SinterCast AB (publ)
SSE:SINT.ST
97.8 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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
| 35.1 | 32.1 | 36 | 40.3 | 31.7 | 26.4 | 32.9 | 29.8 | 27.9 | 28.1 | 29.6 | 25.3 | 28.2 | 24.3 | 32.9 | 19.2 | 18.4 | 24.6 | 29.3 | 30.8 | 33.5 | 22.9 | 24.6 | 19.7 | 26.8 | 16.6 | 17.8 | 16.7 | 17.2 | 13.9 | 17.2 | 23.8 | 18.3 | 16.1 | 17.2 | 20.6 | 15.8 | 18.8 | 15.6 | 13.4 | 10.9 | 14.6 | 14.4 | 14 | 11.8 | 11.7 | 14.4 | 8.5 | 11.3 | 11.7 | 16 | 11.8 | 12.1 | 9.1 | 14.5 | 8.3 | 8.6 | 8 | 5.5 | 5.2 | 5.3 | 4 |
Kosten van de omzet
| 8.8 | 9.6 | 10.5 | 9.5 | 7.9 | 8 | 10.3 | 6.6 | 7.1 | 7.9 | 9.3 | 6.3 | 8.5 | 7.2 | 9.6 | 4.6 | 5.5 | 7 | 8.7 | 6.2 | 8.1 | 4.5 | 5.6 | 3.9 | 5.9 | 3.4 | 4.1 | 4 | 3.8 | 3.1 | 3.5 | 5.4 | 4.5 | 3.2 | 3.5 | 5.5 | 3.4 | 4.6 | 3.3 | 3.2 | 2.8 | 4.4 | 4.1 | 4.3 | 3.2 | 3 | 4.7 | 2.7 | 3 | 3.3 | 4.7 | 3.6 | 3 | 2.9 | 3.7 | 1.4 | 2.8 | 2.3 | 1.7 | 1.7 | 1.9 | 1.7 |
Brutowinst
| 26.3 | 22.5 | 25.5 | 30.8 | 23.8 | 18.4 | 22.6 | 23.2 | 20.8 | 20.2 | 20.3 | 19 | 19.7 | 17.1 | 23.3 | 14.6 | 12.9 | 17.6 | 20.6 | 24.6 | 25.4 | 18.4 | 19 | 15.8 | 20.9 | 13.2 | 13.7 | 12.7 | 13.4 | 10.8 | 13.7 | 18.4 | 13.8 | 12.9 | 13.7 | 15.1 | 12.4 | 14.2 | 12.3 | 10.2 | 8.1 | 10.2 | 10.3 | 9.7 | 8.6 | 8.7 | 9.7 | 5.8 | 8.3 | 8.4 | 11.3 | 8.2 | 9.1 | 6.2 | 10.8 | 6.9 | 5.8 | 5.7 | 3.8 | 3.5 | 3.4 | 2.3 |
Brutowinstmarge
| 0.749 | 0.701 | 0.708 | 0.764 | 0.751 | 0.697 | 0.687 | 0.779 | 0.746 | 0.719 | 0.686 | 0.751 | 0.699 | 0.704 | 0.708 | 0.76 | 0.701 | 0.715 | 0.703 | 0.799 | 0.758 | 0.803 | 0.772 | 0.802 | 0.78 | 0.795 | 0.77 | 0.76 | 0.779 | 0.777 | 0.797 | 0.773 | 0.754 | 0.801 | 0.797 | 0.733 | 0.785 | 0.755 | 0.788 | 0.761 | 0.743 | 0.699 | 0.715 | 0.693 | 0.729 | 0.744 | 0.674 | 0.682 | 0.735 | 0.718 | 0.706 | 0.695 | 0.752 | 0.681 | 0.745 | 0.831 | 0.674 | 0.713 | 0.691 | 0.673 | 0.642 | 0.575 |
Onderzoek- en ontwikkelingskosten
| 1.9 | 2.1 | 2.4 | 4.8 | 2.6 | 2.6 | 2.6 | 2.5 | 2.9 | 2.6 | 3.1 | 3.3 | 2.8 | 2.6 | 2.9 | 3.2 | 2.3 | 3.3 | 4.1 | 3 | 2.7 | 2.2 | 2.9 | 2.1 | 3 | 2.3 | 2.3 | 2.1 | 1.9 | 1 | 2.7 | 1.5 | 2 | 1.7 | 2.3 | 1.8 | 1.8 | 1.7 | 1.9 | 1.5 | 1.7 | 1.4 | 1.8 | 1.3 | 1.4 | 1.3 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1 | 0.9 | 1.2 | 1.9 | 0.6 | 1 | 1 | 0.9 | 1.5 | 0.5 | 1 |
Algemene en administratieve kosten
| 2.6 | 2.2 | 2.6 | 2.1 | 3 | 2.2 | 3.3 | 2.2 | 2.5 | 2.2 | 2.6 | 2.8 | 2.3 | 2 | 2.6 | 2.1 | 1.7 | 2.1 | 2.4 | 2.5 | 2.2 | 1.8 | 2 | 1.7 | 2 | 1.7 | 1.7 | 1.4 | 1.4 | 1.8 | 1.5 | 1.3 | 1.6 | 1.6 | 1.6 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.6 | 1.5 | 1.5 | 1.7 | 1.7 | 1.5 | 1.4 | 1.9 | 3 | 1.7 | 1.6 | 1.7 | 1.6 | 1.5 | 1.1 | 1.6 | 1.3 | 1.1 | 1.2 | 1.5 | 1.4 |
Verkoop- en marketingkosten
| 8.9 | 7.7 | 8.9 | 8.3 | 10.1 | 7.4 | 9.1 | 7.8 | 7.6 | 7 | 7.3 | 6 | 6.7 | 6.7 | 7.2 | 5.4 | 5.9 | 6.8 | 8.5 | 5.9 | 6.9 | 6 | 6.3 | 5.1 | 5.2 | 4.8 | 4.3 | 4.4 | 5 | 5 | 4.6 | 4.4 | 5.2 | 4.8 | 4.9 | 5 | 5.4 | 4.8 | 5.2 | 4.2 | 4.4 | 4.4 | 5.3 | 4.2 | 4.6 | 4.1 | 5.3 | 5.1 | 5.3 | 4 | 4.3 | 3.4 | 4.1 | 2.6 | 3.4 | 2.6 | 2.8 | 2.5 | 0 | 2.2 | 2.5 | 2.6 |
Verkoop-, algemene en administratieve kosten
| 11.5 | 9.9 | 11.5 | 10.4 | 13.1 | 9.6 | 12.4 | 10 | 10.1 | 9.2 | 9.9 | 8.8 | 9 | 8.7 | 9.8 | 7.5 | 7.6 | 8.9 | 10.9 | 8.4 | 9.1 | 7.8 | 8.3 | 6.8 | 7.2 | 6.5 | 6 | 5.8 | 6.4 | 6.8 | 6.1 | 5.7 | 6.8 | 6.4 | 6.5 | 6.5 | 7 | 6.4 | 6.8 | 5.8 | 6.1 | 6 | 6.8 | 5.7 | 6.3 | 5.8 | 6.8 | 6.5 | 7.2 | 7 | 6 | 5 | 5.8 | 4.2 | 4.9 | 3.7 | 4.4 | 3.8 | -6.2 | 3.4 | 4 | 4 |
Overige kosten
| -0.2 | 0 | 0 | 0 | 0 | -0.3 | 3 | -2.3 | 2.3 | 0.8 | 2.8 | -1 | 0.8 | -2.7 | -0.3 | 0.3 | 2.1 | -2.5 | 1.1 | -1.3 | 0.7 | -0.5 | -0.1 | 0.9 | -0.3 | -0.5 | -0.6 | 0.1 | 0.3 | 0.2 | -0.5 | 0 | -0.8 | 0.2 | -0.6 | -0.3 | 0.7 | 0.2 | 0.7 | -0.2 | -0.4 | -0.1 | 0 | -0.4 | -0.4 | 0.1 | 0 | 0.2 | -0.3 | -1.2 | -0.1 | -1 | -0.4 | 0.1 | 0.1 | 0.6 | -0.2 | 0.2 | 10.2 | 0.1 | -0.1 | 0 |
Bedrijfskosten
| 13.4 | 12 | 13.9 | 16.5 | 17.6 | 11.9 | 18 | 10.2 | 15.3 | 12.6 | 15.8 | 11.1 | 12.6 | 8.6 | 12.4 | 11 | 12 | 9.7 | 16.1 | 10.1 | 12.5 | 9.5 | 11.1 | 9.8 | 9.9 | 8.3 | 7.7 | 8 | 8.6 | 8 | 9.4 | 7.2 | 8 | 8.3 | 8.2 | 8 | 9.5 | 8.3 | 9.4 | 7.1 | 7.4 | 7.3 | 8.6 | 7.4 | 7.3 | 7.2 | 8.2 | 8.1 | 8.3 | 7.1 | 7.2 | 5 | 5.5 | 5.5 | 6.9 | 4.9 | 5.2 | 5 | 4.9 | 5 | 4.4 | 5 |
Bedrijfsresultaat
| 12.9 | 10.5 | 11.6 | 14.3 | 6.3 | 6.5 | 4.5 | 12.9 | 5.5 | 7.6 | 7.8 | 8 | 7.2 | 8.5 | 9.4 | 3.6 | 0.9 | 7.9 | 3.8 | 14.5 | 12.9 | 8.9 | 7.5 | 6 | 11 | 4.9 | 5.4 | 4.7 | 4.8 | 2.8 | 4.8 | 11.2 | 5.8 | 4.6 | 4.4 | 7.1 | 2.9 | 5.9 | 3.5 | 3.1 | 0.7 | 2.9 | 2.1 | 2.3 | 1.4 | 1.5 | 2 | -2.3 | 0 | 1.3 | 4.1 | 3.2 | 3.6 | 0.7 | 3.9 | 2 | 0.6 | 0.7 | -1.1 | -1.5 | -1 | -2.7 |
Bedrijfsresultaat ratio
| 0.368 | 0.327 | 0.322 | 0.355 | 0.199 | 0.246 | 0.137 | 0.433 | 0.197 | 0.27 | 0.264 | 0.316 | 0.255 | 0.35 | 0.286 | 0.188 | 0.049 | 0.321 | 0.13 | 0.471 | 0.385 | 0.389 | 0.305 | 0.305 | 0.41 | 0.295 | 0.303 | 0.281 | 0.279 | 0.201 | 0.279 | 0.471 | 0.317 | 0.286 | 0.256 | 0.345 | 0.184 | 0.314 | 0.224 | 0.231 | 0.064 | 0.199 | 0.146 | 0.164 | 0.119 | 0.128 | 0.139 | -0.271 | 0 | 0.111 | 0.256 | 0.271 | 0.298 | 0.077 | 0.269 | 0.241 | 0.07 | 0.088 | -0.2 | -0.288 | -0.189 | -0.675 |
Totaal overige inkomsten en kosten netto
| 0.2 | -3.2 | 4.2 | -0.1 | -0.1 | -0.1 | 3.5 | -1.9 | -2.1 | 0.3 | 1.5 | -0.5 | 0.3 | -1.6 | -1.9 | 0.1 | 2.2 | -1.3 | -0.3 | -0.3 | 0.3 | -0.6 | 0.4 | 1 | -0.6 | -0.8 | -0.6 | 0 | -0.2 | 0.2 | 0.8 | -0.2 | -0.8 | 0.1 | 3.6 | -0.1 | -0.4 | -0.1 | 0.8 | 0.4 | 0.2 | 0.4 | 0.5 | 0 | -0.1 | 0.2 | 0.3 | 0.5 | 0 | 0.5 | 0.6 | -0.7 | -0.9 | 10.5 | 0.3 | 1 | -0.3 | 0.3 | 0 | 0.9 | 0.5 | -0.5 |
Inkomen voor belasting
