Skellerup Holdings Limited
NZX:SKL.NZ
4.75 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 86.424 | 86.424 | 157.73 | 78.865 | 168.017 | 84.009 | 165.52 | 82.76 | 166.359 | 83.18 | 150.47 | 75.235 | 142.926 | 71.463 | 136.589 | 68.295 | 128.413 | 64.207 | 122.976 | 61.488 | 125.604 | 62.802 | 60.094 | 60.094 | 61.847 | 61.847 | 58.357 | 58.357 | 56.504 | 56.504 | 48.657 | 48.657 | 51.931 | 51.931 | 53.777 | 53.777 | 52.15 | 52.15 | 49.356 | 49.356 | 49.664 | 49.664 | 48.639 | 48.639 | 47.252 | 47.252 | 47.496 | 47.496 |
Kosten van de omzet
| 48.362 | 48.362 | 90.588 | 45.294 | 95.786 | 47.893 | 98.623 | 49.312 | 100.679 | 50.34 | 89.722 | 44.861 | 84.924 | 42.462 | 80.966 | 40.483 | 78.144 | 39.072 | 76.971 | 38.486 | 78.018 | 39.009 | 37.45 | 37.45 | 38.215 | 38.215 | 37.458 | 37.458 | 35.071 | 35.071 | 30.858 | 30.858 | 31.876 | 31.876 | 33.438 | 33.438 | 30.808 | 30.808 | 30.323 | 30.323 | 29.088 | 29.088 | 28.687 | 28.687 | 28.153 | 28.153 | 28.605 | 28.605 |
Brutowinst
| 38.063 | 38.063 | 67.142 | 33.571 | 72.231 | 36.116 | 66.897 | 33.449 | 65.68 | 32.84 | 60.748 | 30.374 | 58.002 | 29.001 | 55.623 | 27.812 | 50.269 | 25.135 | 46.005 | 23.003 | 47.586 | 23.793 | 22.645 | 22.645 | 23.632 | 23.632 | 20.9 | 20.9 | 21.433 | 21.433 | 17.8 | 17.8 | 20.055 | 20.055 | 20.339 | 20.339 | 21.342 | 21.342 | 19.033 | 19.033 | 20.577 | 20.577 | 19.952 | 19.952 | 19.099 | 19.099 | 18.892 | 18.892 |
Brutowinstmarge
| 0.44 | 0.44 | 0.426 | 0.426 | 0.43 | 0.43 | 0.404 | 0.404 | 0.395 | 0.395 | 0.404 | 0.404 | 0.406 | 0.406 | 0.407 | 0.407 | 0.391 | 0.391 | 0.374 | 0.374 | 0.379 | 0.379 | 0.377 | 0.377 | 0.382 | 0.382 | 0.358 | 0.358 | 0.379 | 0.379 | 0.366 | 0.366 | 0.386 | 0.386 | 0.378 | 0.378 | 0.409 | 0.409 | 0.386 | 0.386 | 0.414 | 0.414 | 0.41 | 0.41 | 0.404 | 0.404 | 0.398 | 0.398 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.023 | 2.023 | 0 | 0 | 1.932 | 1.932 | 0 | 0 | 1.993 | 1.993 | 0 | 0 | 2.289 | 2.289 | 0 | 0 | 2.192 | 2.192 | 0 | 0 | 2.068 | 2.068 | 0 | 0 | 2.116 | 2.116 | 0 | 0 | 1.769 | 1.769 | 0 | 0 | 0.908 | 0.908 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 5.685 | 5.685 | 5.125 | 5.125 | 4.476 | 4.476 | 4.286 | 4.286 | 4.785 | 4.785 | 4.551 | 4.551 | 4.842 | 4.842 | 4.391 | 4.391 | 4.819 | 4.819 | 4.78 | 4.78 | 5.033 | 5.033 | 4.835 | 4.835 | 6.12 | 6.12 | 4.701 | 4.701 | 5.587 | 5.587 | 4.691 | 4.691 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.8 | 15.8 | 0 | 0 | 8.268 | 8.268 | 9.062 | 9.062 | 8.355 | 8.355 | 8.613 | 8.613 | 8.195 | 8.195 | 7.963 | 7.963 | 7.458 | 7.458 | 7.825 | 7.825 | 7.366 | 7.366 | 8.555 | 8.555 | 7.942 | 7.942 | 7.848 | 7.848 | 7.382 | 7.382 | 7.825 | 7.825 | 6.919 | 6.919 | 7.682 | 7.682 |
Verkoop-, algemene en administratieve kosten
| 17.783 | 17.783 | 35.367 | 17.684 | 34.06 | 17.03 | 33.066 | 16.533 | 32.891 | 16.491 | 29.373 | 14.687 | 30.343 | 15.237 | 29.127 | 14.564 | 27.906 | 13.953 | 28.373 | 14.187 | 25.66 | 12.83 | 12.899 | 12.899 | 12.98 | 12.98 | 12.514 | 12.514 | 12.299 | 12.299 | 12.215 | 12.215 | 12.185 | 12.185 | 13.334 | 13.334 | 12.974 | 12.974 | 12.683 | 12.683 | 13.502 | 13.502 | 12.526 | 12.526 | 12.506 | 12.506 | 12.373 | 12.373 |
Overige kosten
| 36.1 | 36.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 53.883 | 53.883 | 35.367 | 17.751 | 34.06 | 17.301 | 33.066 | 16.739 | 32.891 | 15.956 | 29.373 | 14.225 | 30.343 | 14.878 | 29.127 | 14.061 | 27.906 | 13.146 | 28.373 | 14.019 | 25.66 | 12.833 | 12.918 | 12.918 | 12.717 | 12.717 | 12.155 | 12.155 | 11.789 | 11.789 | 11.177 | 11.177 | 12.371 | 12.371 | 13.473 | 13.473 | 12.89 | 12.89 | 12.021 | 12.021 | 3.802 | 3.802 | 12.146 | 12.146 | 12.425 | 12.425 | 11.985 | 11.985 |
Bedrijfsresultaat
| -15.82 | -15.82 | 31.775 | 15.888 | 38.171 | 19.086 | 33.831 | 16.916 | 32.789 | 16.349 | 31.375 | 15.688 | 27.659 | 13.768 | 26.496 | 13.248 | 22.363 | 11.182 | 17.632 | 8.816 | 21.926 | 10.963 | 9.746 | 9.746 | 10.652 | 10.652 | 8.386 | 8.386 | 9.134 | 9.134 | 5.585 | 5.585 | 7.87 | 7.87 | 7.005 | 7.005 | 8.368 | 8.368 | 6.351 | 6.351 | 7.075 | 7.075 | 7.426 | 7.426 | 6.594 | 6.594 | 6.519 | 6.519 |
Bedrijfsresultaat ratio
| -0.183 | -0.183 | 0.201 | 0.201 | 0.227 | 0.227 | 0.204 | 0.204 | 0.197 | 0.197 | 0.209 | 0.209 | 0.194 | 0.193 | 0.194 | 0.194 | 0.174 | 0.174 | 0.143 | 0.143 | 0.175 | 0.175 | 0.162 | 0.162 | 0.172 | 0.172 | 0.144 | 0.144 | 0.162 | 0.162 | 0.115 | 0.115 | 0.152 | 0.152 | 0.13 | 0.13 | 0.16 | 0.16 | 0.129 | 0.129 | 0.142 | 0.142 | 0.153 | 0.153 | 0.14 | 0.14 | 0.137 | 0.137 |
Totaal overige inkomsten en kosten netto
| 35.08 | 35.08 | -2.546 | -1.273 | -2.634 | -1.317 | -2.303 | -1.191 | 0.239 | 0.103 | 0.108 | 0.005 | 0.206 | 0.173 | -0.081 | -0.066 | 0.811 | 0.385 | -0.902 | -0.467 | -0.466 | -0.243 | -0.448 | -0.448 | 0.027 | 0.027 | -0.106 | -0.106 | 0.226 | 0.226 | 0.761 | 0.761 | -0.196 | -0.196 | -0.202 | -0.202 | 0.166 | 0.166 | 0.594 | 0.594 | 9.831 | 9.831 | 0.191 | 0.191 | 0.117 | 0.117 | 0.087 | 0.087 |
Inkomen voor belasting
| 19.26 | 19.26 | 29.229 | 14.615 | 35.537 | 17.769 | 31.528 | 15.725 | 33.028 | 16.451 | 31.483 | 15.693 | 27.865 | 13.94 | 26.415 | 13.183 | 23.174 | 11.566 | 16.73 | 8.35 | 21.46 | 10.721 | 9.298 | 9.298 | 10.679 | 10.679 | 8.28 | 8.28 | 9.36 | 9.36 | 6.345 | 6.345 | 7.674 | 7.674 | 6.803 | 6.803 | 8.534 | 8.534 | 6.945 | 6.945 | 16.906 | 16.906 | 7.617 | 7.617 | 6.711 | 6.711 | 6.605 | 6.605 |
Inkomen voor belasting ratio
| 0.223 | 0.223 | 0.185 | 0.185 | 0.212 | 0.212 | 0.19 | 0.19 | 0.199 | 0.198 | 0.209 | 0.209 | 0.195 | 0.195 | 0.193 | 0.193 | 0.18 | 0.18 | 0.136 | 0.136 | 0.171 | 0.171 | 0.155 | 0.155 | 0.173 | 0.173 | 0.142 | 0.142 | 0.166 | 0.166 | 0.13 | 0.13 | 0.148 | 0.148 | 0.127 | 0.127 | 0.164 | 0.164 | 0.141 | 0.141 | 0.34 | 0.34 | 0.157 | 0.157 | 0.142 | 0.142 | 0.139 | 0.139 |
Belastingkosten
| 6.621 | 6.621 | 7.615 | 3.808 | 7.569 | 3.785 | 8.477 | 4.239 | 8.298 | 4.149 | 8.176 | 4.088 | 7.164 | 3.582 | 6.906 | 3.453 | 6.141 | 3.071 | 4.626 | 2.313 | 5.791 | 2.896 | 2.591 | 2.591 | 2.885 | 2.885 | 2.436 | 2.436 | 2.769 | 2.769 | 1.882 | 1.882 | 2.232 | 2.232 | 1.983 | 1.983 | 2.43 | 2.43 | 2.082 | 2.082 | 1.767 | 1.767 | 2.209 | 2.209 | 1.937 | 1.937 | 1.861 | 1.861 |
Nettowinst
| 12.64 | 12.64 | 21.614 | 10.807 | 27.968 | 13.984 | 22.973 | 11.487 | 24.604 | 12.302 | 23.209 | 11.605 | 20.716 | 10.358 | 19.459 | 9.73 | 16.991 | 8.496 | 12.073 | 6.037 | 15.65 | 7.825 | 6.707 | 6.707 | 7.795 | 7.795 | 5.844 | 5.844 | 6.592 | 6.592 | 4.464 | 4.464 | 5.442 | 5.442 | 4.821 | 4.821 | 6.104 | 6.104 | 4.863 | 4.863 | 15.139 | 15.139 | 5.408 | 5.408 | 4.774 | 4.774 | 4.745 | 4.745 |
Nettowinstmarge
| 0.146 | 0.146 | 0.137 | 0.137 | 0.166 | 0.166 | 0.139 | 0.139 | 0.148 | 0.148 | 0.154 | 0.154 | 0.145 | 0.145 | 0.142 | 0.142 | 0.132 | 0.132 | 0.098 | 0.098 | 0.125 | 0.125 | 0.112 | 0.112 | 0.126 | 0.126 | 0.1 | 0.1 | 0.117 | 0.117 | 0.092 | 0.092 | 0.105 | 0.105 | 0.09 | 0.09 | 0.117 | 0.117 | 0.099 | 0.099 | 0.305 | 0.305 | 0.111 | 0.111 | 0.101 | 0.101 | 0.1 | 0.1 |
WPA (Winst Per Aandeel)
| 0.065 | 0.065 | 0.11 | 0.055 | 0.14 | 0.071 | 0.12 | 0.059 | 0.13 | 0.062 | 0.12 | 0.059 | 0.11 | 0.053 | 0.1 | 0.05 | 0.087 | 0.043 | 0.062 | 0.031 | 0.08 | 0.04 | 0.035 | 0.035 | 0.04 | 0.04 | 0.03 | 0.03 | 0.034 | 0.034 | 0.023 | 0.023 | 0.028 | 0.028 | 0.025 | 0.025 | 0.032 | 0.032 | 0.025 | 0.025 | 0.079 | 0.079 | 0.028 | 0.028 | 0.025 | 0.025 | 0.025 | 0.025 |
Verwaterde WPA
| 0.065 | 0.065 | 0.11 | 0.055 | 0.14 | 0.071 | 0.12 | 0.059 | 0.12 | 0.062 | 0.12 | 0.059 | 0.11 | 0.053 | 0.099 | 0.05 | 0.086 | 0.043 | 0.062 | 0.031 | 0.079 | 0.04 | 0.035 | 0.035 | 0.04 | 0.04 | 0.03 | 0.03 | 0.034 | 0.034 | 0.023 | 0.023 | 0.028 | 0.028 | 0.025 | 0.025 | 0.032 | 0.032 | 0.025 | 0.025 | 0.079 | 0.079 | 0.028 | 0.028 | 0.025 | 0.025 | 0.025 | 0.025 |
EBITDA
| 22.28 | 22.28 | 39.579 | 18.112 | 45.799 | 20.954 | 41.436 | 19.029 | 40.024 | 18.043 | 37.903 | 17.655 | 33.779 | 15.501 | 32.749 | 15.076 | 29.031 | 12.999 | 23.731 | 10.68 | 25.468 | 12.649 | 11.541 | 11.541 | 12.4 | 12.4 | 10.27 | 10.27 | 10.766 | 10.766 | 7.405 | 7.405 | 9.259 | 9.259 | 8.889 | 8.889 | 9.766 | 9.766 | 8.153 | 8.153 | 8.541 | 8.541 | 9.276 | 9.276 | 7.982 | 7.982 | 8.304 | 8.304 |
EBITDA ratio
| 0.258 | 0.258 | 0.251 | 0.23 | 0.273 | 0.249 | 0.25 | 0.23 | 0.241 | 0.217 | 0.252 | 0.235 | 0.236 | 0.217 | 0.24 | 0.221 | 0.226 | 0.202 | 0.193 | 0.174 | 0.203 | 0.201 | 0.192 | 0.192 | 0.2 | 0.2 | 0.176 | 0.176 | 0.191 | 0.191 | 0.152 | 0.152 | 0.178 | 0.178 | 0.165 | 0.165 | 0.187 | 0.187 | 0.165 | 0.165 | 0.172 | 0.172 | 0.191 | 0.191 | 0.169 | 0.169 | 0.175 | 0.175 |