Guillemot Corporation S.A.
EPA:GUI.PA
6.58 (EUR) • At close November 8, 2024
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 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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 56.007 | 71.021 | 48.111 | 89.904 | 98.143 | 106.293 | 70.462 | 79.1 | 41.519 | 35.39 | 25.485 | 49.022 | 32.2 | 53.91 | 26.538 | 43.762 | 20.464 | 44.358 | 21.441 | 28.274 | 12.01 | 29.558 | 10.92 | 14.121 | 10.92 | 10.92 | 12.245 | 12.245 | 12.245 | 12.245 | 15.196 | 15.196 | 15.196 | 15.196 | 15.118 | 15.118 | 15.118 | 15.118 | 15.312 | 15.312 | 15.312 | 15.312 | 12.388 | 12.388 | 12.388 | 12.388 | 10.824 | 10.824 | 10.824 | 10.824 | 9.086 | 9.086 | 9.086 | 9.086 | 5.302 | 5.302 | 5.302 | 5.302 | 37.262 | 37.262 | 37.262 | 37.262 |
Kosten van de omzet
| 24.546 | 34.863 | 48.55 | 72.965 | 65.342 | 78.227 | 51.032 | 55.221 | 34.756 | 33.48 | 12.451 | 25.627 | 13.92 | 29.987 | 13.109 | 23.958 | 10.153 | 22.264 | 10.427 | 14.475 | 5.941 | 16.017 | 5.864 | 7.861 | 5.864 | 5.864 | 6.826 | 6.826 | 6.826 | 6.826 | 11.617 | 11.617 | 11.617 | 11.617 | 8.145 | 8.145 | 8.145 | 8.145 | 9.467 | 9.467 | 9.467 | 9.467 | 6.251 | 6.251 | 6.251 | 6.251 | 5.502 | 5.502 | 5.502 | 5.502 | 5.494 | 5.494 | 5.494 | 5.494 | 2.776 | 2.776 | 2.776 | 2.776 | 31.44 | 31.44 | 31.44 | 31.44 |
Brutowinst
| 31.461 | 36.158 | -0.439 | 16.939 | 32.801 | 28.066 | 19.43 | 23.879 | 6.763 | 1.91 | 13.034 | 23.395 | 18.28 | 23.923 | 13.429 | 19.804 | 10.311 | 22.094 | 11.014 | 13.799 | 6.069 | 13.541 | 5.056 | 6.26 | 5.056 | 5.056 | 5.42 | 5.42 | 5.42 | 5.42 | 3.579 | 3.579 | 3.579 | 3.579 | 6.973 | 6.973 | 6.973 | 6.973 | 5.845 | 5.845 | 5.845 | 5.845 | 6.138 | 6.138 | 6.138 | 6.138 | 5.322 | 5.322 | 5.322 | 5.322 | 3.592 | 3.592 | 3.592 | 3.592 | 2.527 | 2.527 | 2.527 | 2.527 | 5.823 | 5.823 | 5.823 | 5.823 |
Brutowinstmarge
| 0.562 | 0.509 | -0.009 | 0.188 | 0.334 | 0.264 | 0.276 | 0.302 | 0.163 | 0.054 | 0.511 | 0.477 | 0.568 | 0.444 | 0.506 | 0.453 | 0.504 | 0.498 | 0.514 | 0.488 | 0.505 | 0.458 | 0.463 | 0.443 | 0.463 | 0.463 | 0.443 | 0.443 | 0.443 | 0.443 | 0.236 | 0.236 | 0.236 | 0.236 | 0.461 | 0.461 | 0.461 | 0.461 | 0.382 | 0.382 | 0.382 | 0.382 | 0.495 | 0.495 | 0.495 | 0.495 | 0.492 | 0.492 | 0.492 | 0.492 | 0.395 | 0.395 | 0.395 | 0.395 | 0.476 | 0.476 | 0.476 | 0.476 | 0.156 | 0.156 | 0.156 | 0.156 |
Onderzoek- en ontwikkelingskosten
| 0 | 2.312 | 0 | 1.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.455 | 2.455 | 2.455 | 2.455 | 2.455 | 3.327 | 3.327 | 3.327 | 3.327 | 0 | 0 | 0 | 0 | 3.483 | 3.483 | 3.483 | 3.483 | 2.781 | 2.781 | 2.781 | 2.781 | 3.179 | 3.179 | 3.179 | 3.179 | 1.78 | 1.78 | 1.78 | 1.78 | 1.532 | 1.532 | 1.532 | 1.532 | 0.004 | 0.004 | 0.004 | 0.004 | 3.212 | 3.212 | 3.212 | 3.212 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.812 | -1.78 | -1.78 | -1.78 | -1.78 | -2.893 | -2.893 | -2.893 | -2.893 | 0 | 0 | 0 | 0 | -3.187 | -3.187 | -3.187 | -3.187 | -2.598 | -2.598 | -2.598 | -2.598 | -3.064 | -3.064 | -3.064 | -3.064 | 1.06 | 1.06 | 1.06 | 1.06 | 0.042 | 0.042 | 0.042 | 0.042 | 4.865 | 4.865 | 4.865 | 4.865 | 5.242 | 5.242 | 5.242 | 5.242 |
Verkoop-, algemene en administratieve kosten
| 20.079 | 21.212 | 2.359 | 6.148 | 6.626 | 7.735 | 4.163 | 5.215 | 2.444 | 2.482 | 10.826 | 14.348 | 10.735 | 13.277 | 9.876 | 11.801 | 10.963 | 12.559 | 9.125 | 9.734 | 7.15 | 8.821 | 0.675 | 7.965 | 0.675 | 0.675 | 0.434 | 0.434 | 0.434 | 0.434 | 0.87 | 0.87 | 0.87 | 0.87 | 0.297 | 0.297 | 0.297 | 0.297 | 0.183 | 0.183 | 0.183 | 0.183 | 0.115 | 0.115 | 0.115 | 0.115 | 2.84 | 2.84 | 2.84 | 2.84 | 1.574 | 1.574 | 1.574 | 1.574 | 4.868 | 4.868 | 4.868 | 4.868 | 8.454 | 8.454 | 8.454 | 8.454 |
Overige kosten
| 4.118 | 6.261 | -1.054 | -1.562 | -1.161 | -0.619 | -1.98 | -2.791 | -1.222 | -0.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.197 | 29.785 | 3.413 | 7.71 | 7.787 | 8.354 | 6.143 | 8.006 | 3.666 | 2.994 | 15.479 | 29.429 | 2.157 | 11.213 | 6.202 | 15.807 | 10.61 | 12.913 | 12.136 | 12.518 | 7.942 | 11.381 | 0.675 | 8.885 | 0.675 | 0.675 | 0.434 | 0.434 | 0.434 | 0.434 | 0.87 | 0.87 | 0.87 | 0.87 | 0.297 | 0.297 | 0.297 | 0.297 | 0.183 | 0.183 | 0.183 | 0.183 | 0.115 | 0.115 | 0.115 | 0.115 | 2.84 | 2.84 | 2.84 | 2.84 | 1.574 | 1.574 | 1.574 | 1.574 | 4.868 | 4.868 | 4.868 | 4.868 | 8.454 | 8.454 | 8.454 | 8.454 |
Bedrijfsresultaat
| 7.264 | 6.373 | -3.852 | 9.229 | 25.014 | 19.712 | 13.287 | 15.873 | 3.097 | -1.084 | -1.506 | 4.375 | 2.75 | 4.791 | -0.226 | 4.065 | -3.189 | 4.976 | -1.394 | 1.076 | -3.556 | 2.077 | -0.116 | -4.053 | -0.116 | -0.116 | 0.01 | 0.01 | 0.01 | 0.01 | -0.591 | -0.591 | -0.591 | -0.591 | 0.706 | 0.706 | 0.706 | 0.706 | -0.199 | -0.199 | -0.199 | -0.199 | -5.573 | -5.573 | -5.573 | -5.573 | 0.702 | 0.702 | 0.702 | 0.702 | 0.487 | 0.487 | 0.487 | 0.487 | -0.626 | -0.626 | -0.626 | -0.626 | -5.843 | -5.843 | -5.843 | -5.843 |
Bedrijfsresultaat ratio
| 0.13 | 0.09 | -0.08 | 0.103 | 0.255 | 0.185 | 0.189 | 0.201 | 0.075 | -0.031 | -0.059 | 0.089 | 0.085 | 0.089 | -0.009 | 0.093 | -0.156 | 0.112 | -0.065 | 0.038 | -0.296 | 0.07 | -0.011 | -0.287 | -0.011 | -0.011 | 0.001 | 0.001 | 0.001 | 0.001 | -0.039 | -0.039 | -0.039 | -0.039 | 0.047 | 0.047 | 0.047 | 0.047 | -0.013 | -0.013 | -0.013 | -0.013 | -0.45 | -0.45 | -0.45 | -0.45 | 0.065 | 0.065 | 0.065 | 0.065 | 0.054 | 0.054 | 0.054 | 0.054 | -0.118 | -0.118 | -0.118 | -0.118 | -0.157 | -0.157 | -0.157 | -0.157 |
