UOL Group Limited
SGX:U14.SI
5.37 (SGD) • At close October 30, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SGD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,271.763 | 1,315.652 | 1,366.049 | 1,667.419 | 1,534.292 | 1,413.383 | 1,193.453 | 1,068.987 | 908.161 | 553.217 | 476.608 | 512.302 | 741.214 | 577.091 | 637.901 | 815.487 | 399.094 | 353.679 | 363.551 | 344.265 | 342.227 | 304.784 | 213.618 | 244.664 | 304.313 | 271.471 | 277.732 | 298.842 | 297.733 | 365.959 | 413.281 | 455.918 | 725.076 | 379.702 | 345.19 | 410.407 | 249.249 | 362.683 | 323.938 | 213.708 | 196.699 | 224.794 | 224.794 | 224.794 | 224.794 | 177.273 | 177.273 | 177.273 | 177.273 | 151.28 | 151.28 | 151.28 | 151.28 | 126.371 | 126.371 | 126.371 | 126.371 | 102.954 | 102.954 | 102.954 | 102.954 | 106.861 | 106.861 | 106.861 | 106.861 | 243.996 | 116.248 | 220.994 | 116.248 | 78.848 | 78.848 | 78.848 | 78.848 |
Kosten van de omzet
| 753.334 | 762.991 | 862.848 | 1,102.736 | 1,026.689 | 987.16 | 812.094 | 684.574 | 564.989 | 309.314 | 240.122 | 261.088 | 427.192 | 304.944 | 376.982 | 531.317 | 267.149 | 238.241 | 238.224 | 221.005 | 204.214 | 176.95 | 94.776 | 117.21 | 155.601 | 129.168 | 157.549 | 169.995 | 179.573 | 225.217 | 273.404 | 299.943 | 409.754 | 258.408 | 209.864 | 205.653 | 144.058 | 175.589 | 196.036 | 105.017 | 100.636 | 111.785 | 111.785 | 111.785 | 111.785 | 84.788 | 84.788 | 84.788 | 84.788 | 81.671 | 81.671 | 81.671 | 81.671 | 64.652 | 64.652 | 64.652 | 64.652 | 56.884 | 56.884 | 56.884 | 56.884 | 68.165 | 68.165 | 68.165 | 68.165 | 161.066 | 77.089 | 147.288 | 77.089 | 38.414 | 38.414 | 38.414 | 38.414 |
Brutowinst
| 518.429 | 552.661 | 503.201 | 564.683 | 507.603 | 426.223 | 381.359 | 384.413 | 343.172 | 243.903 | 236.486 | 251.214 | 314.022 | 272.147 | 260.919 | 284.17 | 131.945 | 115.438 | 125.327 | 123.26 | 138.013 | 127.834 | 118.842 | 127.454 | 148.712 | 142.303 | 120.183 | 128.847 | 118.16 | 140.742 | 139.877 | 155.975 | 315.322 | 121.294 | 135.326 | 204.754 | 105.191 | 187.094 | 127.902 | 108.691 | 96.063 | 113.01 | 113.01 | 113.01 | 113.01 | 92.485 | 92.485 | 92.485 | 92.485 | 69.61 | 69.61 | 69.61 | 69.61 | 61.718 | 61.718 | 61.718 | 61.718 | 46.07 | 46.07 | 46.07 | 46.07 | 38.696 | 38.696 | 38.696 | 38.696 | 82.93 | 39.159 | 73.706 | 39.159 | 40.434 | 40.434 | 40.434 | 40.434 |
Brutowinstmarge
