Wall Street Experts
ver. ZuMIgo(08/25)
Xizi Clean Energy Equipment Manufacturing Co.,ltd.
Rachunek Zysków i Strat
Przychody TTM (mln): 7 339
EBIT TTM (mln): 547
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
2,258 |
2,614 |
2,842 |
3,309 |
3,967 |
11,722 |
5,942 |
3,133 |
2,620 |
2,706 |
3,501 |
3,572 |
3,927 |
5,356 |
6,578 |
7,344 |
8,035 |
6,437 |
Przychód Δ r/r |
0.0% |
15.8% |
8.7% |
16.4% |
19.9% |
195.5% |
-49.3% |
-47.3% |
-16.4% |
3.3% |
29.4% |
2.0% |
10.0% |
36.4% |
22.8% |
11.6% |
9.4% |
-19.9% |
Marża brutto |
18.9% |
12.4% |
23.7% |
21.1% |
20.3% |
8.8% |
15.6% |
20.3% |
23.0% |
27.0% |
25.9% |
24.8% |
20.7% |
23.3% |
21.3% |
15.5% |
15.3% |
18.5% |
EBIT (mln) |
264 |
135 |
375 |
407 |
459 |
482 |
151 |
110 |
-244 |
204 |
487 |
352 |
521 |
712 |
491 |
448 |
175 |
589 |
EBIT Δ r/r |
0.0% |
-49.0% |
178.4% |
8.5% |
12.8% |
5.1% |
-68.7% |
-26.9% |
-321.3% |
-183.5% |
138.8% |
-27.8% |
48.1% |
36.6% |
-31.1% |
-8.7% |
-60.9% |
236.2% |
EBIT (%) |
11.7% |
5.2% |
13.2% |
12.3% |
11.6% |
4.1% |
2.5% |
3.5% |
-9.3% |
7.5% |
13.9% |
9.9% |
13.3% |
13.3% |
7.5% |
6.1% |
2.2% |
9.2% |
Koszty finansowe (mln) |
-6 |
1 |
-4 |
3 |
2 |
33 |
37 |
11 |
18 |
10 |
14 |
15 |
4 |
13 |
31 |
82 |
104 |
97 |
EBITDA (mln) |
305 |
187 |
492 |
525 |
537 |
720 |
610 |
454 |
408 |
562 |
665 |
737 |
557 |
879 |
682 |
612 |
349 |
882 |
EBITDA(%) |
13.5% |
7.1% |
17.3% |
15.9% |
13.5% |
6.1% |
10.3% |
14.5% |
15.6% |
20.8% |
19.0% |
20.6% |
14.2% |
16.4% |
10.4% |
8.3% |
4.3% |
13.7% |
Podatek (mln) |
32 |
24 |
56 |
42 |
64 |
87 |
46 |
65 |
10 |
45 |
59 |
124 |
60 |
79 |
39 |
-0 |
13 |
86 |
Zysk Netto (mln) |
203 |
98 |
231 |
334 |
329 |
339 |
70 |
71 |
-155 |
192 |
417 |
244 |
366 |
515 |
420 |
204 |
55 |
440 |
Zysk netto Δ r/r |
0.0% |
-51.5% |
134.2% |
45.0% |
-1.8% |
3.1% |
-79.5% |
1.5% |
-319.3% |
-223.6% |
117.9% |
-41.5% |
50.0% |
40.8% |
-18.5% |
-51.5% |
-73.2% |
705.7% |
Zysk netto (%) |
9.0% |
3.8% |
8.1% |
10.1% |
8.3% |
2.9% |
1.2% |
2.3% |
-5.9% |
7.1% |
11.9% |
6.8% |
9.3% |
9.6% |
6.4% |
2.8% |
0.7% |
6.8% |
EPS |
0.31 |
0.15 |
0.36 |
0.52 |
0.46 |
0.47 |
0.0944 |
0.1 |
-0.22 |
0.26 |
0.57 |
0.34 |
0.51 |
0.72 |
0.58 |
0.28 |
0.0738 |
0.6 |
EPS (rozwodnione) |
0.31 |
0.15 |
0.36 |
0.52 |
0.46 |
0.47 |
0.0944 |
0.1 |
-0.22 |
0.26 |
0.56 |
0.33 |
0.51 |
0.72 |
0.58 |
0.28 |
0.0738 |
0.58 |
Ilośc akcji (mln) |
653 |
656 |
649 |
647 |
713 |
717 |
734 |
706 |
715 |
727 |
732 |
712 |
712 |
719 |
719 |
719 |
739 |
733 |
Ważona ilośc akcji (mln) |
653 |
656 |
649 |
647 |
713 |
717 |
734 |
706 |
715 |
737 |
745 |
740 |
712 |
719 |
719 |
719 |
739 |
758 |
Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |