Müller - Die lila Logistik AG
FSX:MLL.DE
5.5 (EUR) • At close November 13, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 126.664 | 135.263 | 124.758 | 90.249 | 71.955 | 66.503 | 68.576 | 70.099 | 62.926 | 69.602 | 69.245 | 67.982 | 68.134 | 71.055 | 71.32 | 69.196 | 69.61 | 67.665 | 64.696 | 62.041 | 56.864 | 53.415 | 46.42 | 24.959 | 23.501 | 23.501 | 23.501 | 23.501 | 23.536 | 23.536 | 23.536 | 23.536 | 21.815 | 21.815 | 21.815 | 21.815 | 19.851 | 19.851 | 19.851 | 19.851 | 0.239 | 0.239 | 0.239 | 0.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.324 | 0.324 | 0.324 | 0.324 | 17.634 | 17.634 | 17.634 | 17.634 | 14.806 | 14.806 | 14.806 | 14.806 |
Kosten van de omzet
| 83.948 | 88.216 | 100.542 | 72.102 | 58.224 | 53.433 | 54.455 | 53.079 | 52.204 | 53.924 | 56.72 | 44.276 | 47.138 | 46.323 | 48.063 | 43.545 | 45.957 | 43.879 | 44.888 | 40.191 | 38.861 | 34.337 | 33.57 | 18.049 | 16.746 | 16.746 | 16.746 | 16.746 | 7.413 | 7.413 | 7.413 | 7.413 | 6.621 | 6.621 | 6.621 | 6.621 | 5.561 | 5.561 | 5.561 | 5.561 | 0 | 0 | 0 | 0 | -7.808 | -7.808 | -7.808 | -7.808 | -7.115 | -7.115 | -7.115 | -7.115 | 0.014 | 0.014 | 0.014 | 0.014 | 14.813 | 14.813 | 14.813 | 14.813 | 12.182 | 12.182 | 12.182 | 12.182 |
Brutowinst
| 42.716 | 47.047 | 24.215 | 18.147 | 13.731 | 13.07 | 14.121 | 17.02 | 10.722 | 15.678 | 12.525 | 23.706 | 20.996 | 24.732 | 23.257 | 25.651 | 23.653 | 23.786 | 19.808 | 21.85 | 18.003 | 19.077 | 12.85 | 6.91 | 6.755 | 6.755 | 6.755 | 6.755 | 16.123 | 16.123 | 16.123 | 16.123 | 15.194 | 15.194 | 15.194 | 15.194 | 14.29 | 14.29 | 14.29 | 14.29 | 0.239 | 0.239 | 0.239 | 0.239 | 7.808 | 7.808 | 7.808 | 7.808 | 7.115 | 7.115 | 7.115 | 7.115 | 0.31 | 0.31 | 0.31 | 0.31 | 2.821 | 2.821 | 2.821 | 2.821 | 2.623 | 2.623 | 2.623 | 2.623 |
Brutowinstmarge
| 0.337 | 0.348 | 0.194 | 0.201 | 0.191 | 0.197 | 0.206 | 0.243 | 0.17 | 0.225 | 0.181 | 0.349 | 0.308 | 0.348 | 0.326 | 0.371 | 0.34 | 0.352 | 0.306 | 0.352 | 0.317 | 0.357 | 0.277 | 0.277 | 0.287 | 0.287 | 0.287 | 0.287 | 0.685 | 0.685 | 0.685 | 0.685 | 0.696 | 0.696 | 0.696 | 0.696 | 0.72 | 0.72 | 0.72 | 0.72 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.957 | 0.957 | 0.957 | 0.957 | 0.16 | 0.16 | 0.16 | 0.16 | 0.177 | 0.177 | 0.177 | 0.177 |
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 |
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 | 0.873 | 0.895 | 0.895 | 0.824 | 0.824 | 0.824 | 0.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.398 | 1.398 | 1.398 | 1.398 | 1.234 | 1.234 | 1.234 | 1.234 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.342 | 0.248 | 0.248 | 0.275 | 0.275 | 0.275 | 0.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.393 | 0.393 | 0.393 | 0.393 | 0.389 | 0.389 | 0.389 | 0.389 |
Verkoop-, algemene en administratieve kosten
| 0 | 2.999 | 31.057 | 25.424 | 13.076 | 11.979 | 13.126 | 14.058 | 13.546 | 13.417 | 12.17 | 0 | 0 | 0 | 0 | 0 | 0 | 11.787 | 0 | 10.49 | 0 | 8.466 | 1.143 | 1.143 | 1.099 | 1.099 | 1.099 | 1.099 | 6.143 | 6.143 | 6.143 | 6.143 | 4.999 | 4.999 | 4.999 | 4.999 | 5.535 | 5.535 | 5.535 | 5.535 | 0.681 | 0.681 | 0.681 | 0.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.147 | 0.147 | 0.147 | 0.147 | 1.791 | 1.791 | 1.791 | 1.791 | 1.623 | 1.623 | 1.623 | 1.623 |
Overige kosten
| 0 | 34.182 | 3.856 | 20.073 | 1.242 | 11.478 | 2.172 | 1.933 | 1.778 | 1.001 | 1.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.364 | 2.14 | 2.14 | 2.116 | 2.116 | 2.116 | 2.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 37.181 | 27.201 | 5.35 | 11.834 | 0.501 | 10.954 | 12.125 | 11.768 | 12.416 | 10.504 | 21.621 | 20.076 | 22.407 | 21.673 | 21.787 | 22.38 | 20.459 | 17.918 | 19.196 | 16.384 | 16.311 | 11.306 | 3.282 | 3.216 | 3.216 | 3.216 | 3.216 | 6.143 | 6.143 | 6.143 | 6.143 | 4.999 | 4.999 | 4.999 | 4.999 | 5.535 | 5.535 | 5.535 | 5.535 | 0.681 | 0.681 | 0.681 | 0.681 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0.147 | 0.147 | 0.147 | 0.147 | 1.791 | 1.791 | 1.791 | 1.791 | 1.623 | 1.623 | 1.623 | 1.623 |
Bedrijfsresultaat
| 42.716 | 9.866 | -2.986 | 12.796 | 1.897 | 12.569 | 3.166 | 4.895 | -1.046 | 3.261 | 2.02 | 1.169 | 0.881 | 1.835 | 1.589 | 3.488 | 1.275 | 2.153 | 1.347 | 2.558 | 1.676 | 2.822 | 1.599 | 1.114 | 1.216 | 1.216 | 1.216 | 1.216 | 1.296 | 1.296 | 1.296 | 1.296 | 1.642 | 1.642 | 1.642 | 1.642 | 0.92 | 0.92 | 0.92 | 0.92 | -0.384 | -0.384 | -0.384 | -0.384 | 7.808 | 7.808 | 7.808 | 7.808 | 7.115 | 7.115 | 7.115 | 7.115 | 0.323 | 0.323 | 0.323 | 0.323 | 0.26 | 0.26 | 0.26 | 0.26 | 0.154 | 0.154 | 0.154 | 0.154 |
Bedrijfsresultaat ratio
| 0.337 | 0.073 | -0.024 | 0.142 | 0.026 | 0.189 | 0.046 | 0.07 | -0.017 | 0.047 | 0.029 | 0.017 | 0.013 | 0.026 | 0.022 | 0.05 | 0.018 | 0.032 | 0.021 | 0.041 | 0.029 | 0.053 | 0.034 | 0.045 | 0.052 | 0.052 | 0.052 | 0.052 | 0.055 | 0.055 | 0.055 | 0.055 | 0.075 | 0.075 | 0.075 | 0.075 | 0.046 | 0.046 | 0.046 | 0.046 | -1.602 | -1.602 | -1.602 | -1.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.995 | 0.995 | 0.995 | 0.995 | 0.015 | 0.015 | 0.015 | 0.015 | 0.01 | 0.01 | 0.01 | 0.01 |
Totaal overige inkomsten en kosten netto
| -41.327 | -2.667 | -43.801 | 5.32 | -0.443 | -1.241 | -0.622 | -0.66 | -0.615 | -0.703 | -0.889 | -0.44 | -0.43 | -0.424 | -0.409 | -0.242 | -0.442 | -0.406 | -0.173 | 0.133 | -0.288 | -0.302 | -0.168 | -0.124 | -0.092 | -0.092 | -0.092 | -0.092 | -0.264 | -0.264 | -0.264 | -0.264 | -0.143 | -0.143 | -0.143 | -0.143 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0.054 | 0.054 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 1.388 | 7.199 | -4.622 | 10.67 | 1.454 | 11.328 | 2.544 | 4.235 | -1.661 | 5.535 | 4.112 | 1.748 | 0.45 | 2.06 | 1.18 | 3.755 | 0.833 | 3.22 | 1.605 | 2.691 | 1.387 | 2.52 | 1.431 | 0.99 | 1.124 | 1.124 | 1.124 | 1.124 | 1.032 | 1.032 | 1.032 | 1.032 | 1.499 | 1.499 | 1.499 | 1.499 | 0.92 | 0.92 | 0.92 | 0.92 | -0.382 | -0.382 | -0.382 | -0.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.376 | 0.376 | 0.376 | 0.376 | 0.26 | 0.26 | 0.26 | 0.26 | 0.154 | 0.154 | 0.154 | 0.154 |
Inkomen voor belasting ratio
| 0.011 | 0.053 | -0.037 | 0.118 | 0.02 | 0.17 | 0.037 | 0.06 | -0.026 | 0.08 | 0.059 | 0.026 | 0.007 | 0.029 | 0.017 | 0.054 | 0.012 | 0.048 | 0.025 | 0.043 | 0.024 | 0.047 | 0.031 | 0.04 | 0.048 | 0.048 | 0.048 | 0.048 | 0.044 | 0.044 | 0.044 | 0.044 | 0.069 | 0.069 | 0.069 | 0.069 | 0.046 | 0.046 | 0.046 | 0.046 | -1.595 | -1.595 | -1.595 | -1.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.161 | 1.161 | 1.161 | 1.161 | 0.015 | 0.015 | 0.015 | 0.015 | 0.01 | 0.01 | 0.01 | 0.01 |
Belastingkosten
| 0.121 | 0.521 | 0.265 | 7.258 | 1.103 | 2.735 | 1.079 | 0.702 | 0.558 | 1.529 | 1.371 | 0.526 | 0.394 | 0.766 | 0.427 | 1.277 | 0.387 | 1.176 | 0.529 | 0.58 | 0.365 | 0.494 | 0.105 | 0.15 | 0.308 | 0.308 | 0.308 | 0.308 | 0.286 | 0.286 | 0.286 | 0.286 | 0.239 | 0.239 | 0.239 | 0.239 | 0.391 | 0.391 | 0.391 | 0.391 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.064 | 0.064 | 0.064 | 0.047 | 0.047 | 0.047 | 0.047 | 0.115 | 0.115 | 0.115 | 0.115 |
Nettowinst
| 1.51 | 6.679 | -4.887 | 3.412 | 0.351 | 8.617 | 1.473 | 3.53 | -2.233 | 3.994 | 2.75 | 1.223 | 0.056 | 1.294 | 0.752 | 2.478 | 0.447 | 2.044 | 1.076 | 1.987 | 1.002 | 2.034 | 1.326 | 0.84 | 0.816 | 0.816 | 0.816 | 0.816 | 0.746 | 0.746 | 0.746 | 0.746 | 1.26 | 1.26 | 1.26 | 1.26 | 0.53 | 0.53 | 0.53 | 0.53 | -0.394 | -0.394 | -0.394 | -0.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.313 | 0.313 | 0.313 | 0.313 | 0.212 | 0.212 | 0.212 | 0.212 | 0.039 | 0.039 | 0.039 | 0.039 |
Nettowinstmarge
| 0.012 | 0.049 | -0.039 | 0.038 | 0.005 | 0.13 | 0.021 | 0.05 | -0.035 | 0.057 | 0.04 | 0.018 | 0.001 | 0.018 | 0.011 | 0.036 | 0.006 | 0.03 | 0.017 | 0.032 | 0.018 | 0.038 | 0.029 | 0.034 | 0.035 | 0.035 | 0.035 | 0.035 | 0.032 | 0.032 | 0.032 | 0.032 | 0.058 | 0.058 | 0.058 | 0.058 | 0.027 | 0.027 | 0.027 | 0.027 | -1.645 | -1.645 | -1.645 | -1.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.965 | 0.965 | 0.965 | 0.965 | 0.012 | 0.012 | 0.012 | 0.012 | 0.003 | 0.003 | 0.003 | 0.003 |
WPA (Winst Per Aandeel)
| 0.19 | 0.84 | -0.61 | 0.43 | 0.044 | 1.08 | 0.19 | 0.44 | -0.28 | 0.5 | 0.35 | 0.15 | 0.007 | 0.16 | 0.095 | 0.31 | 0.056 | 0.26 | 0.14 | 0.25 | 0.13 | 0.26 | 0.17 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.094 | 0.094 | 0.094 | 0.094 | 0.16 | 0.16 | 0.16 | 0.16 | 0.067 | 0.067 | 0.067 | 0.067 | -0.05 | -0.05 | -0.05 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 | 0.04 | 0.027 | 0.027 | 0.027 | 0.027 | 0.005 | 0.005 | 0.005 | 0.005 |
Verwaterde WPA
| 0.19 | 0.84 | -0.61 | 0.43 | 0.044 | 1.08 | 0.19 | 0.44 | -0.28 | 0.5 | 0.35 | 0.15 | 0.007 | 0.16 | 0.095 | 0.31 | 0.056 | 0.26 | 0.14 | 0.25 | 0.13 | 0.26 | 0.17 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.094 | 0.094 | 0.094 | 0.094 | 0.16 | 0.16 | 0.16 | 0.16 | 0.067 | 0.067 | 0.067 | 0.067 | -0.05 | -0.05 | -0.05 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 | 0.04 | 0.027 | 0.027 | 0.027 | 0.027 | 0.005 | 0.005 | 0.005 | 0.005 |
EBITDA
| 5.922 | 9.715 | 12.493 | 23.475 | 12.618 | 22.376 | 12.842 | 14.708 | 8.828 | 16.36 | 14.638 | 4.699 | 3.336 | 4.344 | 3.82 | 6.115 | 3.157 | 3.982 | 2.679 | 3.876 | 2.834 | 3.771 | 2.441 | 1.657 | 1.726 | 1.726 | 1.726 | 1.726 | 1.71 | 1.71 | 1.71 | 1.71 | 2.054 | 2.054 | 2.054 | 2.054 | 1.336 | 1.336 | 1.336 | 1.336 | -0.008 | -0.008 | -0.008 | -0.008 | 8.207 | 8.207 | 8.207 | 8.207 | 7.836 | 7.836 | 7.836 | 7.836 | 0.511 | 0.511 | 0.511 | 0.511 | 0.718 | 0.718 | 0.718 | 0.718 | 0.665 | 0.665 | 0.665 | 0.665 |
EBITDA ratio
| 0.047 | 0.072 | 0.096 | 0.273 | 0.167 | 0.336 | 0.187 | 0.208 | 0.14 | 0.191 | 0.17 | 0.055 | 0.049 | 0.061 | 0.054 | 0.08 | 0.045 | 0.059 | 0.041 | 0.062 | 0.05 | 0.071 | 0.053 | 0.066 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.094 | 0.094 | 0.094 | 0.094 | 0.067 | 0.067 | 0.067 | 0.067 | -0.034 | -0.034 | -0.034 | -0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.577 | 1.577 | 1.577 | 1.577 | 0.041 | 0.041 | 0.041 | 0.041 | 0.045 | 0.045 | 0.045 | 0.045 |