| 0.408 | 0.42 | 0.368 | 0.339 | 0.331 | 0.302 | 0.32 | 0.36 | 0.378 | 0.441 | 0.496 | 0.49 | 0.424 | 0.472 | 0.409 | 0.348 | 0.331 | 0.326 | 0.345 | 0.358 | 0.403 | 0.419 | 0.556 | 0.521 | 0.489 | 0.524 | 0.433 | 0.431 | 0.397 | 0.385 | 0.338 | 0.342 | 0.435 | 0.319 | 0.392 | 0.499 | 0.422 | 0.516 | 0.395 | 0.509 | 0.488 | 0.503 | 0.503 | 0.503 | 0.503 | 0.522 | 0.522 | 0.522 | 0.522 | 0.46 | 0.46 | 0.46 | 0.46 | 0.488 | 0.488 | 0.488 | 0.488 | 0.447 | 0.447 | 0.447 | 0.447 | 0.362 | 0.362 | 0.362 | 0.362 | 0.34 | 0.337 | 0.334 | 0.337 | 0.513 | 0.513 | 0.513 | 0.513 |
Onderzoek- en ontwikkelingskosten
| 0 | 963.665 | 0 | 1,528.187 | 0 | 1,246.488 | 0 | 660.37 | 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
| 72.508 | 85.463 | 73.103 | 65.815 | 54.775 | 59.281 | 46.426 | 52.467 | 47.498 | 12.275 | 36.684 | 36.727 | 34.354 | 33.71 | 30.28 | 35.064 | 19.473 | 19.71 | 18.817 | 21.764 | 20.042 | 19.045 | 18.515 | 19.203 | 18.964 | 17.034 | 16.66 | 16.225 | 16.284 | 17.968 | 16.32 | 14.238 | 14.144 | 17.841 | 15.171 | 19.986 | 11.81 | 21.186 | 11.494 | 10.607 | 9.379 | 21.054 | 21.054 | 21.054 | 21.054 | 16.975 | 16.975 | 16.975 | 16.975 | 15.024 | 15.024 | 15.024 | 15.024 | 12.946 | 12.946 | 12.946 | 12.946 | 12.457 | 12.457 | 12.457 | 12.457 | 10.905 | 10.905 | 10.905 | 10.905 | 10.902 | 10.902 | 10.902 | 10.902 | 10.045 | 10.045 | 10.045 | 10.045 |
Verkoop- en marketingkosten
| 56.153 | 59.799 | 55.326 | 74.651 | 64.397 | 63.779 | 52.187 | 42.759 | 35.977 | 28.316 | 24.036 | 22.483 | 19.481 | 26.74 | 23.113 | 41.033 | 16.143 | 15.653 | 16.39 | 21.227 | 18.216 | 20.168 | 10.305 | 10.744 | 8.348 | 10.284 | 9.564 | 11.11 | 6.446 | 12.992 | 7.53 | 6.712 | 6.401 | 14.664 | 12.147 | 14.825 | 8.506 | 14.054 | 11.241 | 8.17 | 6.655 | 8.642 | 8.642 | 8.642 | 8.642 | 6.457 | 6.457 | 6.457 | 6.457 | 6.046 | 6.046 | 6.046 | 6.046 | 4.835 | 4.835 | 4.835 | 4.835 | 4.801 | 4.801 | 4.801 | 4.801 | 4.061 | 4.061 | 4.061 | 4.061 | 3.692 | 3.692 | 3.692 | 3.692 | 2.887 | 2.887 | 2.887 | 2.887 |
Verkoop-, algemene en administratieve kosten
| 129.158 | 149.982 | 129.072 | 141.483 | 119.075 | 126.809 | 103.391 | 103.348 | 99.742 | 40.591 | 60.72 | 59.21 | 53.835 | 60.45 | 53.393 | 76.097 | 35.616 | 35.363 | 35.207 | 42.991 | 38.258 | 39.213 | 28.82 | 29.947 | 27.312 | 27.318 | 26.224 | 27.335 | 22.73 | 30.96 | 23.85 | 20.95 | 20.545 | 32.505 | 27.318 | 34.811 | 20.316 | 35.24 | 22.735 | 18.777 | 16.034 | 29.696 | 29.696 | 29.696 | 29.696 | 23.432 | 23.432 | 23.432 | 23.432 | 21.07 | 21.07 | 21.07 | 21.07 | 17.781 | 17.781 | 17.781 | 17.781 | 17.258 | 17.258 | 17.258 | 17.258 | 14.966 | 14.966 | 14.966 | 14.966 | 14.594 | 14.594 | 14.594 | 14.594 | 12.932 | 12.932 | 12.932 | 12.932 |
Overige kosten
| -31.037 | -28.446 | -28.478 | -23.679 | -29.516 | -28.027 | -28.995 | 4.706 | -26.173 | 9.209 | 2.481 | 3.314 | 3.911 | -1.981 | 3.526 | 529.752 | 3.94 | -18.953 | 3.862 | -17.044 | 4.949 | 29.25 | 2.959 | 27.318 | 2.65 | 0 | 0 | 82.793 | 0.572 | -47.447 | 5.941 | 108.576 | 0.876 | 155.598 | 0.174 | 29.771 | 4.261 | 0 | 1.458 | 0 | 277.706 | -35.949 | -35.949 | -35.949 | -35.949 | 179.269 | 179.269 | 179.269 | 179.269 | 68.513 | 68.513 | 68.513 | 68.513 | 9.713 | 9.713 | 9.713 | 9.713 | -4.009 | -4.009 | -4.009 | -4.009 | -5.088 | -5.088 | -5.088 | -5.088 | -48.445 | 15.055 | -33.44 | 15.055 | -6.205 | -6.205 | -6.205 | -6.205 |
Bedrijfskosten
| 129.158 | 200.207 | 154.379 | 248.816 | 148.591 | 154.836 | 132.386 | 103.348 | 125.915 | 89.595 | 84.026 | 83.744 | 149.602 | 119.829 | 88.87 | 116.039 | 50.524 | 51.307 | 51.318 | 58.106 | 53.939 | 59.803 | 44.487 | 45.54 | 43.518 | 43.639 | 41.765 | 40.553 | 35.611 | -138.781 | 39.956 | 36.625 | 35.111 | 51.651 | 40.078 | 61.241 | 33.292 | 59.88 | 35.868 | 30.442 | 30.799 | -6.253 | -6.253 | -6.253 | -6.253 | 202.701 | 202.701 | 202.701 | 202.701 | 89.583 | 89.583 | 89.583 | 89.583 | 27.494 | 27.494 | 27.494 | 27.494 | 13.249 | 13.249 | 13.249 | 13.249 | 9.878 | 9.878 | 9.878 | 9.878 | 48.445 | 29.649 | 33.44 | 29.649 | 6.726 | 6.726 | 6.726 | 6.726 |
Bedrijfsresultaat
| 389.271 | 329.391 | 302.397 | 353.594 | 359.012 | 271.387 | 248.973 | 281.065 | 217.257 | 219.444 | 154.018 | 352.733 | 169.567 | 310.668 | 324.143 | 263.777 | 73.433 | 57.2 | 67.698 | 97.061 | 79.621 | 86.574 | 70.713 | 115.791 | 90.7 | 90.805 | 78.861 | 89.179 | 107.783 | 199.093 | 99.921 | 113.961 | 274.532 | 61.801 | 92.224 | 117.752 | 66.191 | 187.663 | 85.417 | 71.221 | 46.531 | 74.854 | 74.854 | 74.854 | 74.854 | 55.392 | 55.392 | 55.392 | 55.392 | 33.187 | 33.187 | 33.187 | 33.187 | 27.746 | 27.746 | 27.746 | 27.746 | 125.689 | 125.689 | 125.689 | 125.689 | 34.062 | 34.062 | 34.062 | 34.062 | 34.485 | 34.974 | 40.266 | 34.974 | 32.003 | 32.003 | 32.003 | 32.003 |
Bedrijfsresultaat ratio
| 0.306 | 0.25 | 0.221 | 0.212 | 0.234 | 0.192 | 0.209 | 0.263 | 0.239 | 0.397 | 0.323 | 0.689 | 0.229 | 0.538 | 0.508 | 0.323 | 0.184 | 0.162 | 0.186 | 0.282 | 0.233 | 0.284 | 0.331 | 0.473 | 0.298 | 0.334 | 0.284 | 0.298 | 0.362 | 0.544 | 0.242 | 0.25 | 0.379 | 0.163 | 0.267 | 0.287 | 0.266 | 0.517 | 0.264 | 0.333 | 0.237 | 0.333 | 0.333 | 0.333 | 0.333 | 0.312 | 0.312 | 0.312 | 0.312 | 0.219 | 0.219 | 0.219 | 0.219 | 0.22 | 0.22 | 0.22 | 0.22 | 1.221 | 1.221 | 1.221 | 1.221 | 0.319 | 0.319 | 0.319 | 0.319 | 0.141 | 0.301 | 0.182 | 0.301 | 0.406 | 0.406 | 0.406 | 0.406 |
Totaal overige inkomsten en kosten netto
| -151.921 | 345.454 | -29.27 | -96.222 | 257.763 | 120.337 | -45.274 | -101.582 | -278.424 | -25.695 | -27.883 | -29.03 | -28.61 | 18.017 | 33.874 | 544.028 | 90.942 | 47.327 | 43.923 | 56.204 | 131.081 | 253.644 | 211.355 | 178.807 | 435.16 | 471.594 | 32.207 | 93.346 | 0.572 | -8.999 | 25.423 | 141.805 | 58.63 | 363.233 | 65.644 | 227.847 | 47.572 | -15.026 | 49.677 | -74.117 | 301.964 | -22.245 | -22.245 | -22.245 | -22.245 | 179.269 | 179.269 | 179.269 | 179.269 | 68.513 | 68.513 | 68.513 | 68.513 | 9.713 | 9.713 | 9.713 | 9.713 | -4.009 | -4.009 | -4.009 | -4.009 | -5.088 | -5.088 | -5.088 | -5.088 | 14.597 | 15.055 | 98.486 | 15.055 | -6.205 | -6.205 | -6.205 | -6.205 |
Inkomen voor belasting
| 237.35 | 674.845 | 273.127 | 257.372 | 616.775 | 391.724 | 203.699 | 179.483 | -61.167 | 193.749 | 126.135 | 323.703 | 140.957 | 204.417 | 216.477 | 162.241 | 132.332 | 77.006 | 79.316 | 76.635 | 175.704 | 278.856 | 242.699 | 229.597 | 516.679 | 562.399 | 111.068 | 182.525 | 108.355 | 190.094 | 125.344 | 255.766 | 333.162 | 425.034 | 157.868 | 345.599 | 113.763 | 172.637 | 135.094 | -2.896 | 348.495 | 52.61 | 52.61 | 52.61 | 52.61 | 234.661 | 234.661 | 234.661 | 234.661 | 101.7 | 101.7 | 101.7 | 101.7 | 37.459 | 37.459 | 37.459 | 37.459 | 121.68 | 121.68 | 121.68 | 121.68 | 28.974 | 28.974 | 28.974 | 28.974 | 49.082 | 50.029 | 138.752 | 50.029 | 25.798 | 25.798 | 25.798 | 25.798 |
Inkomen voor belasting ratio
| 0.187 | 0.513 | 0.2 | 0.154 | 0.402 | 0.277 | 0.171 | 0.168 | -0.067 | 0.35 | 0.265 | 0.632 | 0.19 | 0.354 | 0.339 | 0.199 | 0.332 | 0.218 | 0.218 | 0.223 | 0.513 | 0.915 | 1.136 | 0.938 | 1.698 | 2.072 | 0.4 | 0.611 | 0.364 | 0.519 | 0.303 | 0.561 | 0.459 | 1.119 | 0.457 | 0.842 | 0.456 | 0.476 | 0.417 | -0.014 | 1.772 | 0.234 | 0.234 | 0.234 | 0.234 | 1.324 | 1.324 | 1.324 | 1.324 | 0.672 | 0.672 | 0.672 | 0.672 | 0.296 | 0.296 | 0.296 | 0.296 | 1.182 | 1.182 | 1.182 | 1.182 | 0.271 | 0.271 | 0.271 | 0.271 | 0.201 | 0.43 | 0.628 | 0.43 | 0.327 | 0.327 | 0.327 | 0.327 |
Belastingkosten
| 45.245 | 42.643 | 42.856 | 67.776 | 53.193 | 47.436 | 44.988 | -4.468 | 27.835 | 31.607 | 22.888 | 21.925 | 29.356 | 25.966 | 24.392 | 23.149 | 10.581 | 12.918 | 10.702 | 10.455 | 11.25 | 13.16 | 11.633 | 25.666 | 15.641 | 17.325 | 14.541 | -2.34 | 14.637 | 32.924 | 15.078 | 26.367 | 47.165 | 18.829 | 16.354 | 10.685 | 13.436 | -1.523 | 15.214 | 6.064 | 4.621 | 11.569 | 11.569 | 11.569 | 11.569 | 19.206 | 19.206 | 19.206 | 19.206 | 8.443 | 8.443 | 8.443 | 8.443 | 7.497 | 7.497 | 7.497 | 7.497 | 21.831 | 21.831 | 21.831 | 21.831 | 6.757 | 6.757 | 6.757 | 6.757 | 13.718 | 7.108 | 14.712 | 7.108 | 5.607 | 5.607 | 5.607 | 5.607 |
Nettowinst
| 130.386 | 572.663 | 135.045 | 120.833 | 371.036 | 216.068 | 91.343 | 95.285 | -82.144 | 131.025 | 80.048 | 195.384 | 72.359 | 134.43 | 131.894 | 83.254 | 109.205 | 54.035 | 68.806 | 63.833 | 152.497 | 250.882 | 211.722 | 189.223 | 431.395 | 464.154 | 87.838 | 171.677 | 84.006 | 131.006 | 100.977 | 211.448 | 229.993 | 385.378 | 124.747 | 311.643 | 87.852 | 208.101 | 105.596 | -20.143 | 331.786 | 41.041 | 41.041 | 41.041 | 41.041 | 215.493 | 215.493 | 215.493 | 215.493 | 93.257 | 93.257 | 93.257 | 93.257 | 29.962 | 29.962 | 29.962 | 29.962 | 95.485 | 95.485 | 95.485 | 95.485 | 19.698 | 19.698 | 19.698 | 19.698 | 41.537 | 40.349 | 119.86 | 40.349 | 17.397 | 17.397 | 17.397 | 17.397 |
Nettowinstmarge
| 0.103 | 0.435 | 0.099 | 0.072 | 0.242 | 0.153 | 0.077 | 0.089 | -0.09 | 0.237 | 0.168 | 0.381 | 0.098 | 0.233 | 0.207 | 0.102 | 0.274 | 0.153 | 0.189 | 0.185 | 0.446 | 0.823 | 0.991 | 0.773 | 1.418 | 1.71 | 0.316 | 0.574 | 0.282 | 0.358 | 0.244 | 0.464 | 0.317 | 1.015 | 0.361 | 0.759 | 0.352 | 0.574 | 0.326 | -0.094 | 1.687 | 0.183 | 0.183 | 0.183 | 0.183 | 1.216 | 1.216 | 1.216 | 1.216 | 0.616 | 0.616 | 0.616 | 0.616 | 0.237 | 0.237 | 0.237 | 0.237 | 0.927 | 0.927 | 0.927 | 0.927 | 0.184 | 0.184 | 0.184 | 0.184 | 0.17 | 0.347 | 0.542 | 0.347 | 0.221 | 0.221 | 0.221 | 0.221 |
WPA (Winst Per Aandeel)
| 0.15 | 0.68 | 0.16 | 0.14 | 0.44 | 0.26 | 0.11 | 0.11 | -0.097 | 0.16 | 0.095 | 0.23 | 0.086 | 0.25 | 0.16 | 0.83 | 0.14 | 0.18 | 0.086 | 0.21 | 0.19 | 0.45 | 0.27 | 0.37 | 0.56 | 0.6 | 0.11 | 0.22 | 0.11 | 0.31 | 0.13 | 0.27 | 0.16 | 0.51 | 0.15 | 0.39 | 0.13 | 0.22 | 0.13 | -0.025 | 0.42 | 0.052 | 0.052 | 0.052 | 0.052 | 0.27 | 0.27 | 0.27 | 0.27 | 0.12 | 0.12 | 0.12 | 0.12 | 0.038 | 0.038 | 0.038 | 0.038 | 0.13 | 0.13 | 0.13 | 0.13 | 0.03 | 0.03 | 0.03 | 0.03 | 0.068 | 0.061 | 0.2 | 0.061 | 0.027 | 0.027 | 0.027 | 0.027 |
Verwaterde WPA
| 0.15 | 0.68 | 0.16 | 0.14 | 0.44 | 0.26 | 0.11 | 0.11 | -0.097 | 0.16 | 0.095 | 0.23 | 0.086 | 0.25 | 0.16 | 0.83 | 0.14 | 0.18 | 0.086 | 0.21 | 0.19 | 0.45 | 0.27 | 0.37 | 0.56 | 0.6 | 0.11 | 0.22 | 0.11 | 0.18 | 0.13 | 0.27 | 0.16 | 0.51 | 0.15 | 0.39 | 0.13 | 0.22 | 0.13 | -0.025 | 0.42 | 0.052 | 0.052 | 0.052 | 0.052 | 0.27 | 0.27 | 0.27 | 0.27 | 0.12 | 0.12 | 0.12 | 0.12 | 0.038 | 0.038 | 0.038 | 0.038 | 0.13 | 0.13 | 0.13 | 0.13 | 0.03 | 0.03 | 0.03 | 0.03 | 0.063 | 0.061 | 0.18 | 0.061 | 0.027 | 0.027 | 0.027 | 0.027 |
EBITDA
| 376.77 | 397.105 | 361.913 | 421.692 | 416.99 | 328.806 | 302.774 | 336.01 | 280.192 | 219.444 | 154.018 | 352.733 | 245.964 | 245.282 | 238.413 | 156.664 | 141.61 | 75.874 | 93.99 | 85.731 | 183.098 | 291.673 | 248.616 | 236.541 | 524.768 | 578.645 | 112.38 | 195.451 | 82.549 | 199.093 | 143.409 | 119.35 | 280.211 | 69.643 | 95.248 | 99.868 | 71.899 | 31.148 | 92.034 | 9.077 | 65.264 | 52.61 | 52.61 | 52.61 | 52.61 | 234.699 | 234.699 | 234.699 | 234.699 | 101.7 | 101.7 | 101.7 | 101.7 | 37.459 | 37.459 | 37.459 | 37.459 | 117.316 | 117.316 | 117.316 | 117.316 | 26.455 | 26.455 | 26.455 | 26.455 | 45.126 | 47.457 | 62.722 | 47.457 | 23.004 | 23.004 | 23.004 | 23.004 |
EBITDA ratio
| 0.296 | 0.302 | 0.265 | 0.253 | 0.272 | 0.233 | 0.254 | 0.314 | 0.309 | 0.397 | 0.323 | 0.689 | 0.332 | 0.425 | 0.374 | 0.192 | 0.355 | 0.215 | 0.259 | 0.249 | 0.535 | 0.957 | 1.164 | 0.967 | 1.724 | 2.132 | 0.405 | 0.654 | 0.277 | 0.544 | 0.347 | 0.262 | 0.386 | 0.183 | 0.276 | 0.243 | 0.288 | 0.086 | 0.284 | 0.042 | 0.332 | 0.234 | 0.234 | 0.234 | 0.234 | 1.324 | 1.324 | 1.324 | 1.324 | 0.672 | 0.672 | 0.672 | 0.672 | 0.296 | 0.296 | 0.296 | 0.296 | 1.14 | 1.14 | 1.14 | 1.14 | 0.248 | 0.248 | 0.248 | 0.248 | 0.185 | 0.408 | 0.284 | 0.408 | 0.292 | 0.292 | 0.292 | 0.292 |