| 13.1 | 7.3 | 15.8 | 14.2 | 6.2 | 6.4 | 8 | 11 | 3.4 | 7.9 | 7.2 | 7.4 | 7.4 | 6.9 | 9 | 3.7 | 3.1 | 6.6 | 4.2 | 14.2 | 13.2 | 8.3 | 7.9 | 7 | 10.4 | 4.1 | 5.4 | 4.7 | 4.6 | 3 | 5.1 | 11 | 5 | 4.7 | 9.1 | 7 | 2.5 | 5.8 | 3.7 | 3.5 | 0.9 | 3.3 | 2.2 | 2.3 | 1.2 | 1.7 | 1.8 | -1.8 | 0.2 | 1.8 | 4.7 | 2.5 | 2.7 | 11.2 | 4.2 | 3 | 0.3 | 1 | -1.1 | -0.6 | -0.5 | -3.2 |
Inkomen voor belasting ratio
| 0.373 | 0.227 | 0.439 | 0.352 | 0.196 | 0.242 | 0.243 | 0.369 | 0.122 | 0.281 | 0.243 | 0.292 | 0.262 | 0.284 | 0.274 | 0.193 | 0.168 | 0.268 | 0.143 | 0.461 | 0.394 | 0.362 | 0.321 | 0.355 | 0.388 | 0.247 | 0.303 | 0.281 | 0.267 | 0.216 | 0.297 | 0.462 | 0.273 | 0.292 | 0.529 | 0.34 | 0.158 | 0.309 | 0.237 | 0.261 | 0.083 | 0.226 | 0.153 | 0.164 | 0.102 | 0.145 | 0.125 | -0.212 | 0.018 | 0.154 | 0.294 | 0.212 | 0.223 | 1.231 | 0.29 | 0.361 | 0.035 | 0.125 | -0.2 | -0.115 | -0.094 | -0.8 |
Belastingkosten
| 2.7 | 1.2 | 0.3 | 3.64 | -0.1 | 0.1 | 0.1 | 1.9 | -3 | -0.3 | -1.5 | 0 | -4 | 0 | 0.1 | 0.3 | 0 | 0 | -7.4 | 0 | -0.9 | 0 | -2.3 | 0 | -1 | 0 | -0.5 | 0.1 | -0.9 | 0.2 | 0 | 0 | -1 | 0.1 | 0.1 | 0.1 | -1 | 0 | 0.8 | 0.5 | -1 | 0.1 | 0.1 | -0.1 | 0.1 | -0.7 | 5.4 | 0.1 | 0.1 | 0.1 | -0.1 | 0.1 | -3.5 | 0.1 | -4.9 | 1.4 | -3.1 | 0.4 | 0.1 | -10.7 | -2.5 | 10.5 |
Nettowinst
| 10.5 | 6.2 | 15.5 | 14.2 | 6.2 | 6.3 | 7.8 | 11 | 6.4 | 7.9 | 7.2 | 7.4 | 11.4 | 6.9 | 8.9 | 3.7 | 3.1 | 6.6 | 11.6 | 14.2 | 14.1 | 8.3 | 10.2 | 7 | 11.4 | 4.1 | 5.4 | 4.7 | 5.5 | 3 | 5.1 | 11 | 6 | 4.7 | 9 | 6.9 | 3.5 | 5.8 | 3.7 | 3.5 | 1.9 | 3.2 | 2.1 | 2.4 | 1.2 | 2.4 | -3.6 | -1.9 | 0.1 | 1.7 | 4.8 | 2.4 | 6.2 | 1.1 | 9.1 | 3 | 3.4 | 1 | -1.1 | 10.1 | 2 | -13.7 |
Nettowinstmarge
| 0.299 | 0.193 | 0.431 | 0.352 | 0.196 | 0.239 | 0.237 | 0.369 | 0.229 | 0.281 | 0.243 | 0.292 | 0.404 | 0.284 | 0.271 | 0.193 | 0.168 | 0.268 | 0.396 | 0.461 | 0.421 | 0.362 | 0.415 | 0.355 | 0.425 | 0.247 | 0.303 | 0.281 | 0.32 | 0.216 | 0.297 | 0.462 | 0.328 | 0.292 | 0.523 | 0.335 | 0.222 | 0.309 | 0.237 | 0.261 | 0.174 | 0.219 | 0.146 | 0.171 | 0.102 | 0.205 | -0.25 | -0.224 | 0.009 | 0.145 | 0.3 | 0.203 | 0.512 | 0.121 | 0.628 | 0.361 | 0.395 | 0.125 | -0.2 | 1.942 | 0.377 | -3.425 |
WPA (Winst Per Aandeel)
| 1.49 | 0.88 | 2.19 | 2 | 0.87 | 0.89 | 1.1 | 1.55 | 0.9 | 1.11 | 1.23 | 1 | 1.6 | 1 | 1.26 | 0.5 | 0.4 | 0.9 | 1.64 | 2 | 1.93 | 1.17 | 1.44 | 1 | 1.6 | 0.6 | 0.76 | 0.7 | 0.8 | 0.4 | 0.72 | 1.6 | 0.8 | 0.7 | 1.27 | 1 | 0.5 | 0.8 | 0.52 | 0.5 | 0.3 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | -0.52 | -0.27 | 0.014 | 0.2 | 0.69 | 0.3 | 0.9 | 0.16 | 1.4 | 0.5 | 0.5 | 0.2 | -0.19 | 1.8 | 0.4 | -2.47 |
Verwaterde WPA
| 1.49 | 0.88 | 2.19 | 2 | 0.87 | 0.89 | 1.1 | 1.55 | 0.9 | 1.11 | 1.23 | 1 | 1.6 | 1 | 1.26 | 0.5 | 0.4 | 0.9 | 1.64 | 2 | 1.93 | 1.17 | 1.44 | 1 | 1.6 | 0.6 | 0.76 | 0.7 | 0.8 | 0.4 | 0.72 | 1.6 | 0.8 | 0.7 | 1.27 | 1 | 0.5 | 0.8 | 0.52 | 0.5 | 0.3 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | -0.52 | -0.27 | 0.014 | 0.2 | 0.69 | 0.3 | 0.9 | 0.16 | 1.4 | 0.5 | 0.5 | 0.2 | -0.19 | 1.8 | 0.4 | -2.47 |
EBITDA
| 14 | 11.4 | 12.5 | 17.9 | 6.9 | 7.6 | 5.7 | 14 | 6.6 | 9.1 | 6.6 | 8.9 | 7.9 | 9.6 | 9.9 | 4.9 | 1.9 | 8.7 | 4.8 | 15.9 | 13.3 | 9.5 | 8.1 | 6.4 | 11.5 | 5.7 | 5.9 | 5.3 | 5.1 | 3.3 | 4.5 | 11.4 | 6.1 | 5 | 8.8 | 7.2 | 3.2 | 6.1 | 3.9 | 3.8 | 1.1 | 3.5 | 2.4 | 2.5 | 1.5 | 1.9 | 3.4 | -2 | 0.2 | 2 | 3.9 | 3.5 | 3.6 | 11.5 | 4.8 | 3.6 | 0.8 | 1.3 | -0.8 | 0.9 | -0.8 | -2.2 |
EBITDA ratio
| 0.399 | 0.355 | 0.347 | 0.444 | 0.218 | 0.288 | 0.173 | 0.47 | 0.237 | 0.324 | 0.223 | 0.352 | 0.28 | 0.395 | 0.301 | 0.255 | 0.103 | 0.354 | 0.164 | 0.516 | 0.397 | 0.415 | 0.329 | 0.325 | 0.429 | 0.343 | 0.331 | 0.317 | 0.297 | 0.237 | 0.262 | 0.479 | 0.333 | 0.311 | 0.512 | 0.35 | 0.203 | 0.324 | 0.25 | 0.284 | 0.101 | 0.24 | 0.167 | 0.179 | 0.127 | 0.162 | 0.236 | -0.235 | 0.018 | 0.171 | 0.244 | 0.297 | 0.298 | 1.264 | 0.331 | 0.434 | 0.093 | 0.163 | -0.145 | 0.173 | -0.151 | -0.55 |