Totaal overige inkomsten en kosten netto
| -3.991 | -1.33 | -0.114 | -5.73 | -0.926 | -7.138 | -9.267 | 6.187 | 5.323 | -3.495 | -1.142 | -10.515 | 13.345 | 7.839 | 7.37 | -0.217 | 2.776 | 4.088 | 0.19 | 0.101 | 1.585 | -0.052 | -0.055 | 1.343 | -0.055 | -0.055 | -0.044 | -0.044 | -0.044 | -0.044 | 0 | 0 | 0 | 0 | -0.447 | -0.447 | -0.447 | -0.447 | -0.767 | -0.767 | -0.767 | -0.767 | 0 | 0 | 0 | 0 | 6.093 | 6.093 | 6.093 | 6.093 | 0.67 | 0.67 | 0.67 | 0.67 | -0.241 | -0.241 | -0.241 | -0.241 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 3.273 | 5.043 | -3.966 | 3.499 | 24.088 | 12.574 | 4.02 | 22.06 | 8.42 | -4.579 | -2.648 | -6.14 | 16.095 | 12.63 | 7.144 | 3.848 | -0.413 | 9.064 | -1.204 | 1.177 | -1.971 | 2.025 | -0.171 | -2.71 | -0.171 | -0.171 | -0.034 | -0.034 | -0.034 | -0.034 | -0.591 | -0.591 | -0.591 | -0.591 | 0.26 | 0.26 | 0.26 | 0.26 | -0.966 | -0.966 | -0.966 | -0.966 | -5.573 | -5.573 | -5.573 | -5.573 | 6.795 | 6.795 | 6.795 | 6.795 | 1.157 | 1.157 | 1.157 | 1.157 | -0.867 | -0.867 | -0.867 | -0.867 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.058 | 0.071 | -0.082 | 0.039 | 0.245 | 0.118 | 0.057 | 0.279 | 0.203 | -0.129 | -0.104 | -0.125 | 0.5 | 0.234 | 0.269 | 0.088 | -0.02 | 0.204 | -0.056 | 0.042 | -0.164 | 0.069 | -0.016 | -0.192 | -0.016 | -0.016 | -0.003 | -0.003 | -0.003 | -0.003 | -0.039 | -0.039 | -0.039 | -0.039 | 0.017 | 0.017 | 0.017 | 0.017 | -0.063 | -0.063 | -0.063 | -0.063 | -0.45 | -0.45 | -0.45 | -0.45 | 0.628 | 0.628 | 0.628 | 0.628 | 0.127 | 0.127 | 0.127 | 0.127 | -0.164 | -0.164 | -0.164 | -0.164 | 0 | 0 | 0 | 0 |
Belastingkosten
| 0.834 | 1.163 | -1.05 | 1.215 | 6.02 | 2.56 | 0.327 | -0.39 | 1.089 | -0.711 | 0.102 | 4.106 | 1.91 | 1.18 | 1.052 | 0.09 | 0.466 | 0.775 | 0.042 | 0.077 | 0.06 | 0.082 | 0.034 | 0.055 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.044 | 0.044 | 0.044 | 0.044 | 0.052 | 0.052 | 0.052 | 0.052 | 0.055 | 0.055 | 0.055 | 0.055 | 0.005 | 0.005 | 0.005 | 0.005 | 0.189 | 0.189 | 0.189 | 0.189 | 0.068 | 0.068 | 0.068 | 0.068 | 0.028 | 0.028 | 0.028 | 0.028 | 2.252 | 2.252 | 2.252 | 2.252 |
Nettowinst
| 2.439 | 3.88 | -2.916 | 2.284 | 18.068 | 10.014 | 3.693 | 22.45 | 7.331 | -3.868 | -2.546 | -2.034 | 14.185 | 11.45 | 6.092 | 3.938 | -0.879 | 8.289 | -1.246 | 1.1 | -2.031 | 1.943 | -0.206 | -2.765 | -0.206 | -0.206 | -0.068 | -0.068 | -0.068 | -0.068 | -0.635 | -0.635 | -0.635 | -0.635 | 0.208 | 0.208 | 0.208 | 0.208 | -1.021 | -1.021 | -1.021 | -1.021 | -5.578 | -5.578 | -5.578 | -5.578 | 6.606 | 6.606 | 6.606 | 6.606 | 1.089 | 1.089 | 1.089 | 1.089 | -0.895 | -0.895 | -0.895 | -0.895 | -8.095 | -8.095 | -8.095 | -8.095 |
Nettowinstmarge
| 0.044 | 0.055 | -0.061 | 0.025 | 0.184 | 0.094 | 0.052 | 0.284 | 0.177 | -0.109 | -0.1 | -0.041 | 0.441 | 0.212 | 0.23 | 0.09 | -0.043 | 0.187 | -0.058 | 0.039 | -0.169 | 0.066 | -0.019 | -0.196 | -0.019 | -0.019 | -0.006 | -0.006 | -0.006 | -0.006 | -0.042 | -0.042 | -0.042 | -0.042 | 0.014 | 0.014 | 0.014 | 0.014 | -0.067 | -0.067 | -0.067 | -0.067 | -0.45 | -0.45 | -0.45 | -0.45 | 0.61 | 0.61 | 0.61 | 0.61 | 0.12 | 0.12 | 0.12 | 0.12 | -0.169 | -0.169 | -0.169 | -0.169 | -0.217 | -0.217 | -0.217 | -0.217 |
WPA (Winst Per Aandeel)
| 0.17 | 0.26 | -0.19 | 0.15 | 1.18 | 0.66 | 0.24 | 1.47 | 0.48 | -0.25 | -0.17 | -0.13 | 0.93 | 0.75 | 0.4 | 0.26 | -0.06 | 0.53 | -0.085 | 0.065 | -0.14 | 0.14 | -0.014 | -0.19 | -0.014 | -0.014 | -0.005 | -0.005 | -0.005 | -0.005 | -0.039 | -0.039 | -0.039 | -0.039 | 0.013 | 0.013 | 0.013 | 0.013 | -0.064 | -0.064 | -0.064 | -0.064 | -0.34 | -0.34 | -0.34 | -0.34 | 0.43 | 0.43 | 0.43 | 0.43 | 0.061 | 0.061 | 0.061 | 0.061 | -0.053 | -0.053 | -0.053 | -0.053 | -0.6 | -0.6 | -0.6 | -0.6 |
Verwaterde WPA
| 0.16 | 0.25 | -0.19 | 0.15 | 1.17 | 0.65 | 0.24 | 1.47 | 0.48 | -0.25 | -0.17 | -0.13 | 0.93 | 0.75 | 0.4 | 0.26 | -0.058 | 0.53 | -0.079 | 0.066 | -0.14 | 0.14 | -0.014 | -0.19 | -0.014 | -0.014 | -0.005 | -0.005 | -0.005 | -0.005 | -0.039 | -0.039 | -0.039 | -0.039 | 0.013 | 0.013 | 0.013 | 0.013 | -0.064 | -0.064 | -0.064 | -0.064 | -0.34 | -0.34 | -0.34 | -0.34 | 0.43 | 0.43 | 0.43 | 0.43 | 0.061 | 0.061 | 0.061 | 0.061 | -0.053 | -0.053 | -0.053 | -0.053 | -0.6 | -0.6 | -0.6 | -0.6 |
EBITDA
| 6.953 | 7.636 | -0.874 | 12.111 | 27.576 | 22.227 | 15.225 | 17.771 | 4.815 | 0.766 | 0.068 | 5.935 | 3.346 | 4.275 | 0.712 | 4.414 | -1.897 | 6.281 | -0.176 | 2.449 | -2.24 | 3.311 | 0.564 | -3.055 | 0.564 | 0.564 | 0.502 | 0.502 | 0.502 | 0.502 | -0.179 | -0.179 | -0.179 | -0.179 | 1.094 | 1.094 | 1.094 | 1.094 | 0.334 | 0.334 | 0.334 | 0.334 | -5.264 | -5.264 | -5.264 | -5.264 | 6.795 | 6.795 | 6.795 | 6.795 | 1.157 | 1.157 | 1.157 | 1.157 | 2.759 | 2.759 | 2.759 | 2.759 | -8.095 | -8.095 | -8.095 | -8.095 |
EBITDA ratio
| 0.124 | 0.108 | -0.018 | 0.135 | 0.281 | 0.209 | 0.216 | 0.225 | 0.116 | 0.022 | 0.003 | 0.121 | 0.104 | 0.079 | 0.027 | 0.101 | -0.093 | 0.142 | -0.008 | 0.087 | -0.187 | 0.112 | 0.052 | -0.216 | 0.052 | 0.052 | 0.041 | 0.041 | 0.041 | 0.041 | -0.012 | -0.012 | -0.012 | -0.012 | 0.072 | 0.072 | 0.072 | 0.072 | 0.022 | 0.022 | 0.022 | 0.022 | -0.425 | -0.425 | -0.425 | -0.425 | 0.628 | 0.628 | 0.628 | 0.628 | 0.127 | 0.127 | 0.127 | 0.127 | 0.52 | 0.52 | 0.52 | 0.52 | -0.217 | -0.217 | -0.217 | -0.217 |