Kindred Group plc
SSE:KIND-SDB.ST
122.55 (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 | 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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 294.5 | 325.7 | 307.7 | 312.9 | 283.9 | 307.3 | 306.4 | 305.5 | 277.8 | 238.7 | 246.7 | 244.9 | 298.4 | 363.7 | 352.6 | 364.7 | 280.7 | 235.1 | 249.7 | 236.2 | 226 | 226.2 | 224.4 | 250.1 | 230.7 | 219 | 207.8 | 238 | 193.6 | 166.6 | 153.2 | 152.8 | 142.3 | 126.6 | 122.4 | 111.4 | 86.1 | 80.5 | 76.1 | 78 | 80.4 | 77.1 | 67.571 | 65.186 | 56.11 | 54.107 | 59.327 | 56.892 | 43.806 | 45.337 | 51.124 | 44.744 | 37.81 | 34.345 | 37.497 | 35.516 | 30.986 | 39.227 | 41.75 | 42.067 | 30.1 | 30.042 | 36.109 | 27.876 |
Kosten van de omzet
| 126.7 | 140.3 | 135.1 | 136.7 | 125.1 | 134.5 | 134.4 | 141 | 123.8 | 106.9 | 113.2 | 107.5 | 113.4 | 142.8 | 142.3 | 143.1 | 117.7 | 95.2 | 109 | 106.2 | 97 | 96.9 | 104.1 | 97.6 | 89.1 | 86 | 82.7 | 84 | 72.5 | 64.2 | 59.4 | 54.2 | 52.5 | 47.9 | 44.7 | 38 | 28.6 | 27.6 | 26.6 | 25 | 24.6 | 21.9 | 9.947 | 10.414 | 8.487 | 7.668 | 8.267 | 7.708 | 5.813 | 6.018 | 6.549 | 4.267 | 3.773 | 3.506 | 3.714 | 3.504 | 3.697 | 4.976 | 6.309 | 5.399 | 4.384 | 4.027 | 3.831 | 2.617 |
Brutowinst
| 167.8 | 185.4 | 172.6 | 176.2 | 158.8 | 172.8 | 172 | 164.5 | 154 | 131.8 | 133.5 | 137.4 | 185 | 220.9 | 210.3 | 221.6 | 163 | 139.9 | 140.7 | 130 | 129 | 129.3 | 120.3 | 152.5 | 141.6 | 133 | 125.1 | 154 | 121.1 | 102.4 | 93.8 | 98.6 | 89.8 | 78.7 | 77.7 | 73.4 | 57.5 | 52.9 | 49.5 | 53 | 55.8 | 55.2 | 57.624 | 54.772 | 47.623 | 46.439 | 51.06 | 49.184 | 37.993 | 39.319 | 44.575 | 40.477 | 34.037 | 30.839 | 33.783 | 32.012 | 27.289 | 34.251 | 35.441 | 36.668 | 25.716 | 26.015 | 32.278 | 25.259 |
Brutowinstmarge
| 0.57 | 0.569 | 0.561 | 0.563 | 0.559 | 0.562 | 0.561 | 0.538 | 0.554 | 0.552 | 0.541 | 0.561 | 0.62 | 0.607 | 0.596 | 0.608 | 0.581 | 0.595 | 0.563 | 0.55 | 0.571 | 0.572 | 0.536 | 0.61 | 0.614 | 0.607 | 0.602 | 0.647 | 0.626 | 0.615 | 0.612 | 0.645 | 0.631 | 0.622 | 0.635 | 0.659 | 0.668 | 0.657 | 0.65 | 0.679 | 0.694 | 0.716 | 0.853 | 0.84 | 0.849 | 0.858 | 0.861 | 0.865 | 0.867 | 0.867 | 0.872 | 0.905 | 0.9 | 0.898 | 0.901 | 0.901 | 0.881 | 