Rémy Cointreau SA
EPA:RCO.PA
56.65 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 557.4 | 636.7 | 681.4 | 867.1 | 667.6 | 645.3 | 579.4 | 430.8 | 500.9 | 523.9 | 598.9 | 527 | 582.6 | 544.4 | 0 | 513.4 | 550 | 500.7 | 493.3 | 471.8 | 473.6 | 558 | 597.5 | 256.525 | 0 | 256.525 | 0 | 226.95 | 0 | 226.95 | 0 | 201.95 | 0 | 201.95 | 0 | 178.525 | 178.525 | 178.525 | 0 | 204.45 | 204.45 | 204.45 | 204.45 | 196.475 | 196.475 | 196.475 | 196.475 | 195.15 | 195.15 | 195.15 | 195.15 | 183.425 | 183.425 | 183.425 | 183.425 | 222.075 | 222.075 | 222.075 | 222.075 | 250.05 | 250.05 | 250.05 | 250.05 | 254.875 | 254.875 | 254.875 | 254.875 | 231.4 | 231.4 | 231.4 | 231.4 |
Kosten van de omzet
| 167.2 | 198.4 | 223.2 | 262.5 | 234.4 | 217.4 | 194.9 | 169.2 | 189.9 | 191 | 217.3 | 197.8 | 187.8 | 178.5 | 0 | 174.3 | 201.5 | 183.4 | 176.2 | 170.8 | 200.7 | 213.8 | 234.8 | 99.025 | 0 | 99.025 | 0 | 97.375 | 0 | 97.375 | 0 | 84.35 | 0 | 84.35 | 0 | 75.575 | 75.575 | 75.575 | 0 | 93.925 | 93.925 | 93.925 | 93.925 | 92.15 | 92.15 | 92.15 | 92.15 | 95.425 | 95.425 | 95.425 | 95.425 | 85.4 | 85.4 | 85.4 | 85.4 | 96.35 | 96.35 | 96.35 | 96.35 | 110.275 | 110.275 | 110.275 | 110.275 | 113.175 | 113.175 | 113.175 | 113.175 | 107.65 | 107.65 | 107.65 | 107.65 |
Brutowinst
| 390.2 | 438.3 | 458.2 | 604.6 | 433.2 | 427.9 | 384.5 | 261.6 | 311 | 332.9 | 381.6 | 329.2 | 394.8 | 365.9 | 0 | 339.1 | 348.5 | 317.3 | 317.1 | 301 | 272.9 | 344.2 | 362.7 | 157.5 | 0 | 157.5 | 0 | 129.575 | 0 | 129.575 | 0 | 117.6 | 0 | 117.6 | 0 | 102.95 | 102.95 | 102.95 | 0 | 110.525 | 110.525 | 110.525 | 110.525 | 104.325 | 104.325 | 104.325 | 104.325 | 99.725 | 99.725 | 99.725 | 99.725 | 98.025 | 98.025 | 98.025 | 98.025 | 125.725 | 125.725 | 125.725 | 125.725 | 139.775 | 139.775 | 139.775 | 139.775 | 141.7 | 141.7 | 141.7 | 141.7 | 123.75 | 123.75 | 123.75 | 123.75 |
Brutowinstmarge
| 0.7 | 0.688 | 0.672 | 0.697 | 0.649 | 0.663 | 0.664 | 0.607 | 0.621 | 0.635 | 0.637 | 0.625 | 0.678 | 0.672 | 0 | 0.66 | 0.634 | 0.634 | 0.643 | 0.638 | 0.576 | 0.617 | 0.607 | 0.614 | 0 | 0.614 | 0 | 0.571 | 0 | 0.571 | 0 | 0.582 | 0 | 0.582 | 0 | 0.577 | 0.577 | 0.577 | 0 | 0.541 | 0.541 | 0.541 | 0.541 | 0.531 | 0.531 | 0.531 | 0.531 | 0.511 | 0.511 | 0.511 | 0.511 | 0.534 | 0.534 | 0.534 | 0.534 | 0.566 | 0.566 | 0.566 | 0.566 | 0.559 | 0.559 | 