Mowi ASA
OSE:MOWI.OL
186.35 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,334 | 1,327.9 | 1,399 | 1,355.7 | 1,360.4 | 1,363.2 | 1,326.1 | 1,252.9 | 1,231.5 | 1,096.8 | 1,112.3 | 1,033.5 | 996.9 | 1,023.1 | 979.6 | 956.8 | 911.2 | 884.6 | 1,053.3 | 1,020.9 | 1,020 | 980 | 1,010.9 | 990.2 | 886.3 | 862.4 | 983.8 | 865.6 | 883 | 893.7 | 1,017.2 | 849.1 | 831.7 | 804.8 | 799.314 | 720.971 | 745.683 | 652.116 | 518.23 | 759.765 | 784.755 | 710.774 | 745.39 | 530.886 | 558.342 | 500.622 | 548.812 | 493.321 | 524.832 | 502.501 | 537.544 | 461.684 | 564.645 | 500.009 | 613.677 | 452.594 | 448.801 | 426.768 | 462.992 | 426.102 | 437.349 | 369.009 |
Kosten van de omzet
| 792.9 | 667.7 | 616.7 | 725.8 | 763.5 | 594.9 | 694.4 | 771.4 | 382.9 | 385 | 605.5 | 597.3 | 428.8 | 440.2 | 559.4 | 474.6 | 494.8 | 587.2 | 514.4 | 722.8 | 463.1 | 410 | 508.9 | 494.7 | 350.8 | 311.5 | 606.4 | 361.6 | 438.1 | 622.3 | 13.3 | 121.3 | 203.2 | 188.7 | 271.334 | 267.387 | 385.167 | 297.766 | 130.581 | 253.096 | 398.946 | 240.722 | -223.005 | 269.871 | 256.956 | 178.064 | 291.626 | 306.858 | 332.545 | 308.285 | 333.359 | 240.109 | 0 | 0 | 307.638 | 222.718 | 224.526 | 228.094 | 254.794 | 228.753 | 288.364 | 241.343 |
Brutowinst
| 541.1 | 660.2 | 782.3 | 629.9 | 596.9 | 768.3 | 631.7 | 481.5 | 848.6 | 711.8 | 506.8 | 436.2 | 568.1 | 582.9 | 420.2 | 482.2 | 416.4 | 297.4 | 538.9 | 298.1 | 556.9 | 570 | 502 | 495.5 | 535.5 | 550.9 | 377.4 | 504 | 444.9 | 271.4 | 1,003.9 | 727.8 | 628.5 | 616.1 | 527.98 | 453.584 | 360.516 | 354.35 | 387.649 | 506.669 | 385.809 | 470.052 | 968.395 | 261.014 | 301.386 | 322.559 | 257.186 | 186.464 | 192.286 | 194.216 | 204.185 | 221.575 | 564.645 | 500.009 | 306.04 | 229.876 | 224.274 | 198.674 | 208.198 | 197.349 | 148.985 | 127.665 |
Brutowinstmarge
| 0.406 | 0.497 | 0.559 | 0.465 | 0.439 | 0.564 | 0.476 | 0.384 | 0.689 | 0.649 | 0.456 | 0.422 | 0.57 | 0.57 | 0.429 | 0.504 | 0.457 | 0.336 | 0.512 | 0.292 | 0.546 | 0.582 | 0.497 | 0.5 | 0.604 | 0.639 | 0.384 | 0.582 | 0.504 | 0.304 | 0.987 | 0.857 | 0.756 | 0.766 | 0.661 | 0.629 | 0.483 | 0.543 | 0.748 | 0.667 | 0.492 | 0.661 | 1.299 | 0.492 | 0.54 | 0.644 | 0.469 | 0.378 | 0.366 | 0.386 | 0.38 | 0.48 | 1 | 1 | 0.499 | 0.508 | 0.5 | 0.466 | 0.45 | 0.463 | 0.341 | 0.346 |
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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 222.761 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 222.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 440 | -21.5 | -24 | -16 | -7.9 | 389.2 | 395 | 373 | 380.8 | 432.5 | -26.2 | -10.1 | -5.7 | -7.1 | -0.7 | 0.4 | -7.4 | -0.2 | -1.7 | 370.8 | -0.6 | -0.2 | -0.8 | -0.3 | 290.7 | 0.1 | 290.6 | -0.1 | 0.3 | 182.2 | -302.2 | -212.2 | -187.6 | -166.3 | -106.703 | -102.185 | -106.277 | -124.478 | -94.297 | -153.697 | -150.793 | -149.412 | -514.534 | 163.154 | -9.412 | 172.553 | 200.115 | 185.785 | 183.156 | 137.195 | 165.445 | 226.649 | 236.684 | 18.366 | 4.852 | 134.776 | 92.559 | 103.262 | 145.045 | 127.073 | 72.232 | 101.805 |
Bedrijfskosten
| 440 | 397.8 | 518.7 | 429.5 | 401.8 | 389.2 | 395 | 373 | 380.8 | 432.5 | 347.1 | 364.5 | 364.8 | 366.5 | 354.9 | 360.4 | 345.4 | 353.4 | 319.1 | 370.8 | 352 | 327.7 | 282.6 | 326 | 290.7 | 293.3 | 290.6 | 291.9 | 275.6 | 182.2 | 378.9 | 256.9 | 255.3 | 264.8 | 244.156 | 242.523 | 244.005 | 194.675 | 163.793 | 234.879 | 208.169 | 203.009 | 226.873 | 163.154 | 183.896 | 172.553 | 200.115 | 185.785 | 183.156 | 137.195 | 165.445 | 226.649 | 236.684 | 384.894 | 4.852 | 134.776 | 92.559 | 103.262 | 145.045 | 127.073 | 72.232 | 101.805 |
Bedrijfsresultaat
| 101.1 | 248.6 | 240.6 | 187.8 | 184.9 | 385.3 | 233.2 | 122.7 | 480 | 298.8 | 135.5 | 71.7 | 203.3 | 216.4 | 65.3 | 121.8 | 71 | -56 | 219.8 | -72.7 | 204.9 | 242.3 | 230.5 | 170.3 | 255 | 257.6 | -4.3 | 225.4 | 176.1 | 88.3 | 344.3 | 273.6 | 180.5 | 192.7 | 183.949 | 117.434 | -6.551 | 36.763 | 131.968 | 123.742 | 25.066 | 119.362 | 230.556 | 103.115 | 79.36 | 155.809 | 61.622 | 0.679 | 9.131 | 57.021 | 26.266 | -5.074 | 327.961 | 115.116 | 301.188 | 95.099 | 131.715 | 95.412 | 63.153 | 70.275 | 76.752 | 25.86 |
Bedrijfsresultaat ratio
| 0.076 | 0.187 | 0.172 | 0.139 | 0.136 | 0.283 | 0.176 | 0.098 | 0.39 | 0.272 | 0.122 | 0.069 | 0.204 | 0.212 | 0.067 | 0.127 | 0.078 | -0.063 | 0.209 | -0.071 | 0.201 | 0.247 | 0.228 | 0.172 | 0.288 | 0.299 | -0.004 | 0.26 | 0.199 | 0.099 | 0.338 | 0.322 | 0.217 | 0.239 | 0.23 | 0.163 | -0.009 | 0.056 | 0.255 | 0.163 | 0.032 | 0.168 | 0.309 | 0.194 | 0.142 | 0.311 | 0.112 | 0.001 | 0.017 | 0.113 | 0.049 | -0.011 | 0.581 | 0.23 | 0.491 | 0.21 | 0.293 | 0.224 | 0.136 | 0.165 | 0.175 | 0.07 |
Totaal overige inkomsten en kosten netto
| -45.7 | -274.6 | -187.9 | -308.3 | -0.3 | -17.7 | -43.4 | -32.9 | -249.5 | -17.5 | -37.8 | -44 | -44.1 | 68.3 | -25.6 | -1.9 | -16.4 | -37.8 | 26.9 | 3 | -23.3 | 6.5 | -55 | -76.7 | -23.7 | -25.8 | 7.7 | -28 | -246.3 | 73.8 | -68.5 | -177.3 | -90.5 | -175.7 | -43.096 | -222 | -155.9 | 23.8 | -103.628 | -190.717 | -210.931 | 2.712 | -42.312 | -34.417 | -47.467 | -22.081 | 7.882 | -13.619 | -28.903 | 10.609 | -4.744 | -1.954 | 51.391 | -52.84 | -102.072 | -13.953 | -4.384 | 3.881 | 27.885 | -1.976 | -77.905 | 13.752 |
Inkomen voor belasting
| 55.4 | 206.2 | 211 | 141.7 | 184.6 | 361.4 | 193.3 | 89.8 | 456.1 | 261.8 | 121.9 | 27.7 | 159.2 | 284.7 | 39.8 | 119.9 | 54.6 | -93.7 | 246.6 | -69.7 | 181.6 | 248.8 | 175.5 | 93.6 | 231.3 | 231.8 | 3.4 | 197.4 | 92 | 224.8 | 275.8 | 229 | 90 | 164.4 | 140.853 | 40.889 | 3.343 | 65.245 | 28.34 | 60.104 | -46.224 | 122.074 | 188.245 | 68.698 | 31.893 | 133.728 | 69.504 | -13.428 | -19.732 | 68.933 | 21.522 | -7.028 | 100.365 | 112.858 | 199.116 | 117.928 | 127.343 | 99.293 | 91.038 | 68.299 | -1.152 | 39.612 |
Inkomen voor belasting ratio
| 0.042 | 0.155 | 0.151 | 0.105 | 0.136 | 0.265 | 0.146 | 0.072 | 0.37 | 0.239 | 0.11 | 0.027 | 0.16 | 0.278 | 0.041 | 0.125 | 0.06 | -0.106 | 0.234 | -0.068 | 0.178 | 0.254 | 0.174 | 0.095 | 0.261 | 0.269 | 0.003 | 0.228 | 0.104 | 0.252 | 0.271 | 0.27 | 0.108 | 0.204 | 0.176 | 0.057 | 0.004 | 0.1 | 0.055 | 0.079 | -0.059 | 0.172 | 0.253 | 0.129 | 0.057 | 0.267 | 0.127 | -0.027 | -0.038 | 0.137 | 0.04 | -0.015 | 0.178 | 0.226 | 0.324 | 0.261 | 0.284 | 0.233 | 0.197 | 0.16 | -0.003 | 0.107 |
Belastingkosten
| 17.7 | 35.8 | 41.8 | 29.2 | 307.7 | 80.5 | 41.8 | 14.1 | 103 | 56.6 | 17.6 | 4.5 | 32.3 | 51.1 | -8.2 | 24.9 | 0.7 | -16.1 | 43.3 | -8.4 | 41.3 | 55 | 13.8 | 39.9 | 58.5 | 52.8 | -24.8 | 46.8 | 25.5 | 12.4 | 64.9 | 71.1 | 47.5 | 36.4 | 54.983 | 19.181 | -0.669 | 18.451 | 22.56 | 33.292 | -5.75 | 32.87 | 50.658 | 21.39 | 19.989 | 33.235 | 30.35 | 6.477 | -2.306 | 16.072 | 8.622 | -9.286 | 12.289 | 36.059 | 56.982 | 33.91 | 33.965 | 21.446 | 26.766 | -5.798 | 5.595 | 15.33 |
Nettowinst
| 36.4 | 167.6 | 176.7 | 110.6 | -121.3 | 278.4 | 150.3 | 75.5 | 351.3 | 205.3 | 103.5 | 23.3 | 127 | 233.8 | 47.9 | 95 | 52.3 | -77.7 | 203.6 | -61 | 140.9 | 194 | 161.5 | 53.9 | 172.4 | 178.8 | 28.1 | 150.9 | 66.4 | 212.1 | 211 | 157.9 | 42.6 | 128 | 85.84 | 21.74 | 3.967 | 44.491 | 2.509 | 24.489 | -17.213 | 93.175 | 148.857 | 46.913 | 11.424 | 99.625 | 38.788 | -19.905 | -17.426 | 52.862 | 12.823 | 2.258 | 88.077 | 76.799 | 142.134 | 84.017 | 93.378 | 77.847 | 64.272 | 74.097 | -6.747 | 24.282 |
Nettowinstmarge
| 0.027 | 0.126 | 0.126 | 0.082 | -0.089 | 0.204 | 0.113 | 0.06 | 0.285 | 0.187 | 0.093 | 0.023 | 0.127 | 0.229 | 0.049 | 0.099 | 0.057 | -0.088 | 0.193 | -0.06 | 0.138 | 0.198 | 0.16 | 0.054 | 0.195 | 0.207 | 0.029 | 0.174 | 0.075 | 0.237 | 0.207 | 0.186 | 0.051 | 0.159 | 0.107 | 0.03 | 0.005 | 0.068 | 0.005 | 0.032 | -0.022 | 0.131 | 0.2 | 0.088 | 0.02 | 0.199 | 0.071 | -0.04 | -0.033 | 0.105 | 0.024 | 0.005 | 0.156 | 0.154 | 0.232 | 0.186 | 0.208 | 0.182 | 0.139 | 0.174 | -0.015 | 0.066 |
WPA (Winst Per Aandeel)
| 0.07 | 0.32 | 3.85 | 0.21 | -0.23 | 0.54 | 0.29 | 0.15 | 0.68 | 0.4 | 0.2 | 0.05 | 0.25 | 0.45 | 0.091 | 0.18 | 0.1 | -0.15 | 0.4 | -0.12 | 0.27 | 0.38 | 0.33 | 0.11 | 0.35 | 0.36 | 0.058 | 0.31 | 0.14 | 0.47 | 0.47 | 0.35 | 0.09 | 0.28 | 0.19 | 0.05 | 0.01 | 0.06 | 0.006 | 0.06 | -0.042 | 0.23 | 0.39 | 0.13 | 0.03 | 0.27 | 0.11 | -0.053 | -0.053 | 0.14 | 0.039 | 0.013 | 0.24 | 0.11 | 0.41 | 0.24 | 0.26 | 0.21 | 0.18 | 0.21 | -0.02 | 0.067 |
Verwaterde WPA
| 0.07 | 0.32 | 3.85 | 0.21 | -0.23 | 0.54 | 0.29 | 0.15 | 0.68 | 0.4 | 0.2 | 0.05 | 0.25 | 0.45 | 0.091 | 0.18 | 0.1 | -0.15 | 0.4 | -0.12 | 0.27 | 0.38 | 0.33 | 0.11 | 0.35 | 0.36 | 0.058 | 0.31 | 0.14 | 0.23 | 0.47 | 0.35 | 0.09 | 0.28 | 0.19 | 0.05 | 0.01 | 0.06 | 0.006 | 0.06 | -0.042 | 0.23 | 0.39 | 0.13 | 0.03 | 0.27 | 0.11 | -0.053 | -0.053 | 0.14 | 0.039 | 0.013 | 0.24 | 0.11 | 0.41 | 0.24 | 0.26 | 0.21 | 0.18 | 0.21 | -0.02 | 0.067 |
EBITDA
| 203.8 | 360.8 | 337.9 | 286.8 | 310.8 | 470.6 | 304.8 | 199.5 | 559.9 | 371.3 | 201.9 | 135.2 | 292 | 301.1 | 147 | 219.8 | 150.9 | 7.1 | 344.1 | 23.2 | 273 | 309.2 | 227.4 | 156.2 | 281.5 | 294.9 | 53.3 | 249.6 | 206.9 | 125.7 | 324.6 | 293.4 | 137.5 | 220.8 | 184.571 | 151.9 | 43.6 | 61.8 | 77.118 | 107.09 | -3.538 | 141.046 | 241.987 | 112.158 | 73.123 | 173.781 | 106.68 | 23.802 | 31.739 | 103.736 | 68.096 | 25.713 | 133.889 | 95.279 | 324.093 | 150.597 | 161.031 | 128.937 | 147.624 | 95.733 | 139.478 | 47.143 |
EBITDA ratio
| 0.153 | 0.269 | 0.246 | 0.213 | 0.232 | 0.355 | 0.249 | 0.167 | 0.468 | 0.36 | 0.23 | 0.155 | 0.306 | 0.38 | 0.178 | 0.229 | 0.16 | 0.003 | 0.317 | 0.015 | 0.279 | 0.334 | 0.226 | 0.16 | 0.313 | 0.321 | 0.16 | 0.285 | 0.156 | 0.301 | 0.31 | 0.318 | 0.211 | 0.244 | 0.229 | 0.134 | 0.052 | 0.178 | 0.149 | 0.149 | -0.008 | 0.229 | 0.318 | 0.209 | 0.202 | 0.335 | 0.194 | 0.048 | 0.06 | 0.207 | 0.157 | 0.056 | 0.237 | 0.292 | 0.528 | 0.257 | 0.339 | 0.271 | 0.321 | 0.224 | 0.445 | 0.142 |