0.873 | 0.849 | 0.872 | 0.854 | 0.866 | 0.894 | 0.906 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 69.9 | 0 | 0 | 0 | 61.2 | 0 | 0 | 0 | 44.7 | 0 | 0 | 0 | 41.2 | 0 | 0 | 0 | 37.4 | 0 | 0 | 0 | 29.8 | 0 | 0 | 0 | 40.6 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 20.8 | 0 | 0 | 0 | 24.7 | 0 | 0 | 0 | 27.6 | 0 | 0 | 0 | 24.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 37.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 16.1 | 17.5 | 16.4 | 20.1 | 55.6 | 50 | -136.5 | 47.6 | 46.9 | 42.8 | -115.4 | 43.4 | 38.9 | 33.9 | -86.6 | 31.6 | 29.1 | 26.6 | -59.1 | 20.5 | 20.2 | 19 | -66.5 | 20.3 | 22.9 | 24.306 | -68.738 | 23.368 | 23.209 | 22.796 | -58.632 | 19.865 | 20.153 | 19.33 | -45.918 | 16.728 | 15.17 | 14.488 | 14.653 | 15.806 | 14.301 | 14.797 | 14.138 | 8.525 | 15.581 | 13.045 | 12.357 |
Verkoop- en marketingkosten
| 47 | 52 | 52.7 | 59.9 | 53.4 | 52.6 | 54.8 | 67.1 | 53 | 50.1 | 57 | 59.1 | 55.1 | 61.6 | 58.9 | 60.9 | 46.1 | 44.2 | 52.4 | 55.3 | 48.8 | 53.2 | 53.6 | 51.2 | 45 | 51.3 | 41.5 | 40 | 35.6 | 34.8 | 34.9 | 30.9 | 27.7 | 30.4 | 25.7 | 23.4 | 18.9 | 17.3 | 18.9 | 16.3 | 17.5 | 19.9 | 16.008 | 14.049 | 13.993 | 15.046 | 15.179 | 14.235 | 10.008 | 11.778 | 12.379 | 9.735 | 9.105 | 8.398 | 8.121 | 7.725 | 5.913 | 11.504 | 10.077 | 11.481 | 8.29 | 8.497 | 8.369 | 6.797 |
Verkoop-, algemene en administratieve kosten
| 47 | 52 | 52.7 | 59.9 | 53.4 | 52.6 | 54.8 | 67.1 | 53 | 50.1 | 57 | 59.1 | 55.1 | 61.6 | 58.9 | 61.8 | 46.1 | 44.2 | 52.4 | 56.1 | 48.8 | 108.8 | 103.6 | -85.3 | 92.6 | 98.2 | 84.3 | -75.4 | 79 | 73.7 | 68.8 | -55.7 | 59.3 | 59.5 | 52.3 | -35.7 | 39.4 | 37.5 | 37.9 | -50.2 | 37.8 | 42.8 | 40.314 | -54.689 | 37.361 | 38.255 | 37.975 | -44.397 | 29.873 | 31.931 | 31.709 | -36.183 | 25.833 | 23.568 | 22.609 | 22.378 | 21.719 | 25.805 | 24.874 | 25.619 | 16.815 | 24.078 | 21.414 | 19.154 |
Overige kosten
