Warehouses De Pauw
EBR:WDP.BR
22.14 (EUR) • At close October 30, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | 2012 Q4 | 2012 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q2 | 2009 Q1 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 113.994 | 109.915 | 115.894 | 91.756 | 91.939 | 98.025 | 107.636 | 57.866 | 105.888 | 78.176 | 88.723 | 48.257 | 89.058 | 66.64 | 74.7 | 46.935 | 77.126 | 59.845 | 65.02 | 55.205 | 53.825 | 52.67 | 59.275 | 48.043 | 46.489 | 44.313 | 47.955 | 39.352 | 37.795 | 36.669 | 41.084 | 43.816 | 33.003 | 40.752 | 31.377 | 44.38 | 31.061 | 35.085 | 25.696 | 30.678 | 25.087 | 26.932 | 22.128 | 28.63 | 21.527 | 24.134 | 20.095 | 26.794 | 19.292 | 13.899 | 14.753 | 14.621 | 13.195 | 11.508 | 10.679 |
Kosten van de omzet
| 12.819 | 15.536 | 32.563 | 14.117 | 7.187 | 12.164 | 31.977 | 5.284 | 6.999 | 5.5 | 24.1 | 4.237 | 1.603 | 4.221 | 16.977 | 3.134 | 3.55 | 3.53 | 14.427 | 2.369 | 2.182 | 3.556 | 12.947 | 2.068 | 2.4 | 1.453 | 9.016 | 1.981 | 1.114 | 1.48 | 8.346 | 9.299 | 1.048 | 9.076 | 0.664 | 8.695 | 0.906 | 7.528 | 0.832 | 6.747 | 0.758 | 3.883 | 0.7 | 6.596 | 0.693 | 3.567 | 0.621 | 6.17 | 0.599 | 2.855 | 0.259 | 0.496 | 0.298 | 0.384 | 0.254 |
Brutowinst
| 101.175 | 94.379 | 83.331 | 77.639 | 84.752 | 85.861 | 75.659 | 52.582 | 98.889 | 72.676 | 64.623 | 44.02 | 87.455 | 62.419 | 57.723 | 43.801 | 73.576 | 56.315 | 50.593 | 52.836 | 51.643 | 49.114 | 46.328 | 45.975 | 44.089 | 42.86 | 38.939 | 37.371 | 36.681 | 35.189 | 32.738 | 34.517 | 31.955 | 31.676 | 30.713 | 35.685 | 30.155 | 27.557 | 24.864 | 23.931 | 24.329 | 23.049 | 21.428 | 22.034 | 20.834 | 20.567 | 19.474 | 20.624 | 18.693 | 11.044 | 14.494 | 14.126 | 12.896 | 11.124 | 10.425 |
Brutowinstmarge
| 0.888 | 0.859 | 0.719 | 0.846 | 0.922 | 0.876 | 0.703 | 0.909 | 0.934 | 0.93 | 0.728 | 0.912 | 0.982 | 0.937 | 0.773 | 0.933 | 0.954 | 0.941 | 0.778 | 0.957 | 0.959 | 0.932 | 0.782 | 0.957 | 0.948 | 0.967 | 0.812 | 0.95 | 0.971 | 0.96 | 0.797 | 0.788 | 0.968 | 0.777 | 0.979 | 0.804 | 0.971 | 0.785 | 0.968 | 0.78 | 0.97 | 0.856 | 0.968 | 0.77 | 0.968 | 0.852 | 0.969 | 0.77 | 0.969 | 0.795 | 0.982 | 0.966 | 0.977 | 0.967 | 0.976 |
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 |
Algemene en administratieve kosten
| 0 | 5.516 | 5.718 | 8.258 | 4.994 | -10.465 | 18.795 | 7.808 | 4.85 | 7.037 | 2.209 | 7.748 | 4.557 | 4.232 | 4.259 | 6.721 | 3.925 | 3.791 | 3.738 | 4.605 | 3.397 | 3.084 | 3.225 | 4.894 | 2.672 | 2.593 | 2.55 | 2.968 | 1.933 | 1.738 | 1.945 | 3.285 | 1.357 | 0.478 | 1.06 | 3.339 | 1.607 | 0.354 | 1.401 | 2.15 | 1.411 | 1.791 | 1.355 | 2.204 | 1.153 | 1.603 | 1.144 | 1.836 | 1.128 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0.414 | 0.395 | 0.089 | 0.411 | -0.983 | 1.918 | -0.035 | 0.381 | 0.458 | 0.261 | 0.014 | 0.18 | 0.249 | 0.213 | -0.006 | 0.16 | 0.185 | 0.168 | -0.031 | 0.133 | 0.204 | 0.174 | 0.025 | 0.182 | 0.243 | 0.215 | 0.058 | 0.206 | 0.156 | 0.138 | 0.275 | 0 | 0.213 | 0 | 0.368 | 0 | 0.208 | 0 | 0.264 | 0 | 0.168 | 0 | 0.301 | 0 | 0.192 | 0 | 0.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 0 | 5.93 | 6.113 | 8.347 | 5.405 | -11.448 | 20.713 | 7.773 | 5.231 | 7.495 | 2.47 | 7.762 | 4.737 | 4.481 | 4.472 | 6.715 | 4.085 | 3.976 | 3.906 | 4.574 | 3.53 | 3.288 | 3.399 | 4.919 | 2.854 | 2.836 | 2.765 | 3.026 | 2.139 | 1.894 | 2.083 | 3.56 | 1.357 | 0.691 | 1.06 | 3.707 | 1.607 | 0.562 | 1.401 | 2.414 | 1.411 | 1.791 | 1.355 | 2.505 | 1.153 | 1.603 | 1.144 | 2.104 | 1.128 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -5.342 | -5.516 | -5.718 | -5.45 | -4.994 | -5.069 | -3.261 | -28.511 | 19.937 | -7.706 | -2.484 | -25.734 | 16.484 | -8.742 | -3.066 | -16.006 | 12.578 | -3.395 | -0.408 | -0.484 | -3.11 | -2.524 | -0.578 | -1.295 | -3.003 | -3.18 | 0.002 | 0.209 | -2.951 | -2.561 | -0.55 | -2.014 | -1.836 | -3.873 | 1.073 | -1.241 | -1.982 | -3.06 | -0.408 | 1.157 | -2.483 | -2.574 | -1.227 | -0.332 | -2.474 | -2.085 | -0.598 | -0.905 | -2.02 | -0.753 | 0.825 | 0.933 | 0.698 | 0.947 | 0.877 |
Bedrijfskosten
| -5.342 | 3.941 | 5.718 | 5.45 | 2.661 | 5.069 | 3.261 | -20.738 | 25.168 | -0.211 | -0.014 | -17.972 | 21.221 | -4.261 | 1.406 | -9.291 | 16.663 | 0.581 | 3.498 | 4.09 | 0.42 | 0.764 | 2.821 | 3.624 | -0.149 | -0.344 | 2.365 | 3.235 | -0.812 | -0.667 | 1.533 | 1.546 | -0.479 | -3.182 | 2.133 | 2.466 | -0.375 | -2.498 | 0.993 | 3.571 | -1.072 | -0.783 | 0.128 | 2.173 | -1.321 | -0.482 | 0.546 | 1.199 | -0.892 | -0.753 | 0.825 | 0.933 | 0.698 | 0.947 | 0.877 |
Bedrijfsresultaat
| 95.833 | 88.863 | 77.613 | 72.189 | 28.462 | 80.792 | 72.398 | 73.32 | 77.643 | 193.865 | 191.001 | 303.65 | 278.695 | 335.876 | 165.336 | 129.548 | 85.533 | 102.96 | 81.578 | 138.89 | 94.24 | 176.391 | 67.603 | 164.434 | 100.802 | 66.95 | 49.029 | 50.455 | 52.633 | 81.937 | 49.602 | 44.745 | 34.525 | 35.668 | 44.416 | 88.04 | 37.771 | 35.225 | 26.791 | 20.36 | 28.175 | 20.388 | 27.092 | 19.861 | 19.083 | 30.828 | 13.733 | 19.425 | 24.589 | 5.905 | 13.712 | -14.362 | 12.133 | 17.005 | 9.545 |
Bedrijfsresultaat ratio
| 0.841 | 0.808 | 0.67 | 0.787 | 0.31 | 0.824 | 0.673 | 1.267 | 0.733 | 2.48 | 2.153 | 6.292 | 3.129 | 5.04 | 2.213 | 2.76 | 1.109 | 1.72 | 1.255 | 2.516 | 1.751 | 3.349 | 1.14 | 3.423 | 2.168 | 1.511 | 1.022 | 1.282 | 1.393 | 2.235 | 1.207 | 1.021 | 1.046 | 0.875 | 1.416 | 1.984 | 1.216 | 1.004 | 1.043 | 0.664 | 1.123 | 0.757 | 1.224 | 0.694 | 0.886 | 1.277 | 0.683 | 0.725 | 1.275 | 0.425 | 0.929 | -0.982 | 0.92 | 1.478 | 0.894 |
Totaal overige inkomsten en kosten netto
| 2.534 | 26.622 | 28.181 | -98.568 | -5.156 | -58.864 | -120.658 | -391.243 | 62.607 | 68.997 | 66.448 | 16.459 | -0.402 | -1.379 | 16.46 | -2.186 | -18.549 | -19.998 | -24.159 | 29.108 | -32.261 | -37.819 | -26.01 | -23.891 | 0.644 | -14.374 | -3.952 | 0.269 | -4.791 | 4.83 | 1.231 | 16.667 | -6.822 | -2.015 | -33.184 | -27.468 | -16.361 | 13.69 | -11.964 | -4.163 | -2.771 | -7.168 | -16.245 | -2.967 | -4.289 | -2.179 | 5.597 | -6.73 | -14.854 | -5.37 | -4.415 | -4.836 | -4.289 | -3.965 | -2.698 |
Inkomen voor belasting
| 98.367 | 115.485 | 105.794 | -26.379 | 23.306 | 21.928 | -48.26 | -317.923 | 140.25 | 262.862 | 257.449 | 320.109 | 278.293 | 334.497 | 181.796 | 127.362 | 66.984 | 82.962 | 57.419 | 167.998 | 61.979 | 138.572 | 41.593 | 140.543 | 101.446 | 52.576 | 45.077 | 50.724 | 47.842 | 86.767 | 50.833 | 61.412 | 27.703 | 33.653 | 11.232 | 60.572 | 21.41 | 48.915 | 14.827 | 16.197 | 25.404 | 13.22 | 10.847 | 16.894 | 14.794 | 28.649 | 19.33 | 12.695 | 9.735 | 0.535 | 9.297 | -19.198 | 7.844 | 13.04 | 6.847 |
Inkomen voor belasting ratio
| 0.863 | 1.051 | 0.913 | -0.287 | 0.253 | 0.224 | -0.448 | -5.494 | 1.325 | 3.362 | 2.902 | 6.633 | 3.125 | 5.019 | 2.434 | 2.714 | 0.869 | 1.386 | 0.883 | 3.043 | 1.151 | 2.631 | 0.702 | 2.925 | 2.182 | 1.186 | 0.94 | 1.289 | 1.266 | 2.366 | 1.237 | 1.402 | 0.839 | 0.826 | 0.358 | 1.365 | 0.689 | 1.394 | 0.577 | 0.528 | 1.013 | 0.491 | 0.49 | 0.59 | 0.687 | 1.187 | 0.962 | 0.474 | 0.505 | 0.038 | 0.63 | -1.313 | 0.594 | 1.133 | 0.641 |
Belastingkosten
| 6.344 | 4.567 | 7.22 | -0.13 | 2.694 | -57.167 | -6.031 | -82.149 | 4.758 | 25.342 | 31.234 | 48.455 | 12.819 | 39.353 | 20.012 | 0.566 | 1.633 | 1.835 | 2.092 | 4.385 | 2.774 | 1.559 | 1.954 | 3.369 | 0.512 | 1.03 | 0.885 | 0.342 | 0.052 | 0.406 | 0.21 | 1.249 | 0.194 | 0.334 | 0.121 | 0.516 | 0.233 | 0.245 | 0.175 | 0.188 | 0.153 | 0.142 | 0.148 | -0.15 | 0.043 | -0.012 | 0.113 | 0.49 | 0.341 | 0.999 | 0.297 | -2.367 | 0.212 | -1.476 | 0.161 |
Nettowinst
