K&S Corporation Limited
ASX:KSC.AX
3.52 (AUD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 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 Q2 | 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 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 395.208 | 422.874 | 413.456 | 435.486 | 405.766 | 370.415 | 346.791 | 341.75 | 368.033 | 422.606 | 433.641 | 466.114 | 426.493 | 417.643 | 403.191 | 352.041 | 333.682 | 355.081 | 339.175 | 360.038 | 327.293 | 258.933 | 271.106 | 293.474 | 138.64 | 138.64 | 138.64 | 131.632 | 131.632 | 131.632 | 131.632 | 114.081 | 114.081 | 114.081 | 114.081 | 110.179 | 110.179 | 110.179 | 110.179 | 116.759 | 116.759 | 116.759 | 116.759 | 104.669 | 104.669 | 104.669 | 104.669 | 91.773 | 91.773 | 91.773 | 91.773 | 85.203 | 85.203 | 85.203 | 85.203 | 73.931 | 73.931 | 73.931 | 73.931 | 73.314 | 73.314 | 73.314 | 73.314 | 66.826 | 66.826 | 66.826 | 66.826 | 56.111 | 56.111 | 56.111 | 56.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.612 | 70.612 | 70.612 | 70.612 | 61.416 | 61.416 | 61.416 | 61.416 | 56.95 | 56.95 | 56.95 | 56.95 | 46.268 | 46.268 | 46.268 | 46.268 | 38.652 | 38.652 | 38.652 | 38.652 | 31.03 | 31.03 | 31.03 | 31.03 | 28.205 | 28.205 | 28.205 | 28.205 | 26.025 | 26.025 | 26.025 | 26.025 | 23.775 | 23.775 | 23.775 | 23.775 |
Kosten van de omzet
| 333.087 | 385.134 | 374.624 | 397.747 | 377.854 | 347.502 | 328.407 | 320.633 | 355.322 | 403.45 | 419.096 | 416.723 | 373.275 | 364.79 | 224.478 | 194.906 | 183.72 | 196.264 | 187.654 | 202.021 | 186.937 | 145.8 | 155.692 | 168.88 | 15.619 | 15.619 | 15.619 | 14.441 | 14.441 | 14.441 | 14.441 | 13.414 | 13.414 | 13.414 | 13.414 | 14.971 | 14.971 | 14.971 | 14.971 | 15.791 | 15.791 | 15.791 | 15.791 | 65.067 | 65.067 | 65.067 | 65.067 | 58.988 | 58.988 | 58.988 | 58.988 | 9.789 | 9.789 | 9.789 | 9.789 | 8.597 | 8.597 | 8.597 | 8.597 | 8.168 | 8.168 | 8.168 | 8.168 | 42.275 | 42.275 | 42.275 | 42.275 | 8.224 | 8.224 | 8.224 | 8.224 | 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 |
Brutowinst
| 62.121 | 37.74 | 38.832 | 37.739 | 27.912 | 22.913 | 18.384 | 21.117 | 12.711 | 19.156 | 14.545 | 49.391 | 53.218 | 52.853 | 178.713 | 157.135 | 149.962 | 158.817 | 151.521 | 158.017 | 140.356 | 113.133 | 115.414 | 124.594 | 123.021 | 123.021 | 123.021 | 117.191 | 117.191 | 117.191 | 117.191 | 100.667 | 100.667 | 100.667 | 100.667 | 95.208 | 95.208 | 95.208 | 95.208 | 100.968 | 100.968 | 100.968 | 100.968 | 39.602 | 39.602 | 39.602 | 39.602 | 32.785 | 32.785 | 32.785 | 32.785 | 75.413 | 75.413 | 75.413 | 75.413 | 65.334 | 65.334 | 65.334 | 65.334 | 65.146 | 65.146 | 65.146 | 65.146 | 24.551 | 24.551 | 24.551 | 24.551 | 47.887 | 47.887 | 47.887 | 47.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.612 | 70.612 | 70.612 | 70.612 | 61.416 | 61.416 | 61.416 | 61.416 | 56.95 | 56.95 | 56.95 | 56.95 | 46.268 | 46.268 | 46.268 | 46.268 | 38.652 | 38.652 | 38.652 | 38.652 | 31.03 | 31.03 | 31.03 | 31.03 | 28.205 | 28.205 | 28.205 | 28.205 | 26.025 | 26.025 | 26.025 | 26.025 | 23.775 | 23.775 | 23.775 | 23.775 |
Brutowinstmarge
| 0.157 | 0.089 | 0.094 | 0.087 | 0.069 | 0.062 | 0.053 | 0.062 | 0.035 | 0.045 | 0.034 | 0.106 | 0.125 | 0.127 | 0.443 | 0.446 | 0.449 | 0.447 | 0.447 | 0.439 | 0.429 | 0.437 | 0.426 | 0.425 | 0.887 | 0.887 | 0.887 | 0.89 | 0.89 | 0.89 | 0.89 | 0.882 | 0.882 | 0.882 | 0.882 | 0.864 | 0.864 | 0.864 | 0.864 | 0.865 | 0.865 | 0.865 | 0.865 | 0.378 | 0.378 | 0.378 | 0.378 | 0.357 | 0.357 | 0.357 | 0.357 | 0.885 | 0.885 | 0.885 | 0.885 | 0.884 | 0.884 | 0.884 | 0.884 | 0.889 | 0.889 | 0.889 | 0.889 | 0.367 | 0.367 | 0.367 | 0.367 | 0.853 | 0.853 | 0.853 | 0.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 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 | 0 | 42.188 | 42.188 | 39.671 | 39.671 | 39.671 | 36.969 | 36.969 | 36.969 | 36.969 | 30.292 | 30.292 | 30.292 | 30.292 | 28.641 | 28.641 | 28.641 | 28.641 | 26.73 | 26.73 | 26.73 | 26.73 | 24.168 | 24.168 | 24.168 | 24.168 | 19.482 | 19.482 | 19.482 | 19.482 | 17.78 | 17.78 | 17.78 | 17.78 | 54.141 | 54.141 | 54.141 | 54.141 | 42.454 | 42.454 | 42.454 | 42.454 | 15.222 | 15.222 | 15.222 | 15.222 | 11.924 | 11.924 | 11.924 | 11.924 | 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- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.122 | 30.122 | 31.326 | 31.326 | 31.326 | 30.151 | 30.151 | 30.151 | 30.151 | 27.628 | 27.628 | 27.628 | 27.628 | 26.67 | 26.67 | 26.67 | 26.67 | 34.709 | 34.709 | 34.709 | 34.709 | -19.94 | -19.94 | -19.94 | -19.94 | -15.957 | -15.957 | -15.957 | -15.957 | 30.773 | 30.773 | 30.773 | 30.773 | -50.325 | -50.325 | -50.325 | -50.325 | 11.927 | 11.927 | 11.927 | 11.927 | 2.81 | 2.81 | 2.81 | 2.81 | 7.388 | 7.388 | 7.388 | 7.388 | 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
