Wall Street Experts
ver. ZuMIgo(08/25)
Guangdong Guangzhou Daily Media Co., Ltd.
Rachunek Zysków i Strat
Przychody TTM (mln): 578
EBIT TTM (mln): 1
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
Rok finansowy |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
12 |
176 |
213 |
258 |
334 |
321 |
341 |
396 |
464 |
315 |
339 |
333 |
1,881 |
1,671 |
1,515 |
1,286 |
1,021 |
894 |
797 |
679 |
507 |
546 |
546 |
559 |
597 |
Przychód Δ r/r |
0.0% |
1362.9% |
21.4% |
20.9% |
29.5% |
-3.8% |
6.3% |
16.2% |
17.0% |
-32.0% |
7.3% |
-1.8% |
465.5% |
-11.2% |
-9.3% |
-15.1% |
-20.6% |
-12.4% |
-10.8% |
-14.9% |
-25.3% |
7.7% |
0.0% |
2.3% |
6.8% |
Marża brutto |
52.0% |
57.4% |
52.5% |
50.8% |
41.4% |
43.6% |
37.3% |
28.8% |
25.9% |
24.3% |
23.2% |
16.2% |
36.5% |
40.2% |
37.3% |
29.1% |
24.9% |
28.5% |
30.5% |
34.3% |
35.0% |
34.6% |
35.2% |
27.2% |
27.2% |
EBIT (mln) |
7 |
75 |
77 |
78 |
94 |
96 |
82 |
83 |
8 |
-88 |
23 |
16 |
276 |
311 |
-424 |
-38 |
-160 |
129 |
209 |
58 |
-40 |
98 |
43 |
1 |
43 |
EBIT Δ r/r |
0.0% |
962.6% |
3.5% |
0.8% |
20.3% |
2.0% |
-14.7% |
2.1% |
-90.2% |
-1177.2% |
-125.8% |
-30.8% |
1661.6% |
12.7% |
-236.2% |
-91.0% |
318.1% |
-180.8% |
61.9% |
-72.2% |
-168.3% |
-346.5% |
-55.6% |
-97.4% |
3752.0% |
EBIT (%) |
58.7% |
42.6% |
36.3% |
30.3% |
28.1% |
29.8% |
23.9% |
21.0% |
1.8% |
-27.8% |
6.7% |
4.7% |
14.7% |
18.6% |
-28.0% |
-3.0% |
-15.6% |
14.4% |
26.2% |
8.6% |
-7.8% |
17.9% |
8.0% |
0.2% |
7.2% |
Koszty finansowe (mln) |
1 |
0 |
0 |
0 |
0 |
1 |
2 |
0 |
8 |
0 |
0 |
0 |
0 |
47 |
3 |
4 |
3 |
2 |
154 |
0 |
0 |
0 |
6 |
15 |
18 |
EBITDA (mln) |
-1 |
72 |
78 |
87 |
92 |
95 |
88 |
77 |
95 |
87 |
63 |
37 |
382 |
327 |
219 |
62 |
331 |
462 |
284 |
107 |
2 |
148 |
106 |
97 |
120 |
EBITDA(%) |
-10.1% |
41.2% |
36.4% |
33.8% |
27.5% |
29.6% |
25.8% |
19.4% |
20.5% |
27.6% |
18.5% |
11.1% |
20.3% |
19.6% |
14.5% |
4.8% |
32.4% |
51.6% |
35.6% |
15.8% |
0.4% |
27.2% |
19.4% |
17.4% |
20.1% |
Podatek (mln) |
-2 |
11 |
26 |
23 |
31 |
33 |
20 |
25 |
10 |
12 |
9 |
6 |
1 |
-2 |
21 |
-1 |
-1 |
14 |
1 |
2 |
1 |
2 |
2 |
-12 |
6 |
Zysk Netto (mln) |
7 |
64 |
43 |
57 |
62 |
61 |
69 |
71 |
1 |
-93 |
17 |
11 |
276 |
308 |
-449 |
-54 |
190 |
73 |
55 |
84 |
313 |
90 |
38 |
8 |
30 |
Zysk netto Δ r/r |
0.0% |
820.0% |
-33.4% |
34.9% |
8.1% |
-2.3% |
13.6% |
3.3% |
-98.6% |
-9598.0% |
-117.8% |
-34.1% |
2412.7% |
11.7% |
-245.9% |
-88.0% |
-451.6% |
-61.7% |
-24.8% |
53.9% |
273.4% |
-71.3% |
-57.3% |
-78.3% |
258.8% |
Zysk netto (%) |
58.0% |
36.5% |
20.0% |
22.3% |
18.6% |
18.9% |
20.2% |
18.0% |
0.2% |
-29.6% |
4.9% |
3.3% |
14.7% |
18.4% |
-29.7% |
-4.2% |
18.6% |
8.1% |
6.8% |
12.4% |
61.9% |
16.5% |
7.0% |
1.5% |
5.0% |
EPS |
0.0167 |
0.15 |
0.1 |
0.13 |
0.15 |
0.15 |
0.16 |
0.17 |
0.0018 |
-0.17 |
0.0298 |
0.34 |
0.25 |
0.28 |
-0.4 |
-0.0464 |
0.16 |
0.0625 |
0.047 |
0.0723 |
0.27 |
0.0772 |
0.0382 |
0.0072 |
0.026 |
EPS (rozwodnione) |
0.0167 |
0.15 |
0.1 |
0.13 |
0.15 |
0.15 |
0.16 |
0.17 |
0.0018 |
-0.17 |
0.0298 |
0.34 |
0.25 |
0.28 |
-0.4 |
-0.0464 |
0.16 |
0.0625 |
0.047 |
0.0723 |
0.27 |
0.0772 |
0.0382 |
0.0072 |
0.026 |
Ilośc akcji (mln) |
417 |
417 |
417 |
417 |
417 |
421 |
415 |
427 |
562 |
560 |
560 |
1,107 |
1,107 |
1,107 |
1,134 |
1,161 |
1,161 |
1,161 |
1,160 |
1,161 |
1,161 |
1,161 |
1,161 |
1,161 |
1,161 |
Ważona ilośc akcji (mln) |
417 |
417 |
417 |
417 |
417 |
421 |
415 |
427 |
562 |
560 |
560 |
1,107 |
1,107 |
1,107 |
1,134 |
1,162 |
1,161 |
1,161 |
1,160 |
1,161 |
1,161 |
1,161 |
1,161 |
1,161 |
1,161 |
Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |