Heartland Group Holdings Limited
NZX:HGH.NZ
1.6 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 62.429 | 62.429 | 59.537 | 59.537 | 64.796 | 64.796 | 66.24 | 66.24 | 202.085 | 65.808 | 170.489 | 61.089 | 168.225 | 57.73 | 173.289 | 60.377 | 179.488 | 48.158 | 183.89 | 54.806 | 173.927 | 49.243 | 44.413 | 44.413 | 45.617 | 45.617 | 41.832 | 41.661 | 41.228 | 38.879 | 38.903 | 37.227 | 35.486 | 36.423 | 36.914 | 35.237 | 33.897 | 33.698 | 32.504 | 32.504 | 30.316 | 30.316 | 27.814 | 27.814 | 25.332 | 25.332 | 23.298 | 23.298 |
Kosten van de omzet
| 0 | 0 | -268.891 | 0 | -230.489 | 0 | -183.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 62.429 | 62.429 | 328.427 | 59.537 | 295.285 | 64.796 | 249.809 | 66.24 | 202.085 | 65.808 | 170.489 | 61.089 | 168.225 | 57.73 | 173.289 | 60.377 | 179.488 | 48.158 | 183.89 | 54.806 | 173.927 | 49.243 | 44.413 | 44.413 | 45.617 | 45.617 | 41.832 | 41.661 | 41.228 | 38.879 | 38.903 | 37.227 | 35.486 | 36.423 | 36.914 | 35.237 | 33.897 | 33.698 | 32.504 | 32.504 | 30.316 | 30.316 | 27.814 | 27.814 | 25.332 | 25.332 | 23.298 | 23.298 |
Brutowinstmarge
| 1 | 1 | 5.516 | 1 | 4.557 | 1 | 3.771 | 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 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 6.6 | 6.6 | 5.135 | 5.135 | 4.968 | 4.968 | 4.463 | 4.463 | 4.624 | 4.624 | 3.547 | 3.547 | 3.454 | 3.454 | 3.101 | 3.101 | 3.249 | 3.249 | 3.217 | 3.217 | 4.512 | 4.512 | 1.404 | 1.404 | 0.998 | 0.998 | 0.984 | 0.899 | 0.75 | 0.632 | 0.941 | 0.785 | 0.758 | 0.653 | 0.94 | 1.33 | 1.146 | 0.916 | 0.876 | 0.876 | 1.526 | 1.526 | 1.453 | 1.453 | 1.25 | 1.25 | 1.191 | 1.191 |
Verkoop- en marketingkosten
| 4.39 | 4.39 | 3.957 | 3.957 | 5.095 | 5.095 | 4.096 | 4.096 | 4.514 | 4.514 | 2.537 | 2.537 | 2.784 | 2.784 | 3.277 | 3.277 | 2.561 | 2.561 | 4.513 | 4.513 | 2.291 | 2.291 | 12.548 | 12.548 | 12.573 | 12.573 | 12.938 | 11.796 | 12.118 | 10.669 | 11.238 | 10.985 | 10.246 | 10.636 | 10.647 | 11.632 | 11.757 | 10.592 | 10.415 | 10.415 | 9.481 | 9.481 | 9.629 | 9.629 | 9.088 | 9.088 | 9.025 | 9.025 |
Verkoop-, algemene en administratieve kosten
| 30.566 | 30.566 | 27.948 | 27.948 | 29.106 | 29.106 | 27.435 | 27.435 | 26.504 | 26.504 | 23.18 | 23.18 | 23.296 | 23.296 | 23.479 | 23.479 | 21.271 | 21.271 | 22.412 | 22.412 | 20.244 | 20.244 | 13.952 | 13.952 | 13.571 | 13.571 | 13.922 | 12.695 | 12.868 | 11.301 | 12.179 | 11.77 | 11.004 | 11.289 | 11.587 | 12.962 | 12.903 | 11.508 | 11.291 | 11.291 | 11.007 | 11.007 | 11.082 | 11.082 | 10.338 | 10.338 | 10.216 | 10.216 |
Overige kosten
| 0 | 0 | -31.702 | 0 | -31.248 | 0 | -24.863 | 0 | -22.35 | 0 | -20.978 | 0 | -14.712 | 0 | -27.646 | 0 | -13.857 | 0 | -25.234 | 0 | -16.227 | 0 | 0 | 0 | 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
| 30.566 | 30.566 | 27.948 | 33.249 | 32.314 | 32.314 | 31.725 | 31.725 | 22.35 | 29.731 | 20.978 | 28.646 | 14.712 | 28.264 | 27.646 | 30.565 | 13.857 | 26.099 | 25.234 | 27.299 | 16.227 | 21.221 | 21.678 | 21.678 | 20.092 | 20.092 | 20.904 | 19.344 | 18.804 | 16.914 | 18.054 | 17.912 | 16.323 | 16.51 | 18.032 | 19.007 | 18.419 | 16.529 | 16.659 | 16.659 | 16.617 | 16.617 | 16.111 | 16.111 | 28.073 | 28.073 | 15.849 | 15.849 |
Bedrijfsresultaat
| 31.863 | 31.863 | 31.589 | 27.68 | 33.847 | 33.847 | 35.99 | 35.99 | 37.498 | 37.498 | 33.984 | 33.984 | 30.705 | 30.705 | 33.228 | 33.228 | 23.237 | 23.237 | 28.558 | 28.558 | 29.067 | 29.067 | 23.636 | 23.636 | 26.346 | 26.346 | 21.736 | 23.119 | 22.986 | 22.114 | 21.003 | 19.465 | 19.369 | 20.179 | 19.162 | 16.55 | 15.942 | 17.383 | 16.054 | 16.054 | 14.505 | 14.505 | 11.926 | 11.926 | 6.487 | 6.487 | 7.582 | 7.582 |
Bedrijfsresultaat ratio
| 0.51 | 0.51 | 0.531 | 0.465 | 0.522 | 0.522 | 0.543 | 0.543 | 0.186 | 0.57 | 0.199 | 0.556 | 0.183 | 0.532 | 0.192 | 0.55 | 0.129 | 0.483 | 0.155 | 0.521 | 0.167 | 0.59 | 0.532 | 0.532 | 0.578 | 0.578 | 0.52 | 0.555 | 0.558 | 0.569 | 0.54 | 0.523 | 0.546 | 0.554 | 0.519 | 0.47 | 0.47 | 0.516 | 0.494 | 0.494 | 0.478 | 0.478 | 0.429 | 0.429 | 0.256 | 0.256 | 0.325 | 0.325 |
Totaal overige inkomsten en kosten netto
| -5.878 | -5.878 | -5.302 | -1.393 | -1.365 | -1.365 | -1.476 | -1.476 | 72.155 | -1.42 | 64.886 | -1.541 | 58.932 | -1.239 | 59.624 | -3.416 | 44.119 | -1.177 | 55.014 | -1.051 | 56.044 | -1.045 | -0.902 | -0.902 | -0.821 | -0.821 | -0.808 | -0.802 | -0.562 | -0.149 | -0.154 | -0.15 | -0.206 | -0.266 | -0.28 | -0.32 | -0.464 | -0.214 | -0.209 | -0.209 | -0.806 | -0.806 | -0.223 | -0.223 | -9.228 | -9.228 | -0.133 | -0.133 |
Inkomen voor belasting
| 25.985 | 25.985 | 26.288 | 26.288 | 32.482 | 32.482 | 34.515 | 34.515 | 72.155 | 36.078 | 64.886 | 32.443 | 58.932 | 29.466 | 59.624 | 29.812 | 44.119 | 22.06 | 55.014 | 27.507 | 56.044 | 28.022 | 22.735 | 22.735 | 25.525 | 25.525 | 20.928 | 22.317 | 22.424 | 21.965 | 20.849 | 19.315 | 19.163 | 19.913 | 18.882 | 16.23 | 15.478 | 17.169 | 15.845 | 15.845 | 13.699 | 13.699 | 11.703 | 11.703 | -2.741 | -2.741 | 7.449 | 7.449 |
Inkomen voor belasting ratio
| 0.416 | 0.416 | 0.442 | 0.442 | 0.501 | 0.501 | 0.521 | 0.521 | 0.357 | 0.548 | 0.381 | 0.531 | 0.35 | 0.51 | 0.344 | 0.494 | 0.246 | 0.458 | 0.299 | 0.502 | 0.322 | 0.569 | 0.512 | 0.512 | 0.56 | 0.56 | 0.5 | 0.536 | 0.544 | 0.565 | 0.536 | 0.519 | 0.54 | 0.547 | 0.512 | 0.461 | 0.457 | 0.509 | 0.487 | 0.487 | 0.452 | 0.452 | 0.421 | 0.421 | -0.108 | -0.108 | 0.32 | 0.32 |
Belastingkosten
| 7.511 | 7.511 | 7.488 | 7.488 | 8.879 | 8.879 | 10.184 | 10.184 | 24.546 | 12.273 | 17.37 | 8.685 | 15.996 | 7.998 | 15.534 | 7.767 | 12.012 | 6.006 | 15.149 | 7.575 | 15.541 | 7.771 | 6.178 | 6.178 | 7.311 | 7.311 | 5.867 | 6.292 | 6.47 | 6.203 | 6.046 | 5.026 | 4.579 | 5.931 | 5.13 | 4.384 | 3.43 | 4.572 | 4.085 | 4.085 | 4.043 | 4.043 | 3.34 | 3.34 | 0.845 | 0.845 | 2.097 | 2.097 |
Nettowinst
| 18.475 | 18.475 | 18.8 | 18.8 | 23.603 | 23.603 | 24.331 | 24.331 | 47.609 | 23.805 | 47.516 | 23.758 | 42.936 | 21.468 | 44.09 | 22.045 | 32.107 | 16.054 | 39.865 | 19.933 | 40.503 | 20.252 | 16.557 | 16.557 | 18.214 | 18.214 | 15.061 | 16.025 | 15.954 | 15.762 | 14.803 | 14.289 | 14.584 | 13.982 | 13.752 | 11.846 | 12.048 | 12.597 | 11.759 | 11.759 | 9.657 | 9.657 | 8.363 | 8.363 | -1.896 | -1.896 | 5.352 | 5.352 |
Nettowinstmarge
| 0.296 | 0.296 | 0.316 | 0.316 | 0.364 | 0.364 | 0.367 | 0.367 | 0.236 | 0.362 | 0.279 | 0.389 | 0.255 | 0.372 | 0.254 | 0.365 | 0.179 | 0.333 | 0.217 | 0.364 | 0.233 | 0.411 | 0.373 | 0.373 | 0.399 | 0.399 | 0.36 | 0.385 | 0.387 | 0.405 | 0.381 | 0.384 | 0.411 | 0.384 | 0.373 | 0.336 | 0.355 | 0.374 | 0.362 | 0.362 | 0.319 | 0.319 | 0.301 | 0.301 | -0.075 | -0.075 | 0.23 | 0.23 |
WPA (Winst Per Aandeel)
| 0.023 | 0.023 | 0.026 | 0.026 | 0.033 | 0.033 | 0.037 | 0.037 | 0.079 | 0.04 | 0.079 | 0.04 | 0.072 | 0.037 | 0.074 | 0.038 | 0.054 | 0.026 | 0.068 | 0.035 | 0.071 | 0.036 | 0.03 | 0.03 | 0.033 | 0.033 | 0.029 | 0.03 | 0.029 | 0.03 | 0.03 | 0.03 | 0.028 | 0.03 | 0.02 | 0.025 | 0.02 | 0.026 | 0.025 | 0.025 | 0.022 | 0.022 | 0.02 | 0.02 | -0.005 | -0.005 | 0.014 | 0.014 |
Verwaterde WPA
| 0.023 | 0.023 | 0.026 | 0.026 | 0.033 | 0.033 | 0.037 | 0.037 | 0.079 | 0.04 | 0.079 | 0.04 | 0.072 | 0.037 | 0.074 | 0.038 | 0.054 | 0.028 | 0.068 | 0.035 | 0.071 | 0.036 | 0.03 | 0.03 | 0.033 | 0.033 | 0.029 | 0.031 | 0.032 | 0.03 | 0.03 | 0.03 | 0.031 | 0.027 | 0.028 | 0.025 | 0.026 | 0.026 | 0.026 | 0.026 | 0.022 | 0.022 | 0.021 | 0.021 | -0.005 | -0.005 | 0.014 | 0.014 |
EBITDA
| 31.863 | 31.863 | -1.393 | -1.393 | -1.365 | -1.365 | -1.476 | -1.476 | -1.42 | -1.42 | -1.541 | -1.541 | -1.239 | -1.239 | -3.416 | -3.416 | -1.177 | -1.177 | -1.051 | -1.051 | -1.045 | -1.045 | -0.902 | -0.902 | -0.821 | -0.821 | -0.808 | -0.802 | -0.562 | -0.149 | -0.154 | -0.15 | -0.206 | -0.266 | -0.28 | -0.32 | -0.464 | -0.214 | -0.209 | -0.209 | -0.806 | -0.806 | -0.223 | -0.223 | -7.538 | -7.538 | -0.133 | -0.133 |
EBITDA ratio
| 0.51 | 0.51 | -0.023 | -0.023 | -0.021 | -0.021 | -0.022 | -0.022 | -0.007 | -0.022 | -0.009 | -0.025 | -0.007 | -0.021 | -0.02 | -0.057 | -0.007 | -0.024 | -0.006 | -0.019 | -0.006 | -0.021 | -0.02 | -0.02 | -0.018 | -0.018 | -0.019 | -0.019 | -0.014 | -0.004 | -0.004 | -0.004 | -0.006 | -0.007 | -0.008 | -0.009 | -0.014 | -0.006 | -0.006 | -0.006 | -0.027 | -0.027 | -0.008 | -0.008 | -0.298 | -0.298 | -0.006 | -0.006 |