Evolution AB (publ)
SSE:EVO.ST
1345 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 519.379 | 508.41 | 501.451 | 475.31 | 452.642 | 441.075 | 429.574 | 407.48 | 378.532 | 343.958 | 326.767 | 300.233 | 276.016 | 256.687 | 235.841 | 177.658 | 140.02 | 128.307 | 115.149 | 105.998 | 94.729 | 85.728 | 79.297 | 70.226 | 64.346 | 59.252 | 51.594 | 50.718 | 45.69 | 42.289 | 39.688 | 34.322 | 29.205 | 27.139 | 24.794 | 23.585 | 19.486 | 17.862 | 15.426 | 13.798 | 12.447 | 11.527 | 10.761 | 10.398 |
Kosten van de omzet
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 519.379 | 508.41 | 501.451 | 475.31 | 452.642 | 441.075 | 429.574 | 407.48 | 378.532 | 343.958 | 326.767 | 300.233 | 276.016 | 256.687 | 235.841 | 177.658 | 140.02 | 128.307 | 115.149 | 105.998 | 94.729 | 85.728 | 79.297 | 70.226 | 64.346 | 59.252 | 51.594 | 50.718 | 45.69 | 42.289 | 39.688 | 34.322 | 29.205 | 27.139 | 24.794 | 23.585 | 19.486 | 17.862 | 15.426 | 13.798 | 12.447 | 11.527 | 10.761 | 10.398 |
Brutowinstmarge
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 |
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 |
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 |
Verkoop-, algemene en administratieve kosten
| 0 | 111.425 | 106.771 | 93.86 | 91.037 | 87.47 | 82.933 | 81.758 | 76.255 | 68.337 | 63.468 | 55.501 | 51.549 | 51.564 | 48.8 | 38.616 | 31.51 | 30.316 | 33.31 | 33.263 | 33.67 | 30.451 | 29.035 | 26.964 | 25.615 | 24.244 | 20.851 | 20.039 | 18.109 | 17.607 | 16.368 | 15.996 | 13.574 | 12.645 | 11.003 | 11.26 | 8.853 | 7.807 | 6.929 | 6.331 | 5.844 | 5.827 | 5.687 | 5.891 |
Overige kosten
| 199.85 | 85.856 | 0 | 0 | 0 | 0 | 0 | 157.476 | 142.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 199.85 | 197.281 | 189.84 | 172.712 | 165.505 | 159.56 | 158.094 | 157.476 | 142.139 | 129.378 | 119.682 | 141.647 | 104.053 | 100.835 | 94.193 | 92.821 | 56.448 | 54.141 | 58.024 | 57.324 | 52.734 | 49.114 | 49.108 | 43.492 | 41.121 | 37.564 | 33.751 | 31.912 | 27.465 | 26.355 | 25.733 | 24.215 | 21.024 | 18.832 | 16.527 | 16.071 | 13.197 | 11.522 | 14.486 | 11.669 | 8.927 | 8.392 | 8.485 | 9.125 |
Bedrijfsresultaat
| 379.179 | 311.129 | 311.611 | 302.598 | 287.137 | 281.515 | 271.48 | 250.004 | 236.393 | 214.58 | 207.085 | 184.541 | 171.963 | 155.852 | 141.648 | 84.837 | 83.572 | 74.166 | 57.125 | 48.674 | 41.995 | 36.614 | 30.189 | 26.734 | 23.225 | 21.688 | 17.842 | 18.807 | 18.226 | 15.935 | 13.955 | 10.107 | 8.182 | 8.307 | 8.267 | 7.51 | 6.289 | 6.34 | 0.94 | 4.159 | 3.52 | 3.135 | 2.277 | 2.072 |
Bedrijfsresultaat ratio
| 0.73 | 0.612 | 0.621 | 0.637 | 0.634 | 0.638 | 0.632 | 0.614 | 0.624 | 0.624 | 0.634 | 0.615 | 0.623 | 0.607 | 0.601 | 0.478 | 0.597 | 0.578 | 0.496 | 0.459 | 0.443 | 0.427 | 0.381 | 0.381 | 0.361 | 0.366 | 0.346 | 0.371 | 0.399 | 0.377 | 0.352 | 0.294 | 0.28 | 0.306 | 0.333 | 0.318 | 0.323 | 0.355 | 0.061 | 0.301 | 0.283 | 0.272 | 0.212 | 0.199 |
Totaal overige inkomsten en kosten netto
| -1.009 | 6.792 | 5.877 | 0.449 | 5.36 | 1.493 | -1.425 | -9.534 | 1.341 | 2.413 | 4.311 | -0.292 | -2.533 | -2.735 | -0.953 | -0.818 | -0.041 | -0.079 | -0.08 | -0.04 | -0.064 | -0.051 | -0.045 | -0.03 | -0.042 | -0.043 | -0.043 | -0.038 | -0.049 | -0.046 | -0.086 | -0.115 | -0.05 | -0.051 | -0.017 | -0.003 | 0 | 0 | 0.001 | 0.008 | 0 | 0 | 0 | 0.009 |
Inkomen voor belasting
| 378.17 | 317.921 | 317.488 | 303.047 | 292.497 | 283.008 | 270.055 | 240.47 | 237.734 | 216.993 | 211.396 | 184.249 | 169.43 | 153.117 | 140.695 | 84.019 | 83.531 | 74.087 | 57.045 | 48.634 | 41.931 | 36.563 | 30.144 | 26.704 | 23.183 | 21.645 | 17.799 | 18.769 | 18.177 | 15.889 | 13.869 | 9.992 | 8.132 | 8.256 | 8.25 | 7.507 | 6.289 | 6.34 | 0.941 | 4.168 | 3.52 | 3.135 | 2.277 | 1.281 |
Inkomen voor belasting ratio
| 0.728 | 0.625 | 0.633 | 0.638 | 0.646 | 0.642 | 0.629 | 0.59 | 0.628 | 0.631 | 0.647 | 0.614 | 0.614 | 0.597 | 0.597 | 0.473 | 0.597 | 0.577 | 0.495 | 0.459 | 0.443 | 0.427 | 0.38 | 0.38 | 0.36 | 0.365 | 0.345 | 0.37 | 0.398 | 0.376 | 0.349 | 0.291 | 0.278 | 0.304 | 0.333 | 0.318 | 0.323 | 0.355 | 0.061 | 0.302 | 0.283 | 0.272 | 0.212 | 0.123 |
Belastingkosten
| 49.559 | 48.778 | 48.331 | 20.188 | 19.737 | 18.919 | 18.905 | 16.968 | 16.437 | 16.12 | 13.707 | 12.692 | 11.996 | 8.711 | 8.657 | 3.419 | 4.15 | 3.642 | 2.849 | 1.788 | 2.156 | 2.034 | 1.568 | 1.169 | 1.941 | 1.569 | 1.278 | 0.735 | 1.401 | 1.272 | 1.127 | 0.944 | 0.697 | 0.639 | 0.611 | 0.557 | 0.499 | 0.441 | -0.45 | 0.327 | 0.266 | 0.223 | 0.187 | 0.164 |
Nettowinst
| 328.611 | 269.143 | 269.157 | 282.859 | 272.76 | 264.089 | 251.15 | 223.502 | 221.297 | 200.873 | 197.689 | 171.557 | 157.434 | 144.406 | 132.038 | 80.6 | 79.381 | 70.445 | 54.196 | 46.846 | 39.775 | 34.529 | 28.576 | 25.535 | 21.242 | 20.076 | 16.521 | 18.033 | 16.777 | 14.617 | 12.742 | 9.048 | 7.435 | 7.617 | 7.64 | 6.949 | 5.79 | 5.899 | 1.391 | 3.84 | 3.255 | 2.913 | 2.09 | 1.117 |
Nettowinstmarge
| 0.633 | 0.529 | 0.537 | 0.595 | 0.603 | 0.599 | 0.585 | 0.548 | 0.585 | 0.584 | 0.605 | 0.571 | 0.57 | 0.563 | 0.56 | 0.454 | 0.567 | 0.549 | 0.471 | 0.442 | 0.42 | 0.403 | 0.36 | 0.364 | 0.33 | 0.339 | 0.32 | 0.356 | 0.367 | 0.346 | 0.321 | 0.264 | 0.255 | 0.281 | 0.308 | 0.295 | 0.297 | 0.33 | 0.09 | 0.278 | 0.262 | 0.253 | 0.194 | 0.107 |
WPA (Winst Per Aandeel)
| 1.57 | 1.28 | 1.27 | 1.32 | 1.28 | 1.24 | 1.18 | 1.05 | 1.04 | 0.94 | 0.93 | 0.8 | 0.73 | 0.68 | 0.62 | 0.43 | 0.44 | 0.39 | 0.3 | 0.26 | 0.22 | 0.19 | 0.16 | 0.14 | 0.12 | 0.11 | 0.092 | 0.1 | 0.094 | 0.082 | 0.07 | 0.05 | 0.042 | 0.042 | 0.042 | 0.04 | 0.032 | 0.032 | 0.008 | 0.022 | 0.019 | 0.017 | 0.012 | 0.006 |
Verwaterde WPA
| 1.57 | 1.28 | 1.25 | 1.31 | 1.26 | 1.22 | 1.14 | 1.03 | 1.02 | 0.93 | 0.9 | 0.77 | 0.71 | 0.65 | 0.6 | 0.41 | 0.42 | 0.38 | 0.3 | 0.26 | 0.22 | 0.19 | 0.16 | 0.14 | 0.12 | 0.11 | 0.09 | 0.1 | 0.092 | 0.08 | 0.07 | 0.05 | 0.042 | 0.042 | 0.042 | 0.04 | 0.032 | 0.032 | 0.008 | 0.022 | 0.019 | 0.017 | 0.012 | 0.006 |
EBITDA
| 355.607 | 345.767 | 345.786 | 336.963 | 318.599 | 311.693 | 300.158 | 279.648 | 261.015 | 238.218 | 229.678 | 207.746 | 192.942 | 174.668 | 160.125 | 97.022 | 90.728 | 81.143 | 64.123 | 55.83 | 48.47 | 42.73 | 35.918 | 31.568 | 27.992 | 26.168 | 21.96 | 22.563 | 21.802 | 19.248 | 17.027 | 12.959 | 10.753 | 10.61 | 10.294 | 9.331 | 7.845 | 7.686 | 2.166 | 5.268 | 4.509 | 4.056 | 3.151 | 2.817 |
EBITDA ratio
| 0.685 | 0.68 | 0.69 | 0.732 | 0.704 | 0.707 | 0.699 | 0.694 | 0.69 | 0.693 | 0.703 | 0.677 | 0.699 | 0.68 | 0.679 | 0.542 | 0.648 | 0.632 | 0.557 | 0.527 | 0.512 | 0.498 | 0.453 | 0.45 | 0.435 | 0.442 | 0.426 | 0.445 | 0.477 | 0.455 | 0.429 | 0.378 | 0.368 | 0.391 | 0.415 | 0.395 | 0.403 | 0.43 | 0.14 | 0.382 | 0.362 | 0.352 | 0.293 | 0.271 |