Nick Scali Limited
ASX:NCK.AX
13.95 (AUD) • At close November 5, 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 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 37.599 | 43.013 | 40.513 | 60.569 | 41.372 | 33.55 | 43.622 | 40.619 | 20.686 | 21.39 | 16.729 | 25.387 | 17.465 | 23.514 | 16.785 | 20.451 | 12.019 | 14.131 | 7.031 | 10.046 | 6.366 | 7.87 | 9.555 | 4.001 | 4.001 | 2.256 | 2.256 | 2.256 | 2.256 | 2.902 | 2.902 | 2.902 | 2.902 | 2.814 | 2.814 | 2.814 | 2.814 | 1.204 | 1.204 | 1.204 | 1.204 | 1.649 | 1.649 | 1.649 | 1.649 | 2.166 | 2.166 | 2.166 | 2.166 | 2.027 | 2.027 | 2.027 | 2.027 | 2.021 | 2.021 | 2.021 | 2.021 | 0 | 0 | 0 | 0 |
Afschrijvingen & Amortisatie
| 23.3 | 22.11 | 21.789 | 20.973 | 23.65 | 17.905 | 15.416 | 15.454 | 15.411 | 14.576 | 1.851 | 2.402 | 1.937 | 1.916 | 1.288 | 1.453 | 2.028 | 1.145 | 1.081 | 0.991 | 0.99 | 0.947 | 0.885 | 0.434 | 0.434 | 0.332 | 0.332 | 0.332 | 0.332 | 0.266 | 0.266 | 0.266 | 0.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.257 | 0.257 | 0.257 | 0.257 | 0 | 0 | 0 | 0 | 0.222 | 0.222 | 0.222 | 0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | -61.629 | 0 | 0.592 | 0 | 1.707 | 0 | -2.593 | 0 | 1.186 | 0 | 8.499 | 0 | 3.093 | 0 | 1.529 | 0 | 5.242 | 0 | -2.643 | 0 | 7.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0.526 | 0.294 | 0.172 | 0.411 | 0.214 | 0.164 | 0.046 | -0.323 | 0 | -0.519 | 0.149 | 0.14 | 0.14 | 0.104 | 0.096 | 0.068 | 0.028 | 0.029 | 0 | 0.003 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 0 | 0 | 18.778 | 0 | -17.523 | 0 | -16.495 | 0 | 5.535 | 0 | 0.594 | 0 | -8.577 | 0 | -3.372 | 0 | -0.82 | 0 | -6.018 | 0 | 2.634 | 0 | -7.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| 0 | 0 | 1.787 | 0 | -1.426 | 0 | 0.877 | 0 | -1.463 | 0 | 0.755 | 0 | -1.667 | 0 | 0.001 | 0 | 0.038 | 0 | -0.071 | 0 | 7.084 | 0 | -6.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 15.97 | 0 | -14.034 | 0 | -10.46 | 0 | 1.324 | 0 | -1.422 | 0 | -6.972 | 0 | -3.198 | 0 | -1.635 | 0 | -5.2 | 0 | -4.444 | 0 | -0.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0 | 0 | 1.021 | 0 | -2.063 | 0 | -6.912 | 0 | 5.674 | 0 | 1.261 | 0 | 0.062 | 0 | -0.175 | 0 | 0.777 | 0 | -0.747 | 0 | -0.006 | 0 | 0.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Niet-Contante Posten
| 47.818 | 43.711 | 59.169 | 16.432 | 61.016 | 26.252 | 43.297 | 41.522 | 61.004 | 20.888 | -0.486 | -4.266 | 11.88 | -5.365 | 9.883 | -3.775 | 9.267 | -5.848 | 10.919 | -5.258 | 5.296 | -1.69 | 10.688 | -4.434 | -4.434 | -2.588 | -2.588 | -2.588 | -2.588 | -3.168 | -3.168 | -3.168 | -3.168 | -2.814 | -2.814 | -2.814 | -2.814 | -1.204 | -1.204 | -1.204 | -1.204 | -1.906 | -1.906 | -1.906 | -1.906 | -2.166 | -2.166 | -2.166 | -2.166 | -2.248 | -2.248 | -2.248 | -2.248 | -2.021 | -2.021 | -2.021 | -2.021 | 0 | 0 | 0 | 0 |
Kasstroom uit Operationele Activiteiten
| 62.117 | 64.614 | 77.893 | 56.028 | 79.33 | 41.897 | 73.21 | 66.687 | 63.686 | 27.702 | 21.166 | 23.672 | 22.845 | 20.205 | 24.688 | 18.225 | 22.562 | 9.456 | 13.042 | 5.779 | 15.289 | 7.127 | 14.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -14.454 | -14.001 | -2.088 | -10.8 | -8.036 | -10.943 | -5.25 | -10.387 | -6.288 | -2.357 | -3.181 | -2.102 | -2.431 | -26.39 | -10.165 | -4.113 | -5.572 | -17.995 | -7.413 | -7.165 | -1.616 | -1.317 | -1.959 | -2.317 | -2.317 | -0.551 | -0.551 | -0.551 | -0.551 | -2.527 | -2.527 | -2.527 | -2.527 | -0.3 | -0.3 | -0.3 | -0.3 | -0.309 | -0.309 | -0.309 | -0.309 | -0.264 | -0.264 | -0.264 | -0.264 | -0.435 | -0.435 | -0.435 | -0.435 | -0.291 | -0.291 | -0.291 | -0.291 | -0.477 | -0.477 | -0.477 | -0.477 | -0.156 | -0.156 | -0.156 | -0.156 |
Netto Overnames
| -6.455 | 0 | 0 | 0 | -1.128 | -101.394 | 0.011 | 0.011 | 0.001 | 9.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.593 | -0.593 | -0.593 | -0.593 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investeringsactiviteiten
| 0 | -0.244 | -0.272 | -0.336 | -0.557 | 0 | -0.301 | 0.011 | 0.001 | 9.767 | 0.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.243 | 7.243 | 3.764 | 3.764 | 3.764 | 3.764 | 6.091 | 6.091 | 6.091 | 6.091 | 4.18 | 4.18 | 4.18 | 4.18 | 2.459 | 2.459 | 2.459 | 2.459 | 1.929 | 1.929 | 1.929 | 1.929 | 2.77 | 2.77 | 2.77 | 2.77 | 2.102 | 2.102 | 2.102 | 2.102 | 3.02 | 3.02 | 3.02 | 3.02 | 1.852 | 1.852 | 1.852 | 1.852 |
Kasstroom uit Investeringsactiviteiten
| -50.909 | -14.001 | -2.088 | -10.8 | -9.164 | -112.337 | -5.239 | -10.376 | -6.287 | 7.41 | -2.819 | -2.102 | -2.431 | -26.39 | -10.165 | -4.113 | -5.572 | -17.995 | -7.413 | -7.165 | -1.616 | -1.317 | -1.959 | 4.926 | 4.926 | 3.213 | 3.213 | 3.213 | 3.213 | 3.564 | 3.564 | 3.564 | 3.564 | 3.88 | 3.88 | 3.88 | 3.88 | 2.15 | 2.15 | 2.15 | 2.15 | 1.665 | 1.665 | 1.665 | 1.665 | 2.335 | 2.335 | 2.335 | 2.335 | 1.811 | 1.811 | 1.811 | 1.811 | 1.95 | 1.95 | 1.95 | 1.95 | 1.696 | 1.696 | 1.696 | 1.696 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -20 | -20 | -0.025 | -18.468 | -4.5 | -62.5 | 0 | -10.479 | 0 | -11.538 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | -6.6 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.323 | -0.323 | -0.323 | -0.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.54 | -0.54 | -0.54 | -0.54 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 54.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 1 | 1 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.162 | -0.162 | -0.162 | -0.162 |
Uitgekeerde Dividenden
| -28.35 | -28.35 | -32.4 | -28.35 | -28.35 | -20.25 | -32.4 | -18.225 | -20.25 | -16.2 | -20.25 | -19.44 | -12.96 | -16.2 | -11.34 | -13.77 | -7.29 | -6.48 | -5.67 | -5.67 | -4.86 | -4.86 | -4.86 | -1.924 | -1.924 | -1.823 | -1.823 | -1.823 | -1.823 | -1.823 | -1.823 | -1.823 | -1.823 | -2.126 | -2.126 | -2.126 | -2.126 | -0.506 | -0.506 | -0.506 | -0.506 | -1.823 | -1.823 | -1.823 | -1.823 | -1.519 | -1.519 | -1.519 | -1.519 | -1.62 | -1.62 | -1.62 | -1.62 | -0.811 | -0.811 | -0.811 | -0.811 | -1.081 | -1.081 | -1.081 | -1.081 |
Overige Financieringsactiviteiten
| -4.676 | -7.291 | 40 | -5.925 | -40 | -3.941 | -16.573 | -3.281 | -14.807 | -3.753 | -0.525 | -0.528 | 0.97 | -0.398 | -11.643 | -0.316 | 2.261 | -0.184 | 2.081 | -0.207 | -0.148 | -0.153 | -0.162 | 6.85 | 6.85 | 5.036 | 5.036 | 5.036 | 5.036 | 5.386 | 5.386 | 5.386 | 5.386 | 6.006 | 6.006 | 6.006 | 6.006 | 2.979 | 2.979 | 2.979 | 2.979 | 3.487 | 3.487 | 3.487 | 3.487 | 3.854 | 3.854 | 3.854 | 3.854 | 3.431 | 3.431 | 3.431 | 3.431 | 3.301 | 3.301 | 3.301 | 3.301 | 1.939 | 1.939 | 1.939 | 1.939 |
Kasstroom uit Financieringsactiviteiten
| 1.821 | -71.562 | -15.444 | -50.958 | -96.147 | 24.149 | -48.727 | -31.7 | -38.02 | -27.738 | -20.25 | -19.968 | -11.99 | -5.598 | -11.643 | -14.086 | -5.029 | -0.064 | -3.589 | -2.877 | -5.008 | -5.013 | -5.022 | 4.926 | 4.926 | 3.213 | 3.213 | 3.213 | 3.213 | 3.564 | 3.564 | 3.564 | 3.564 | 3.88 | 3.88 | 3.88 | 3.88 | 2.15 | 2.15 | 2.15 | 2.15 | 1.665 | 1.665 | 1.665 | 1.665 | 2.335 | 2.335 | 2.335 | 2.335 | 1.811 | 1.811 | 1.811 | 1.811 | 1.95 | 1.95 | 1.95 | 1.95 | 1.696 | 1.696 | 1.696 | 1.696 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 89.251 | -89.251 | 34.62 | -34.62 | 106.892 | -106.892 | 63.037 | -63.037 | 36.284 | -36.284 | 36.585 | -36.585 | 39.944 | -39.944 | 37.038 | -37.038 | 33.68 | -33.68 | 35.903 | -35.903 | 26.441 | -5.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -6.971 | -20.949 | 60.361 | -5.73 | -25.981 | -46.291 | 19.244 | 24.611 | 19.379 | 43.658 | -38.187 | 38.187 | -28.161 | 28.161 | -37.064 | 37.064 | -25.077 | 25.077 | -31.64 | 31.64 | -18.262 | 20.628 | 1.438 | 1.438 | 1.438 | 0.785 | 0.785 | 0.785 | 0.785 | 0.06 | 0.06 | 0.06 | 0.06 | 1.454 | 1.454 | 1.454 | 1.454 | 1.012 | 1.012 | 1.012 | 1.012 | -0.099 | -0.099 | -0.099 | -0.099 | 0.389 | 0.389 | 0.389 | 0.389 | -0.098 | -0.098 | -0.098 | -0.098 | -0.475 | -0.475 | -0.475 | -0.475 | 0.009 | 0.009 | 0.009 | 0.009 |
Kaspositie aan het Einde van de Periode
| 61.331 | 68.302 | 89.251 | 28.89 | 34.62 | 60.601 | 106.892 | 87.648 | 63.037 | 43.658 | 0 | 38.187 | 0 | 28.161 | 0 | 37.064 | 0 | 25.077 | 0 | 31.64 | 8.976 | 27.238 | 6.61 | 6.61 | 6.61 | 5.173 | 5.173 | 5.173 | 5.173 | 4.388 | 4.388 | 4.388 | 4.388 | 4.328 | 4.328 | 4.328 | 4.328 | 2.875 | 2.875 | 2.875 | 2.875 | 1.863 | 1.863 | 1.863 | 1.863 | 1.962 | 1.962 | 1.962 | 1.962 | 1.573 | 1.573 | 1.573 | 1.573 | 1.671 | 1.671 | 1.671 | 1.671 | 2.145 | 2.145 | 2.145 | 2.145 |