Grenke AG
FSX:GLJ.DE
17.52 (EUR) • At close November 8, 2024
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
| 256.7 | 195.402 | 178.665 | 175.222 | 165.163 | 159.092 | 150.675 | 192.578 | 143.179 | 141.552 | 136.715 | 170.327 | 143.079 | 147.638 | 147.555 | 200.506 | 149.599 | 150.916 | 158.143 | 247.948 | 148.641 | 143.531 | 134.224 | 2,539.159 | 125.928 | 123.237 | 116.287 | 2,122.712 | 108.058 | 105.941 | 99.947 | 1,696.691 | 95.295 | 94.923 | 90.653 | 1,486.632 | 86.286 | 84.516 | 80.325 | 1,249.62 | 76.714 | 74.137 | 70.809 | 1,101.09 | 67.559 | 66.709 | 63.667 | 1,053.838 | 35.431 | 34.367 | 31.905 | 35.678 | 28.931 | 30.33 | 29.24 | 28.764 | 24.998 | 13.467 | 31.869 | 19.349 | 21.803 | 12.102 | 30.518 |
Kosten van de omzet
| 55 | 56.209 | 52.313 | 48.622 | 76.606 | 73.515 | 65.788 | 75.917 | 55.957 | 50.967 | 46.804 | 54.706 | 44.264 | 46.462 | 48.337 | 59.81 | 42.185 | 43.669 | 39.173 | 50.58 | 42.631 | 42.426 | 40.126 | 2,445.163 | 37.7 | 36.518 | 35.238 | 2,000.337 | 33.18 | 31.643 | 29.668 | 1,589.86 | 28.515 | 28.121 | 28.463 | 1,389.84 | 27.428 | 27.641 | 27.805 | 1,169.024 | 27.076 | 26.995 | 27.15 | 1,031.848 | 27.72 | 27.037 | 26.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 201.7 | 139.193 | 126.352 | 126.6 | 88.557 | 85.577 | 84.887 | 116.661 | 87.222 | 90.585 | 89.911 | 115.621 | 98.815 | 101.176 | 99.218 | 140.696 | 107.414 | 107.247 | 118.97 | 197.368 | 106.01 | 101.105 | 94.098 | 93.996 | 88.228 | 86.719 | 81.049 | 122.375 | 74.878 | 74.298 | 70.279 | 106.831 | 66.78 | 66.802 | 62.19 | 96.792 | 58.858 | 56.875 | 52.52 | 80.596 | 49.638 | 47.142 | 43.659 | 69.242 | 39.839 | 39.672 | 36.787 | 1,053.838 | 35.431 | 34.367 | 31.905 | 35.678 | 28.931 | 30.33 | 29.24 | 28.764 | 24.998 | 13.467 | 31.869 | 19.349 | 21.803 | 12.102 | 30.518 |
Brutowinstmarge
| 0.786 | 0.712 | 0.707 | 0.723 | 0.536 | 0.538 | 0.563 | 0.606 | 0.609 | 0.64 | 0.658 | 0.679 | 0.691 | 0.685 | 0.672 | 0.702 | 0.718 | 0.711 | 0.752 | 0.796 | 0.713 | 0.704 | 0.701 | 0.037 | 0.701 | 0.704 | 0.697 | 0.058 | 0.693 | 0.701 | 0.703 | 0.063 | 0.701 | 0.704 | 0.686 | 0.065 | 0.682 | 0.673 | 0.654 | 0.064 | 0.647 | 0.636 | 0.617 | 0.063 | 0.59 | 0.595 | 0.578 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 4.393 | 0 | 0 | 0 | 4.675 | 0 | 0 | 0 | 6.276 | 0 | 0 | 0 | 4.346 | 0 | 0 | 0 | 3.