IMS S.A.
WSE:IMS.WA
4.46 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) PLN.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 15.722 | 14.032 | 21.153 | 15.726 | 17.1 | 13.36 | 19.148 | 13.521 | 13.279 | 11.379 | 14.667 | 10.992 | 9.021 | 7.159 | 10.663 | 8.913 | 6.512 | 10.408 | 17.606 | 13.489 | 14.41 | 13.464 | 16.884 | 12.141 | 12.283 | 11.387 | 16.559 | 10.751 | 11.385 | 9.359 | 13.016 | 9.395 | 11.797 | 9.018 | 14.533 | 9.354 | 9.311 | 8.803 | 11.351 | 9.183 | 9.296 | 7.834 | 10.261 | 7.253 | 7.248 | 6.552 | 7.823 | 6.158 | 6.526 | 6.432 | 7.034 | 5.756 |
Kosten van de omzet
| 1.591 | 11.577 | 16.387 | 2.531 | 1.689 | 1.544 | 3.79 | 1.946 | 1.44 | 1.213 | 1.751 | 1.291 | 0.909 | 0.663 | 2.461 | 0.95 | 0.586 | 0.834 | 2.561 | 1.938 | 1.206 | 2.434 | 3.346 | 2.144 | 1.272 | 1.421 | 2.928 | 1.762 | 1.442 | 1.448 | 1.912 | 1.861 | 2.841 | 0.968 | 3.249 | 1.471 | 1.212 | 1.149 | 1.351 | 1.232 | 1.387 | 1.084 | 2.032 | 0.814 | 0.335 | 0.65 | 1.374 | 0.267 | 0.375 | 0.448 | 0.005 | 0.365 |
Brutowinst
| 14.131 | 2.455 | 4.766 | 13.195 | 15.411 | 11.816 | 15.358 | 11.575 | 11.839 | 10.166 | 12.916 | 9.701 | 8.112 | 6.496 | 8.202 | 7.963 | 5.926 | 9.574 | 15.045 | 11.551 | 13.204 | 11.03 | 13.538 | 9.997 | 11.011 | 9.966 | 13.631 | 8.989 | 9.943 | 7.911 | 11.104 | 7.534 | 8.956 | 8.05 | 11.284 | 7.883 | 8.099 | 7.654 | 10 | 7.951 | 7.909 | 6.75 | 8.229 | 6.439 | 6.913 | 5.902 | 6.449 | 5.891 | 6.151 | 5.984 | 7.029 | 5.391 |
Brutowinstmarge
| 0.899 | 0.175 | 0.225 | 0.839 | 0.901 | 0.884 | 0.802 | 0.856 | 0.892 | 0.893 | 0.881 | 0.883 | 0.899 | 0.907 | 0.769 | 0.893 | 0.91 | 0.92 | 0.855 | 0.856 | 0.916 | 0.819 | 0.802 | 0.823 | 0.896 | 0.875 | 0.823 | 0.836 | 0.873 | 0.845 | 0.853 | 0.802 | 0.759 | 0.893 | 0.776 | 0.843 | 0.87 | 0.869 | 0.881 | 0.866 | 0.851 | 0.862 | 0.802 | 0.888 | 0.954 | 0.901 | 0.824 | 0.957 | 0.943 | 0.93 | 0.999 | 0.937 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0.043 | 0 | 0 | 0 | 0.063 | 0 | 0 | 0 | 0.086 | 0 | 0 | 0 | 0.117 | 0 | 0 | 0 | 0.127 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 5.062 | 6.73 | 4.863 | 4.578 | 4.233 | 5.622 | 3.884 | 3.556 | 3.078 | 3.58 | 3.685 | 2.424 | 4.806 | 6.247 | 5.044 | 6.876 | 5.431 | 5.464 | 4.807 | 5.269 | 4.278 | 6.415 | 4.569 | 4.856 | 4.042 | 0 | 3.767 | 4.489 | 3.988 | 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 |
Verkoop-, algemene en administratieve kosten
| 0.088 | 0.08 | 0.575 | 0.073 | 0.112 | 5.062 | 6.73 | 4.863 | 4.578 | 4.233 | 5.622 | 3.884 | 3.556 | 3.078 | 3.58 | 3.685 | 2.424 | 4.806 | 6.247 | 5.044 | 6.876 | 5.431 | 5.464 | 4.807 | 5.269 | 4.278 | 6.415 | 4.569 | 4.856 | 4.042 | 4.571 | 3.767 | 4.489 | 3.988 | 5.401 | 3.716 | 3.789 | 3.575 | 4.887 | 3.879 | 3.868 | 3.061 | 3.757 | 2.934 | 3.192 | 2.78 | 3.296 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -0.088 | -0.076 | -0.094 | -0.07 | -0.163 | 4.611 | 5.653 | 4.442 | 4.432 | 4.075 | 4.389 | 4.181 | 0.746 | 3.306 | 3.217 | 2.931 | 2.716 | 3.348 | 5.147 | 4.182 | 3.562 | 3.378 | 3.556 | 2.966 | 2.942 | 2.814 | 2.734 | 2.47 | 2.631 | 2.498 | 7.152 | 6.088 | 7.783 | 6.486 | 7.868 | 5.888 | 6.277 | 5.886 | 7.954 | 6.528 | 6.166 | 5.06 | 6.181 | 5.087 | 0.913 | 1.059 | 19.534 | 1.149 | 1.175 | 0.847 | 18.212 | 0.703 |
Bedrijfskosten
| 10.651 | 0.156 | 0.669 | 9.897 | 11.644 | 9.673 | 12.383 | 9.305 | 9.01 | 8.308 | 10.011 | 8.065 | 4.302 | 6.384 | 6.797 | 6.616 | 5.14 | 8.154 | 11.394 | 9.226 | 10.438 | 8.809 | 9.02 | 7.773 | 8.211 | 7.092 | 9.149 | 7.039 | 7.487 | 6.54 | 7.516 | 6.088 | 7.783 | 6.486 | 7.868 | 5.888 | 6.277 | 5.886 | 7.954 | 6.528 | 6.166 | 5.06 | 6.181 | 5.087 | 0.913 | 1.059 | 19.534 | 1.149 | 1.175 | 0.847 | 18.212 | 0.703 |
Bedrijfsresultaat
| 3.462 | 2.299 | 4.097 | 3.448 | 3.669 | 2.286 | 2.669 | 2.239 | 2.666 | 1.89 | 2.958 | 1.641 | 3.831 | 0.11 | 0.995 | 1.464 | 0.77 | 1.378 | 4.501 | 2.376 | 2.786 | 2.21 | 4.297 | 2.203 | 2.705 | 2.868 | 4.289 | 1.91 | 2.378 | 1.313 | 3.543 | 1.38 | 1.025 | 1.544 | 3.246 | 1.995 | 1.822 | 1.768 | 2.046 | 1.423 | 1.743 | 1.69 | 2.048 | 1.353 | 1.148 | 0.634 | 1.241 | 0.006 | -0.227 | 0.751 | 1.036 | 0.344 |
Bedrijfsresultaat ratio
| 0.22 | 0.164 | 0.194 | 0.219 | 0.215 | 0.171 | 0.139 | 0.166 | 0.201 | 0.166 | 0.202 | 0.149 | 0.425 | 0.015 | 0.093 | 0.164 | 0.118 | 0.132 | 0.256 | 0.176 | 0.193 | 0.164 | 0.255 | 0.181 | 0.22 | 0.252 | 0.259 | 0.178 | 0.209 | 0.14 | 0.272 | 0.147 | 0.087 | 0.171 | 0.223 | 0.213 | 0.196 | 0.201 | 0.18 | 0.155 | 0.188 | 0.216 | 0.2 | 0.187 | 0.158 | 0.097 | 0.159 | 0.001 | -0.035 | 0.117 | 0.147 | 0.06 |
Totaal overige inkomsten en kosten netto
| -0.354 | -0.158 | -0.999 | -0.468 | -0.454 | -0.446 | -0.242 | -0.408 | -0.1 | -0.057 | -0.16 | -0.097 | -0.075 | -0.126 | -0.378 | -0.087 | -0.082 | -0.238 | -0.172 | -0.154 | -0.097 | -0.126 | -0.179 | -0.087 | -0.119 | -0.075 | -0.019 | -0.068 | -0.001 | -0.028 | -0.377 | -0.039 | 0.037 | 0.001 | -0.173 | -0.036 | 0.001 | -0.049 | -0.076 | -0.07 | -0.02 | -0.025 | -0.184 | 0.036 | -0.142 | -0.168 | -0.338 | -0.041 | -0.17 | -0.19 | 0.053 | -0.423 |
Inkomen voor belasting
| 3.108 | 2.141 | 3.098 | 2.98 | 3.215 | 1.84 | 2.427 | 1.831 | 2.566 | 1.833 | 3.042 | 1.544 | 3.756 | -0.016 | 0.617 | 1.377 | 0.688 | 1.14 | 4.329 | 2.222 | 2.689 | 2.084 | 4.118 | 2.116 | 2.586 | 2.793 | 4.27 | 1.842 | 2.377 | 1.285 | 3.166 | 1.341 | 1.062 | 1.545 | 3.073 | 1.959 | 1.823 | 1.719 | 1.97 | 1.353 | 1.723 | 1.665 | 1.864 | 1.389 | 1.006 | 0.466 | 0.903 | -0.035 | -0.397 | 0.561 | 1.089 | -0.079 |
Inkomen voor belasting ratio
| 0.198 | 0.153 | 0.146 | 0.189 | 0.188 | 0.138 | 0.127 | 0.135 | 0.193 | 0.161 | 0.207 | 0.14 | 0.416 | -0.002 | 0.058 | 0.154 | 0.106 | 0.11 | 0.246 | 0.165 | 0.187 | 0.155 | 0.244 | 0.174 | 0.211 | 0.245 | 0.258 | 0.171 | 0.209 | 0.137 | 0.243 | 0.143 | 0.09 | 0.171 | 0.211 | 0.209 | 0.196 | 0.195 | 0.174 | 0.147 | 0.185 | 0.213 | 0.182 | 0.192 | 0.139 | 0.071 | 0.115 | -0.006 | -0.061 | 0.087 | 0.155 | -0.014 |
Belastingkosten
| 0.476 | 0.336 | 0.308 | 0.857 | 0.686 | 0.378 | 0.554 | 0.275 | 0.546 | 0.335 | 0.779 | 0.305 | 0.114 | 0.048 | 0.167 | 0.204 | 0.041 | 0.248 | 0.599 | 0.43 | 0.544 | 0.394 | 0.892 | 0.425 | 0.514 | 0.532 | 0.82 | 0.349 | 0.442 | 0.248 | 0.691 | 0.251 | 0.164 | 0.319 | 0.736 | 0.347 | 0.373 | 0.273 | 0.342 | 0.23 | 0.296 | 0.326 | 0.399 | 0.229 | 5.159 | 4.317 | -14.172 | 4.673 | 4.966 | 4.464 | -11.572 | 4.46 |
Nettowinst
| 2.741 | 2.131 | 2.508 | 2.084 | 2.438 | 1.577 | 1.91 | 1.595 | 2.08 | 1.531 | 2.318 | 1.269 | 3.651 | -0.045 | 0.456 | 1.228 | 0.482 | 0.935 | 3.757 | 1.792 | 2.148 | 1.704 | 3.259 | 1.716 | 2.053 | 2.261 | 3.436 | 1.483 | 1.913 | 1.025 | 2.497 | 1.102 | 0.89 | 1.233 | 2.355 | 1.594 | 1.463 | 1.476 | 1.611 | 1.087 | 1.468 | 1.339 | 1.465 | 1.16 | 0.699 | 0.358 | 0.749 | 0.031 | -0.16 | 0.483 | 0.442 | -0.195 |
Nettowinstmarge
| 0.174 | 0.152 | 0.119 | 0.133 | 0.143 | 0.118 | 0.1 | 0.118 | 0.157 | 0.135 | 0.158 | 0.115 | 0.405 | -0.006 | 0.043 | 0.138 | 0.074 | 0.09 | 0.213 | 0.133 | 0.149 | 0.127 | 0.193 | 0.141 | 0.167 | 0.199 | 0.208 | 0.138 | 0.168 | 0.11 | 0.192 | 0.117 | 0.075 | 0.137 | 0.162 | 0.17 | 0.157 | 0.168 | 0.142 | 0.118 | 0.158 | 0.171 | 0.143 | 0.16 | 0.096 | 0.055 | 0.096 | 0.005 | -0.025 | 0.075 | 0.063 | -0.034 |
WPA (Winst Per Aandeel)
| 0.08 | 0.063 | 0.074 | 0.062 | 0.076 | 0.049 | 0.06 | 0.04 | 0.06 | 0.047 | 0.071 | 0.03 | 0.12 | -0.001 | 0.015 | 0.04 | 0.01 | 0.03 | 0.12 | 0.06 | 0.07 | 0.05 | 0.1 | 0.05 | 0.06 | 0.07 | 0.1 | 0.04 | 0.06 | 0.03 | 0.075 | 0.03 | 0.029 | 0.04 | 0.077 | 0.05 | 0.04 | 0.05 | 0.048 | 0.033 | 0.044 | 0.04 | 0.044 | 0.04 | 2 | 0.01 | 0.023 | 0.001 | -0.005 | 0.015 | 0.013 | -0.006 |
Verwaterde WPA
| 0.08 | 0.061 | 0.06 | 0.062 | 0.076 | 0.047 | 0.057 | 0.04 | 0.06 | 0.047 | 0.071 | 0.03 | 0.12 | -0.001 | 0.015 | 0.04 | 0.01 | 0.03 | 0.12 | 0.06 | 0.07 | 0.05 | 0.1 | 0.05 | 0.06 | 0.07 | 0.1 | 0.04 | 0.06 | 0.03 | 0.075 | 0.03 | 0.029 | 0.04 | 0.077 | 0.05 | 0.04 | 0.05 | 0.048 | 0.033 | 0.044 | 0.04 | 0.043 | 0.04 | 2 | 0.01 | 0.023 | 0.001 | -0.005 | 0.015 | 0.013 | -0.006 |
EBITDA
| 4.914 | 3.654 | 5.475 | 4.754 | 5.788 | 3.921 | 4.859 | 3.859 | 4.477 | 3.622 | 4.796 | 3.344 | 5.527 | 1.701 | 2.903 | 2.83 | 2.345 | 2.72 | 5.406 | 4.014 | 4.09 | 3.475 | 5.701 | 3.356 | 3.835 | 3.936 | 5.451 | 2.849 | 3.409 | 2.298 | 4.202 | 2.324 | 2.075 | 2.399 | 3.922 | 2.772 | 2.663 | 2.538 | 2.761 | 2.138 | 2.484 | 2.408 | 2.846 | 2.143 | 6.913 | 5.902 | -12.3 | 5.891 | 6.151 | 5.984 | -10.437 | 5.391 |
EBITDA ratio
| 0.313 | 0.26 | 0.259 | 0.302 | 0.338 | 0.293 | 0.254 | 0.285 | 0.337 | 0.318 | 0.327 | 0.304 | 0.613 | 0.238 | 0.272 | 0.318 | 0.36 | 0.261 | 0.307 | 0.298 | 0.284 | 0.258 | 0.338 | 0.276 | 0.312 | 0.346 | 0.329 | 0.265 | 0.299 | 0.246 | 0.323 | 0.247 | 0.176 | 0.266 | 0.27 | 0.296 | 0.286 | 0.288 | 0.243 | 0.233 | 0.267 | 0.307 | 0.277 | 0.295 | 0.954 | 0.901 | -1.572 | 0.957 | 0.943 | 0.93 | -1.484 | 0.937 |