| 21.843 | 18.096 | 22.787 | 18.519 | 18.242 | 14.124 | 12.725 | 29.191 | 12.081 | 12.066 | 20.845 | 0 | 0 | 0 | 128.616 | 110.079 | 118.879 | 108.336 | 104.438 | 104.636 | 97.145 | 79.645 | 79.375 | 81.867 | 70.996 | 70.996 | 70.996 | 67.12 | 67.12 | 67.12 | 67.12 | 57.92 | 57.92 | 57.92 | 57.92 | 55.311 | 55.311 | 55.311 | 55.311 | 61.439 | 61.439 | 61.439 | 61.439 | 4.228 | 4.228 | 4.228 | 4.228 | 3.525 | 3.525 | 3.525 | 3.525 | 48.552 | 48.552 | 48.552 | 48.552 | 3.816 | 3.816 | 3.816 | 3.816 | 54.381 | 54.381 | 54.381 | 54.381 | 18.032 | 18.032 | 18.032 | 18.032 | 19.312 | 19.312 | 19.312 | 19.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.349 | 2.349 | 2.349 | 2.349 | 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 |
Overige kosten
| -2.141 | 6.495 | 4.765 | 4.236 | 3.234 | 4.148 | 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 | -48.911 | -48.911 | -48.911 | -48.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.336 | 3.336 | 3.336 | 3.336 | 2.054 | 2.054 | 2.054 | 2.054 | 1.513 | 1.513 | 1.513 | 1.513 | 0 | 0 | 0 | 0 | -60.733 | -60.733 | -60.733 | -60.733 | -55.973 | -55.973 | -55.973 | -55.973 | -44.896 | -44.896 | -44.896 | -44.896 | -37.737 | -37.737 | -37.737 | -37.737 | -30.256 | -30.256 | -30.256 | -30.256 | -27.39 | -27.39 | -27.39 | -27.39 | -25.149 | -25.149 | -25.149 | -25.149 | -22.453 | -22.453 | -22.453 | -22.453 |
Bedrijfskosten
| 23.984 | 11.601 | 18.022 | 14.283 | 15.008 | 9.976 | 12.725 | 29.191 | 12.081 | 12.066 | 20.845 | 31.666 | 31.528 | 42.887 | 171.639 | 148.048 | 166.76 | 244.83 | 138.333 | 145.146 | 132.153 | 102.612 | 104.366 | 107.823 | 70.996 | 70.996 | 70.996 | 67.12 | 67.12 | 67.12 | 67.12 | 57.92 | 57.92 | 57.92 | 57.92 | 55.311 | 55.311 | 55.311 | 55.311 | 61.439 | 61.439 | 61.439 | 61.439 | 4.228 | 4.228 | 4.228 | 4.228 | 3.525 | 3.525 | 3.525 | 3.525 | 48.552 | 48.552 | 48.552 | 48.552 | 3.816 | 3.816 | 3.816 | 3.816 | 5.47 | 5.47 | 5.47 | 5.47 | 18.032 | 18.032 | 18.032 | 18.032 | 19.312 | 19.312 | 19.312 | 19.312 | 3.336 | 3.336 | 3.336 | 3.336 | 2.054 | 2.054 | 2.054 | 2.054 | 1.513 | 1.513 | 1.513 | 1.513 | 2.349 | 2.349 | 2.349 | 2.349 | -60.733 | -60.733 | -60.733 | -60.733 | -55.973 | -55.973 | -55.973 | -55.973 | -44.896 | -44.896 | -44.896 | -44.896 | -37.737 | -37.737 | -37.737 | -37.737 | -30.256 | -30.256 | -30.256 | -30.256 | -27.39 | -27.39 | -27.39 | -27.39 | -25.149 | -25.149 | -25.149 | -25.149 | -22.453 | -22.453 | -22.453 | -22.453 |
Bedrijfsresultaat