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 51.6 | 0 | 0 | 0 | 47.755 | 0 | 0 | 0 | 61.438 | 0 | 0 | 0 | 45.132 | 0 | 0 | 1.048 | 32.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.006 | 7.273 | 6.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 27.548 | 24.141 | -28.418 | 26.446 | 27.082 | 23.915 | -27.824 | 21.938 | 26.206 | 24.831 | -37.04 | 21.951 | 22.073 | 25.185 | -20.185 | 18.476 | 15.522 | 17.924 | -12.955 | 19.335 | 18.59 | 18.158 | 20.856 | 20.127 | 19.481 | 17.656 | 25.58 | 15.102 | 13.653 | 13.402 | 14.578 | 15.036 | 15.361 | 13.405 | 14.228 | 14.295 | 12.65 | 11.017 | 11.444 | 11.193 | 10.843 | 10.901 | 10.194 | 9.792 | 9.698 | 8.859 | 0 | 0 | 0 | 0 | 0 | 5.991 | 5.954 | 7.267 | 6.941 | 5.784 | 5.784 | 5.562 | 5.427 | 5.11 | 5.11 | 4.378 |
Verkoop-, algemene en administratieve kosten
| 0 | 27.548 | 24.141 | 23.182 | 26.446 | 27.082 | 23.915 | 19.931 | 21.938 | 26.206 | 24.831 | 24.398 | 21.951 | 22.073 | 25.185 | 24.947 | 18.476 | 15.522 | 18.972 | 19.273 | 19.335 | 18.59 | 18.158 | 20.856 | 20.127 | 19.481 | 17.656 | 25.58 | 15.102 | 13.653 | 13.402 | 14.578 | 15.036 | 15.361 | 13.405 | 14.228 | 14.295 | 12.65 | 11.017 | 11.444 | 11.193 | 10.843 | 10.901 | 10.194 | 9.792 | 9.698 | 8.859 | 9.119 | 7.006 | 7.273 | 6.997 | 7.161 | 5.991 | 5.954 | 7.267 | 6.941 | 5.784 | 5.784 | 5.562 | 5.427 | 5.11 | 5.11 | 4.378 |
Overige kosten
| -89.2 | -33.571 | -105.004 | -100.348 | -3.356 | -13.07 | 10.593 | 128.771 | 29.146 | 30.229 | 7.839 | 4.843 | -1.524 | 0.028 | -0.771 | 3.931 | -1.053 | -0.259 | -2.157 | 8.127 | -1.412 | -0.513 | -28.419 | 0.097 | -0.086 | 0.017 | -20.711 | -16.375 | -14.139 | -13.573 | -13.887 | -12.936 | -13.207 | -12.626 | -15.672 | -11.928 | -14.957 | -13.913 | -14.929 | -9.118 | -14.232 | -12.945 | -11.808 | -11.399 | -12.094 | -13.787 | -10.841 | -41.208 | -0.073 | -0.139 | -0.333 | -0.301 | -0.089 | -0.037 | -0.06 | -0.387 | -0.132 | -0.132 | -0.296 | 34.927 | 0.196 | 0.196 | -0.317 |
Bedrijfskosten
| -89.2 | 35.899 | 105.004 | 100.348 | 70.213 | 36.603 | 34.508 | 148.702 | 51.084 | 56.435 | 32.67 | 59.631 | 33.376 | 33.07 | 32.827 | 45.844 | 32.385 | 26.778 | 32.343 | 46.996 | 27.957 | 27.744 | 24.85 | 25.547 | 24.362 | 25.284 | 22.028 | 22.894 | 17.579 | 16.963 | 16.79 | 16.874 | 15.934 | 17.374 | 15.99 | 14.6 | 15.708 | 14.604 | 13.094 | 12.385 | 12.55 | 11.99 | 12.731 | 10.346 | 11.357 | 11.328 | 10.583 | 6.03 | 10.403 | 8.775 | 16.582 | 12.847 | 16.029 | 15.767 | 15.863 | 15.649 | 13.899 | 13.899 | 13.254 | 14.137 | 11.617 | 11.617 | 12.157 |
Bedrijfsresultaat
| 112.5 | 29.662 | 21.348 | 26.252 | 32.93 | 28.576 | 23.826 | -32.041 | 44.093 | 28.019 | 42.933 | 57.543 | 27.092 | 28.19 | 19.685 | 47.66 | 25.918 | 20.177 | 31.362 | 48.541 | 42.079 | 42.14 | 41.539 | 40.097 | 40.683 | 39.535 | 36.84 | 40.266 | 42.247 | 41.566 | 37.268 | 33.203 | 36.774 | 36.045 | 30.505 | 28.615 | 28.18 | 27.585 | 25.22 | 21.585 | 23.885 | 22.566 | 19.436 | 16.436 | 17.089 | 14.945 | 16.233 | 16.735 | 15.368 | 14.608 | 13.09 | 17.423 | 12.902 | 12.917 | 11.252 | 11.423 | 9.769 | -1.762 | 22.383 | 59.371 | 8.554 | -1.147 | 23.682 |
Bedrijfsresultaat ratio
| 0.438 | 0.152 | 0.119 | 0.15 | 0.199 | 0.18 | 0.158 | -0.166 | 0.308 | 0.198 | 0.314 | 0.338 | 0.189 | 0.191 | 0.133 | 0.238 | 0.173 | 0.134 | 0.198 | 0.196 | 0.283 | 0.294 | 0.309 | 0.016 | 0.323 | 0.321 | 0.317 | 0.019 | 0.391 | 0.392 | 0.373 | 0.02 | 0.386 | 0.38 | 0.337 | 0.019 | 0.327 | 0.326 | 0.314 | 0.017 | 0.311 | 0.304 | 0.274 | 0.015 | 0.253 | 0.224 | 0.255 | 0.016 | 0.434 | 0.425 | 0.41 | 0.488 | 0.446 | 0.426 | 0.385 | 0.397 | 0.391 | -0.131 | 0.702 | 3.068 | 0.392 | -0.095 | 0.776 |
Totaal overige inkomsten en kosten netto
| -112.5 | 3.132 | 3.669 | 1.915 | -2.382 | 2.729 | -3.355 | 59.823 | -16.408 | 0.535 | -15.921 | -2.493 | -40.03 | -43.972 | -48.115 | -49.171 | -52.109 | -63.034 | -57.491 | -102.537 | -36.447 | -32.548 | -28.802 | -28.813 | -23.653 | -22.286 | -22.489 | -59.581 | -16.373 | -16.655 | -17.268 | -56.692 | -15.648 | -13.644 | -15.911 | -53.536 | -14.908 | -14.703 | -14.432 | -46.785 | -13.283 | -12.758 | -11.644 | -42.634 | -11.481 | -13.404 | -10.149 | -35.563 | -9.733 | -11.123 | -2.566 | -10.279 | 0.906 | -1.683 | -2.185 | -2.044 | -1.764 | 9.767 | -10.561 | 1.07 | -1.465 | 8.236 | -8.148 |
Inkomen voor belasting