| 91.756 | 111.202 | 103.367 | -26.434 | 19.183 | 75.501 | -45.951 | -235.774 | 132.916 | 231.292 | 224.445 | 267.191 | 264.342 | 290.257 | 160.476 | 126.484 | 64.072 | 80.312 | 53.742 | 161.131 | 57.72 | 136.239 | 38.642 | 134.505 | 100.087 | 50.764 | 43.428 | 50.383 | 47.788 | 86.362 | 50.623 | 58.848 | 28.131 | 31.936 | 11.317 | 59.504 | 21.441 | 47.108 | 14.645 | 16.068 | 25.236 | 12.805 | 10.64 | 17.046 | 14.752 | 28.785 | 19.093 | 12.203 | 9.394 | -0.464 | 9 | -16.831 | 7.632 | 14.516 | 6.686 |
Nettowinstmarge
| 0.805 | 1.012 | 0.892 | -0.288 | 0.209 | 0.77 | -0.427 | -4.074 | 1.255 | 2.959 | 2.53 | 5.537 | 2.968 | 4.356 | 2.148 | 2.695 | 0.831 | 1.342 | 0.827 | 2.919 | 1.072 | 2.587 | 0.652 | 2.8 | 2.153 | 1.146 | 0.906 | 1.28 | 1.264 | 2.355 | 1.232 | 1.343 | 0.852 | 0.784 | 0.361 | 1.341 | 0.69 | 1.343 | 0.57 | 0.524 | 1.006 | 0.475 | 0.481 | 0.595 | 0.685 | 1.193 | 0.95 | 0.455 | 0.487 | -0.033 | 0.61 | -1.151 | 0.578 | 1.261 | 0.626 |
WPA (Winst Per Aandeel)
| 0.41 | 0.5 | 0.47 | -0.13 | 0.093 | 0.37 | -0.23 | -1.18 | 0.72 | 1.25 | 1.21 | 1.44 | 1.43 | 1.57 | 0.9 | 0.71 | 0.36 | 0.45 | 0.31 | 0.93 | 0.33 | 0.79 | 0.24 | 0.83 | 0.62 | 0.31 | 0.28 | 0.33 | 0.31 | 0.56 | 0.34 | 0.39 | 0.21 | 0.24 | 0.087 | 0.46 | 0.16 | 0.36 | 0.12 | 0.13 | 0.22 | 0.11 | 0.094 | 0.15 | 0.13 | 0.26 | 0.18 | 0.11 | 0.094 | -0.005 | 0.1 | -0.25 | 0.11 | 0.24 | 0.11 |
Verwaterde WPA
| 0.41 | 0.5 | 0.47 | -0.13 | 0.093 | 0.37 | -0.23 | -1.18 | 0.72 | 1.25 | 1.21 | 1.44 | 1.43 | 1.57 | 0.9 | 0.71 | 0.36 | 0.45 | 0.31 | 0.93 | 0.33 | 0.79 | 0.24 | 0.83 | 0.62 | 0.31 | 0.28 | 0.33 | 0.31 | 0.56 | 0.34 | 0.39 | 0.21 | 0.24 | 0.087 | 0.46 | 0.16 | 0.36 | 0.12 | 0.13 | 0.22 | 0.11 | 0.094 | 0.15 | 0.13 | 0.26 | 0.18 | 0.11 | 0.094 | -0.005 | 0.1 | -0.25 | 0.11 | 0.24 | 0.11 |
EBITDA
| 98.435 | 93.477 | 79.247 | 81.284 | 32.414 | 83.011 | 74.712 | -329.382 | 91.584 | 217.427 | 195.032 | 318.152 | 281.627 | 337.883 | 167.311 | 132.363 | 87.124 | 108.939 | 83.693 | 140.537 | 94.653 | 178.442 | 68.401 | 164.424 | 102.185 | 69.129 | 50.135 | 58.112 | 55.815 | 86.699 | 51.233 | 45.205 | 35.396 | 36.337 | 45.261 | 88.443 | 38.673 | 35.978 | 27.531 | 26.589 | 28.258 | 20.471 | 27.175 | 38.767 | 19.222 | 30.967 | 13.872 | 5.068 | 24.6 | 5.862 | 13.669 | -14.296 | 12.198 | 17.008 | 9.548 |
EBITDA ratio
| 0.864 | 0.85 | 0.684 | 0.886 | 0.353 | 0.847 | 0.694 | -5.692 | 0.865 | 2.781 | 2.198 | 6.593 | 3.162 | 5.07 | 2.24 | 2.82 | 1.13 | 1.82 | 1.287 | 2.546 | 1.759 | 3.388 | 1.154 | 3.422 | 2.198 | 1.56 | 1.045 | 1.477 | 1.477 | 2.364 | 1.247 | 1.032 | 1.073 | 0.892 | 1.442 | 1.993 | 1.245 | 1.025 | 1.071 | 0.867 | 1.126 | 0.76 | 1.228 | 1.354 | 0.893 | 1.283 | 0.69 | 0.189 | 1.275 | 0.422 | 0.927 | -0.978 | 0.924 | 1.478 | 0.894 |