MaxiPARTS Limited
ASX:MXI.AX
1.812 (AUD) • At close September 19, 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 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 132.15 | 111.733 | 102.566 | 99.111 | 84.765 | 68.002 | 0 | 184.605 | 154.124 | 163.475 | 161.856 | 185.246 | 204.152 | 171.591 | 158.814 | 181.365 | 157.143 | 172.022 | 170.597 | 181.371 | 172.667 | 189.867 | 69.192 | 69.192 | 69.192 | 50.619 | 50.619 | 50.619 | 50.619 | 58.847 | 58.847 | 58.847 | 58.847 | 63.155 | 63.155 | 63.155 | 63.155 | 72.685 | 72.685 | 72.685 | 72.685 | 59.138 | 59.138 | 59.138 | 59.138 | 61.24 | 61.24 | 61.24 | 61.24 | 55.818 | 55.818 | 55.818 | 55.818 | 39.784 | 39.784 | 39.784 | 39.784 | 29.342 | 29.342 | 29.342 | 29.342 | 21.682 | 21.682 | 21.682 | 21.682 | 22.53 | 22.53 | 22.53 | 22.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 118.189 | 98.918 | 91.087 | 88.272 | 76.372 | 59.533 | 0 | 167.341 | 145.276 | 150.189 | 146.718 | 162.573 | 126.616 | 104.2 | 94.19 | 111.63 | 99.548 | 101.272 | 103.914 | 108.313 | 99.637 | 112.794 | 41.943 | 41.943 | 41.943 | 31.061 | 31.061 | 31.061 | 31.061 | 35.69 | 35.69 | 35.69 | 35.69 | 40.129 | 40.129 | 40.129 | 40.129 | 43.008 | 43.008 | 43.008 | 43.008 | 35.432 | 35.432 | 35.432 | 35.432 | 37.032 | 37.032 | 37.032 | 37.032 | 34.322 | 34.322 | 34.322 | 34.322 | 23.723 | 23.723 | 23.723 | 23.723 | 17.379 | 17.379 | 17.379 | 17.379 | 13.206 | 13.206 | 13.206 | 13.206 | 13.32 | 13.32 | 13.32 | 13.32 | 0 | 0 | 0 | 0 | 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
| 13.961 | 12.815 | 11.479 | 10.839 | 8.393 | 8.469 | 0 | 17.264 | 8.848 | 13.286 | 15.138 | 22.673 | 77.536 | 67.391 | 64.624 | 69.735 | 57.595 | 70.75 | 66.683 | 73.058 | 73.03 | 77.073 | 27.249 | 27.249 | 27.249 | 19.559 | 19.559 | 19.559 | 19.559 | 23.157 | 23.157 | 23.157 | 23.157 | 23.027 | 23.027 | 23.027 | 23.027 | 29.677 | 29.677 | 29.677 | 29.677 | 23.707 | 23.707 | 23.707 | 23.707 | 24.208 | 24.208 | 24.208 | 24.208 | 21.496 | 21.496 | 21.496 | 21.496 | 16.061 | 16.061 | 16.061 | 16.061 | 11.963 | 11.963 | 11.963 | 11.963 | 8.477 | 8.477 | 8.477 | 8.477 | 9.21 | 9.21 | 9.21 | 9.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.106 | 0.115 | 0.112 | 0.109 | 0.099 | 0.125 | 0 | 0.094 | 0.057 | 0.081 | 0.094 | 0.122 | 0.38 | 0.393 | 0.407 | 0.385 | 0.367 | 0.411 | 0.391 | 0.403 | 0.423 | 0.406 | 0.394 | 0.394 | 0.394 | 0.386 | 0.386 | 0.386 | 0.386 | 0.394 | 0.394 | 0.394 | 0.394 | 0.365 | 0.365 | 0.365 | 0.365 | 0.408 | 0.408 | 0.408 | 0.408 | 0.401 | 0.401 | 0.401 | 0.401 | 0.395 | 0.395 | 0.395 | 0.395 | 0.385 | 0.385 | 0.385 | 0.385 | 0.404 | 0.404 | 0.404 | 0.404 | 0.408 | 0.408 | 0.408 | 0.408 | 0.391 | 0.391 | 0.391 | 0.391 | 0.409 | 0.409 | 0.409 | 0.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.892 | 0 | 0.821 | 0 | 0.717 | 0 | 0.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5.955 | 4.833 | 4.999 | 0 | 3.471 | 0 | 13.211 | 0 | 13.203 | 13.811 | 17.241 | 50.196 | 41.537 | 42.013 | 41.313 | 39.707 | 0 | 0 | 0 | 0 | 0 | 16.052 | 16.052 | 16.052 | 13.196 | 13.196 | 13.196 | 13.196 | 15.016 | 15.016 | 15.016 | 15.016 | 15.36 | 15.36 | 15.36 | 15.36 | 18.028 | 18.028 | 18.028 | 18.028 | 15.247 | 15.247 | 15.247 | 15.247 | 15.112 | 15.112 | 15.112 | 15.112 | 13.051 | 13.051 | 13.051 | 13.051 | 9.698 | 9.698 | 9.698 | 9.698 | 6.853 | 6.853 | 6.853 | 6.853 | 5.611 | 5.611 | 5.611 | 5.611 | 5.953 | 5.953 | 5.953 | 5.953 | 0 | 0 | 0 | 0 | 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 | 0.007 | 0.157 | 0.157 | 0 | 0.053 | 0 | 0.07 | 0 | 2.266 | 1.604 | 1.41 | 1.277 | 0.661 | 0.894 | 1.006 | 5.375 | 0 | 0 | 0 | 0 | 0 | -10.452 | -10.452 | -10.452 | -8.964 | -8.964 | -8.964 | -8.964 | -10.167 | -10.167 | -10.167 | -10.167 | -10.687 | -10.687 | -10.687 | -10.687 | -13.237 | -13.237 | -13.237 | -13.237 | -10.778 | -10.778 | -10.778 | -10.778 | -10.615 | -10.615 | -10.615 | -10.615 | -9.321 | -9.321 | -9.321 | -9.321 | -7.155 | -7.155 | -7.155 | -7.155 | -4.378 | -4.378 | -4.378 | -4.378 | 0.867 | 0.867 | 0.867 | 0.867 | 0.875 | 0.875 | 0.875 | 0.875 | 0 | 0 | 0 | 0 | 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
| 7.28 | 5.962 | 4.99 | 5.156 | 4.698 | 3.524 | 0 | 13.281 | 12.032 | 15.469 | 15.415 | 18.651 | 51.473 | 42.198 | 42.907 | 42.319 | 45.082 | 43.217 | 42.049 | 41.535 | 41.083 | 41.289 | 5.601 | 5.601 | 5.601 | 4.232 | 4.232 | 4.232 | 4.232 | 4.849 | 4.849 | 4.849 | 4.849 | 4.673 | 4.673 | 4.673 | 4.673 | 4.792 | 4.792 | 4.792 | 4.792 | 4.469 | 4.469 | 4.469 | 4.469 | 4.497 | 4.497 | 4.497 | 4.497 | 3.73 | 3.73 | 3.73 | 3.73 | 2.543 | 2.543 | 2.543 | 2.543 | 2.475 | 2.475 | 2.475 | 2.475 | 6.478 | 6.478 | 6.478 | 6.478 | 6.828 | 6.828 | 6.828 | 6.828 | 0 | 0 | 0 | 0 | 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
| 0.39 | -0.012 | 0.201 | 0.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.519 | -0.519 | -0.519 | -0.519 | 3.16 | 3.16 | 3.16 | 3.16 | 1.979 | 1.979 | 1.979 | 1.979 | 0.97 | 0.97 | 0.97 | 0.97 | 0.75 | 0.75 | 0.75 | 0.75 | 1.684 | 1.684 | 1.684 | 1.684 | 0.983 | 0.983 | 0.983 | 0.983 |
Bedrijfskosten
| 6.89 | 5.974 | 4.789 | 4.839 | 4.698 | 3.524 | 0 | 13.281 | 12.032 | 15.469 | 15.415 | 18.651 | 66.192 | 57.66 | 64.01 | 61.254 | 57.444 | 62.974 | 56.451 | 58.196 | 53.758 | 58.116 | 5.601 | 5.601 | 5.601 | 4.232 | 4.232 | 4.232 | 4.232 | 4.849 | 4.849 | 4.849 | 4.849 | 4.673 | 4.673 | 4.673 | 4.673 | 4.792 | 4.792 | 4.792 | 4.792 | 4.469 | 4.469 | 4.469 | 4.469 | 4.497 | 4.497 | 4.497 | 4.497 | 3.73 | 3.73 | 3.73 | 3.73 | 2.543 | 2.543 | 2.543 | 2.543 | 2.475 | 2.475 | 2.475 | 2.475 | 6.478 | 6.478 | 6.478 | 6.478 | 6.828 | 6.828 | 6.828 | 6.828 | -0.519 | -0.519 | -0.519 | -0.519 | 3.16 | 3.16 | 3.16 | 3.16 | 1.979 | 1.979 | 1.979 | 1.979 | 0.97 | 0.97 | 0.97 | 0.97 | 0.75 | 0.75 | 0.75 | 0.75 | 1.684 | 1.684 | 1.684 | 1.684 | 0.983 | 0.983 | 0.983 | 0.983 |
Bedrijfsresultaat
| 7.071 | 6.841 | 6.69 | 6 | 3.695 | 4.945 | 0 | 3.983 | -3.184 | -2.183 | -0.277 | 4.022 | 10.635 | 8.897 | 3.182 | 8.63 | 2.217 | 7.293 | 9.526 | 14.097 | 18.397 | 18.276 | 4.237 | 4.237 | 4.237 | 0.793 | 0.793 | 0.793 | 0.793 | 1.785 | 1.785 | 1.785 | 1.785 | 1.503 | 1.503 | 1.503 | 1.503 | 5.484 | 5.484 | 5.484 | 5.484 | 2.673 | 2.673 | 2.673 | 2.673 | 3.251 | 3.251 | 3.251 | 3.251 | 3.281 | 3.281 | 3.281 | 3.281 | 2.667 | 2.667 | 2.667 | 2.667 | 1.667 | 1.667 | 1.667 | 1.667 | 1.999 | 1.999 | 1.999 | 1.999 | 2.383 | 2.383 | 2.383 | 2.383 | -0.519 | -0.519 | -0.519 | -0.519 | 3.16 | 3.16 | 3.16 | 3.16 | 1.979 | 1.979 | 1.979 | 1.979 | 0.97 | 0.97 | 0.97 | 0.97 | 0.75 | 0.75 | 0.75 | 0.75 | 1.684 | 1.684 | 1.684 | 1.684 | 0.983 | 0.983 | 0.983 | 0.983 |
Bedrijfsresultaat ratio
| 0.054 | 0.061 | 0.065 | 0.061 | 0.044 | 0.073 | 0 | 0.022 | -0.021 | -0.013 | -0.002 | 0.022 | 0.052 | 0.052 | 0.02 | 0.048 | 0.014 | 0.042 | 0.056 | 0.078 | 0.107 | 0.096 | 0.061 | 0.061 | 0.061 | 0.016 | 0.016 | 0.016 | 0.016 | 0.03 | 0.03 | 0.03 | 0.03 | 0.024 | 0.024 | 0.024 | 0.024 | 0.075 | 0.075 | 0.075 | 0.075 | 0.045 | 0.045 | 0.045 | 0.045 | 0.053 | 0.053 | 0.053 | 0.053 | 0.059 | 0.059 | 0.059 | 0.059 | 0.067 | 0.067 | 0.067 | 0.067 | 0.057 | 0.057 | 0.057 | 0.057 | 0.092 | 0.092 | 0.092 | 0.092 | 0.106 | 0.106 | 0.106 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -2.191 | -2.52 | -1.191 | -0.966 | -0.803 | -0.5 | 0 | 2.658 | -28.342 | -18.247 | -28.703 | -1.326 | -0.392 | -0.307 | -3.73 | -1.266 | -3.426 | -0.585 | -0.44 | -0.011 | -0.032 | -0.283 | -0.039 | -0.039 | -0.039 | 0.293 | 0.293 | 0.293 | 0.293 | -0.004 | -0.004 | -0.004 | -0.004 | -1.751 | -1.751 | -1.751 | -1.751 | 0.002 | 0.002 | 0.002 | 0.002 | -0.223 | -0.223 | -0.223 | -0.223 | -0.308 | -0.308 | -0.308 | -0.308 | 0.228 | 0.228 | 0.228 | 0.228 | 0.235 | 0.235 | 0.235 | 0.235 | 0.096 | 0.096 | 0.096 | 0.096 | -1.147 | -1.147 | -1.147 | -1.147 | -1.858 | -1.858 | -1.858 | -1.858 | 0.047 | 0.047 | 0.047 | 0.047 | 0.098 | 0.098 | 0.098 | 0.098 | -0.783 | -0.783 | -0.783 | -0.783 | -0.383 | -0.383 | -0.383 | -0.383 | -0.285 | -0.285 | -0.285 | -0.285 | -0.675 | -0.675 | -0.675 | -0.675 | -0.365 | -0.365 | -0.365 | -0.365 |
Inkomen voor belasting
| 4.88 | 4.321 | 5.499 | 5.034 | 2.892 | 4.445 | 0 | 6.641 | -31.526 | -20.43 | -28.98 | 2.696 | 10.243 | 8.59 | -0.548 | 7.364 | -1.209 | 6.708 | 9.086 | 14.086 | 18.365 | 17.993 | 4.199 | 4.199 | 4.199 | 1.085 | 1.085 | 1.085 | 1.085 | 1.781 | 1.781 | 1.781 | 1.781 | -0.248 | -0.248 | -0.248 | -0.248 | 5.486 | 5.486 | 5.486 | 5.486 | 2.45 | 2.45 | 2.45 | 2.45 | 2.943 | 2.943 | 2.943 | 2.943 | 3.509 | 3.509 | 3.509 | 3.509 | 2.902 | 2.902 | 2.902 | 2.902 | 1.763 | 1.763 | 1.763 | 1.763 | 0.852 | 0.852 | 0.852 | 0.852 | 0.525 | 0.525 | 0.525 | 0.525 | -0.814 | -0.814 | -0.814 | -0.814 | 1.779 | 1.779 | 1.779 | 1.779 | 1.196 | 1.196 | 1.196 | 1.196 | 0.587 | 0.587 | 0.587 | 0.587 | 0.466 | 0.466 | 0.466 | 0.466 | 1.009 | 1.009 | 1.009 | 1.009 | 0.618 | 0.618 | 0.618 | 0.618 |
Inkomen voor belasting ratio
| 0.037 | 0.039 | 0.054 | 0.051 | 0.034 | 0.065 | 0 | 0.036 | -0.205 | -0.125 | -0.179 | 0.015 | 0.05 | 0.05 | -0.003 | 0.041 | -0.008 | 0.039 | 0.053 | 0.078 | 0.106 | 0.095 | 0.061 | 0.061 | 0.061 | 0.021 | 0.021 | 0.021 | 0.021 | 0.03 | 0.03 | 0.03 | 0.03 | -0.004 | -0.004 | -0.004 | -0.004 | 0.075 | 0.075 | 0.075 | 0.075 | 0.041 | 0.041 | 0.041 | 0.041 | 0.048 | 0.048 | 0.048 | 0.048 | 0.063 | 0.063 | 0.063 | 0.063 | 0.073 | 0.073 | 0.073 | 0.073 | 0.06 | 0.06 | 0.06 | 0.06 | 0.039 | 0.039 | 0.039 | 0.039 | 0.023 | 0.023 | 0.023 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 