| 62.121 | 26.139 | 20.81 | 23.456 | 12.904 | 12.937 | 5.659 | -8.074 | 0.63 | 7.09 | -6.3 | 17.683 | 1.853 | 6.12 | 4.003 | 7.088 | -11.13 | 6.522 | 9.32 | 10.844 | 6.239 | 8.083 | 8.982 | 14.873 | 6.253 | 6.253 | 6.253 | 6.83 | 6.83 | 6.83 | 6.83 | 7.419 | 7.419 | 7.419 | 7.419 | 6.288 | 6.288 | 6.288 | 6.288 | 7.955 | 7.955 | 7.955 | 7.955 | 6.456 | 6.456 | 6.456 | 6.456 | 5.808 | 5.808 | 5.808 | 5.808 | 5.458 | 5.458 | 5.458 | 5.458 | 3.971 | 3.971 | 3.971 | 3.971 | 2.38 | 2.38 | 2.38 | 2.38 | 6.519 | 6.519 | 6.519 | 6.519 | 14.345 | 14.345 | 14.345 | 14.345 | 3.336 | 3.336 | 3.336 | 3.336 | 2.054 | 2.054 | 2.054 | 2.054 | 1.513 | 1.513 | 1.513 | 1.513 | 0.631 | 0.631 | 0.631 | 0.631 | 0.683 | 0.683 | 0.683 | 0.683 | 0.977 | 0.977 | 0.977 | 0.977 | 1.372 | 1.372 | 1.372 | 1.372 | 0.915 | 0.915 | 0.915 | 0.915 | 0.774 | 0.774 | 0.774 | 0.774 | 0.815 | 0.815 | 0.815 | 0.815 | 0.876 | 0.876 | 0.876 | 0.876 | 1.322 | 1.322 | 1.322 | 1.322 |
Bedrijfsresultaat ratio
| 0.157 | 0.062 | 0.05 | 0.054 | 0.032 | 0.035 | 0.016 | -0.024 | 0.002 | 0.017 | -0.015 | 0.038 | 0.004 | 0.015 | 0.01 | 0.02 | -0.033 | 0.018 | 0.027 | 0.03 | 0.019 | 0.031 | 0.033 | 0.051 | 0.045 | 0.045 | 0.045 | 0.052 | 0.052 | 0.052 | 0.052 | 0.065 | 0.065 | 0.065 | 0.065 | 0.057 | 0.057 | 0.057 | 0.057 | 0.068 | 0.068 | 0.068 | 0.068 | 0.062 | 0.062 | 0.062 | 0.062 | 0.063 | 0.063 | 0.063 | 0.063 | 0.064 | 0.064 | 0.064 | 0.064 | 0.054 | 0.054 | 0.054 | 0.054 | 0.032 | 0.032 | 0.032 | 0.032 | 0.098 | 0.098 | 0.098 | 0.098 | 0.256 | 0.256 | 0.256 | 0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0.011 | 0.011 | 0.011 | 0.011 | 0.017 | 0.017 | 0.017 | 0.017 | 0.03 | 0.03 | 0.03 | 0.03 | 0.024 | 0.024 | 0.024 | 0.024 | 0.025 | 0.025 | 0.025 | 0.025 | 0.029 | 0.029 | 0.029 | 0.029 | 0.034 | 0.034 | 0.034 | 0.034 | 0.056 | 0.056 | 0.056 | 0.056 |
Totaal overige inkomsten en kosten netto
| -44.672 | -2.241 | -1.943 | -1.644 | -0.576 | -1.114 | -2.666 | 32.622 | 11.379 | -2.936 | -4.361 | -3.906 | 16.054 | 0.573 | -0.404 | -1.322 | -9.161 | -96.136 | 0.332 | -1.698 | -1.799 | 0.024 | -0.592 | -0.911 | -0.402 | -0.402 | -0.402 | -1.538 | -1.538 | -1.538 | -1.538 | -0.84 | -0.84 | -0.84 | -0.84 | -0.037 | -0.037 | -0.037 | -0.037 | -0.953 | -0.953 | -0.953 | -0.953 | -0.376 | -0.376 | -0.376 | -0.376 | 0.731 | 0.731 | 0.731 | 0.731 | 1.652 | 1.652 | 1.652 | 1.652 | 0.434 | 0.434 | 0.434 | 0.434 | 1.451 | 1.451 | 1.451 | 1.451 | -8.38 | -8.38 | -8.38 | -8.38 | -12.032 | -12.032 | -12.032 | -12.032 | 0.068 | 0.068 | 0.068 | 0.068 | 0.021 | 0.021 | 0.021 | 0.021 | -0.342 | -0.342 | -0.342 | -0.342 | -70.612 | -70.612 | -70.612 | -70.612 | -59.745 | -59.745 | -59.745 | -59.745 | -55.504 | -55.504 | -55.504 | -55.504 | -45.026 | -45.026 | -45.026 | -45.026 | -37.527 | -37.527 | -37.527 | -37.527 | -30.074 | -30.074 | -30.074 | -30.074 | -27.473 | -27.473 | -27.473 | -27.473 | -25.453 | -25.453 | -25.453 | -25.453 | -23.239 | -23.239 | -23.239 | -23.239 |
Inkomen voor belasting
| 17.449 | 23.898 | 18.867 | 21.812 | 12.328 | 11.823 | 2.993 | 24.548 | 12.009 | 4.154 | -10.661 | 13.777 | 17.907 | 6.693 | 3.599 | 5.766 | -20.291 | -89.614 | 9.652 | 9.146 | 4.44 | 8.107 | 8.39 | 13.962 | 5.852 | 5.852 | 5.852 | 5.292 | 5.292 | 5.292 | 5.292 | 6.579 | 6.579 | 6.579 | 6.579 | 6.252 | 6.252 | 6.252 | 6.252 | 7.003 | 7.003 | 7.003 | 7.003 | 6.08 | 6.08 | 6.08 | 6.08 | 6.539 | 6.539 | 6.539 | 6.539 | 7.11 | 7.11 | 7.11 | 7.11 | 4.405 | 4.405 | 4.405 | 4.405 | 3.832 | 3.832 | 3.832 | 3.832 | -1.861 | -1.861 | -1.861 | -1.861 | 2.313 | 2.313 | 2.313 | 2.313 | 2.831 | 2.831 | 2.831 | 2.831 | 1.675 | 1.675 | 1.675 | 1.675 | 1.171 | 1.171 | 1.171 | 1.171 | 1.865 | 1.865 | 1.865 | 1.865 | 1.936 | 1.936 | 1.936 | 1.936 | 2.148 | 2.148 | 2.148 | 2.148 | 2.375 | 2.375 | 2.375 | 2.375 | 1.746 | 1.746 | 1.746 | 1.746 | 1.245 | 1.245 | 1.245 | 1.245 | 0.952 | 0.952 | 0.952 | 0.952 | 0.812 | 0.812 | 0.812 | 0.812 | 0.683 | 0.683 | 0.683 | 0.683 |
Inkomen voor belasting ratio
| 0.044 | 0.057 | 0.046 | 0.05 | 0.03 | 0.032 | 0.009 | 0.072 | 0.033 | 0.01 | -0.025 | 0.03 | 0.042 | 0.016 | 0.009 | 0.016 | -0.061 | -0.252 | 0.028 | 0.025 | 0.014 | 0.031 | 0.031 | 0.048 | 0.042 | 0.042 | 0.042 | 0.04 | 0.04 | 0.04 | 0.04 | 0.058 | 0.058 | 0.058 | 0.058 | 0.057 | 0.057 | 0.057 | 0.057 | 0.06 | 0.06 | 0.06 | 0.06 | 0.058 | 0.058 | 0.058 | 0.058 | 0.071 | 0.071 | 0.071 | 0.071 | 0.083 | 0.083 | 0.083 | 0.083 | 0.06 | 0.06 | 0.06 | 0.06 | 0.052 | 0.052 | 0.052 | 0.052 | -0.028 | -0.028 | -0.028 | -0.028 | 0.041 | 0.041 | 0.041 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.026 | 0.026 | 0.026 | 0.032 | 0.032 | 0.032 | 0.032 | 0.038 | 0.038 | 0.038 | 0.038 | 0.051 | 0.051 | 0.051 | 0.051 | 0.045 | 0.045 | 0.045 | 0.045 | 0.04 | 0.04 | 0.04 | 0.04 | 0.034 | 0.034 | 0.034 | 0.034 | 0.031 | 0.031 | 0.031 | 0.031 | 0.029 | 0.029 | 0.029 | 0.029 |
Belastingkosten