| 73.1 | -0.7 | 1.4 | -7.7 | -1.3 | 1.2 | 82.9 | 75.3 | 75.9 | 70 | 65.7 | 65.2 | 56.8 | 57 | 56.7 | 49.8 | 53.9 | 43.9 | 51.7 | 40.8 | 38.9 | 1.5 | 1.5 | 190.3 | 4.2 | 4.3 | 4.7 | 170 | 4.5 | 2.3 | 4.2 | -3.6 | 1.9 | 1.8 | 1.8 | 86.2 | 0.1 | 0.1 | 0.2 | 86.6 | 0.5 | -1.7 | 0.483 | 92.423 | 0.629 | 0.803 | 0.895 | 79.419 | 0.755 | 0 | 1.217 | 64.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 120.1 | 125.9 | 132.3 | 164.4 | 138.1 | 134.1 | 137.7 | 142.4 | 128.9 | 120.1 | 122.7 | 124.3 | 111.9 | 118.6 | 115.6 | 111.6 | 100 | 104.2 | 121.6 | 112.5 | 107.8 | 110.3 | 105.1 | 105 | 96.8 | 102.5 | 89 | 94.6 | 83.5 | 76 | 73 | 67.4 | 61.2 | 61.3 | 54.1 | 50.5 | 39.5 | 37.6 | 38.1 | 36.4 | 38.3 | 41.1 | 40.797 | 37.734 | 37.99 | 39.058 | 38.87 | 35.022 | 30.628 | 31.931 | 32.926 | 28.344 | 25.833 | 23.568 | 22.609 | 22.378 | 21.719 | 25.805 | 24.874 | 25.619 | 16.815 | 24.078 | 21.414 | 19.154 |
Bedrijfsresultaat
| 14.4 | 57.2 | 41.8 | -17.2 | 17.6 | 35.6 | 32.2 | 53.1 | 61.9 | 8 | 8.3 | 80.4 | 72.4 | 103.1 | 86.3 | 99.7 | 61.4 | 37.4 | 7.3 | 13.3 | 22.7 | 16.5 | 18.4 | 47 | 43.6 | 29.7 | 35.7 | 58 | 36.4 | 23.1 | 20.2 | 31.6 | 27.1 | 15.6 | 22.6 | 21.5 | 14.4 | 15.8 | 11.3 | 15.3 | 18.1 | 48.9 | 16.584 | 15.477 | 9.166 | 7.312 | 12.512 | 12.589 | 4.487 | 6.416 | 11.649 | 12.133 | 8.204 | 7.271 | 11.174 | 9.634 | 5.57 | 8.446 | 10.567 | 11.049 | 8.901 | 1.937 | 10.864 | 6.105 |
Bedrijfsresultaat ratio
| 0.049 | 0.176 | 0.136 | -0.055 | 0.062 | 0.116 | 0.105 | 0.174 | 0.223 | 0.034 | 0.034 | 0.328 | 0.243 | 0.283 | 0.245 | 0.273 | 0.219 | 0.159 | 0.029 | 0.056 | 0.1 | 0.073 | 0.082 | 0.188 | 0.189 | 0.136 | 0.172 | 0.244 | 0.188 | 0.139 | 0.132 | 0.207 | 0.19 | 0.123 | 0.185 | 0.193 | 0.167 | 0.196 | 0.148 | 0.196 | 0.225 | 0.634 | 0.245 | 0.237 | 0.163 | 0.135 | 0.211 | 0.221 | 0.102 | 0.142 | 0.228 | 0.271 | 0.217 | 0.212 | 0.298 | 0.271 | 0.18 | 0.215 | 0.253 | 0.263 | 0.296 | 0.064 | 0.301 | 0.219 |
Totaal overige inkomsten en kosten netto
| -1.5 | 0.1 | -2 | -1.9 | -2.5 | -2.5 | -1.8 | -1.2 | -1.6 | -1 | -0.7 | -2.1 | -0.6 | -0.6 | -1 | -1 | -0.7 | -6.1 | -4.9 | 1.3 | -1.3 | -1.8 | -0.7 | -2 | -1.6 | -0.8 | -2.1 | -2.1 | -1.4 | -0.2 | -2 | -1.5 | -2.3 | -0.2 | -0.1 | -0.2 | -3.7 | -0.6 | -0.3 | 0.1 | 0.1 | 0.1 | -0.107 | -0.057 | 0.067 | -0.097 | -1.083 | -0.443 | -0.513 | -0.059 | 0.075 | -0.265 | -0.01 | -0.046 | -0.358 | -0.406 | -1.268 | 1.512 | -0.242 | -2.3 | -5.367 | 3.962 | -0.164 | -2.1 |
Inkomen voor belasting
| 12.9 | 57.3 | 39.8 | -19.1 | 15.1 | 33.1 | 30.4 | 51.9 | 60.3 | 7 | 7.6 | 78.8 | 71.8 | 102.5 | 85.3 | 98.7 | 60.7 | 31.3 | 2.4 | 13.3 | 21.4 | 14.7 | 17.7 | 45 | 42 | 28.9 | 33.6 | 55.9 | 35 | 22.9 | 18.2 | 30.1 | 24.8 | 15.4 | 22.5 | 21.3 | 14.4 | 15.2 | 11.3 | 15.4 | 18.1 | 49 | 16.477 | 15.42 | 9.233 | 7.215 | 11.429 | 12.146 | 3.974 | 6.357 | 11.724 | 11.868 | 8.194 | 7.225 | 10.816 | 9.228 | 4.302 | 9.958 | 10.325 | 8.749 | 3.534 | 5.899 | 10.7 | 4.005 |
Inkomen voor belasting ratio
| 0.044 | 0.176 | 0.129 | -0.061 | 0.053 | 0.108 | 0.099 | 0.17 | 0.217 | 0.029 | 0.031 | 0.322 | 0.241 | 0.282 | 0.242 | 0.271 | 0.216 | 0.133 | 0.01 | 0.056 | 0.095 | 0.065 | 0.079 | 0.18 | 0.182 | 0.132 | 0.162 | 0.235 | 0.181 | 0.137 | 0.119 | 0.197 | 0.174 | 0.122 | 0.184 | 0.191 | 0.167 | 0.189 | 0.148 | 0.197 | 0.225 | 0.636 | 0.244 | 0.237 | 0.165 | 0.133 | 0.193 | 0.213 | 0.091 | 0.14 | 0.229 | 0.265 | 0.217 | 0.21 | 0.288 | 0.26 | 0.139 | 0.254 | 0.247 | 0.208 | 0.117 | 0.196 | 0.296 | 0.144 |
Belastingkosten
| 2.9 | 11.1 | 8.4 | -0.4 | 2.5 | 5.4 | 4.8 | 1.9 | 2.4 | 1.2 | 1.2 | 3.8 | 11.2 | 15.4 | 12.7 | 13.8 | 8.2 | 4.5 | 1.4 | 2.4 | 3.3 | 2.2 | 2.6 | 5.7 | 5.1 | 3.4 | 3.7 | 5.1 | 5.1 | 2.5 | 1.9 | 0.7 | 3.8 | 1.9 | 2.5 | 1.9 | 1.5 | 1.8 | 1.3 | 1.9 | 1.6 | 0.9 | 1.207 | 0.705 | 1.072 | 0.561 | 0.873 | 0.328 | 0.621 | 0.704 | 0.959 | 0.592 | 0.698 | 0.548 | 0.794 | -0.787 | 0.553 | 0.851 | 0.814 | -2.673 | 0.521 | 0.54 | 0.735 | 0.458 |
Nettowinst
| 9.6 | 44.5 | 31.4 | -19.1 | 12.4 | 27.7 | 25.5 | 49.9 | 57.9 | 5.8 | 6.3 | 75 | 60.6 | 87.1 | 72.6 | 84.9 | 52.5 | 26.8 | 1 | 10.9 | 18.1 | 12.5 | 15.1 | 39.3 | 36.9 | 25.5 | 29.9 | 50.8 | 29.9 | 20.4 | 16.3 | 29.4 | 21 | 13.5 | 20 | 19.4 | 12.9 | 13.4 | 10 | 13.5 | 16.5 | 48.1 | 15.3 | 14.715 | 8.2 | 6.7 | 10.556 | 11.818 | 3.353 | 5.653 | 10.765 | 11.276 | 7.496 | 6.677 | 10.022 | 10.015 | 3.749 | 9.107 | 9.511 | 8.429 | 3.013 | 5.359 | 9.965 | 3.547 |
Nettowinstmarge
| 0.033 | 0.137 | 0.102 | -0.061 | 0.044 | 0.09 | 0.083 | 0.163 | 0.208 | 0.024 | 0.026 | 0.306 | 0.203 | 0.239 | 0.206 | 0.233 | 0.187 | 0.114 | 0.004 | 0.046 | 0.08 | 0.055 | 0.067 | 0.157 | 0.16 | 0.116 | 0.144 | 0.213 | 0.154 | 0.122 | 0.106 | 0.192 | 0.148 | 0.107 | 0.163 | 0.174 | 0.15 | 0.166 | 0.131 | 0.173 | 0.205 | 0.624 | 0.226 | 0.226 | 0.146 | 0.124 | 0.178 | 0.208 | 0.077 | 0.125 | 0.211 | 0.252 | 0.198 | 0.194 | 0.267 | 0.282 | 0.121 | 0.232 | 0.228 | 0.2 | 0.1 | 0.178 | 0.276 | 0.127 |
WPA (Winst Per Aandeel)
| 0.6 | 0.21 | 0.15 | -0.091 | 0.06 | 0.13 | 0.12 | 0.22 | 0.26 | 0.026 | 0.028 | 0.34 | 0.27 | 0.38 | 0.32 | 0.37 | 0.23 | 0.12 | 0.004 | 0.048 | 0.08 | 0.055 | 0.067 | 0.17 | 0.16 | 0.11 | 0.13 | 0.22 | 0.13 | 0.09 | 0.072 | 0.13 | 0.091 | 0.059 | 0.087 | 0.084 | 0.057 | 0.059 | 0.044 | 0.059 | 0.073 | 0.21 | 0.068 | 0.066 | 0.037 | 0.03 | 0.047 | 0.053 | 0.015 | 0.025 | 0.048 | 0.05 | 0.034 | 0.03 | 0.045 | 0.044 | 0.017 | 0.041 | 0.042 | 0.038 | 0.013 | 0.024 | 0.045 | 0.016 |
Verwaterde WPA
| 0.6 | 0.21 | 0.14 | -0.088 | 0.06 | 0.13 | 0.12 | 0.22 | 0.26 | 0.026 | 0.028 | 0.34 | 0.27 | 0.38 | 0.32 | 0.37 | 0.23 | 0.12 | 0 | 0.048 | 0.079 | 0.055 | 0.066 | 0.17 | 0.16 | 0.11 | 0.13 | 0.22 | 0.13 | 0.089 | 0.072 | 0.13 | 0.091 | 0.059 | 0.087 | 0.084 | 0.056 | 0.058 | 0.043 | 0.058 | 0.072 | 0.21 | 0.066 | 0.064 | 0.036 | 0.03 | 0.047 | 0.052 | 0.015 | 0.025 | 0.047 | 0.05 | 0.034 | 0.03 | 0.045 | 0.044 | 0.017 | 0.041 | 0.042 | 0.037 | 0.013 | 0.024 | 0.045 | 0.016 |
EBITDA
| 30.6 | 75.4 | 58.5 | 25.2 | 36.2 | 54.3 | 50.3 | 75.8 | 76.5 | 22.7 | 21.8 | 26.4 | 84.9 | 115.1 | 98 | 118.6 | 75.3 | 47.3 | 39.3 | 33.2 | 37.8 | 30.6 | 31.3 | 80.7 | 55.4 | 41.7 | 46.6 | 89.9 | 46.7 | 33.6 | 28.7 | 47.1 | 34 | 22 | 28.7 | 35.6 | 19.7 | 19 | 15.1 | 30.5 | 21.8 | 18.6 | 21.258 | 32.575 | 14.517 | 12.057 | 17.023 | 26.449 | 11.551 | 11.643 | 15.258 | 14.958 | 10.656 | 9.481 | 13.062 | 11.066 | 8.483 | 13.853 | 12.643 | 10.17 | 11.191 | 4.295 | 13.378 | 6.105 |
EBITDA ratio
| 0.104 | 0.232 | 0.19 | 0.081 | 0.128 | 0.177 | 0.164 | 0.248 | 0.275 | 0.095 | 0.088 | 0.108 | 0.285 | 0.316 | 0.278 | 0.325 | 0.268 | 0.201 | 0.157 | 0.141 | 0.167 | 0.135 | 0.139 | 0.323 | 0.24 | 0.19 | 0.224 | 0.378 | 0.241 | 0.202 | 0.187 | 0.308 | 0.239 | 0.174 | 0.234 | 0.32 | 0.229 | 0.236 | 0.198 | 0.391 | 0.271 | 0.241 | 0.315 | 0.5 | 0.259 | 0.223 | 0.287 | 0.465 | 0.264 | 0.257 | 0.298 | 0.334 | 0.282 | 0.276 | 0.348 | 0.312 | 0.274 | 0.353 | 0.303 | 0.242 | 0.372 | 0.143 | 0.37 | 0.219 |