Estoril Sol, SGPS, S.A.
ELI:ESON.LS
5.4 (EUR) • At close October 22, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 52.225 | 52.225 | 57.241 | 57.241 | 55.349 | 55.349 | 57.113 | 57.113 | 63.796 | 50.196 | 57.02 | 44.098 | 26.496 | 23.904 | 37.715 | 35.292 | 39.389 | 33.836 | 27.995 | 29.769 | 27.548 | 25.708 | 26.618 | 28.094 | 25.95 | 26.299 | 26.869 | 26.777 | 24.91 | 24.957 | 25.715 | 23.797 | 20.896 | 22.134 | 23.036 | 22.763 | 20.676 | 20.676 | 20.762 | 20.445 | 18.327 | 18.949 | -53.398 | 44.387 | 44.565 | 45.546 | 48.59 | 47.226 | 45.429 | 48.495 | 53.206 | 54.175 | 50.4 | 55.082 | 57.787 | 56.24 | 55.122 | 59.058 | 71.158 | 55.741 | 56.659 |
Kosten van de omzet
| 11.491 | 11.491 | 9.927 | 9.927 | 9.781 | 9.781 | 10.103 | 10.103 | 27.457 | 9.117 | 27.701 | 9.303 | 21.58 | 7.449 | 33.179 | 9.537 | 30.18 | 8.088 | 3.151 | 0.682 | 0.726 | 1.141 | 3.68 | 0.745 | 0.695 | 1.184 | 2.848 | 0.728 | 0.69 | 1.167 | 3.284 | 0.725 | 0.686 | 1.144 | 3.144 | 0.707 | 0.66 | 1.169 | 2.592 | 0.6 | 0.583 | 0.568 | 4.077 | 0.547 | 0.557 | 0.536 | -16.082 | 6.858 | 7.519 | 7.603 | 33.003 | 0.483 | 0.625 | 0.68 | 0.958 | 0.731 | 8.625 | 0.671 | 34.571 | 0.634 | 8.925 |
Brutowinst
| 40.734 | 40.734 | 47.314 | 47.314 | 45.568 | 45.568 | 47.01 | 47.01 | 36.339 | 41.079 | 29.319 | 34.796 | 4.915 | 16.454 | 4.535 | 25.755 | 9.208 | 25.748 | 24.843 | 29.087 | 26.822 | 24.567 | 22.938 | 27.35 | 25.255 | 25.115 | 24.022 | 26.05 | 24.22 | 23.79 | 22.432 | 23.072 | 20.211 | 20.99 | 19.892 | 22.056 | 20.016 | 19.506 | 18.169 | 19.845 | 17.744 | 18.381 | -57.475 | 43.841 | 44.008 | 45.011 | 64.672 | 40.368 | 37.91 | 40.892 | 20.203 | 53.692 | 49.774 | 54.403 | 56.829 | 55.509 | 46.497 | 58.388 | 36.586 | 55.107 | 47.734 |
Brutowinstmarge
| 0.78 | 0.78 | 0.827 | 0.827 | 0.823 | 0.823 | 0.823 | 0.823 | 0.57 | 0.818 | 0.514 | 0.789 | 0.186 | 0.688 | 0.12 | 0.73 | 0.234 | 0.761 | 0.887 | 0.977 | 0.974 | 0.956 | 0.862 | 0.973 | 0.973 | 0.955 | 0.894 | 0.973 | 0.972 | 0.953 | 0.872 | 0.97 | 0.967 | 0.948 | 0.863 | 0.969 | 0.968 | 0.943 | 0.875 | 0.971 | 0.968 | 0.97 | 1.076 | 0.988 | 0.988 | 0.988 | 1.331 | 0.855 | 0.834 | 0.843 | 0.38 | 0.991 | 0.988 | 0.988 | 0.983 | 0.987 | 0.844 | 0.989 | 0.514 | 0.989 | 0.842 |
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 |
Algemene en administratieve kosten
| 9.418 | 9.418 | 9.897 | 11.742 | 10.594 | 9.195 | 10.863 | 9.931 | 10.186 | 8.509 | 8.947 | 7.502 | 5.899 | 4.802 | 10.13 | 9.089 | 6.646 | 5.693 | 10.109 | 9.94 | 9.918 | 6.606 | 7.903 | 9.126 | 8.936 | 5.876 | 7.617 | 8.286 | 7.581 | 5.364 | 6.856 | 7.523 | 6.937 | 5.547 | 6.013 | 7.192 | 6.367 | 5.253 | 8.723 | 6.021 | 5.989 | 5.381 | 2.53 | 5.327 | 5.439 | 5.152 | 4.574 | 0 | 22.131 | 23.607 | 0 | 33.914 | 32.202 | 35.171 | 35.728 | 35.708 | 0 | 35.823 | 0 | 34.607 | 0 |
