Thermador Groupe SA
EPA:THEP.PA
76 (EUR) • At close November 7, 2024
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 271.534 | 257.285 | 323.665 | 266.306 | 287.553 | 223.751 | 262.749 | 207.631 | 187.869 | 178.137 | 190.699 | 145.135 | 166.055 | 127.97 | 139.754 | 106.983 | 124.413 | 109.875 | 110.37 | 94.615 | 110.973 | 99.768 | 105.884 | 51.413 | 52.627 | 52.627 | 52.627 | 52.627 | 48.5 | 48.5 | 48.5 | 48.5 | 44.322 | 44.322 | 44.322 | 44.322 | 43.243 | 43.243 | 43.243 | 43.243 | 45.739 | 45.739 | 45.739 | 45.739 | 41 | 41 | 41 | 41 | 36.03 | 36.03 | 36.03 | 36.03 | 31.117 | 31.117 | 31.117 | 31.117 | 29.432 | 29.432 | 29.432 | 29.432 |
Kosten van de omzet
| 173.561 | 163.608 | 210.83 | 173.345 | 187.669 | 142.09 | 169.147 | 131.562 | 120.589 | 112.674 | 121.919 | 91.455 | 105.132 | 81.901 | 88.749 | 66.927 | 79.4 | 69.191 | 69.18 | 58.157 | 68.981 | 61.772 | 66.297 | 32.017 | 32.992 | 32.992 | 32.992 | 32.992 | 34.218 | 34.218 | 34.218 | 34.218 | 27.549 | 27.549 | 27.549 | 27.549 | 26.864 | 26.864 | 26.864 | 26.864 | 28.274 | 28.274 | 28.274 | 28.274 | 25.122 | 25.122 | 25.122 | 25.122 | 22.431 | 22.431 | 22.431 | 22.431 | 19.69 | 19.69 | 19.69 | 19.69 | 18.975 | 18.975 | 18.975 | 18.975 |
Brutowinst
| 97.973 | 93.677 | 112.835 | 92.961 | 99.884 | 81.661 | 93.602 | 76.069 | 67.28 | 65.463 | 68.78 | 53.68 | 60.923 | 46.069 | 51.005 | 40.056 | 45.013 | 40.684 | 41.19 | 36.458 | 41.992 | 37.996 | 39.587 | 19.396 | 19.636 | 19.636 | 19.636 | 19.636 | 14.283 | 14.283 | 14.283 | 14.283 | 16.773 | 16.773 | 16.773 | 16.773 | 16.379 | 16.379 | 16.379 | 16.379 | 17.465 | 17.465 | 17.465 | 17.465 | 15.878 | 15.878 | 15.878 | 15.878 | 13.599 | 13.599 | 13.599 | 13.599 | 11.428 | 11.428 | 11.428 | 11.428 | 10.457 | 10.457 | 10.457 | 10.457 |
Brutowinstmarge
| 0.361 | 0.364 | 0.349 | 0.349 | 0.347 | 0.365 | 0.356 | 0.366 | 0.358 | 0.367 | 0.361 | 0.37 | 0.367 | 0.36 | 0.365 | 0.374 | 0.362 | 0.37 | 0.373 | 0.385 | 0.378 | 0.381 | 0.374 | 0.377 | 0.373 | 0.373 | 0.373 | 0.373 | 0.294 | 0.294 | 0.294 | 0.294 | 0.378 | 0.378 | 0.378 | 0.378 | 0.379 | 0.379 | 0.379 | 0.379 | 0.382 | 0.382 | 0.382 | 0.382 | 0.387 | 0.387 | 0.387 | 0.387 | 0.377 | 0.377 | 0.377 | 0.377 | 0.367 | 0.367 | 0.367 | 0.367 | 0.355 | 0.355 | 0.355 | 0.355 |
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 |
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 | 4.464 | 4.676 | 4.676 | 4.676 | 4.676 | 0 | 0 | 0 | 0 | 4.204 | 4.204 | 4.204 | 4.204 | 8.218 | 8.218 | 8.218 | 8.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.023 | 0.023 | 0.023 | 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 | -3.465 | -3.756 | -3.756 | -3.756 | -3.756 | 0 | 0 | 0 | 0 | -3.579 | -3.579 | -3.579 | -3.579 | -6.886 | -6.886 | -6.886 | -6.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.475 | 3.475 | 3.475 | 3.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 54.912 | 51.703 | 57.466 | 48.737 | 51.895 | 42.912 | 47.969 | 42.76 | 37.615 | 38.014 | 38.233 | 30.693 | 32.998 | 24.894 | 27.226 | 22.062 | 25.631 | 24.808 | 18.966 | 21.714 | 18.923 | 21.292 | 18.098 | 0.999 | 0.92 | 0.92 | 0.92 | 0.92 | 0.744 | 0.744 | 0.744 | 0.744 | 0.625 | 0.625 | 0.625 | 0.625 | 1.332 | 1.332 | 1.332 | 1.332 | 4.795 | 4.795 | 4.795 | 4.795 | 0 | 0 | 0 | 0 | 3.498 | 3.498 | 3.498 | 3.498 | 3.017 | 3.017 | 3.017 | 3.017 | 2.94 | 2.94 | 2.94 | 2.94 |
Overige kosten
| 8.975 | -2.87 | -2.713 | -1.335 | -2.729 | -0.573 | -2.891 | -1.593 | -2.984 | -1.638 | 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 |
Bedrijfskosten
| 63.887 | 60.018 | 65.653 | 54.68 | 58.573 | 47.552 | 54.51 | 48.142 | 43.935 | 42.667 | 43.78 | 33.082 | 37.469 | 28.133 | 31.289 | 24.811 | 28.907 | 24.758 | 25.226 | 21.989 | 25.291 | 22.248 | 23.67 | 0.999 | 0.92 | 0.92 | 0.92 | 0.92 | 0.744 | 0.744 | 0.744 | 0.744 | 0.625 | 0.625 | 0.625 | 0.625 | 1.332 | 1.332 | 1.332 | 1.332 | 4.795 | 4.795 | 4.795 | 4.795 | 0 | 0 | 0 | 0 | 3.498 | 3.498 | 3.498 | 3.498 | 3.017 | 3.017 | 3.017 | 3.017 | 2.94 | 2.94 | 2.94 | 2.94 |
Bedrijfsresultaat
| 34.086 | 33.659 | 47.182 | 38.281 | 41.311 | 34.099 | 39.102 | 28.053 | 23.358 | 22.81 | 25.017 | 20.598 | 23.454 | 17.928 | 19.716 | 15.38 | 16.329 | 15.024 | 15.964 | 14.469 | 16.701 | 15.748 | 15.917 | 7.938 | 8.285 | 8.285 | 8.285 | 8.285 | 7.896 | 7.896 | 7.896 | 7.896 | 6.674 | 6.674 | 6.674 | 6.674 | 6.406 | 6.406 | 6.406 | 6.406 | 7.899 | 7.899 | 7.899 | 7.899 | 15.878 | 15.878 | 15.878 | 15.878 | 6.141 | 6.141 | 6.141 | 6.141 | 4.822 | 4.822 | 4.822 | 4.822 | 4.247 | 4.247 | 4.247 | 4.247 |
Bedrijfsresultaat ratio
| 0.126 | 0.131 | 0.146 | 0.144 | 0.144 | 0.152 | 0.149 | 0.135 | 0.124 | 0.128 | 0.131 | 0.142 | 0.141 | 0.14 | 0.141 | 0.144 | 0.131 | 0.137 | 0.145 | 0.153 | 0.15 | 0.158 | 0.15 | 0.154 | 0.157 | 0.157 | 0.157 | 0.157 | 0.163 | 0.163 | 0.163 | 0.163 | 0.151 | 0.151 | 0.151 | 0.151 | 0.148 | 0.148 | 0.148 | 0.148 | 0.173 | 0.173 | 0.173 | 0.173 | 0.387 | 0.387 | 0.387 | 0.387 | 0.17 | 0.17 | 0.17 | 0.17 | 0.155 | 0.155 | 0.155 | 0.155 | 0.144 | 0.144 | 0.144 | 0.144 |
Totaal overige inkomsten en kosten netto
| 0.091 | -0.457 | -0.651 | -0.394 | -0.152 | -0.107 | -0.112 | -0.257 | -0.135 | -0.114 | -0.13 | -0.09 | -0.037 | 0.123 | -0.008 | -0.128 | -0.214 | 0.932 | 0.033 | 0.054 | 0.067 | 0.054 | 0.038 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | -8.341 | -8.341 | -8.341 | -8.341 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 |
Inkomen voor belasting
| 34.177 | 33.202 | 46.531 | 37.887 | 41.159 | 33.992 | 38.99 | 27.796 | 23.223 | 22.696 | 24.887 | 20.508 | 23.417 | 18.051 | 19.708 | 15.252 | 16.115 | 15.956 | 15.997 | 14.523 | 16.768 | 15.802 | 15.955 | 7.939 | 8.289 | 8.289 | 8.289 | 8.289 | 7.896 | 7.896 | 7.896 | 7.896 | 6.674 | 6.674 | 6.674 | 6.674 | 6.406 | 6.406 | 6.406 | 6.406 | 7.897 | 7.897 | 7.897 | 7.897 | 7.537 | 7.537 | 7.537 | 7.537 | 6.141 | 6.141 | 6.141 | 6.141 | 4.823 | 4.823 | 4.823 | 4.823 | 4.25 | 4.25 | 4.25 | 4.25 |
Inkomen voor belasting ratio
| 0.126 | 0.129 | 0.144 | 0.142 | 0.143 | 0.152 | 0.148 | 0.134 | 0.124 | 0.127 | 0.131 | 0.141 | 0.141 | 0.141 | 0.141 | 0.143 | 0.13 | 0.145 | 0.145 | 0.153 | 0.151 | 0.158 | 0.151 | 0.154 | 0.157 | 0.157 | 0.157 | 0.157 | 0.163 | 0.163 | 0.163 | 0.163 | 0.151 | 0.151 | 0.151 | 0.151 | 0.148 | 0.148 | 0.148 | 0.148 | 0.173 | 0.173 | 0.173 | 0.173 | 0.184 | 0.184 | 0.184 | 0.184 | 0.17 | 0.17 | 0.17 | 0.17 | 0.155 | 0.155 | 0.155 | 0.155 | 0.144 | 0.144 | 0.144 | 0.144 |
Belastingkosten
| 8.857 | 9.419 | 12.015 | 9.804 | 10.343 | 9.336 | 10.746 | 8.089 | 6.746 | 7.302 | 7.903 | 6.819 | 7.952 | 4.495 | 7.018 | 4.826 | 5.915 | 5.89 | 5.873 | 5.197 | 6.233 | 5.729 | 6.044 | 2.943 | 2.979 | 2.979 | 2.979 | 2.979 | 2.748 | 2.748 | 2.748 | 2.748 | 2.423 | 2.423 | 2.423 | 2.423 | 2.443 | 2.443 | 2.443 | 2.443 | 2.858 | 2.858 | 2.858 | 2.858 | 2.623 | 2.623 | 2.623 | 2.623 | 2.116 | 2.116 | 2.116 | 2.116 | 1.67 | 1.67 | 1.67 | 1.67 | 1.508 | 1.508 | 1.508 | 1.508 |
Nettowinst
| 25.32 | 23.783 | 34.516 | 28.074 | 30.825 | 24.659 | 28.24 | 19.708 | 16.472 | 15.392 | 16.981 | 13.687 | 15.455 | 13.556 | 12.684 | 10.423 | 10.193 | 10.066 | 10.12 | 9.325 | 10.53 | 10.072 | 9.906 | 4.996 | 5.309 | 5.309 | 5.309 | 5.309 | 5.148 | 5.148 | 5.148 | 5.148 | 4.251 | 4.251 | 4.251 | 4.251 | 3.963 | 3.963 | 3.963 | 3.963 | 5.039 | 5.039 | 5.039 | 5.039 | 4.914 | 4.914 | 4.914 | 4.914 | 4.026 | 4.026 | 4.026 | 4.026 | 3.153 | 3.153 | 3.153 | 3.153 | 2.742 | 2.742 | 2.742 | 2.742 |
Nettowinstmarge
| 0.093 | 0.092 | 0.107 | 0.105 | 0.107 | 0.11 | 0.107 | 0.095 | 0.088 | 0.086 | 0.089 | 0.094 | 0.093 | 0.106 | 0.091 | 0.097 | 0.082 | 0.092 | 0.092 | 0.099 | 0.095 | 0.101 | 0.094 | 0.097 | 0.101 | 0.101 | 0.101 | 0.101 | 0.106 | 0.106 | 0.106 | 0.106 | 0.096 | 0.096 | 0.096 | 0.096 | 0.092 | 0.092 | 0.092 | 0.092 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.112 | 0.112 | 0.112 | 0.112 | 0.101 | 0.101 | 0.101 | 0.101 | 0.093 | 0.093 | 0.093 | 0.093 |
WPA (Winst Per Aandeel)
| 2.75 | 2.58 | 3.75 | 3.05 | 3.18 | 2.54 | 2.91 | 2.03 | 1.7 | 1.52 | 1.86 | 1.5 | 1.61 | 1.05 | 0.99 | 0.82 | 0.8 | 0.79 | 0.81 | 0.75 | 0.85 | 1.18 | 1.16 | 0.59 | 0.62 | 0.62 | 0.62 | 0.62 | 0.6 | 0.6 | 0.6 | 0.6 | 0.58 | 0.58 | 0.58 | 0.58 | 0.54 | 0.54 | 0.54 | 0.54 | 0.69 | 0.69 | 0.69 | 0.69 | 0.71 | 0.71 | 0.71 | 0.71 | 0.58 | 0.58 | 0.58 | 0.58 | 0.45 | 0.45 | 0.45 | 0.45 | 0.39 | 0.39 | 0.39 | 0.39 |
Verwaterde WPA
| 2.61 | 2.45 | 3.56 | 2.89 | 3.18 | 2.54 | 2.91 | 2.03 | 1.7 | 1.52 | 1.86 | 1.5 | 1.61 | 1.05 | 0.99 | 0.81 | 0.8 | 0.79 | 0.81 | 0.75 | 0.85 | 1.18 | 1.16 | 0.59 | 0.62 | 0.62 | 0.62 | 0.62 | 0.6 | 0.6 | 0.6 | 0.6 | 0.58 | 0.58 | 0.58 | 0.58 | 0.54 | 0.54 | 0.54 | 0.54 | 0.69 | 0.69 | 0.69 | 0.69 | 0.71 | 0.71 | 0.71 | 0.71 | 0.58 | 0.58 | 0.58 | 0.58 | 0.45 | 0.45 | 0.45 | 0.45 | 0.39 | 0.39 | 0.39 | 0.39 |
EBITDA
| 38.493 | 38.053 | 51.426 | 41.93 | 44.302 | 37.076 | 41.921 | 30.902 | 25.941 | 25.166 | 27.318 | 22.645 | 25.469 | 19.885 | 21.57 | 17.175 | 18.038 | 16.719 | 17.503 | 15.892 | 18.057 | 17.124 | 17.288 | 8.683 | 9.016 | 9.016 | 9.016 | 9.016 | 8.511 | 8.511 | 8.511 | 8.511 | 7.158 | 7.158 | 7.158 | 7.158 | 6.869 | 6.869 | 6.869 | 6.869 | 8.21 | 8.21 | 8.21 | 8.21 | 7.541 | 7.541 | 7.541 | 7.541 | 6.517 | 6.517 | 6.517 | 6.517 | 5.206 | 5.206 | 5.206 | 5.206 | 4.595 | 4.595 | 4.595 | 4.595 |
EBITDA ratio
| 0.142 | 0.148 | 0.159 | 0.157 | 0.154 | 0.166 | 0.16 | 0.149 | 0.138 | 0.141 | 0.143 | 0.156 | 0.153 | 0.155 | 0.154 | 0.161 | 0.145 | 0.152 | 0.159 | 0.168 | 0.163 | 0.172 | 0.163 | 0.169 | 0.171 | 0.171 | 0.171 | 0.171 | 0.175 | 0.175 | 0.175 | 0.175 | 0.162 | 0.162 | 0.162 | 0.162 | 0.159 | 0.159 | 0.159 | 0.159 | 0.179 | 0.179 | 0.179 | 0.179 | 0.184 | 0.184 | 0.184 | 0.184 | 0.181 | 0.181 | 0.181 | 0.181 | 0.167 | 0.167 | 0.167 | 0.167 | 0.156 | 0.156 | 0.156 | 0.156 |