0.559 | 0.559 | 0.556 | 0.556 | 0.556 | 0.556 | 0.535 | 0.535 | 0.535 | 0.535 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| -23.5 | -21.6 | 73.6 | -19.1 | 60.9 | 60.9 | 58.7 | 43.8 | 56 | 50.8 | 57.7 | 43 | 50.4 | 41.3 | 0 | 40.4 | 44 | 37.6 | 51.4 | 38 | 48 | 41.6 | 47.9 | 105.95 | 0 | 105.95 | 0 | 89.3 | 0 | 89.3 | 0 | 84 | 0 | 84 | 0 | 70.6 | 70.6 | 70.6 | 0 | 73.4 | 73.4 | 73.4 | 73.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.35 | 82.35 | 82.35 | 82.35 | 86.325 | 86.325 | 86.325 | 86.325 | 89.425 | 89.425 | 89.425 | 89.425 | 77.675 | 77.675 | 77.675 | 77.675 |
Verkoop- en marketingkosten
| 255 | 290.8 | 369.8 | 304.4 | 394.6 | 172.1 | 213 | 128.6 | 195.8 | 159.2 | 198.1 | 147.9 | 241.6 | 191.1 | 0 | 175.3 | 233.4 | 173.3 | 212.2 | 162 | 208.2 | 170.5 | 211.3 | 86.2 | 0 | 86.2 | 0 | 71.1 | 0 | 71.1 | 0 | 63.575 | 0 | 63.575 | 0 | 0 | 0 | 0 | 0 | 52.65 | 52.65 | 52.65 | 52.65 | 32.4 | 32.4 | 32.4 | 32.4 | 32.55 | 32.55 | 32.55 | 32.55 | 32.475 | 32.475 | 32.475 | 32.475 | 61.95 | 61.95 | 61.95 | 61.95 | 65.175 | 65.175 | 65.175 | 65.175 | 68.55 | 68.55 | 68.55 | 68.55 | 56.325 | 56.325 | 56.325 | 56.325 |
Verkoop-, algemene en administratieve kosten
| 255 | 269.2 | 347.9 | 285.3 | 311.7 | 215 | 254.7 | 155.4 | 234.4 | 194.4 | 255.8 | 190.9 | 292 | 232.4 | 0 | 215.7 | 277.4 | 210.9 | 263.6 | 200 | 256.2 | 212.1 | 259.2 | 192.15 | 0 | 192.15 | 0 | 160.4 | 0 | 160.4 | 0 | 147.575 | 0 | 147.575 | 0 | 70.6 | 70.6 | 70.6 | 0 | 126.05 | 126.05 | 126.05 | 126.05 | 32.4 | 32.4 | 32.4 | 32.4 | 32.55 | 32.55 | 32.55 | 32.55 | 32.475 | 32.475 | 32.475 | 32.475 | 144.3 | 144.3 | 144.3 | 144.3 | 151.5 | 151.5 | 151.5 | 151.5 | 157.975 | 157.975 | 157.975 | 157.975 | 134 | 134 | 134 | 134 |
Overige kosten
| 12.7 | 0 | 8.7 | 0 | 0.1 | -13.6 | 1.2 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -346.925 | -297.525 | 0 | -297.525 | 0 | -248.6 | 0 | -248.6 | 0 | -230.575 | 0 | -230.575 | 0 | -0.75 | -0.75 | -0.75 | 0 | -2.375 | -2.375 | -2.375 | -2.375 | -5.1 | -5.1 | -5.1 | -5.1 | -4.25 | -4.25 | -4.25 | -4.25 | -3.7 | -3.7 | -3.7 | -3.7 | -1.725 | -1.725 | -1.725 | -1.725 | -237.825 | -237.825 | -237.825 | -237.825 | -2.6 | -2.6 | -2.6 | -2.6 | -15.95 | -15.95 | -15.95 | -15.95 |
Bedrijfskosten
| 267.7 | 269.2 | 339.2 | 285.3 | 311.6 | 228.6 | 253.5 | 155.4 | 234.4 | 195.2 | 274.1 | 198.3 | 314.8 | 237.3 | 0 | 221.3 | 287.1 | 215.4 | 269.4 | 203.7 | 262.5 | 228.4 | 280.8 | -105.375 | 0 | -105.375 | 0 | -88.2 | 0 | -88.2 | 0 | -83 | 0 | -83 | 0 | 69.85 | 69.85 | 69.85 | 0 | 123.675 | 123.675 | 123.675 | 123.675 | 27.3 | 27.3 | 27.3 | 27.3 | 28.3 | 28.3 | 28.3 | 28.3 | 28.775 | 28.775 | 28.775 | 28.775 | 142.575 | 142.575 | 142.575 | 142.575 | -86.325 | -86.325 | -86.325 | -86.325 | 155.375 | 155.375 | 155.375 | 155.375 | 118.05 | 118.05 | 118.05 | 118.05 |
Bedrijfsresultaat
| 122.5 | 169.1 | 119 | 319.3 | 121.6 | 199.3 | 131 | 106.2 | 76.6 | 137.7 | 125.4 | 138.3 | 102.6 | 134.1 | 0 | 123.9 | 71.4 | 107 | 53.7 | 102.3 | 17.3 | 133.1 | 104 | 52.125 | 0 | 52.125 | 0 | 41.375 | 0 | 41.375 | 0 | 34.6 | 0 | 34.6 | 0 | 37.975 | 37.975 | 37.975 | 0 | 39.75 | 39.75 | 39.75 | 39.75 | -8.975 | -8.975 | -8.975 | -8.975 | 38.8 | 38.8 | 38.8 | 38.8 | 31.95 | 31.95 | 31.95 | 31.95 | 43.375 | 43.375 | 43.375 | 43.375 | 53.45 | 53.45 | 53.45 | 53.45 | 52.275 | 52.275 | 52.275 | 52.275 | 46.075 | 46.075 | 46.075 | 46.075 |
Bedrijfsresultaat ratio
| 0.22 | 0.266 | 0.175 | 0.368 | 0.182 | 0.309 | 0.226 | 0.247 | 0.153 | 0.263 | 0.209 | 0.262 | 0.176 | 0.246 | 0 | 0.241 | 0.13 | 0.214 | 0.109 | 0.217 | 0.037 | 0.239 | 0.174 | 0.203 | 0 | 0.203 | 0 | 0.182 | 0 | 0.182 | 0 | 0.171 | 0 | 0.171 | 0 | 0.213 | 0.213 | 0.213 | 0 | 0.194 | 0.194 | 0.194 | 0.194 | -0.046 | -0.046 | -0.046 | -0.046 | 0.199 | 0.199 | 0.199 | 0.199 | 0.174 | 0.174 | 0.174 | 0.174 | 0.195 | 0.195 | 0.195 | 0.195 | 0.214 | 0.214 | 0.214 | 0.214 | 0.205 | 0.205 | 0.205 | 0.205 | 0.199 | 0.199 | 0.199 | 0.199 |
Totaal overige inkomsten en kosten netto
| -22.3 | -15.7 | -20.3 | -9.1 | -6.4 | -7.4 | -7.8 | -8.2 | -32.4 | -14.4 | -22.3 | -14.7 | -24.9 | -10.3 | 0 | -15.5 | -16.9 | -14.9 | -14.8 | -15.1 | -16.7 | -25.5 | -30 | -9.775 | 0 | -9.775 | 0 | -18.675 | 0 | -18.675 | 0 | -7.05 | 0 | -7.05 | 0 | -7.825 | -7.825 | -7.825 | 0 | -11.45 | -11.45 | -11.45 | -11.45 | -20.2 | -20.2 | -20.2 | -20.2 | -22.15 | -22.15 | -22.15 | -22.15 | -10.7 | -10.7 | -10.7 | -10.7 | -16.025 | -16.025 | -16.025 | -16.025 | -16.675 | -16.675 | -16.675 | -16.675 | -15.475 | -15.475 | -15.475 | -15.475 | -13.5 | -13.5 | -13.5 | -13.5 |
Inkomen voor belasting