| 0 | 32.794 | 25.017 | 28.167 | 30.548 | 31.305 | 20.471 | 27.782 | 27.685 | 28.554 | 27.012 | 55.681 | 25.409 | 24.134 | 18.276 | 45.681 | 22.92 | 17.435 | 29.136 | 47.835 | 41.606 | 40.813 | 40.446 | 39.636 | 40.213 | 39.149 | 36.532 | 39.9 | 40.926 | 40.68 | 36.221 | 33.265 | 35.198 | 35.784 | 30.289 | 28.656 | 28.242 | 27.568 | 24.994 | 21.426 | 23.805 | 22.394 | 19.284 | 16.262 | 17.001 | 14.94 | 16.055 | 17.177 | 15.295 | 14.469 | 12.757 | 12.552 | 13.808 | 12.88 | 11.192 | 11.071 | 9.335 | 9.335 | 8.054 | 6.282 | 8.721 | 8.721 | 10.213 |
Inkomen voor belasting ratio
| 0 | 0.168 | 0.14 | 0.161 | 0.185 | 0.197 | 0.136 | 0.144 | 0.193 | 0.202 | 0.198 | 0.327 | 0.178 | 0.163 | 0.124 | 0.228 | 0.153 | 0.116 | 0.184 | 0.193 | 0.28 | 0.284 | 0.301 | 0.016 | 0.319 | 0.318 | 0.314 | 0.019 | 0.379 | 0.384 | 0.362 | 0.02 | 0.369 | 0.377 | 0.334 | 0.019 | 0.327 | 0.326 | 0.311 | 0.017 | 0.31 | 0.302 | 0.272 | 0.015 | 0.252 | 0.224 | 0.252 | 0.016 | 0.432 | 0.421 | 0.4 | 0.352 | 0.477 | 0.425 | 0.383 | 0.385 | 0.373 | 0.693 | 0.253 | 0.325 | 0.4 | 0.721 | 0.335 |
Belastingkosten
| -12 | 7.493 | 5.109 | 5.754 | 6.558 | 6.765 | 4.612 | 5.389 | 7.353 | 7.632 | 6.475 | 12.87 | 5.286 | 5.87 | 4.289 | 12.917 | 5.214 | 3.205 | 5.396 | 8.812 | 6.895 | 6.121 | 6.812 | 6.47 | 5.67 | 5.975 | 6.305 | 5.895 | 8.909 | 10.552 | 7.389 | 5.907 | 8.877 | 8.754 | 7.764 | 7.5 | 7.034 | 7.491 | 6.591 | 4.717 | 6.656 | 5.717 | 4.779 | 4.356 | 4.246 | 4.081 | 4.564 | 4.954 | 4.656 | 4.258 | 3.369 | 1.384 | 3.775 | 3.216 | 2.806 | 2.314 | 2.485 | 2.585 | 2.278 | 1.23 | 2.271 | 2.271 | 3.007 |
Nettowinst
| 12 | 26.402 | 20.92 | 24.123 | 24.597 | 25.51 | 18.086 | 24.489 | 23.19 | 21.726 | 20.97 | 42.2 | 23.96 | 18.493 | 14.885 | 37.99 | 17.706 | 14.23 | 23.74 | 39.023 | 34.711 | 34.692 | 33.634 | 33.166 | 34.543 | 33.174 | 30.227 | 34.005 | 32.017 | 30.128 | 28.832 | 27.358 | 26.321 | 27.03 | 22.525 | 21.156 | 21.208 | 20.077 | 18.403 | 16.709 | 17.149 | 16.68 | 14.505 | 11.906 | 12.755 | 10.859 | 11.491 | 12.223 | 10.639 | 10.211 | 9.388 | 11.168 | 10.033 | 9.664 | 8.386 | 8.757 | 6.85 | 6.85 | 5.776 | 5.052 | 6.45 | 6.45 | 7.206 |
Nettowinstmarge
| 0.047 | 0.135 | 0.117 | 0.138 | 0.149 | 0.16 | 0.12 | 0.127 | 0.162 | 0.153 | 0.153 | 0.248 | 0.167 | 0.125 | 0.101 | 0.189 | 0.118 | 0.094 | 0.15 | 0.157 | 0.234 | 0.242 | 0.251 | 0.013 | 0.274 | 0.269 | 0.26 | 0.016 | 0.296 | 0.284 | 0.288 | 0.016 | 0.276 | 0.285 | 0.248 | 0.014 | 0.246 | 0.238 | 0.229 | 0.013 | 0.224 | 0.225 | 0.205 | 0.011 | 0.189 | 0.163 | 0.18 | 0.012 | 0.3 | 0.297 | 0.294 | 0.313 | 0.347 | 0.319 | 0.287 | 0.304 | 0.274 | 0.509 | 0.181 | 0.261 | 0.296 | 0.533 | 0.236 |
WPA (Winst Per Aandeel)
| 0.26 | 0.58 | 0.45 | 0.52 | 0.53 | 0.55 | 0.39 | 0.53 | 0.5 | 0.47 | 0.45 | 1.36 | 0.51 | 0.4 | 0.12 | 0.82 | 0.6 | 0.31 | 0.35 | 0.84 | 0.77 | 0.74 | 0.59 | 0.72 | 0.74 | 0.76 | 0.56 | 0.77 | 0.61 | 0.59 | 0.55 | 0.62 | 0.58 | 0.6 | 0.5 | 0.48 | 0.47 | 0.45 | 0.42 | 0.38 | 0.39 | 0.38 | 0.33 | 0.27 | 0.29 | 0.25 | 0.27 | 0.3 | 0.26 | 0.25 | 0.23 | 0.27 | 0.24 | 0.24 | 0.2 | 0.21 | 0.17 | 0.16 | 0.14 | 0.12 | 0.16 | 0.16 | 0.18 |
Verwaterde WPA
| 0.26 | 0.58 | 0.45 | 0.52 | 0.53 | 0.55 | 0.39 | 0.53 | 0.5 | 0.47 | 0.45 | 1.36 | 0.51 | 0.4 | 0.12 | 0.82 | 0.6 | 0.31 | 0.35 | 0.84 | 0.77 | 0.74 | 0.59 | 0.72 | 0.74 | 0.76 | 0.56 | 0.77 | 0.61 | 0.59 | 0.55 | 0.62 | 0.58 | 0.6 | 0.5 | 0.48 | 0.47 | 0.45 | 0.42 | 0.38 | 0.39 | 0.38 | 0.33 | 0.27 | 0.29 | 0.25 | 0.27 | 0.3 | 0.26 | 0.25 | 0.23 | 0.27 | 0.24 | 0.24 | 0.2 | 0.21 | 0.17 | 0.16 | 0.14 | 0.12 | 0.16 | 0.16 | 0.18 |
EBITDA
| 112.5 | 36.016 | 27.601 | 33.416 | 28.59 | 48.138 | 37.468 | -37.887 | 54.677 | 44.008 | 49.567 | 64.171 | 73.125 | 75.681 | 73.1 | 90.132 | 88.486 | 88.201 | 88.644 | 159.586 | 84.578 | 79.958 | 48.193 | 68.84 | 68.446 | 66.064 | 42.3 | 85.028 | 46.604 | 47.848 | 42.693 | 77.363 | 39.895 | 39.247 | 32.618 | 69.922 | 30.061 | 30.865 | 26.087 | 59.606 | 24.45 | 23.663 | 20.716 | 47.442 | 17.975 | 16.096 | 16.592 | -12.258 | 25.876 | 26.328 | 16.005 | 24.059 | 13.571 | 15.245 | 14.023 | 13.773 | 11.754 | 0.265 | 19.279 | 5.926 | 10.894 | 1.193 | 19.136 |
EBITDA ratio
| 0.438 | 0.184 | 0.154 | 0.191 | 0.173 | 0.303 | 0.249 | -0.197 | 0.382 | 0.311 | 0.363 | 0.377 | 0.511 | 0.513 | 0.495 | 0.45 | 0.591 | 0.584 | 0.561 | 0.644 | 0.569 | 0.557 | 0.359 | 0.027 | 0.544 | 0.536 | 0.364 | 0.04 | 0.431 | 0.452 | 0.427 | 0.046 | 0.419 | 0.413 | 0.36 | 0.047 | 0.348 | 0.365 | 0.325 | 0.048 | 0.319 | 0.319 | 0.293 | 0.043 | 0.266 | 0.241 | 0.261 | -0.012 | 0.73 | 0.766 | 0.502 | 0.674 | 0.469 | 0.503 | 0.48 | 0.479 | 0.47 | 0.02 | 0.605 | 0.306 | 0.5 | 0.099 | 0.627 |