| 2.828 | 7.294 | 5.591 | 6.458 | 3.377 | 3.349 | 2.075 | 7.343 | 3.574 | 1.279 | -3.253 | 4.129 | 5.413 | 2.063 | 1.106 | 1.749 | 4.556 | 1.174 | 2.892 | 2.598 | 1.108 | 2.466 | 2.606 | 3.842 | 1.74 | 1.74 | 1.74 | 1.585 | 1.585 | 1.585 | 1.585 | 1.895 | 1.895 | 1.895 | 1.895 | 1.714 | 1.714 | 1.714 | 1.714 | 2.085 | 2.085 | 2.085 | 2.085 | 1.819 | 1.819 | 1.819 | 1.819 | 1.95 | 1.95 | 1.95 | 1.95 | 7.11 | 7.11 | 7.11 | 7.11 | 4.405 | 4.405 | 4.405 | 4.405 | 3.832 | 3.832 | 3.832 | 3.832 | -1.861 | -1.861 | -1.861 | -1.861 | 2.313 | 2.313 | 2.313 | 2.313 | 2.831 | 2.831 | 2.831 | 2.831 | 1.675 | 1.675 | 1.675 | 1.675 | 1.171 | 1.171 | 1.171 | 1.171 | 1.865 | 1.865 | 1.865 | 1.865 | 1.936 | 1.936 | 1.936 | 1.936 | 2.148 | 2.148 | 2.148 | 2.148 | 2.375 | 2.375 | 2.375 | 2.375 | 1.746 | 1.746 | 1.746 | 1.746 | 1.245 | 1.245 | 1.245 | 1.245 | 0.952 | 0.952 | 0.952 | 0.952 | 0.812 | 0.812 | 0.812 | 0.812 | 0.683 | 0.683 | 0.683 | 0.683 |
Nettowinst
| 14.621 | 16.604 | 13.276 | 15.354 | 8.951 | 8.474 | 0.918 | 17.205 | 8.338 | 2.899 | -7.327 | 9.648 | 12.494 | 4.63 | 2.493 | 4.017 | -15.735 | -88.44 | 6.76 | 6.548 | 3.332 | 5.641 | 5.784 | 10.12 | 4.112 | 4.112 | 4.112 | 3.707 | 3.707 | 3.707 | 3.707 | 4.685 | 4.685 | 4.685 | 4.685 | 4.538 | 4.538 | 4.538 | 4.538 | 4.918 | 4.918 | 4.918 | 4.918 | 4.261 | 4.261 | 4.261 | 4.261 | 4.589 | 4.589 | 4.589 | 4.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.029 | -0.029 | -0.029 | -0.029 | 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 | 0.022 | 0.022 | 0.022 | 0.022 |
Nettowinstmarge
| 0.037 | 0.039 | 0.032 | 0.035 | 0.022 | 0.023 | 0.003 | 0.05 | 0.023 | 0.007 | -0.017 | 0.021 | 0.029 | 0.011 | 0.006 | 0.011 | -0.047 | -0.249 | 0.02 | 0.018 | 0.01 | 0.022 | 0.021 | 0.034 | 0.03 | 0.03 | 0.03 | 0.028 | 0.028 | 0.028 | 0.028 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.042 | 0.042 | 0.042 | 0.042 | 0.041 | 0.041 | 0.041 | 0.041 | 0.05 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 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 | 0.001 | 0.001 | 0.001 | 0.001 |
WPA (Winst Per Aandeel)
| 0.1 | 0.12 | 0.097 | 0.11 | 0.067 | 0.065 | 0.007 | 0.13 | 0.065 | 0.023 | -0.058 | 0.077 | 0.1 | 0.038 | 0.021 | 0.033 | -0.13 | -0.73 | 0.054 | 0.06 | 0.03 | 0.062 | 0.063 | 0.11 | 0.047 | 0.047 | 0.047 | 0.046 | 0.046 | 0.046 | 0.046 | 0.066 | 0.066 | 0.066 | 0.066 | 0.065 | 0.065 | 0.065 | 0.065 | 0.072 | 0.072 | 0.072 | 0.072 | 0.063 | 0.063 | 0.063 | 0.063 | 0.07 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 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 |
Verwaterde WPA
| 0.1 | 0.12 | 0.097 | 0.11 | 0.067 | 0.065 | 0.007 | 0.13 | 0.065 | 0.023 | -0.058 | 0.077 | 0.1 | 0.038 | 0.021 | 0.033 | -0.13 | -0.73 | 0.054 | 0.06 | 0.032 | 0.062 | 0.064 | 0.11 | 0.047 | 0.047 | 0.047 | 0.046 | 0.046 | 0.046 | 0.046 | 0.066 | 0.066 | 0.066 | 0.066 | 0.065 | 0.065 | 0.065 | 0.065 | 0.072 | 0.072 | 0.072 | 0.072 | 0.063 | 0.063 | 0.063 | 0.063 | 0.07 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 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 |
EBITDA
| 24.125 | 48.709 | 44.267 | 48.821 | 35.58 | 36.12 | 32.721 | 17.283 | 28.444 | 35.292 | 19.792 | 40.948 | 24.064 | 26.276 | 22.34 | 27.876 | 7.778 | 25.873 | 26.817 | 29.346 | 20.971 | 17.701 | 19.946 | 27.519 | 12.874 | 12.874 | 12.874 | 12.759 | 12.759 | 12.759 | 12.759 | 12.162 | 12.162 | 12.162 | 12.162 | 11.666 | 11.666 | 11.666 | 11.666 | 12.275 | 12.275 | 12.275 | 12.275 | 11.199 | 11.199 | 11.199 | 11.199 | 10.806 | 10.806 | 10.806 | 10.806 | 9.081 | 9.081 | 9.081 | 9.081 | 7.376 | 7.376 | 7.376 | 7.376 | 5.296 | 5.296 | 5.296 | 5.296 | 9.329 | 9.329 | 9.329 | 9.329 | 5.193 | 5.193 | 5.193 | 5.193 | 3.336 | 3.336 | 3.336 | 3.336 | 2.054 | 2.054 | 2.054 | 2.054 | 1.513 | 1.513 | 1.513 | 1.513 | 2.185 | 2.185 | 2.185 | 2.185 | 2.354 | 2.354 | 2.354 | 2.354 | 2.423 | 2.423 | 2.423 | 2.423 | 2.614 | 2.614 | 2.614 | 2.614 | 2.041 | 2.041 | 2.041 | 2.041 | 1.68 | 1.68 | 1.68 | 1.68 | 1.547 | 1.547 | 1.547 | 1.547 | 1.448 | 1.448 | 1.448 | 1.448 | 1.858 | 1.858 | 1.858 | 1.858 |
EBITDA ratio
| 0.061 | 0.115 | 0.107 | 0.112 | 0.088 | 0.098 | 0.094 | 0.051 | 0.077 | 0.084 | 0.046 | 0.088 | 0.056 | 0.063 | 0.055 | 0.079 | 0.023 | 0.073 | 0.079 | 0.082 | 0.064 | 0.068 | 0.074 | 0.094 | 0.093 | 0.093 | 0.093 | 0.097 | 0.097 | 0.097 | 0.097 | 0.107 | 0.107 | 0.107 | 0.107 | 0.106 | 0.106 | 0.106 | 0.106 | 0.105 | 0.105 | 0.105 | 0.105 | 0.107 | 0.107 | 0.107 | 0.107 | 0.118 | 0.118 | 0.118 | 0.118 | 0.107 | 0.107 | 0.107 | 0.107 | 0.1 | 0.1 | 0.1 | 0.1 | 0.072 | 0.072 | 0.072 | 0.072 | 0.14 | 0.14 | 0.14 | 0.14 | 0.093 | 0.093 | 0.093 | 0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.031 | 0.031 | 0.031 | 0.038 | 0.038 | 0.038 | 0.038 | 0.043 | 0.043 | 0.043 | 0.043 | 0.057 | 0.057 | 0.057 | 0.057 | 0.053 | 0.053 | 0.053 | 0.053 | 0.054 | 0.054 | 0.054 | 0.054 | 0.055 | 0.055 | 0.055 | 0.055 | 0.056 | 0.056 | 0.056 | 0.056 | 0.078 | 0.078 | 0.078 | 0.078 |