Ratos AB (publ)
SSE:RATO-B.ST
34.26 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 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
| 7,454 | 9,114 | 7,825 | 7,960 | 7,971 | 10,001 | 7,817 | 8,195 | 7,039 | 8,420 | 6,220 | 2,814 | 6,395 | 6,994 | 4,432 | 2,136 | 5,732 | 7,429 | 5,641 | 6,206 | 5,996 | 8,267 | 5,505 | 5,920 | 5,425 | 6,869 | 4,911 | 5,413 | 5,344 | 6,741 | 5,561 | 6,649 | 6,305 | 6,369 | 5,905 | 6,517 | 5,546 | 6,212 | 6,203 | 6,649 | 7,145 | 7,414 | 6,890 | 7,952 | 6,774 | 5,897 | 5,461 | 6,796 | 6,180 | 7,302 | 6,822 | 7,814 | 7,211 | 7,715 | 7,596 | 9,516 | 6,943 | 6,857 | 6,370 | 7,031 | 6,456 | 6,639 | 6,147 |
Kosten van de omzet
| 4,642 | 8,121 | 4,255 | 8,655 | 6,523 | 7,892 | 6,495 | 6,930 | 5,803 | 6,632 | 5,314 | 4,910 | 4,399 | 5,294 | 3,697 | 2,101 | 4,594 | 5,575 | 4,712 | 3,906 | 4,910 | 5,828 | 4,630 | 5,120 | 4,511 | 5,275 | 4,158 | 4,388 | 4,275 | 5,034 | 4,470 | 5,363 | 5,076 | 5,174 | 4,793 | 5,075 | 4,377 | 4,853 | 4,827 | 4,972 | 5,287 | 5,602 | 5,310 | 6,080 | 4,825 | 4,191 | 4,154 | 11,387 | 2,577 | 2,991 | 2,639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 2,812 | 993 | 3,570 | -695 | 1,448 | 2,109 | 1,322 | 1,265 | 1,236 | 1,788 | 906 | -2,096 | 1,996 | 1,700 | 735 | 35 | 1,138 | 1,854 | 929 | 2,300 | 1,086 | 2,439 | 875 | 800 | 914 | 1,594 | 753 | 1,025 | 1,069 | 1,707 | 1,091 | 1,286 | 1,229 | 1,195 | 1,112 | 1,442 | 1,169 | 1,359 | 1,376 | 1,677 | 1,858 | 1,812 | 1,580 | 1,872 | 1,949 | 1,706 | 1,307 | -4,591 | 3,603 | 4,311 | 4,183 | 7,814 | 7,211 | 7,715 | 7,596 | 9,516 | 6,943 | 6,857 | 6,370 | 7,031 | 6,456 | 6,639 | 6,147 |
Brutowinstmarge
| 0.377 | 0.109 | 0.456 | -0.087 | 0.182 | 0.211 | 0.169 | 0.154 | 0.176 | 0.212 | 0.146 | -0.745 | 0.312 | 0.243 | 0.166 | 0.016 | 0.199 | 0.25 | 0.165 | 0.371 | 0.181 | 0.295 | 0.159 | 0.135 | 0.168 | 0.232 | 0.153 | 0.189 | 0.2 | 0.253 | 0.196 | 0.193 | 0.195 | 0.188 | 0.188 | 0.221 | 0.211 | 0.219 | 0.222 | 0.252 | 0.26 | 0.244 | 0.229 | 0.235 | 0.288 | 0.289 | 0.239 | -0.676 | 0.583 | 0.59 | 0.613 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 705 | 585 | 637 | 602 | 552 | 415 | 461 | 412 | 137 | 430 | 529 | 555 | 0 | 527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 2,920 | 2,982 | 2,946 | 2,774 | 3,072 | 2,864 | 705 | 585 | 637 | 602 | 552 | 415 | 461 | 412 | 137 | 430 | 529 | 555 | 20 | 527 | 2,284 | 2,179 | 2,339 | 2,175 | 2,356 | 1,521 | 2,453 | 1,394 | 1,568 | 1,608 | 2,724 | 1,608 | 1,747 | 1,718 | 2,515 | 1,494 | 1,760 | 1,764 | 2,697 | 2,009 | 2,178 | 2,127 | 3,074 | 1,897 | 1,961 | 1,958 | 2,869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 2,806 | 253 | 0 | 0 | 0 | 1,152 | 1,107 | 405 | 282 | 271 | 285 | 223 | 236 | 228 | 189 | 71 | 299 | 276 | 286 | 2,671 | -211 | 909 | -599 | 862 | 813 | 878 | 835 | 1,000 | 886 | 1,034 | 1,051 | 491 | 1,560 | 1,020 | 981 | 1,189 | 953 | 1,151 | 1,123 | 1,161 | 1,416 | 1,454 | 1,424 | 1,283 | 1,474 | 1,446 | 1,208 | -5,535 | 3,321 | -195 | 4,139 | -2,993 | -288 | -259 | -153 | -1,160 | 773 | -172 | -129 | 6,650 | -132 | -165 | -189 |
Bedrijfskosten
| 2,806 | 3,283 | 3,339 | 4,164 | 1,056 | 1,152 | 1,107 | 1,110 | 867 | 908 | 887 | 775 | 651 | 689 | 601 | 208 | 729 | 805 | 841 | 2,671 | 316 | 909 | 270 | 862 | 813 | 878 | 835 | 1,000 | 886 | 1,034 | 1,051 | 491 | 1,560 | 1,020 | 981 | 1,189 | 953 | 1,151 | 1,123 | 1,161 | 1,416 | 1,454 | 1,424 | 1,283 | 1,474 | 1,446 | 1,208 | -5,535 | 3,321 | 4,138 | 4,139 | -2,993 | 6,838 | 7,188 | 6,023 | 6,037 | 5,731 | 6,391 | 3,777 | 6,650 | 5,899 | 6,311 | 3,673 |
Bedrijfsresultaat
| 159 | 993 | 329 | -695 | 481 | 1,038 | 285 | 207 | 406 | 925 | 308 | 379 | 208 | 915 | 154 | -100 | 419 | 1,077 | 61 | 121 | 832 | 674 | 27 | -682 | 194 | 844 | -36 | -496 | 816 | 683 | 78 | 1,551 | -2,023 | 155 | 81 | -477 | 1,136 | 486 | 266 | 320 | 1,550 | 356 | 147 | 346 | 504 | 300 | 1,009 | -15 | 1,263 | 173 | 44 | -642 | 334 | 449 | 852 | 1,833 | 1,125 | 466 | 376 | 1,039 | 518 | 328 | 339 |
Bedrijfsresultaat ratio
| 0.021 | 0.109 | 0.042 | -0.087 | 0.06 | 0.104 | 0.036 | 0.025 | 0.058 | 0.11 | 0.05 | 0.135 | 0.033 | 0.131 | 0.035 | -0.047 | 0.073 | 0.145 | 0.011 | 0.019 | 0.139 | 0.082 | 0.005 | -0.115 | 0.036 | 0.123 | -0.007 | -0.092 | 0.153 | 0.101 | 0.014 | 0.233 | -0.321 | 0.024 | 0.014 | -0.073 | 0.205 | 0.078 | 0.043 | 0.048 | 0.217 | 0.048 | 0.021 | 0.044 | 0.074 | 0.051 | 0.185 | -0.002 | 0.204 | 0.024 | 0.006 | -0.082 | 0.046 | 0.058 | 0.112 | 0.193 | 0.162 | 0.068 | 0.059 | 0.148 | 0.08 | 0.049 | 0.055 |
Totaal overige inkomsten en kosten netto
| -158 | -190 | -153 | 1,543 | -172 | -207 | -195 | -98 | -63 | -100 | -406 | 48 | -86 | -88 | -87 | -83 | -231 | -124 | -146 | -157 | -156 | -160 | -121 | -65 | -106 | -106 | -111 | -101 | -75 | -137 | -110 | -221 | -204 | -123 | -106 | -53 | -165 | -126 | -175 | -335 | -181 | -318 | -172 | -335 | -252 | -279 | -210 | -274 | -191 | -195 | -38 | 567 | -288 | -259 | -153 | -1,012 | 325 | -116 | -129 | -430 | -96 | -134 | -189 |
Inkomen voor belasting
| 1 | 803 | 176 | 848 | 309 | 831 | 90 | 109 | 343 | 825 | -98 | 289 | 122 | 827 | 67 | -183 | 188 | 953 | -85 | -36 | 676 | 514 | -94 | -747 | 88 | 738 | -147 | -597 | 741 | 546 | -32 | 1,330 | -2,227 | 32 | -25 | -530 | 971 | 360 | 91 | -15 | 1,369 | 38 | -25 | 11 | 252 | 21 | 799 | -289 | 1,072 | -22 | 6 | -75 | 46 | 190 | 699 | 821 | 1,450 | 350 | 247 | 609 | 422 | 194 | 150 |
Inkomen voor belasting ratio
| 0 | 0.088 | 0.022 | 0.107 | 0.039 | 0.083 | 0.012 | 0.013 | 0.049 | 0.098 | -0.016 | 0.103 | 0.019 | 0.118 | 0.015 | -0.086 | 0.033 | 0.128 | -0.015 | -0.006 | 0.113 | 0.062 | -0.017 | -0.126 | 0.016 | 0.107 | -0.03 | -0.11 | 0.139 | 0.081 | -0.006 | 0.2 | -0.353 | 0.005 | -0.004 | -0.081 | 0.175 | 0.058 | 0.015 | -0.002 | 0.192 | 0.005 | -0.004 | 0.001 | 0.037 | 0.004 | 0.146 | -0.043 | 0.173 | -0.003 | 0.001 | -0.01 | 0.006 | 0.025 | 0.092 | 0.086 | 0.209 | 0.051 | 0.039 | 0.087 | 0.065 | 0.029 | 0.024 |
Belastingkosten
| 55 | 179 | 50 | 63 | 22 | 149 | 33 | 63 | 60 | 135 | 41 | -94 | 63 | 166 | 31 | -12 | 68 | 173 | 28 | 80 | 66 | 98 | -10 | 22 | 33 | 161 | -23 | 29 | 38 | 149 | 35 | 60 | 47 | 57 | 16 | 38 | 62 | 52 | 64 | 70 | 90 | 73 | 5 | 141 | 69 | 70 | 1 | 136 | 65 | 14 | 9 | 103 | 36 | 103 | 72 | 73 | 173 | 119 | 90 | 202 | 114 | 65 | 60 |
Nettowinst
| -146 | 608 | 21 | 475 | 184 | 586 | 57 | 46 | 283 | 598 | -139 | 308 | 13 | 620 | 1,696 | 17 | 100 | 700 | -124 | -168 | 543 | 409 | -112 | -787 | 55 | 488 | -149 | -642 | 681 | 333 | -105 | 1,278 | -1,687 | -50 | -40 | -632 | 878 | 275 | -25 | -80 | 1,272 | -25 | -58 | -195 | 148 | -18 | 807 | -363 | 998 | -36 | -3 | -178 | 10 | 87 | 627 | 748 | 1,277 | 231 | 157 | 407 | 308 | 129 | 90 |
Nettowinstmarge
| -0.02 | 0.067 | 0.003 | 0.06 | 0.023 | 0.059 | 0.007 | 0.006 | 0.04 | 0.071 | -0.022 | 0.109 | 0.002 | 0.089 | 0.383 | 0.008 | 0.017 | 0.094 | -0.022 | -0.027 | 0.091 | 0.049 | -0.02 | -0.133 | 0.01 | 0.071 | -0.03 | -0.119 | 0.127 | 0.049 | -0.019 | 0.192 | -0.268 | -0.008 | -0.007 | -0.097 | 0.158 | 0.044 | -0.004 | -0.012 | 0.178 | -0.003 | -0.008 | -0.025 | 0.022 | -0.003 | 0.148 | -0.053 | 0.161 | -0.005 | -0 | -0.023 | 0.001 | 0.011 | 0.083 | 0.079 | 0.184 | 0.034 | 0.025 | 0.058 | 0.048 | 0.019 | 0.015 |
WPA (Winst Per Aandeel)
| -0.45 | 1.86 | 0.06 | 1.46 | 0.56 | 1.8 | 0.17 | 0.14 | 0.87 | 1.84 | -0.43 | 1.18 | 0.04 | 1.91 | 5.32 | 0.053 | 0.31 | 2.19 | -0.39 | -0.53 | 1.7 | 1.28 | -0.35 | -2.47 | 0.17 | 1.53 | -0.47 | -2.01 | 2.13 | 0.98 | -0.33 | 4.05 | -5.34 | -0.21 | -0.13 | -1.98 | 2.69 | 0.79 | -0.078 | -0.25 | 3.92 | -0.078 | -0.18 | -0.53 | 0.4 | -0.056 | 2.53 | -1.07 | 2.95 | -0.12 | -0.009 | -0.59 | 0.03 | 0.26 | 0.96 | 2.35 | 3.87 | 0.66 | 0.41 | 1.29 | 0.88 | 0.39 | 0.28 |
Verwaterde WPA
| -0.45 | 1.85 | 0.06 | 1.45 | 0.56 | 1.8 | 0.17 | 0.14 | 0.86 | 1.83 | -0.43 | 1.18 | 0.04 | 1.9 | 5.27 | 0.053 | 0.31 | 2.18 | -0.39 | -0.53 | 1.7 | 1.28 | -0.35 | -2.47 | 0.17 | 1.53 | -0.47 | -2.01 | 2.13 | 0.98 | -0.33 | 4.05 | -5.34 | -0.21 | -0.13 | -1.94 | 2.69 | 0.79 | -0.078 | -0.25 | 3.92 | -0.078 | -0.18 | -0.53 | 0.4 | -0.056 | 2.53 | -1.07 | 2.95 | -0.12 | -0.009 | -0.59 | 0.03 | 0.26 | 0.96 | 2.35 | 3.86 | 0.66 | 0.41 | 1.29 | 0.87 | 0.39 | 0.28 |
EBITDA
| 741 | 1,380 | 713 | 429 | 879 | 1,370 | 618 | 571 | 766 | 1,417 | 637 | 462 | 614 | 1,284 | 433 | -185 | 741 | 1,384 | 383 | -12 | 1,082 | 950 | 337 | -587 | 296 | 891 | 65 | -483 | 311 | 856 | 251 | -191 | 444 | 304 | 246 | -558 | 452 | 450 | 450 | 80 | 637 | 577 | 423 | 146 | 742 | 578 | 338 | 1,276 | -382 | 700 | 468 | -32 | 698 | 795 | 1,840 | 3,804 | 1,467 | 702 | 2,827 | 676 | 891 | 590 | 2,717 |
EBITDA ratio
| 0.099 | 0.151 | 0.091 | 0.054 | 0.11 | 0.137 | 0.079 | 0.07 | 0.109 | 0.168 | 0.102 | 0.164 | 0.096 | 0.184 | 0.098 | -0.087 | 0.129 | 0.186 | 0.068 | -0.002 | 0.18 | 0.115 | 0.061 | -0.099 | 0.055 | 0.13 | 0.013 | -0.089 | 0.058 | 0.127 | 0.045 | -0.029 | 0.07 | 0.048 | 0.042 | -0.086 | 0.082 | 0.072 | 0.073 | 0.012 | 0.089 | 0.078 | 0.061 | 0.018 | 0.11 | 0.098 | 0.062 | 0.188 | -0.062 | 0.096 | 0.069 | -0.004 | 0.097 | 0.103 | 0.242 | 0.4 | 0.211 | 0.102 | 0.444 | 0.096 | 0.138 | 0.089 | 0.442 |