Verkoop- en marketingkosten
| 3.143 | 3.143 | 2.932 | 2.932 | 2.82 | 2.82 | 2.019 | 2.019 | 2.228 | 2.228 | 1.764 | 1.764 | 1.779 | 1.779 | 1.81 | 1.81 | 1.369 | 1.369 | 2.169 | 1.369 | 1.302 | 0.996 | 1.375 | 1.603 | 1.428 | 1.144 | 1.102 | 1.424 | 0.918 | 1.074 | 0.685 | 0.969 | 0.389 | 0.604 | 0.429 | 0.494 | 0.505 | 0.416 | -2.465 | 0.193 | 0.193 | 0.176 | 0.717 | 0.109 | 0 | 0 | 2.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 12.561 | 12.561 | 12.829 | 12.829 | 12.015 | 12.015 | 11.95 | 11.95 | 12.414 | 10.738 | 10.711 | 9.267 | 7.678 | 6.581 | 11.941 | 10.899 | 8.014 | 7.062 | 12.279 | 9.94 | 9.918 | 7.602 | 9.278 | 9.126 | 8.936 | 7.02 | 8.72 | 8.286 | 7.581 | 6.438 | 7.541 | 7.523 | 6.937 | 6.151 | 6.442 | 7.192 | 6.367 | 5.67 | 6.258 | 6.021 | 5.989 | 5.381 | 3.248 | 5.327 | 5.439 | 5.152 | 6.909 | 6.42 | 22.131 | 23.607 | 0 | 33.914 | 32.202 | 35.171 | 35.728 | 35.708 | 0 | 35.823 | 0 | 34.607 | 0 |
Overige kosten
| 27.559 | 27.559 | 39.904 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 3.104 | 0 | -0.074 | 0 | -3.941 | 0 | -0.357 | 0 | 9.281 | 12.273 | 12.064 | 11.788 | 12.98 | 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
| 40.12 | 40.12 | 52.733 | 45.997 | 40.135 | 40.135 | 36.323 | 36.323 | 12.394 | 30.18 | 7.607 | 24.373 | 7.753 | 17.094 | 15.882 | 32.173 | 8.372 | 25.574 | 21.559 | 22.212 | 21.981 | 19.39 | 22.258 | 21.184 | 20.533 | 18.88 | 19.288 | 19.877 | 18.535 | 18.567 | 20.254 | 18.576 | 18.381 | 18.407 | 17.36 | 19.178 | 18.588 | 17.473 | 17.411 | 17.296 | 17.529 | 16.885 | -57.728 | 41.472 | 42.141 | 41.842 | 65.938 | 38.299 | 36.062 | 38.028 | 37.484 | 51.573 | 48.044 | 50.183 | 54.094 | 51.311 | 47.109 | 56.678 | 32.095 | 50.185 | 47.135 |
Bedrijfsresultaat
| 0.614 | 0.614 | -5.419 | 6.45 | 5.419 | 5.419 | 14.536 | 14.536 | 23.945 | 10.887 | 21.712 | 8.815 | -2.837 | -2.25 | -11.346 | -6.811 | 0.837 | -0.352 | 2.721 | 6.887 | 4.862 | 4.616 | 0.15 | 6.177 | 4.74 | 5.82 | 4.733 | 6.183 | 5.696 | 4.817 | 1.606 | 4.504 | 1.838 | 2.207 | 2.141 | 2.885 | 1.381 | 1.615 | -0.962 | 2.506 | 0.183 | 1.463 | -1.57 | 2.325 | 1.822 | 3.13 | -7.017 | 2.039 | 1.971 | 2.841 | -9.528 | 2.119 | 1.73 | 4.22 | 2.735 | 4.198 | 1.897 | 1.71 | 4.491 | 4.922 | 3.73 |
Bedrijfsresultaat ratio
| 0.012 | 0.012 | -0.095 | 0.113 | 0.098 | 0.098 | 0.255 | 0.255 | 0.375 | 0.217 | 0.381 | 0.2 | -0.107 | -0.094 | -0.301 | -0.193 | 0.021 | -0.01 | 0.097 | 0.231 | 0.176 | 0.18 | 0.006 | 0.22 | 0.183 | 0.221 | 0.176 | 0.231 | 0.229 | 0.193 | 0.062 | 0.189 | 0.088 | 0.1 | 0.093 | 0.127 | 0.067 | 0.078 | -0.046 | 0.123 | 0.01 | 0.077 | 0.029 | 0.052 | 0.041 | 0.069 | -0.144 | 0.043 | 0.043 | 0.059 | -0.179 | 0.039 | 0.034 | 0.077 | 0.047 | 0.075 | 0.034 | 0.029 | 0.063 | 0.088 | 0.066 |
Totaal overige inkomsten en kosten netto
| -2.424 | -2.424 | 6.757 | -5.111 | -0.027 | -0.027 | -3.911 | -3.911 | -2.249 | -0.039 | -1.045 | 1.519 | 1.423 | 1.543 | -1.652 | 0.312 | -0.639 | 0.451 | -4.252 | -0.067 | -0.066 | -0.092 | -0.13 | -0.138 | -0.21 | -0.226 | -6.415 | -0.356 | -0.386 | -0.268 | -0.35 | -0.743 | -0.921 | -0.561 | -0.386 | -1.161 | -1.266 | -0.942 | 0.425 | -1.598 | -1.798 | -1.757 | -0.487 | -1.97 | -1.799 | -2.211 | -1.976 | -2.128 | 0 | 0 | -1.684 | -1.97 | -2.03 | -1.97 | -1.753 | -1.445 | -1.568 | -1.451 | 0.016 | -1.999 | -2.209 |
Inkomen voor belasting
| -1.81 | -1.81 | 1.339 | 1.339 | 5.392 | 5.392 | 10.626 | 10.626 | 21.696 | 10.848 | 20.667 | 10.334 | -1.415 | -0.707 | -12.999 | -6.499 | 0.198 | 0.099 | -1.53 | 6.82 | 4.796 | 4.524 | 0.02 | 6.04 | 4.529 | 5.594 | -1.682 | 5.826 | 5.31 | 4.548 | 1.256 | 3.761 | 0.916 | 1.646 | 1.755 | 1.724 | 0.115 | 0.673 | -0.537 | 0.907 | -1.614 | -0.294 | -2.056 | 0.355 | 0.023 | 0.919 | -8.993 | -0.088 | 0 | 0 | -11.212 | 0.149 | -0.301 | 2.25 | 0.982 | 2.753 | 0.329 | 0.259 | 4.508 | 2.923 | 1.521 |
Inkomen voor belasting ratio
| -0.035 | -0.035 | 0.023 | 0.023 | 0.097 | 0.097 | 0.186 | 0.186 | 0.34 | 0.216 | 0.362 | 0.234 | -0.053 | -0.03 | -0.345 | -0.184 | 0.005 | 0.003 | -0.055 | 0.229 | 0.174 | 0.176 | 0.001 | 0.215 | 0.175 | 0.213 | -0.063 | 0.218 | 0.213 | 0.182 | 0.049 | 0.158 | 0.044 | 0.074 | 0.076 | 0.076 | 0.006 | 0.033 | -0.026 | 0.044 | -0.088 | -0.016 | 0.039 | 0.008 | 0.001 | 0.02 | -0.185 | -0.002 | 0 | 0 | -0.211 | 0.003 | -0.006 | 0.041 | 0.017 | 0.049 | 0.006 | 0.004 | 0.063 | 0.052 | 0.027 |
Belastingkosten
| 1.487 | 1.487 | 0.043 | 0.043 | 0 | 0 | 0.039 | 0.039 | 4.278 | 2.139 | 0.106 | 0.053 | 4.113 | 2.057 | 0.111 | 0.055 | 4.524 | 2.262 | 0.069 | 0.042 | 0.004 | 1.059 | 0.069 | 0.042 | 0.004 | 0.636 | 0.056 | 0.233 | 0.059 | 1.022 | 0.065 | 0.046 | 0 | 0.007 | 0.02 | 0.042 | 0.009 | 0 | 0.153 | 0.025 | 0.021 | 0.04 | 0.091 | 0.051 | 0.039 | 0.057 | 0.124 | 0.06 | 2.041 | 2.351 | 0.05 | 0.005 | -0.898 | 0.021 | 0.06 | 0.104 | -2.344 | 0.086 | 0.031 | 0.017 | -3.118 |
Nettowinst
| -3.297 | -3.297 | -0.663 | -0.663 | 3.49 | 3.49 | 7.715 | 7.715 | 17.418 | 8.709 | 16.69 | 8.345 | -5.528 | -2.764 | -16.002 | -8.001 | -4.326 | -2.163 | -1.6 | 6.778 | 4.793 | 3.557 | -0.05 | 5.692 | 3.761 | 4.958 | -2.781 | 5.594 | 4.336 | 3.527 | 0.331 | 3.668 | 0.916 | 1.639 | 1.735 | 1.682 | 0.106 | 0.673 | -0.69 | 0.883 | -1.635 | -0.294 | -2.147 | 0.355 | -0.016 | 0.919 | -9.117 | -0.088 | -0.316 | 0.535 | -11.279 | 0.144 | 0.598 | 2.228 | 0.817 | 2.648 | 0.165 | 0.173 | 4.476 | 2.906 | 1.509 |
Nettowinstmarge
| -0.063 | -0.063 | -0.012 | -0.012 | 0.063 | 0.063 | 0.135 | 0.135 | 0.273 | 0.174 | 0.293 | 0.189 | -0.209 | -0.116 | -0.424 | -0.227 | -0.11 | -0.064 | -0.057 | 0.228 | 0.174 | 0.138 | -0.002 | 0.203 | 0.145 | 0.189 | -0.104 | 0.209 | 0.174 | 0.141 | 0.013 | 0.154 | 0.044 | 0.074 | 0.075 | 0.074 | 0.005 | 0.033 | -0.033 | 0.043 | -0.089 | -0.016 | 0.04 | 0.008 | -0 | 0.02 | -0.188 | -0.002 | -0.007 | 0.011 | -0.212 | 0.003 | 0.012 | 0.04 | 0.014 | 0.047 | 0.003 | 0.003 | 0.063 | 0.052 | 0.027 |
WPA (Winst Per Aandeel)
| -0.28 | -0.28 | -0.056 | -0.056 | 0.29 | 0.29 | 0.65 | 0.65 | 1.46 | 0.73 | 1.4 | 0.7 | -0.46 | -0.23 | -1.34 | -0.67 | -0.36 | -0.18 | -0.13 | 0.57 | 0.41 | 0.3 | -0.004 | 0.48 | 0.32 | 0.42 | -0.23 | 0.47 | 0.36 | 0.3 | 0.03 | 0.31 | 0.08 | 0.14 | 0.14 | 0.14 | 0.01 | 0.06 | -0.058 | 0.07 | -0.14 | -0.025 | -0.16 | 0.03 | -0.001 | 0.08 | -1.06 | -0.01 | -0.03 | 0.04 | -0.93 | 0.01 | 0.05 | 0.19 | 0.43 | 0.92 | 0.01 | 0.01 | 0.37 | 0.22 | 0.13 |
Verwaterde WPA
| -0.28 | -0.28 | -0.056 | -0.056 | 0.29 | 0.29 | 0.65 | 0.65 | 1.46 | 0.73 | 1.4 | 0.7 | -0.46 | -0.23 | -1.34 | -0.67 | -0.36 | -0.18 | -0.13 | 0.57 | 0.41 | 0.3 | -0.004 | 0.48 | 0.32 | 0.42 | -0.23 | 0.47 | 0.36 | 0.3 | 0.03 | 0.31 | 0.08 | 0.14 | 0.14 | 0.14 | 0.01 | 0.06 | -0.058 | 0.07 | -0.14 | -0.025 | -0.16 | 0.03 | -0.001 | 0.08 | -1.06 | -0.01 | -0.03 | 0.04 | -0.93 | 0.01 | 0.05 | 0.19 | 0.43 | 0.92 | 0.01 | 0.01 | 0.37 | 0.22 | 0.13 |
EBITDA
| 4.898 | 4.898 | 10.065 | 10.065 | 9.989 | 9.989 | 15.283 | 15.283 | 25.482 | 11.656 | 24.319 | 9.921 | -0.383 | -1.023 | -1.366 | -2.025 | 9.741 | 4.1 | 12.364 | 11.7 | 9.897 | 9.123 | 4.868 | 11.101 | 9.607 | 10.713 | 13.336 | 11.172 | 10.654 | 9.796 | 10.557 | 9.539 | 7.058 | 7.568 | 11.27 | 8.35 | 6.662 | 6.909 | 7.937 | 7.746 | 5.442 | 6.825 | 4.226 | 8.075 | 7.763 | 9.075 | 0.736 | 8.071 | 8.499 | 9.678 | -2.391 | 9.28 | 8.85 | 11.352 | 10.379 | 12.463 | 6.825 | 9.952 | 12.613 | 12.994 | 8.342 |
EBITDA ratio
| 0.094 | 0.094 | 0.176 | 0.176 | 0.18 | 0.18 | 0.268 | 0.268 | 0.399 | 0.232 | 0.427 | 0.225 | -0.014 | -0.043 | -0.036 | -0.057 | 0.247 | 0.121 | 0.442 | 0.393 | 0.359 | 0.355 | 0.183 | 0.395 | 0.37 | 0.407 | 0.496 | 0.417 | 0.428 | 0.393 | 0.411 | 0.401 | 0.338 | 0.342 | 0.489 | 0.367 | 0.322 | 0.334 | 0.382 | 0.379 | 0.297 | 0.36 | -0.079 | 0.182 | 0.174 | 0.199 | 0.015 | 0.171 | 0.187 | 0.2 | -0.045 | 0.171 | 0.176 | 0.206 | 0.18 | 0.222 | 0.124 | 0.169 | 0.177 | 0.233 | 0.147 |