| 100.2 | 153.4 | 98.7 | 310.2 | 115.2 | 191.9 | 123.2 | 98 | 44.2 | 123.3 | 103.1 | 123.6 | 77.7 | 123.8 | 0 | 108.4 | 54.5 | 92.1 | 38.9 | 87.2 | 0.6 | 107.6 | 74 | 42.35 | 0 | 42.35 | 0 | 22.7 | 0 | 22.7 | 0 | 27.55 | 0 | 27.55 | 0 | 30.15 | 30.15 | 30.15 | 0 | 28.3 | 28.3 | 28.3 | 28.3 | -29.175 | -29.175 | -29.175 | -29.175 | 16.65 | 16.65 | 16.65 | 16.65 | 21.25 | 21.25 | 21.25 | 21.25 | 27.35 | 27.35 | 27.35 | 27.35 | 36.775 | 36.775 | 36.775 | 36.775 | 36.8 | 36.8 | 36.8 | 36.8 | 32.575 | 32.575 | 32.575 | 32.575 |
Inkomen voor belasting ratio
| 0.18 | 0.241 | 0.145 | 0.358 | 0.173 | 0.297 | 0.213 | 0.227 | 0.088 | 0.235 | 0.172 | 0.235 | 0.133 | 0.227 | 0 | 0.211 | 0.099 | 0.184 | 0.079 | 0.185 | 0.001 | 0.193 | 0.124 | 0.165 | 0 | 0.165 | 0 | 0.1 | 0 | 0.1 | 0 | 0.136 | 0 | 0.136 | 0 | 0.169 | 0.169 | 0.169 | 0 | 0.138 | 0.138 | 0.138 | 0.138 | -0.148 | -0.148 | -0.148 | -0.148 | 0.085 | 0.085 | 0.085 | 0.085 | 0.116 | 0.116 | 0.116 | 0.116 | 0.123 | 0.123 | 0.123 | 0.123 | 0.147 | 0.147 | 0.147 | 0.147 | 0.144 | 0.144 | 0.144 | 0.144 | 0.141 | 0.141 | 0.141 | 0.141 |
Belastingkosten
| 28.6 | 40.8 | 29.4 | 86.9 | 37.5 | 58.1 | 44.5 | 33.1 | 21.8 | 39.1 | 31.6 | 36.1 | 19 | 34.5 | 0 | 32.3 | 18.4 | 25.7 | 9 | 24.5 | 7.6 | 38.2 | 30.2 | 11.825 | 0 | 11.825 | 0 | 5.425 | 0 | 5.425 | 0 | 7.275 | 0 | 7.275 | 0 | 9.375 | 9.375 | 9.375 | 0 | 7.225 | 7.225 | 7.225 | 7.225 | -12.525 | -12.525 | -12.525 | -12.525 | 3.325 | 3.325 | 3.325 | 3.325 | 5.775 | 5.775 | 5.775 | 5.775 | 9.575 | 9.575 | 9.575 | 9.575 | 12.625 | 12.625 | 12.625 | 12.625 | 12.15 | 12.15 | 12.15 | 12.15 | 10.6 | 10.6 | 10.6 | 10.6 |
Nettowinst
| 71.8 | 113 | 70 | 223.8 | 78.5 | 134 | 79.5 | 65 | 22.8 | 84.2 | 71.7 | 87.5 | 59 | 89.2 | 0 | 76 | 36.1 | 66.3 | 29.9 | 62.7 | -6.9 | 69.3 | 43.8 | 30.525 | 0 | 30.525 | 0 | 17.275 | 0 | 17.275 | 0 | 20.275 | 0 | 20.275 | 0 | 20.775 | 20.775 | 20.775 | 0 | 21.075 | 21.075 | 21.075 | 21.075 | -16.65 | -16.65 | -16.65 | -16.65 | 13.325 | 13.325 | 13.325 | 13.325 | 15.475 | 15.475 | 15.475 | 15.475 | 17.775 | 17.775 | 17.775 | 17.775 | 24.15 | 24.15 | 24.15 | 24.15 | 24.65 | 24.65 | 24.65 | 24.65 | 21.975 | 21.975 | 21.975 | 21.975 |
Nettowinstmarge
