Etteplan Oyj
HEL:ETTE.HE
12.9 (EUR) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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
| 79.964 | 92.623 | 97.118 | 95.188 | 79.961 | 89.849 | 94.954 | 91.024 | 80.308 | 89.252 | 89.586 | 85.258 | 66.86 | 75.043 | 72.95 | 70.294 | 55.221 | 62.895 | 71.292 | 71.798 | 61.539 | 64.329 | 65.625 | 62.887 | 52.595 | 62.031 | 58.964 | 58.52 | 47.132 | 54.314 | 54.802 | 53.138 | 41.986 | 50.211 | 38.603 | 40.373 | 31.88 | 34.24 | 34.65 | 35.368 | 29.529 | 33.737 | 33.282 | 32.438 | 27.51 | 34.24 | 34.459 | 34.943 | 28.909 | 35.002 | 35.626 | 32.747 | 26.408 | 30.648 | 29.645 | 30.088 | 23.062 | 26.782 | 24.853 | 25.606 | 18.328 | 25.255 | 29.51 |
Kosten van de omzet
| 68.858 | 76.459 | 80.072 | 76.951 | 10.473 | 10.183 | 10.145 | 10.413 | 9.526 | 10.244 | 10.211 | 9.602 | 7.384 | 7.311 | 7.388 | 6.939 | 5.009 | 5.097 | 6.272 | 8.315 | 6.696 | 5.809 | 5.73 | 5.92 | 4.962 | 5.767 | 5.173 | 6.396 | 4.322 | 5.112 | 4.599 | 4.953 | 3.649 | 3.41 | 1.88 | 1.99 | 1.836 | 2.095 | 1.997 | 2.124 | 1.884 | 2.437 | 3.079 | 3.042 | 3.113 | 2.759 | 2.691 | 3.05 | 2.398 | 2.916 | 2.572 | 2.651 | 1.915 | 1.956 | 1.943 | 3.02 | 2.278 | 2.67 | 1.879 | 2.614 | 0.373 | 2.456 | 2.633 |
Brutowinst
| 11.106 | 16.164 | 17.046 | 18.237 | 69.488 | 79.666 | 84.809 | 80.611 | 70.782 | 79.008 | 79.375 | 75.656 | 59.476 | 67.732 | 65.562 | 63.355 | 50.212 | 57.798 | 65.02 | 63.483 | 54.843 | 58.52 | 59.895 | 56.967 | 47.633 | 56.264 | 53.791 | 52.124 | 42.81 | 49.202 | 50.203 | 48.185 | 38.337 | 46.801 | 36.723 | 38.383 | 30.044 | 32.145 | 32.653 | 33.244 | 27.645 | 31.3 | 30.203 | 29.396 | 24.397 | 31.481 | 31.768 | 31.893 | 26.511 | 32.086 | 33.054 | 30.096 | 24.493 | 28.692 | 27.702 | 27.068 | 20.784 | 24.112 | 22.974 | 22.992 | 17.955 | 22.799 | 26.877 |
Brutowinstmarge
| 0.139 | 0.175 | 0.176 | 0.192 | 0.869 | 0.887 | 0.893 | 0.886 | 0.881 | 0.885 | 0.886 | 0.887 | 0.89 | 0.903 | 0.899 | 0.901 | 0.909 | 0.919 | 0.912 | 0.884 | 0.891 | 0.91 | 0.913 | 0.906 | 0.906 | 0.907 | 0.912 | 0.891 | 0.908 | 0.906 | 0.916 | 0.907 | 0.913 | 0.932 | 0.951 | 0.951 | 0.942 | 0.939 | 0.942 | 0.94 | 0.936 | 0.928 | 0.907 | 0.906 | 0.887 | 0.919 | 0.922 | 0.913 | 0.917 | 0.917 | 0.928 | 0.919 | 0.927 | 0.936 | 0.934 | 0.9 | 0.901 | 0.9 | 0.924 | 0.898 | 0.98 | 0.903 | 0.911 |
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 |
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 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 9.902 | 10.946 | 10.241 | 10.651 | 9.17 | 9.845 | 9.057 | 10.033 | 9.067 | 9.158 | 7.586 | 9.017 | 6.619 | 6.853 | 5.938 | 1.279 | 0 | 0 | 0 | 2.044 | 0 | 0 | 0 | 6.365 | 0 | 0 | 0 | 5.894 | 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 |
Overige kosten
| 0.222 | 0.118 | 0.118 | 0.613 | 0.439 | 0.409 | 78.55 | 72.916 | 65.015 | 72.191 | 71.753 | 0.448 | 54.878 | 61.003 | 58.967 | 58.343 | 45.938 | 52.439 | 59.365 | 59.999 | 49.15 | 52.719 | 54.123 | 51.906 | 43.247 | 50.611 | 49.377 | 47.8 | 39.923 | 44.985 | 46.375 | 44.403 | 36.47 | 44.448 | 34.827 | 35.801 | 28.389 | 29.84 | 30.601 | 31.841 | 25.897 | 29.026 | 29.046 | 29.106 | 22.881 | 29.527 | 30.01 | 30.137 | 24.64 | 29.733 | 30.445 | 28.094 | 22.639 | 26.822 | 26.543 | 25.179 | 19.606 | 22.253 | 21.849 | 21.731 | 19.62 | 27.166 | 25.695 |
Bedrijfskosten
| 9.68 | 10.828 | 10.123 | 10.038 | 64.52 | 73.552 | 78.55 | 72.916 | 65.015 | 72.191 | 71.753 | 67.816 | 54.878 | 61.003 | 58.967 | 58.343 | 45.938 | 52.439 | 59.365 | 59.999 | 49.15 | 52.719 | 54.123 | 51.906 | 43.247 | 50.611 | 49.377 | 47.8 | 39.923 | 44.985 | 46.375 | 44.403 | 36.47 | 44.448 | 34.827 | 35.801 | 28.389 | 29.84 | 30.601 | 31.841 | 25.897 | 29.026 | 29.046 | 29.106 | 22.881 | 29.527 | 30.01 | 30.137 | 24.64 | 29.733 | 30.445 | 28.094 | 22.639 | 26.822 | 26.543 | 25.179 | 19.606 | 22.253 | 21.849 | 21.731 | 19.62 | 27.166 | 25.695 |
Bedrijfsresultaat
| 1.426 | 5.336 | 6.923 | 8.199 | 4.967 | -0.435 | 6.259 | 3.738 | 5.766 | 6.817 | 7.622 | 7.833 | 4.597 | 6.729 | 6.594 | 7.091 | 4.274 | 5.359 | 5.656 | 5.554 | 5.693 | 5.801 | 5.772 | 5.731 | 4.385 | 5.653 | 4.415 | 4.552 | 2.887 | 4.218 | 3.827 | 4.016 | 1.866 | 2.352 | 1.896 | 2.583 | 1.655 | 2.305 | 2.051 | 2.677 | 1.749 | 2.273 | 1.157 | 1.14 | 1.515 | 1.954 | 1.758 | 1.882 | 1.871 | 2.353 | 2.609 | 2.003 | 1.853 | 1.87 | 1.159 | 1.89 | 1.178 | 1.859 | 1.125 | 1.261 | -1.665 | -4.367 | 1.183 |
Bedrijfsresultaat ratio
| 0.018 | 0.058 | 0.071 | 0.086 | 0.062 | -0.005 | 0.066 | 0.041 | 0.072 | 0.076 | 0.085 | 0.092 | 0.069 | 0.09 | 0.09 | 0.101 | 0.077 | 0.085 | 0.079 | 0.077 | 0.093 | 0.09 | 0.088 | 0.091 | 0.083 | 0.091 | 0.075 | 0.078 | 0.061 | 0.078 | 0.07 | 0.076 | 0.044 | 0.047 | 0.049 | 0.064 | 0.052 | 0.067 | 0.059 | 0.076 | 0.059 | 0.067 | 0.035 | 0.035 | 0.055 | 0.057 | 0.051 | 0.054 | 0.065 | 0.067 | 0.073 | 0.061 | 0.07 | 0.061 | 0.039 | 0.063 | 0.051 | 0.069 | 0.045 | 0.049 | -0.091 | -0.173 | 0.04 |
Totaal overige inkomsten en kosten netto
| -1.156 | -1.22 | -1.314 | -1.582 | -1.54 | 5.642 | -0.705 | 5.05 | -6.238 | -0.024 | -0.345 | -0.172 | -0.175 | -0.409 | -0.132 | 1.547 | -0.285 | -0.334 | -0.148 | 1.627 | -0.162 | -0.13 | -0.161 | 0.419 | -0.261 | -0.122 | -0.154 | -0.036 | -0.155 | -0.102 | -0.218 | 0.008 | -0.093 | -0.298 | -0.074 | -0.248 | -0.042 | -0.141 | -0.23 | 1.193 | -0.263 | -0.166 | -0.178 | 0.727 | -0.259 | 0.093 | -0.407 | -0.16 | -0.472 | -0.204 | -0.212 | -0.07 | -0.097 | -0.246 | -0.125 | 0.129 | -0.098 | -0.177 | -0.139 | -0.28 | -0.11 | -0.124 | -0.202 |
Inkomen voor belasting
| 0.27 | 4.116 | 5.609 | 6.617 | 3.427 | 5.207 | 5.554 | 8.788 | -0.472 | 6.793 | 7.277 | 7.661 | 4.423 | 6.32 | 6.463 | 6.559 | 3.989 | 5.025 | 5.507 | 5.111 | 5.531 | 5.671 | 5.611 | 5.48 | 4.125 | 5.531 | 4.26 | 4.288 | 2.732 | 4.115 | 3.61 | 3.79 | 1.774 | 2.055 | 1.822 | 2.334 | 1.613 | 2.164 | 1.822 | 2.596 | 1.485 | 2.108 | 0.979 | 1.017 | 1.257 | 2.047 | 1.351 | 1.596 | 1.399 | 2.149 | 2.397 | 1.932 | 1.757 | 1.624 | 1.034 | 2.018 | 1.08 | 1.682 | 0.986 | 0.981 | -1.775 | -4.491 | 0.98 |
Inkomen voor belasting ratio
| 0.003 | 0.044 | 0.058 | 0.07 | 0.043 | 0.058 | 0.058 | 0.097 | -0.006 | 0.076 | 0.081 | 0.09 | 0.066 | 0.084 | 0.089 | 0.093 | 0.072 | 0.08 | 0.077 | 0.071 | 0.09 | 0.088 | 0.086 | 0.087 | 0.078 | 0.089 | 0.072 | 0.073 | 0.058 | 0.076 | 0.066 | 0.071 | 0.042 | 0.041 | 0.047 | 0.058 | 0.051 | 0.063 | 0.053 | 0.073 | 0.05 | 0.062 | 0.029 | 0.031 | 0.046 | 0.06 | 0.039 | 0.046 | 0.048 | 0.061 | 0.067 | 0.059 | 0.067 | 0.053 | 0.035 | 0.067 | 0.047 | 0.063 | 0.04 | 0.038 | -0.097 | -0.178 | 0.033 |
Belastingkosten
| 0.267 | 0.735 | 1.659 | 0.694 | 0.834 | 1.414 | 1.217 | 1.373 | 0.192 | 1.18 | 1.489 | 1.292 | 0.981 | 1.385 | 1.165 | 0.868 | 0.74 | 1.085 | 1.31 | 1.206 | 0.87 | 1.153 | 1.307 | 1.053 | 0.907 | 1.178 | 0.978 | 0.821 | 0.655 | 0.942 | 0.742 | 0.878 | 0.318 | 0.304 | 0.338 | 0.529 | 0.312 | 0.491 | 0.411 | 0.407 | 0.135 | 0.324 | 0.153 | 0.165 | 0.376 | 0.408 | 0.334 | 0.407 | 0.404 | 0.489 | 0.658 | 0.508 | 0.448 | 0.471 | 0.297 | 0.412 | 0.244 | 0.471 | 0.293 | 0.492 | -0.576 | -1.147 | 0.215 |
Nettowinst
| 0.004 | 3.382 | 3.95 | 5.923 | 2.593 | 3.794 | 4.337 | 7.414 | -0.664 | 5.613 | 5.788 | 6.369 | 3.442 | 4.935 | 5.298 | 5.691 | 3.249 | 3.94 | 4.197 | 3.904 | 4.662 | 4.517 | 4.303 | 4.428 | 3.218 | 4.352 | 3.282 | 3.468 | 2.061 | 3.09 | 2.85 | 2.881 | 1.388 | 1.696 | 1.471 | 1.766 | 1.24 | 1.691 | 1.425 | 2.156 | 1.291 | 1.711 | 0.772 | 0.794 | 0.872 | 1.635 | 0.99 | 1.221 | 1.06 | 1.66 | 1.739 | 1.424 | 1.309 | 1.153 | 0.737 | 1.606 | 0.579 | 1.607 | 0.656 | -0.059 | -9.747 | -4.634 | 0.087 |
Nettowinstmarge
| 0 | 0.037 | 0.041 | 0.062 | 0.032 | 0.042 | 0.046 | 0.081 | -0.008 | 0.063 | 0.065 | 0.075 | 0.051 | 0.066 | 0.073 | 0.081 | 0.059 | 0.063 | 0.059 | 0.054 | 0.076 | 0.07 | 0.066 | 0.07 | 0.061 | 0.07 | 0.056 | 0.059 | 0.044 | 0.057 | 0.052 | 0.054 | 0.033 | 0.034 | 0.038 | 0.044 | 0.039 | 0.049 | 0.041 | 0.061 | 0.044 | 0.051 | 0.023 | 0.024 | 0.032 | 0.048 | 0.029 | 0.035 | 0.037 | 0.047 | 0.049 | 0.043 | 0.05 | 0.038 | 0.025 | 0.053 | 0.025 | 0.06 | 0.026 | -0.002 | -0.532 | -0.183 | 0.003 |
WPA (Winst Per Aandeel)
| 0 | 0.13 | 0.16 | 0.24 | 0.1 | 0.15 | 0.17 | 0.3 | -0.03 | 0.22 | 0.23 | 0.26 | 0.14 | 0.2 | 0.21 | 0.23 | 0.13 | 0.16 | 0.17 | 0.16 | 0.19 | 0.18 | 0.17 | 0.18 | 0.13 | 0.18 | 0.13 | 0.13 | 0.08 | 0.12 | 0.12 | 0.1 | 0.05 | 0.08 | 0.07 | 0.081 | 0.06 | 0.08 | 0.067 | 0.095 | 0.057 | 0.086 | 0.038 | 0.043 | 0.048 | 0.076 | 0.048 | 0.055 | 0.048 | 0.086 | 0.086 | 0.062 | 0.057 | 0.057 | 0.029 | 0.1 | 0.038 | 0.076 | 0.029 | -0.003 | -0.47 | -0.23 | 0.038 |
Verwaterde WPA
| 0 | 0.13 | 0.16 | 0.24 | 0.1 | 0.15 | 0.17 | 0.3 | -0.03 | 0.22 | 0.23 | 0.26 | 0.14 | 0.2 | 0.21 | 0.23 | 0.13 | 0.16 | 0.17 | 0.16 | 0.19 | 0.18 | 0.17 | 0.18 | 0.13 | 0.18 | 0.13 | 0.13 | 0.08 | 0.12 | 0.12 | 0.1 | 0.05 | 0.08 | 0.07 | 0.081 | 0.06 | 0.08 | 0.067 | 0.095 | 0.057 | 0.086 | 0.038 | 0.043 | 0.048 | 0.076 | 0.048 | 0.055 | 0.048 | 0.086 | 0.086 | 0.062 | 0.057 | 0.057 | 0.029 | 0.1 | 0.038 | 0.076 | 0.029 | -0.003 | -0.47 | -0.23 | 0.038 |
EBITDA
| 6.326 | 9.698 | 11.794 | 13.099 | 9.48 | 10.841 | 10.959 | 8.757 | 10.855 | 11.779 | 12.571 | 12.074 | 9.198 | 11.095 | 11.283 | 11.104 | 9.234 | 9.866 | 10.202 | 9.316 | 9.725 | 9.339 | 9.147 | 6.162 | 6.417 | 7.298 | 6.064 | 5.436 | 4.314 | 5.588 | 5.337 | 4.651 | 3.421 | 3.881 | 3.058 | 2.985 | 2.659 | 3.176 | 2.748 | 3.101 | 2.409 | 3.063 | 1.865 | 1.678 | 2.17 | 2.773 | 2.457 | 2.32 | 2.523 | 3.101 | 3.185 | 2.584 | 2.281 | 2.296 | 1.645 | 2.646 | 1.656 | 2.169 | 1.548 | 1.723 | -1.269 | -3.886 | 1.648 |
EBITDA ratio
| 0.079 | 0.105 | 0.121 | 0.138 | 0.119 | 0.121 | 0.115 | 0.096 | 0.135 | 0.132 | 0.14 | 0.142 | 0.138 | 0.148 | 0.155 | 0.158 | 0.167 | 0.157 | 0.143 | 0.13 | 0.158 | 0.145 | 0.139 | 0.098 | 0.122 | 0.118 | 0.103 | 0.093 | 0.092 | 0.103 | 0.097 | 0.088 | 0.081 | 0.077 | 0.079 | 0.074 | 0.083 | 0.093 | 0.079 | 0.088 | 0.082 | 0.091 | 0.056 | 0.052 | 0.079 | 0.081 | 0.071 | 0.066 | 0.087 | 0.089 | 0.089 | 0.079 | 0.086 | 0.075 | 0.055 | 0.088 | 0.072 | 0.081 | 0.062 | 0.067 | -0.069 | -0.154 | 0.056 |