
Orpea SA
EPA:ORP.PA
8.39 (EUR) • At close February 13, 2025
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 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,771.75 | 2,658.731 | 2,539.269 | 2,386.345 | 2,294.554 | 2,229.036 | 2,069.538 | 2,018.238 | 1,904.154 | 1,899.63 | 1,840.585 | 1,740.771 | 1,678.993 | 1,612.519 | 1,525.715 | 1,460.724 | 1,380.501 | 1,269.199 | 1,122.405 | 1,057.886 | 890.694 | 825.441 | 782.481 | 714.632 | 714.632 | 617.065 | 617.065 | 482.117 | 482.117 | 421.661 | 421.661 | 351.161 | 351.161 | 272.301 | 272.301 | 207.472 | 207.472 | 154.819 | 154.819 | 77.409 | 118.544 | 59.272 |
Kosten van de omzet
| 2,763.923 | 2,681.092 | 2,528.238 | 2,504.957 | 2,209.833 | 2,079.819 | 1,839.278 | 1,783.384 | 1,679.333 | 1,596.626 | 1,545.78 | 1,384.131 | 1,333.77 | 1,282.54 | 1,218.424 | 1,172.018 | 1,112.652 | 1,018.213 | 897.026 | 831.07 | 686.431 | 630.739 | 598.944 | 193.953 | 193.953 | 166.946 | 166.946 | 125.998 | 125.998 | 109.829 | 109.829 | 92.698 | 92.698 | 72.004 | 72.004 | 52.364 | 52.364 | 39.775 | 39.775 | 19.887 | 32.938 | 16.469 |
Brutowinst
| 7.827 | -22.361 | 11.031 | -118.612 | 84.721 | 149.217 | 230.26 | 234.854 | 224.821 | 303.004 | 294.805 | 356.64 | 345.223 | 329.979 | 307.291 | 288.706 | 267.849 | 250.986 | 225.379 | 226.816 | 204.263 | 194.702 | 183.537 | 520.679 | 520.679 | 450.12 | 450.12 | 356.119 | 356.119 | 311.832 | 311.832 | 258.463 | 258.463 | 200.298 | 200.298 | 155.109 | 155.109 | 115.044 | 115.044 | 57.522 | 85.606 | 42.803 |
Brutowinstmarge
| 0.003 | -0.008 | 0.004 | -0.05 | 0.037 | 0.067 | 0.111 | 0.116 | 0.118 | 0.16 | 0.16 | 0.205 | 0.206 | 0.205 | 0.201 | 0.198 | 0.194 | 0.198 | 0.201 | 0.214 | 0.229 | 0.236 | 0.235 | 0.729 | 0.729 | 0.729 | 0.729 | 0.739 | 0.739 | 0.74 | 0.74 | 0.736 | 0.736 | 0.736 | 0.736 | 0.748 | 0.748 | 0.743 | 0.743 | 0.743 | 0.722 | 0.722 |
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 |
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 |
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 |
Verkoop-, algemene en administratieve kosten
| 134.868 | 136.489 | 13.288 | 32.689 | 64.123 | 0 | 0 | 2.887 | 3.407 | 7.882 | 4.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.891 | 71.845 | -188.351 | 188.351 | -31.014 | 31.014 | -25.359 | 25.359 | -23.668 | 23.668 | -19.824 | 19.824 | -84.497 | 84.497 | -12.04 | 12.04 | -8.853 | 8.853 | 4.426 | 6.418 | 3.209 |
Overige kosten
| -124.337 | 53.821 | -13.157 | -337.441 | -196.145 | -0.091 | -14.771 | -3.279 | -23.679 | -35.249 | -47.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 853.576 | 0 | 737.065 | 0 | 582.481 | 0 | 508.249 | 0 | 422.007 | 0 | 318.625 | 0 | 252.985 | 0 | 186.253 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 10.531 | 82.668 | 26.445 | 370.13 | 260.268 | 0.091 | 14.771 | 6.166 | 27.086 | 43.131 | 51.825 | 144.494 | 140.163 | 154.357 | 235.404 | 60.43 | 114.079 | 114.427 | 107.976 | 78.785 | 97.819 | 78.43 | 70.317 | 665.226 | 188.351 | 706.052 | 31.014 | 557.123 | 25.359 | 484.582 | 23.668 | 402.184 | 19.824 | 234.128 | 84.497 | 240.946 | 12.04 | 177.401 | 8.853 | 4.426 | 6.418 | 3.209 |
Bedrijfsresultaat
| -2.704 | 2,658.731 | -15.414 | -488.742 | -175.547 | 149.126 | 215.489 | 228.688 | 197.735 | 259.873 | 242.98 | 225.828 | 201.863 | 206.289 | 188.062 | 184.515 | 163.555 | 164.623 | 138.894 | 153.468 | 117.773 | 116.194 | 111.087 | 97.499 | 96.909 | 86.067 | 103.9 | 68.689 | 82.392 | 75.074 | 59.475 | 51.524 | 55.364 | 31.872 | 50.101 | 29.826 | 30.723 | 40.399 | 34.41 | 17.205 | 12.279 | 6.139 |
Bedrijfsresultaat ratio
| -0.001 | 1 | -0.006 | -0.205 | -0.077 | 0.067 | 0.104 | 0.113 | 0.104 | 0.137 | 0.132 | 0.13 | 0.12 | 0.128 | 0.123 | 0.126 | 0.118 | 0.13 | 0.124 | 0.145 | 0.132 | 0.141 | 0.142 | 0.136 | 0.136 | 0.139 | 0.168 | 0.142 | 0.171 | 0.178 | 0.141 | 0.147 | 0.158 | 0.117 | 0.184 | 0.144 | 0.148 | 0.261 | 0.222 | 0.222 | 0.104 | 0.104 |
Totaal overige inkomsten en kosten netto
| -198.964 | 1,834.97 | -313.856 | -3,836.289 | -347.516 | -176.484 | -82.368 | -117.161 | -98.929 | -87.011 | -89.818 | -66.517 | -49.103 | -84.118 | -169.247 | -1.901 | -47.627 | -63.22 | -53.696 | -40.831 | -43.963 | -29.168 | -23.312 | -18.836 | -22.664 | 7.835 | -40.991 | 3.377 | -33.756 | -11.377 | -15.035 | -7.092 | -23.263 | -3.02 | -21.249 | -8.999 | -8.23 | 21.65 | -7.586 | -3.793 | -1.588 | -0.794 |
Inkomen voor belasting
| -201.668 | 1,729.7 | -329.27 | -4,325.031 | -265.754 | -27.358 | 133.121 | 111.527 | 98.806 | 172.707 | 153.162 | 159.311 | 157.073 | 122.171 | 20.913 | 182.614 | 115.928 | 101.403 | 85.198 | 112.637 | 73.81 | 87.026 | 87.775 | 74.245 | 74.245 | 62.909 | 62.909 | 48.636 | 48.636 | 44.441 | 44.441 | 32.101 | 32.101 | 28.852 | 28.852 | 22.494 | 22.494 | 26.825 | 26.825 | 13.412 | 10.691 | 5.345 |
Inkomen voor belasting ratio
| -0.073 | 0.651 | -0.13 | -1.812 | -0.116 | -0.012 | 0.064 | 0.055 | 0.052 | 0.091 | 0.083 | 0.092 | 0.094 | 0.076 | 0.014 | 0.125 | 0.084 | 0.08 | 0.076 | 0.106 | 0.083 | 0.105 | 0.112 | 0.104 | 0.104 | 0.102 | 0.102 | 0.101 | 0.101 | 0.105 | 0.105 | 0.091 | 0.091 | 0.106 | 0.106 | 0.108 | 0.108 | 0.173 | 0.173 | 0.173 | 0.09 | 0.09 |
Belastingkosten
| 32.586 | 5.995 | 38.604 | -602.124 | 5.632 | 6.646 | 30.893 | 24.254 | 28.33 | 56.027 | 42.583 | 46.314 | 48.995 | 9.361 | 62.642 | 35.411 | 40.411 | 30.154 | 29.861 | 37.585 | 28.17 | 30.353 | 30.677 | 26.224 | 26.224 | 22.766 | 22.766 | 15.462 | 15.462 | 14.914 | 14.914 | 8.06 | 8.06 | 8.05 | 8.05 | 6.401 | 6.401 | 8.445 | 8.445 | 4.222 | 2.537 | 1.269 |
Nettowinst
| -257.06 | 1,725.638 | -370.739 | -3,757.672 | -269.369 | -37.172 | 102.357 | 87.028 | 73.018 | 119.357 | 114.633 | 112.817 | 107.574 | 131.545 | -41.756 | 218.023 | 75.51 | 71.278 | 55.356 | 74.944 | 45.833 | 56.809 | 57.102 | 49.007 | 48.021 | 40.173 | 40.143 | 33.174 | 33.174 | 31.612 | 29.527 | 24.337 | 24.042 | 20.436 | 20.802 | 16.356 | 16.093 | 19.731 | 18.38 | 9.19 | 8.154 | 4.077 |
Nettowinstmarge
| -0.093 | 0.649 | -0.146 | -1.575 | -0.117 | -0.017 | 0.049 | 0.043 | 0.038 | 0.063 | 0.062 | 0.065 | 0.064 | 0.082 | -0.027 | 0.149 | 0.055 | 0.056 | 0.049 | 0.071 | 0.051 | 0.069 | 0.073 | 0.069 | 0.067 | 0.065 | 0.065 | 0.069 | 0.069 | 0.075 | 0.07 | 0.069 | 0.068 | 0.075 | 0.076 | 0.079 | 0.078 | 0.127 | 0.119 | 0.119 | 0.069 | 0.069 |
WPA (Winst Per Aandeel)
| -170.54 | 1,022.24 | -287.01 | -2,909 | -208.52 | -30.01 | 77.5 | 65.57 | 56 | 90.86 | 87.57 | 87 | 83.31 | 105.07 | -34.5 | 180.96 | 62.5 | 58.48 | 44.5 | 59.84 | 41.3 | 52 | 52 | 47.73 | 46.77 | 47.38 | 40.2 | 37.63 | 37.44 | 35.85 | 33.44 | 29.1 | 28.6 | 24.45 | 24.44 | 19.71 | 18.8 | 22.67 | 21.12 | 10.56 | 10.05 | 5.02 |
Verwaterde WPA
| -170.54 | 1,025.12 | -287.01 | -2,909 | -208.53 | -27.19 | 74.87 | 60.94 | 56 | 87.16 | 87.57 | 87.32 | 83.31 | 105.07 | -34.47 | 180.96 | 62.67 | 59.16 | 43.07 | 61.66 | 38.48 | 49.6 | 50.04 | 47.73 | 46.77 | 47.38 | 40.2 | 37.39 | 37.44 | 35.85 | 33.44 | 28.96 | 28.6 | 23.87 | 24.44 | 19.71 | 18.8 | 22.67 | 21.12 | 10.56 | 10.05 | 5.02 |
EBITDA
| 329.853 | 2,362.52 | 287.112 | -3,630.908 | 157.603 | 146.691 | 484.216 | 198.628 | 439.985 | 246.007 | 463.381 | 297.729 | 288.542 | 255.761 | 140.636 | 267.169 | 209.558 | 224.261 | 184.571 | 192.316 | 156.988 | 153.033 | 145.215 | 127.651 | 128.637 | 94.221 | 131.431 | 68.641 | 103.638 | 74.001 | 77.474 | 69.39 | 69.685 | 46.274 | 62.57 | 36.866 | 40.337 | 41.645 | 41.289 | 20.645 | 17.244 | 8.622 |
EBITDA ratio
| 0.119 | 0.889 | 0.113 | -1.522 | 0.069 | 0.066 | 0.234 | 0.098 | 0.231 | 0.13 | 0.252 | 0.171 | 0.172 | 0.159 | 0.092 | 0.183 | 0.152 | 0.177 | 0.164 | 0.182 | 0.176 | 0.185 | 0.186 | 0.179 | 0.18 | 0.153 | 0.213 | 0.142 | 0.215 | 0.175 | 0.184 | 0.198 | 0.198 | 0.17 | 0.23 | 0.178 | 0.194 | 0.269 | 0.267 | 0.267 | 0.145 | 0.145 |