| 0.129 | 0.177 | 0.103 | 0.258 | 0.118 | 0.208 | 0.137 | 0.151 | 0.046 | 0.161 | 0.12 | 0.166 | 0.101 | 0.164 | 0 | 0.148 | 0.066 | 0.132 | 0.061 | 0.133 | -0.015 | 0.124 | 0.073 | 0.119 | 0 | 0.119 | 0 | 0.076 | 0 | 0.076 | 0 | 0.1 | 0 | 0.1 | 0 | 0.116 | 0.116 | 0.116 | 0 | 0.103 | 0.103 | 0.103 | 0.103 | -0.085 | -0.085 | -0.085 | -0.085 | 0.068 | 0.068 | 0.068 | 0.068 | 0.084 | 0.084 | 0.084 | 0.084 | 0.08 | 0.08 | 0.08 | 0.08 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.097 | 0.095 | 0.095 | 0.095 | 0.095 |
WPA (Winst Per Aandeel)
| 1.41 | 2.24 | 1.39 | 4.4 | 1.55 | 2.67 | 1.58 | 1.3 | 0.46 | 1.69 | 1.37 | 1.66 | 1.12 | 1.71 | 0 | 1.48 | 0.74 | 1.36 | 0.62 | 1.3 | -0.14 | 1.4 | 0.88 | 0.62 | 0 | 0.62 | 0 | 0.35 | 0 | 0.35 | 0 | 0.42 | 0 | 0.42 | 0 | 0.44 | 0.44 | 0.44 | 0 | 0.45 | 0.45 | 0.45 | 0.45 | -0.36 | -0.36 | -0.36 | -0.36 | 0.29 | 0.29 | 0.29 | 0.29 | 0.3 | 0.3 | 0.3 | 0.3 | 0.33 | 0.33 | 0.33 | 0.33 | 0.45 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
Verwaterde WPA
| 1.4 | 2.22 | 1.37 | 4.32 | 1.51 | 2.6 | 1.51 | 1.24 | 0.44 | 1.6 | 1.36 | 1.66 | 1.12 | 1.71 | 0 | 1.48 | 0.74 | 1.36 | 0.62 | 1.3 | -0.14 | 1.4 | 0.88 | 0.62 | 0 | 0.62 | 0 | 0.35 | 0 | 0.35 | 0 | 0.42 | 0 | 0.42 | 0 | 0.44 | 0.44 | 0.44 | 0 | 0.45 | 0.45 | 0.45 | 0.45 | -0.36 | -0.36 | -0.36 | -0.36 | 0.29 | 0.29 | 0.29 | 0.29 | 0.3 | 0.3 | 0.3 | 0.3 | 0.33 | 0.33 | 0.33 | 0.33 | 0.45 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
EBITDA
| 153.4 | 190.7 | 140.9 | 338.4 | 143.6 | 217.3 | 148 | 123.2 | 94.2 | 153.5 | 140.9 | 153.1 | 113.6 | 144.7 | 0 | 133.3 | 80.9 | 116.3 | 63.2 | 111.4 | 26.3 | 141.2 | 112.9 | 43.75 | 0 | 43.75 | 0 | 28.6 | 0 | 28.6 | 0 | 35.05 | 0 | 35.05 | 0 | 39.175 | 39.175 | 39.175 | 0 | 41.95 | 41.95 | 41.95 | 41.95 | -5.675 | -5.675 | -5.675 | -5.675 | 42.375 | 42.375 | 42.375 | 42.375 | 35.925 | 35.925 | 35.925 | 35.925 | 28.125 | 28.125 | 28.125 | 28.125 | 38 | 38 | 38 | 38 | 37.3 | 37.3 | 37.3 | 37.3 | 33.2 | 33.2 | 33.2 | 33.2 |
EBITDA ratio
| 0.275 | 0.3 | 0.207 | 0.39 | 0.215 | 0.337 | 0.255 | 0.286 | 0.188 | 0.293 | 0.235 | 0.291 | 0.195 | 0.266 | 0 | 0.26 | 0.147 | 0.232 | 0.128 | 0.236 | 0.056 | 0.253 | 0.189 | 0.171 | 0 | 0.171 | 0 | 0.126 | 0 | 0.126 | 0 | 0.174 | 0 | 0.174 | 0 | 0.219 | 0.219 | 0.219 | 0 | 0.205 | 0.205 | 0.205 | 0.205 | -0.029 | -0.029 | -0.029 | -0.029 | 0.217 | 0.217 | 0.217 | 0.217 | 0.196 | 0.196 | 0.196 | 0.196 | 0.127 | 0.127 | 0.127 | 0.127 | 0.152 | 0.152 | 0.152 | 0.152 | 0.146 | 0.146 | 0.146 | 0.146 | 0.143 | 0.143 | 0.143 | 0.143 |