Administrador de listas de seguimiento

Lista de seguimiento

Precio: 137,28 EUR -8,57% Mercado cerrado

Capitalización de mercado: €101,33 B

A	Advantest Corp XMUN:VAN	JP
	Schibsted ASA LSE:0MHM	NO
	ArcelorMittal SA OTC:AMSYF	LU
O	Orix Corp F:OIXA	JP
S	SM Energy Co SWB:SJL	US
A	Aptiv PLC XBER:D7A	IE
T	Thermax Limited BSE:500411	IN

Estado de resultados

Moneda: JPY

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Ingresos
Gastos por intereses	338	441	434	421	391	290	188	93	14	16	15	14	13	12	12	12	11	11	9	7	6	4	4	4	0	3	3	67	111	153	182	147	140	132	136	142	139	140	140	138	139	249	0	0	0	216	0	0	0	221	0	0	0	144	0	0	0	77	0	0	0	155	0	0	0	182	0	0	0	279	0	0	0	701	0	0	0	2.293	0	0	0	2.521	0	0	0
Ingresos	189.226 N/A	239.439 +27%	219.376 -8%	199.949 -9%	225.119 +13%	253.922 +13%	261.794 +3%	267.315 +2%	245.238 -8%	235.012 -4%	232.227 -1%	229.383 -1%	218.661 -5%	182.767 -16%	152.136 -17%	120.424 -21%	100.013 -17%	76.652 -23%	57.807 -25%	42.901 -26%	41.191 -4%	53.225 +29%	69.147 +30%	86.549 +25%	99.107 +15%	99.634 +1%	102.947 +3%	112.001 +9%	117.251 +5%	141.048 +20%	147.555 +5%	149.146 +1%	143.079 -4%	132.903 -7%	129.638 -2%	119.983 -7%	114.968 -4%	111.878 -3%	118.617 +6%	131.183 +11%	152.529 +16%	163.803 +7%	167.140 +2%	171.207 +2%	160.133 -6%	162.111 +1%	162.614 +0%	151.959 -7%	153.450 +1%	155.916 +2%	155.944 +0%	168.133 +8%	187.633 +12%	207.223 +10%	237.457 +15%	262.388 +10%	286.432 +9%	282.456 -1%	277.690 -2%	276.630 0%	271.627 -2%	275.894 +2%	276.454 +0%	282.245 +2%	290.400 +3%	312.789 +8%	343.180 +10%	356.677 +4%	390.682 +10%	416.901 +7%	455.728 +9%	503.717 +11%	529.633 +5%	560.191 +6%	525.499 -6%	502.896 -4%	498.136 -1%	486.507 -2%	523.981 +8%	598.202 +14%	683.121 +14%	779.707 +14%	904.758 +16%	977.234 +8%	1.032.886 +6%
Beneficio bruto
Costo de los ingresos	(86.895)	(115.994)	(106.297)	(99.470)	(113.079)	(121.429)	(124.257)	(125.208)	(113.271)	(108.718)	(108.813)	(106.064)	(103.326)	(88.837)	(74.294)	(61.635)	(56.730)	(56.837)	(47.488)	(39.876)	(35.805)	(27.297)	(35.877)	(45.435)	(50.354)	(51.164)	(52.989)	(58.549)	(62.314)	(72.300)	(74.331)	(72.599)	(66.851)	(63.983)	(62.984)	(60.278)	(63.847)	(62.545)	(64.325)	(67.449)	(69.974)	(72.048)	(73.498)	(76.390)	(70.652)	(70.636)	(67.999)	(60.447)	(61.857)	(66.176)	(70.902)	(79.282)	(93.549)	(100.635)	(113.251)	(124.151)	(128.964)	(128.417)	(122.498)	(119.325)	(117.437)	(119.397)	(121.355)	(126.493)	(133.872)	(144.498)	(158.097)	(163.259)	(172.597)	(180.994)	(195.647)	(213.803)	(222.967)	(241.130)	(234.406)	(233.586)	(243.042)	(240.477)	(251.996)	(274.184)	(307.636)	(334.622)	(364.941)	(383.867)	(388.665)
Beneficio bruto	102.331 N/A	123.445 +21%	113.079 -8%	100.479 -11%	112.040 +12%	132.493 +18%	137.537 +4%	142.107 +3%	131.967 -7%	126.294 -4%	123.414 -2%	123.319 0%	115.335 -6%	93.930 -19%	77.842 -17%	58.789 -24%	43.283 -26%	19.815 -54%	10.319 -48%	3.025 -71%	5.386 +78%	25.928 +381%	33.270 +28%	41.114 +24%	48.753 +19%	48.470 -1%	49.958 +3%	53.452 +7%	54.937 +3%	68.748 +25%	73.224 +7%	76.547 +5%	76.228 0%	68.920 -10%	66.654 -3%	59.705 -10%	51.121 -14%	49.333 -3%	54.292 +10%	63.734 +17%	82.555 +30%	91.755 +11%	93.642 +2%	94.817 +1%	89.481 -6%	91.475 +2%	94.615 +3%	91.512 -3%	91.593 +0%	89.740 -2%	85.042 -5%	88.851 +4%	94.084 +6%	106.588 +13%	124.206 +17%	138.237 +11%	157.468 +14%	154.039 -2%	155.192 +1%	157.305 +1%	154.190 -2%	156.497 +1%	155.099 -1%	155.752 +0%	156.528 +0%	168.291 +8%	185.083 +10%	193.418 +5%	218.085 +13%	235.907 +8%	260.081 +10%	289.914 +11%	306.666 +6%	319.061 +4%	291.093 -9%	269.310 -7%	255.094 -5%	246.030 -4%	271.985 +11%	324.018 +19%	375.485 +16%	445.085 +19%	539.817 +21%	593.367 +10%	644.221 +9%
Beneficio operativo
Gastos operativos	(50.505)	(62.726)	(64.515)	(63.284)	(64.217)	(68.035)	(68.513)	(68.112)	(67.864)	(69.502)	(71.277)	(74.079)	(73.054)	(71.214)	(68.635)	(64.635)	(61.701)	(55.484)	(62.467)	(56.550)	(52.265)	(37.567)	(38.579)	(40.030)	(41.472)	(42.359)	(44.876)	(54.364)	(60.102)	(67.911)	(72.415)	(70.058)	(71.781)	(68.343)	(71.390)	(70.988)	(73.201)	(72.406)	(84.943)	(85.717)	(74.498)	(74.897)	(76.711)	(77.674)	(75.976)	(78.878)	(78.755)	(77.274)	(76.163)	(75.835)	(74.649)	(75.852)	(78.825)	(82.101)	(86.127)	(87.399)	(89.160)	(92.852)	(91.188)	(93.528)	(96.863)	(97.789)	(98.093)	(98.985)	(98.773)	(105.585)	(101.690)	(106.153)	(112.495)	(121.173)	(126.689)	(134.740)	(143.834)	(151.374)	(153.325)	(153.675)	(153.853)	(158.583)	(173.301)	(182.800)	(191.830)	(195.531)	(219.029)	(227.630)	(234.180)
Gastos de ventas, generales y administrativos	(31.862)	(36.446)	(37.413)	(36.214)	(36.566)	(41.108)	(40.880)	(39.939)	(38.965)	(39.993)	(40.905)	(42.330)	(42.641)	(40.707)	(39.598)	(36.917)	(34.438)	(31.771)	(27.287)	(23.908)	(21.455)	(19.671)	(20.153)	(20.509)	(20.910)	(21.162)	(22.834)	(29.681)	(33.012)	(37.608)	(39.844)	(36.905)	(36.253)	(35.281)	(36.918)	(37.192)	(39.045)	(39.736)	(40.544)	(42.365)	(44.308)	(71.382)	(84.284)	(92.970)	(99.426)	(75.667)	(79.041)	(77.522)	(76.321)	(72.289)	(74.992)	(76.634)	(79.635)	(78.546)	(86.680)	(88.453)	(92.750)	(89.228)	(94.865)	(96.273)	(96.768)	(90.055)	(98.068)	(101.435)	(101.495)	(96.096)	(109.608)	(111.688)	(118.088)	(109.877)	(126.886)	(135.083)	(144.211)	(138.007)	(154.326)	(157.589)	(157.672)	(141.173)	(167.602)	(174.173)	(182.878)	(176.894)	(200.364)	(208.886)	(215.766)
I+D	(18.643)	(26.280)	(27.102)	(27.070)	(27.651)	(26.927)	(27.633)	(28.173)	(28.899)	(29.509)	(30.372)	(31.749)	(30.413)	(30.507)	(29.037)	(27.718)	(27.263)	(23.713)	(21.392)	(18.854)	(17.022)	(17.896)	(18.426)	(19.521)	(20.562)	(21.197)	(22.042)	(24.683)	(27.090)	(30.303)	(32.571)	(33.153)	(32.991)	(33.062)	(33.728)	(33.796)	(34.156)	(32.670)	(31.331)	(30.284)	(30.190)	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
Depreciación y amortización	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	(3.704)	0	0	0	(3.442)	0	0	0	(3.885)	0	0	0	(4.099)	0	0	0	(3.872)	0	0	0	(7.696)	0	0	0	(9.774)	0	0	0	(11.255)	0	0	0	(14.035)	0	0	0	(17.790)	0	0	0	(18.498)	0	0	0
Otros gastos operativos	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(13.788)	(13.788)	(13.788)	0	0	0	0	0	0	0	0	0	0	0	(2.537)	0	(744)	0	0	0	(13.068)	(13.068)	0	189	7.573	15.296	23.450	231	286	248	158	339	343	782	810	544	553	1.054	3.590	248	3.677	2.745	(95)	(38)	(25)	2.450	2.722	285	7.918	5.535	5.593	(41)	197	343	377	668	1.001	3.914	3.819	380	(5.699)	(8.627)	(8.952)	(139)	(18.665)	(18.744)	(18.414)
Resultado operativo	51.826 N/A	60.719 +17%	48.564 -20%	37.195 -23%	47.823 +29%	64.458 +35%	69.024 +7%	73.995 +7%	64.103 -13%	56.792 -11%	52.137 -8%	49.240 -6%	42.281 -14%	22.716 -46%	9.207 -59%	(5.846) N/A	(18.418) -215%	(35.669) -94%	(52.148) -46%	(53.525) -3%	(46.879) +12%	(11.639) +75%	(5.309) +54%	1.084 N/A	7.281 +572%	6.111 -16%	5.082 -17%	(912) N/A	(5.165) -466%	837 N/A	809 -3%	6.489 +702%	4.447 -31%	577 -87%	(4.736) N/A	(11.283) -138%	(22.080) -96%	(23.073) -4%	(30.651) -33%	(21.983) +28%	8.057 N/A	16.858 +109%	16.931 +0%	17.143 +1%	13.505 -21%	12.597 -7%	15.860 +26%	14.238 -10%	15.430 +8%	13.905 -10%	10.393 -25%	12.999 +25%	15.259 +17%	24.487 +60%	38.079 +56%	50.838 +34%	68.308 +34%	61.187 -10%	64.004 +5%	63.777 0%	57.327 -10%	58.708 +2%	57.006 -3%	56.767 0%	57.755 +2%	62.706 +9%	83.393 +33%	87.265 +5%	105.590 +21%	114.734 +9%	133.392 +16%	155.174 +16%	162.832 +5%	167.687 +3%	137.768 -18%	115.635 -16%	101.241 -12%	87.447 -14%	98.684 +13%	141.218 +43%	183.655 +30%	249.554 +36%	320.788 +29%	365.737 +14%	410.041 +12%
Beneficio antes de impuestos
Ingresos/gastos por intereses	(51)	72	375	680	1.020	1.470	1.888	2.336	2.739	3.010	3.458	3.798	3.952	3.787	3.382	2.870	2.472	2.146	1.701	1.259	826	575	452	413	378	323	323	244	228	170	92	82	51	81	577	656	862	1.455	1.505	1.428	1.336	3.159	3.380	2.731	3.145	(1.004)	(444)	566	(335)	873	17	(720)	(212)	(712)	1.173	2.169	1.919	1.533	619	616	925	844	(486)	(2.152)	(3.770)	(48)	(929)	293	2.195	1.607	5.626	9.156	5.034	3.744	(1.358)	(5.700)	(2.667)	(3.453)	(1.545)	(3.720)	(1.860)	(3.172)	(6.587)	(3.091)	(4.110)
Partidas no recurrentes	0	0	0	0	0	0	0	0	0	0	0	0	0	(1.331)	0	0	0	(17.298)	0	0	0	(316)	0	0	0	(512)	0	0	0	(2.254)	(1.793)	(2.537)	0	(400)	0	0	(13.068)	(13.068)	0	0	(211)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.475	0	0	0	0	0	0	0	8.020	0	0	0	0	0	0	0	0	(595)	(595)	(595)	(5.819)	0	0	0	(21.393)	0	0	0
Ganancia/pérdida por disposición de activos	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	174	0	0	0	250	0	0	0	519	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
Otros ingresos totales	1.118	1.017	807	827	1.614	1.526	1.632	570	854	1.288	3.332	1.461	930	(1.639)	(4.405)	(5.736)	(7.880)	(1.940)	(5.748)	(2.016)	(114)	1.454	293	(910)	(1.067)	(371)	(1.105)	(2.561)	(2.736)	(2.195)	(1.673)	314	257	(1.054)	(1.234)	(1.170)	(1.436)	(587)	(318)	458	2.943	750	(206)	(1.046)	(2.770)	0	0	0	0	(6)	0	0	0	(12)	0	0	0	16	0	0	0	(978)	0	0	0	(1.060)	0	0	0	2	0	0	0	(161)	0	0	0	(5)	0	0	0	(215)	0	0	0
Resultado antes de impuestos	52.893 N/A	61.808 +17%	49.746 -20%	38.702 -22%	50.457 +30%	67.454 +34%	72.544 +8%	76.901 +6%	67.696 -12%	61.090 -10%	58.927 -4%	54.499 -8%	47.163 -13%	23.533 -50%	8.184 -65%	(8.712) N/A	(23.826) -173%	(52.761) -121%	(56.195) -7%	(54.282) +3%	(46.167) +15%	(9.926) +78%	(4.564) +54%	587 N/A	6.592 +1.023%	5.551 -16%	4.300 -23%	(3.229) N/A	(7.673) -138%	(3.442) +55%	(2.565) +25%	4.348 N/A	4.755 +9%	(796) N/A	(5.393) -578%	(11.797) -119%	(35.722) -203%	(35.273) +1%	(29.464) +16%	(20.097) +32%	12.125 N/A	20.767 +71%	20.105 -3%	18.828 -6%	13.880 -26%	11.767 -15%	15.416 +31%	14.804 -4%	15.095 +2%	15.022 0%	10.410 -31%	12.279 +18%	15.047 +23%	24.282 +61%	39.252 +62%	53.007 +35%	70.227 +32%	66.211 -6%	64.623 -2%	64.393 0%	58.252 -10%	58.574 +1%	56.520 -4%	54.615 -3%	53.985 -1%	69.618 +29%	82.464 +18%	87.558 +6%	107.785 +23%	116.343 +8%	139.018 +19%	164.330 +18%	167.866 +2%	171.270 +2%	135.815 -21%	109.340 -19%	97.979 -10%	78.170 -20%	97.139 +24%	137.498 +42%	181.795 +32%	224.774 +24%	314.201 +40%	362.646 +15%	405.931 +12%
Beneficio neto
Provisión para impuestos	(20.926)	(23.730)	(19.366)	(15.347)	(19.928)	(26.080)	(27.513)	(27.939)	(24.469)	(25.520)	(24.884)	(24.199)	(19.401)	(6.889)	(1.613)	5.550	9.879	(21.994)	(22.180)	(24.621)	(30.660)	(1.457)	(2.280)	(2.348)	(1.999)	(2.352)	(1.529)	(678)	(160)	1.240	395	(557)	(1.177)	(2.493)	(2.438)	(2.819)	(263)	(61)	(1.116)	(1.539)	(4.296)	(4.014)	(2.936)	(3.683)	(3.697)	(5.073)	(5.502)	(3.826)	(3.699)	(821)	(193)	(413)	(746)	(6.179)	(8.248)	(9.681)	(11.546)	(9.218)	(9.438)	(10.777)	(10.598)	(5.042)	(4.522)	(3.364)	(2.647)	169	(3.883)	(7.016)	(13.623)	(29.042)	(34.565)	(41.114)	(41.652)	(40.870)	(32.709)	(24.163)	(20.242)	(15.880)	(20.178)	(31.803)	(45.438)	(63.597)	(86.717)	(100.999)	(117.438)
Resultado de operaciones continuadas	31.967	38.078	30.380	23.355	30.529	41.374	45.031	48.962	43.227	35.570	34.043	30.300	27.762	16.644	6.571	(3.162)	(13.947)	(74.755)	(78.375)	(78.903)	(76.827)	(11.383)	(6.844)	(1.761)	4.593	3.199	2.771	(3.907)	(7.833)	(2.202)	(2.170)	3.791	3.578	(3.289)	(7.831)	(14.616)	(35.985)	(35.334)	(30.580)	(21.636)	7.829	16.753	17.169	15.145	10.183	6.694	9.914	10.978	11.396	14.201	10.217	11.866	14.301	18.103	31.004	43.326	58.681	56.993	55.185	53.616	47.654	53.532	51.998	51.251	51.338	69.787	78.581	80.542	94.162	87.301	104.453	123.216	126.214	130.400	103.106	85.177	77.737	62.290	76.961	105.695	136.357	161.177	227.484	261.647	288.493
Resultado atribuible a participaciones minoritarias	0	0	0	0	0	0	0	0	0	(14)	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	0	0	0	0	0	0	0	0	0	0
Ganancias por participaciones en asociadas	0	0	0	0	0	0	0	0	5	0	(18)	(18)	(62)	(94)	(121)	(161)	(149)	(147)	(162)	(144)	(131)	(71)	(35)	(12)	(19)	(36)	(50)	(62)	(7)	7	52	72	42	(35)	(54)	(63)	(67)	22	20	20	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
Beneficio neto	31.967 N/A	38.078 +19%	30.380 -20%	23.355 -23%	30.529 +31%	41.373 +36%	45.031 +9%	48.962 +9%	43.232 -12%	35.556 -18%	34.025 -4%	30.282 -11%	27.700 -9%	16.550 -40%	6.450 -61%	(3.323) N/A	(14.096) -324%	(74.902) -431%	(78.537) -5%	(79.047) -1%	(76.958) +3%	(11.454) +85%	(6.879) +40%	(1.773) +74%	4.574 N/A	3.163 -31%	2.721 -14%	(3.969) N/A	(7.840) -98%	(2.195) +72%	(2.118) +4%	3.863 N/A	3.620 -6%	(3.324) N/A	(7.885) -137%	(14.679) -86%	(36.052) -146%	(35.312) +2%	(30.560) +13%	(21.616) +29%	7.849 N/A	16.753 +113%	17.169 +2%	15.145 -12%	10.183 -33%	6.694 -34%	9.914 +48%	10.978 +11%	11.396 +4%	14.201 +25%	10.217 -28%	11.866 +16%	14.301 +21%	18.103 +27%	31.004 +71%	43.326 +40%	58.681 +35%	56.993 -3%	55.185 -3%	53.616 -3%	47.654 -11%	53.532 +12%	51.998 -3%	51.251 -1%	51.338 +0%	69.787 +36%	78.581 +13%	80.542 +2%	94.162 +17%	87.301 -7%	104.453 +20%	123.216 +18%	126.214 +2%	130.400 +3%	103.106 -21%	85.177 -17%	77.737 -9%	62.290 -20%	76.961 +24%	105.695 +37%	136.357 +29%	161.177 +18%	227.484 +41%	261.647 +15%	288.493 +10%
EPS (diluido)	162,25 N/A	194,27 +20%	164,21 -15%	125,56 -24%	164,13 +31%	222,43 +36%	239,52 +8%	260,43 +9%	228,74 -12%	189,12 -17%	182,93 -3%	164,57 -10%	153,03 -7%	90,43 -41%	36,03 -60%	-18,56 N/A	-78,74 -324%	-418,44 -431%	-438,75 -5%	-441,6 -1%	-429,93 +3%	-63,98 +85%	-38,43 +40%	-10,01 +74%	26,43 N/A	18,07 -32%	15,72 -13%	-22,94 N/A	-45,31 -98%	-12,67 +72%	-12,17 +4%	22,32 N/A	20,8 -7%	-19,21 N/A	-45,31 -136%	-84,36 -86%	-207,19 -146%	-202,94 +2%	-158,34 +22%	-112 +29%	45,1 N/A	87,01 +93%	88,95 +2%	78,47 -12%	58,52 -25%	34,72 -41%	51,36 +48%	56,88 +11%	65,12 +14%	73,29 +13%	52,12 -29%	60,54 +16%	72,59 +20%	92,03 +27%	156,58 +70%	216,63 +38%	296,55 +37%	286,99 -3%	278,23 -3%	269,55 -3%	239,17 -11%	268,97 +12%	260,65 -3%	257,8 -1%	260,24 +1%	87,96 -66%	397,55 +352%	408,84 +3%	484,29 +18%	111,82 -77%	547,63 +390%	649,65 +19%	170,06 -74%	173,67 +2%	139,38 -20%	115,12 -17%	105,05 -9%	84,16 -20%	104,28 +24%	143,08 +37%	184,81 +29%	218,01 +18%	309,76 +42%	358,24 +16%	397,21 +11%