2.081 | 1.514 | 1.813 | 1.347 | 0.756 | 1.673 | 0 | 2.283 | -9.541 | -4.881 | -8.811 | 0.719 | 2.742 | 2.259 | 0.715 | 2.035 | 0.588 | 1.624 | 2.289 | 3.738 | 5.046 | 5.091 | 1.068 | 1.068 | 1.068 | 0.043 | 0.043 | 0.043 | 0.043 | 0.34 | 0.34 | 0.34 | 0.34 | 0.225 | 0.225 | 0.225 | 0.225 | 1.461 | 1.461 | 1.461 | 1.461 | 0.446 | 0.446 | 0.446 | 0.446 | 0.668 | 0.668 | 0.668 | 0.668 | 3.509 | 3.509 | 3.509 | 3.509 | 2.902 | 2.902 | 2.902 | 2.902 | 1.763 | 1.763 | 1.763 | 1.763 | 0.852 | 0.852 | 0.852 | 0.852 | 0.525 | 0.525 | 0.525 | 0.525 | -0.814 | -0.814 | -0.814 | -0.814 | 1.779 | 1.779 | 1.779 | 1.779 | 1.196 | 1.196 | 1.196 | 1.196 | 0.587 | 0.587 | 0.587 | 0.587 | 0.466 | 0.466 | 0.466 | 0.466 | 1.009 | 1.009 | 1.009 | 1.009 | 0.618 | 0.618 | 0.618 | 0.618 |
Nettowinst
| 2.369 | 0.396 | 1.849 | 4.048 | 1.692 | -3.001 | 0 | 5.7 | -21.046 | -14.446 | -18.794 | 2.658 | 7.45 | 6.074 | 0.046 | 5.189 | -0.589 | 5.086 | 6.823 | 10.252 | 13.145 | 12.82 | 3.084 | 3.084 | 3.084 | 1.043 | 1.043 | 1.043 | 1.043 | 1.442 | 1.442 | 1.442 | 1.442 | -0.474 | -0.474 | -0.474 | -0.474 | 4.025 | 4.025 | 4.025 | 4.025 | 2.005 | 2.005 | 2.005 | 2.005 | 2.275 | 2.275 | 2.275 | 2.275 | -0.061 | -0.061 | -0.061 | -0.061 | 2.205 | 2.205 | 2.205 | 2.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.081 | 1.081 | 1.081 | 1.081 | 0.709 | 0.709 | 0.709 | 0.709 | 0.376 | 0.376 | 0.376 | 0.376 | 0.281 | 0.281 | 0.281 | 0.281 | 0.675 | 0.675 | 0.675 | 0.675 | 0.348 | 0.348 | 0.348 | 0.348 |
Nettowinstmarge
| 0.018 | 0.004 | 0.018 | 0.041 | 0.02 | -0.044 | 0 | 0.031 | -0.137 | -0.088 | -0.116 | 0.014 | 0.036 | 0.035 | 0 | 0.029 | -0.004 | 0.03 | 0.04 | 0.057 | 0.076 | 0.068 | 0.045 | 0.045 | 0.045 | 0.021 | 0.021 | 0.021 | 0.021 | 0.024 | 0.024 | 0.024 | 0.024 | -0.007 | -0.007 | -0.007 | -0.007 | 0.055 | 0.055 | 0.055 | 0.055 | 0.034 | 0.034 | 0.034 | 0.034 | 0.037 | 0.037 | 0.037 | 0.037 | -0.001 | -0.001 | -0.001 | -0.001 | 0.055 | 0.055 | 0.055 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.043 | 0.008 | 0.039 | 0.085 | 0.036 | -0.081 | 0 | 0.15 | -0.56 | -0.39 | -0.5 | 0.071 | 0.2 | 0.16 | 0.001 | 0.14 | -0.016 | 0.14 | 0.18 | 0.27 | 0.35 | 0.34 | 0.083 | 0.083 | 0.083 | 0.028 | 0.028 | 0.028 | 0.028 | 0.04 | 0.04 | 0.04 | 0.04 | -0.014 | -0.014 | -0.014 | -0.014 | 0.12 | 0.12 | 0.12 | 0.12 | 0.058 | 0.058 | 0.058 | 0.058 | 0.066 | 0.066 | 0.066 | 0.066 | -0.002 | -0.002 | -0.002 | -0.002 | 0.071 | 0.071 | 0.071 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.043 | 0.043 | 0.043 | 0.029 | 0.029 | 0.029 | 0.029 | 0.038 | 0.038 | 0.038 | 0.038 | 0.028 | 0.028 | 0.028 | 0.028 | 0.073 | 0.073 | 0.073 | 0.073 | 0.18 | 0.18 | 0.18 | 0.18 |
Verwaterde WPA
| 0.043 | 0.008 | 0.039 | 0.085 | 0.036 | -0.081 | 0 | 0.15 | -0.56 | -0.39 | -0.5 | 0.071 | 0.2 | 0.16 | 0.001 | 0.14 | -0.016 | 0.14 | 0.18 | 0.27 | 0.35 | 0.34 | 0.083 | 0.083 | 0.083 | 0.028 | 0.028 | 0.028 | 0.028 | 0.04 | 0.04 | 0.04 | 0.04 | -0.014 | -0.014 | -0.014 | -0.014 | 0.12 | 0.12 | 0.12 | 0.12 | 0.058 | 0.058 | 0.058 | 0.058 | 0.066 | 0.066 | 0.066 | 0.066 | -0.002 | -0.002 | -0.002 | -0.002 | 0.071 | 0.071 | 0.071 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.043 | 0.043 | 0.043 | 0.029 | 0.029 | 0.029 | 0.029 | 0.038 | 0.038 | 0.038 | 0.038 | 0.028 | 0.028 | 0.028 | 0.028 | 0.073 | 0.073 | 0.073 | 0.073 | 0.18 | 0.18 | 0.18 | 0.18 |
EBITDA
| 12.127 | 10.873 | 9.607 | 8.691 | 6.203 | 6.99 | 12.436 | 7.891 | 2.199 | 3.318 | 2.707 | 6.571 | 13.213 | 11.301 | 5.53 | 11.302 | 5.008 | 10.145 | 12.309 | 16.723 | 21.128 | 21.448 | 5.779 | 5.779 | 5.779 | 2.73 | 2.73 | 2.73 | 2.73 | 3.605 | 3.605 | 3.605 | 3.605 | 1.774 | 1.774 | 1.774 | 1.774 | 7.502 | 7.502 | 7.502 | 7.502 | 4.454 | 4.454 | 4.454 | 4.454 | 4.922 | 4.922 | 4.922 | 4.922 | 5.369 | 5.369 | 5.369 | 5.369 | 6.551 | 6.551 | 6.551 | 6.551 | 2.634 | 2.634 | 2.634 | 2.634 | 2.866 | 2.866 | 2.866 | 2.866 | 3.257 | 3.257 | 3.257 | 3.257 | -0.519 | -0.519 | -0.519 | -0.519 | 3.16 | 3.16 | 3.16 | 3.16 | 1.979 | 1.979 | 1.979 | 1.979 | 0.97 | 0.97 | 0.97 | 0.97 | 0.75 | 0.75 | 0.75 | 0.75 | 1.684 | 1.684 | 1.684 | 1.684 | 0.983 | 0.983 | 0.983 | 0.983 |
EBITDA ratio
| 0.092 | 0.097 | 0.094 | 0.088 | 0.073 | 0.103 | 0 | 0.043 | 0.014 | 0.02 | 0.017 | 0.035 | 0.065 | 0.066 | 0.035 | 0.062 | 0.032 | 0.059 | 0.072 | 0.092 | 0.122 | 0.113 | 0.084 | 0.084 | 0.084 | 0.054 | 0.054 | 0.054 | 0.054 | 0.061 | 0.061 | 0.061 | 0.061 | 0.028 | 0.028 | 0.028 | 0.028 | 0.103 | 0.103 | 0.103 | 0.103 | 0.075 | 0.075 | 0.075 | 0.075 | 0.08 | 0.08 | 0.08 | 0.08 | 0.096 | 0.096 | 0.096 | 0.096 | 0.165 | 0.165 | 0.165 | 0.165 | 0.09 | 0.09 | 0.09 | 0.09 | 0.132 | 0.132 | 0.132 | 0.132 | 0.145 | 0.145 | 0.145 | 0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |