Wall Street Experts
ver. ZuMIgo(08/25)
Motonic Corporation
Rachunek Zysków i Strat
Przychody TTM (mln): 277 028
EBIT TTM (mln): 32 709
| 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) |
306,334 |
303,590 |
281,063 |
293,900 |
258,237 |
240,382 |
218,166 |
217,222 |
203,254 |
195,301 |
211,532 |
195,253 |
207,639 |
178,558 |
196,084 |
223,860 |
244,259 |
290,605 |
| Przychód Δ r/r |
0.0% |
-0.9% |
-7.4% |
4.6% |
-12.1% |
-6.9% |
-9.2% |
-0.4% |
-6.4% |
-3.9% |
8.3% |
-7.7% |
6.3% |
-14.0% |
9.8% |
14.2% |
9.1% |
19.0% |
| Marża brutto |
14.7% |
15.2% |
20.2% |
18.6% |
15.1% |
16.9% |
14.7% |
14.3% |
11.9% |
8.8% |
13.0% |
12.1% |
12.4% |
13.3% |
14.0% |
13.1% |
13.3% |
16.6% |
| EBIT (mln) |
20,859 |
19,481 |
36,645 |
34,794 |
26,430 |
26,097 |
19,321 |
13,546 |
6,274 |
2,369 |
12,753 |
7,242 |
17,476 |
17,644 |
19,854 |
22,331 |
15,103 |
23,779 |
| EBIT Δ r/r |
0.0% |
-6.6% |
88.1% |
-5.0% |
-24.0% |
-1.3% |
-26.0% |
-29.9% |
-53.7% |
-62.2% |
438.4% |
-43.2% |
141.3% |
1.0% |
12.5% |
12.5% |
-32.4% |
57.4% |
| EBIT (%) |
6.8% |
6.4% |
13.0% |
11.8% |
10.2% |
10.9% |
8.9% |
6.2% |
3.1% |
1.2% |
6.0% |
3.7% |
8.4% |
9.9% |
10.1% |
10.0% |
6.2% |
8.2% |
| Koszty finansowe (mln) |
339 |
608 |
402 |
179 |
187 |
162 |
190 |
153 |
54 |
1 |
0 |
0 |
10 |
28 |
41 |
49 |
28 |
38 |
| EBITDA (mln) |
41,708 |
45,357 |
67,703 |
61,331 |
42,522 |
41,805 |
37,183 |
30,717 |
19,288 |
17,494 |
24,654 |
19,151 |
27,083 |
26,701 |
27,261 |
28,803 |
21,120 |
45,852 |
| EBITDA(%) |
13.6% |
14.9% |
24.1% |
20.9% |
16.5% |
17.4% |
17.0% |
14.1% |
9.5% |
9.0% |
11.7% |
9.8% |
13.0% |
15.0% |
13.9% |
12.9% |
8.6% |
15.8% |
| Podatek (mln) |
8,615 |
10,813 |
14,898 |
12,445 |
7,867 |
8,285 |
9,158 |
5,116 |
2,156 |
-744 |
4,492 |
2,889 |
3,159 |
563 |
6,689 |
7,403 |
5,092 |
8,095 |
| Zysk Netto (mln) |
24,664 |
24,991 |
41,762 |
40,133 |
25,446 |
26,117 |
19,211 |
16,927 |
9,220 |
21,749 |
12,697 |
9,787 |
11,355 |
14,859 |
11,970 |
21,497 |
27,476 |
32,362 |
| Zysk netto Δ r/r |
0.0% |
1.3% |
67.1% |
-3.9% |
-36.6% |
2.6% |
-26.4% |
-11.9% |
-45.5% |
135.9% |
-41.6% |
-22.9% |
16.0% |
30.9% |
-19.4% |
79.6% |
27.8% |
17.8% |
| Zysk netto (%) |
8.1% |
8.2% |
14.9% |
13.7% |
9.9% |
10.9% |
8.8% |
7.8% |
4.5% |
11.1% |
6.0% |
5.0% |
5.5% |
8.3% |
6.1% |
9.6% |
11.2% |
11.1% |
| EPS |
1243.3 |
1217.0 |
1992.0 |
1849.0 |
1134.0 |
1154.0 |
844.0 |
743.0 |
403.0 |
955.0 |
571.0 |
441.05 |
514.49 |
679.14 |
547.87 |
987.52 |
1270.41 |
1498.66 |
| EPS (rozwodnione) |
1243.3 |
1217.0 |
1992.0 |
1849.0 |
1134.0 |
1154.0 |
844.0 |
743.0 |
403.0 |
955.0 |
571.0 |
440.88 |
514.49 |
679.14 |
547.87 |
987.52 |
1270.41 |
1496.32 |
| Ilośc akcji (mln) |
20 |
21 |
21 |
22 |
22 |
23 |
23 |
23 |
23 |
23 |
22 |
22 |
22 |
22 |
22 |
22 |
22 |
22 |
| Ważona ilośc akcji (mln) |
20 |
21 |
21 |
22 |
22 |
23 |
23 |
23 |
23 |
23 |
22 |
22 |
22 |
22 |
22 |
22 |
22 |
22 |
| Waluta |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |