 | 0.16 |
Belastingkosten
| 86.5 | 79.3 | 76.2 | 81.7 | 65.8 | 48.3 | 56.9 | 66.1 | 63 | 59.5 | 61.5 | 66.2 | 36 | 18.3 | 21.2 | 15.9 | 16.1 | 23.1 | 9.8 | 17.1 | 6.7 | 2.1 | 25.4 | 8.1 | 8.1 | 21.65 | 21.65 | 17 | 17 | 10 | 10 | 13.6 | 13.6 | 16.45 | 16.45 | 16.45 | 14.9 | 14.9 | 20.75 | 16.8 | 16.8 | 30.526 | 30.526 | 15.263 | 21.732 | 10.866 |
Nettowinst
| 196.1 | 161.9 | 162.5 | 184.3 | 157.4 | 151 | 124.9 | 130 | 120.1 | 128.1 | 126.1 | 133 | 142.2 | 106.1 | 102.5 | 93.4 | 86.5 | 117.6 | 93 | 78.1 | 94.5 | 98.2 | 77.6 | 77.5 | 77.5 | 68.75 | 68.75 | 201 | 201 | 42.15 | 42.15 | 51.7 | 51.7 | 38.9 | 38.9 | 38.9 | 37.95 | 37.95 | 38.25 | 29.75 | 29.75 | 53.148 | 53.148 | 26.574 | 31.769 | 15.885 |
Nettowinstmarge
| 0.11 | 0.093 | 0.078 | 0.092 | 0.097 | 0.115 | 0.101 | 0.114 | 0.113 | 0.112 | 0.115 | 0.099 | 0.239 | 0.256 | 0.26 | 0.212 | 0.24 | 0.282 | 0.256 | 0.194 | 0.247 | 0.626 | 0.123 | 0.126 | 0.126 | 0.116 | 0.116 | 0.428 | 0.428 | 0.115 | 0.115 | 0.143 | 0.143 | 0.11 | 0.11 | 0.11 | 0.109 | 0.109 | 0.11 | 0.087 | 0.087 | 0.153 | 0.153 | 0.153 | 0.095 | 0.095 |
WPA (Winst Per Aandeel)
| 2.47 | 2.2 | 2.21 | 2.51 | 2.29 | 2.19 | 1.81 | 1.89 | 1.74 | 1.86 | 2.04 | 2.19 | 2.33 | 1.74 | 1.68 | 1.54 | 1.42 | 1.94 | 1.53 | 1.28 | 1.56 | 1.62 | 1.28 | 1.27 | 1.26 | 1.12 | 1.12 | 3.6 | 3.64 | 0.86 | 0.86 | 0.98 | 1.06 | 0.76 | 0.8 | 0.8 | 0.78 | 0.78 | 0.78 | 0.78 | 0.6 | 4.9 | 4.96 | 2.48 | 0.74 | 0.37 |
Verwaterde WPA
| 2.47 | 2.2 | 2.21 | 2.51 | 2.29 | 2.19 | 1.81 | 1.89 | 1.74 | 1.86 | 2.04 | 2.19 | 2.33 | 1.75 | 1.68 | 1.54 | 1.42 | 1.94 | 1.53 | 1.29 | 1.56 | 1.62 | 1.28 | 1.27 | 1.26 | 1.12 | 1.12 | 3.6 | 3.64 | 0.86 | 0.86 | 0.98 | 1.06 | 0.76 | 0.8 | 0.8 | 0.78 | 0.78 | 0.78 | 0.78 | 0.6 | 4.9 | 4.96 | 2.48 | 0.74 | 0.37 |
EBITDA
| 717.4 | 651.6 | 611.8 | 573.4 | 262.6 | 485.6 | 471.4 | 514.9 | 453.1 | 479.9 | 461.7 | 546.2 | 250.2 | 174.1 | 171.8 | 182.3 | 162.3 | 186.6 | 143.6 | 170.2 | 146.7 | 85.7 | 230.6 | 224.7 | 233.8 | 231.35 | 231.65 | 360.75 | 347.75 | 211 | 107.4 | 221.1 | 113 | 206.9 | 101.6 | 101.6 | 147.7 | 147.7 | 148.45 | 132.7 | 126.8 | 156.498 | 156.498 | 78.249 | 143.555 | 71.777 |
EBITDA ratio
| 0.401 | 0.235 | 0.425 | 0.287 | 0.162 | 0.238 | 0.382 | 0.392 | 0.425 | 0.482 | 0.417 | 0.407 | 0.421 | 0.42 | 0.436 | 0.415 | 0.45 | 0.448 | 0.395 | 0.422 | 0.383 | 0.546 | 0.366 | 0.373 | 0.381 | 0.391 | 0.39 | 0.754 | 0.74 | 0.299 | 0.293 | 0.461 | 0.312 | 0.437 | 0.288 | 0.288 | 0.424 | 0.424 | 0.428 | 0.378 | 0.369 | 0.452 | 0.452 | 0.452 | 0.429 | 0.429 |