Wall Street Experts
ver. ZuMIgo(08/25)
Hanwha Solutions Corporation
Rachunek Zysków i Strat
Przychody TTM (mln): 11 715 123
EBIT TTM (mln): -792 644
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) |
4,303,286 |
5,338,466 |
5,343,022 |
7,181,741 |
7,942,645 |
6,962,213 |
7,863,554 |
8,055,333 |
8,036,991 |
9,258,833 |
9,341,813 |
9,046,042 |
9,503,286 |
9,195,008 |
10,725,192 |
13,653,948 |
13,288,745 |
12,394,024 |
Przychód Δ r/r |
0.0% |
24.1% |
0.1% |
34.4% |
10.6% |
-12.3% |
12.9% |
2.4% |
-0.2% |
15.2% |
0.9% |
-3.2% |
5.1% |
-3.2% |
16.6% |
27.3% |
-2.7% |
-6.7% |
Marża brutto |
21.1% |
20.9% |
24.4% |
23.3% |
17.4% |
16.3% |
16.1% |
15.9% |
18.6% |
22.1% |
20.9% |
17.5% |
18.6% |
20.9% |
20.5% |
20.5% |
16.0% |
11.2% |
EBIT (mln) |
284,827 |
410,637 |
582,571 |
778,221 |
325,868 |
5,247 |
97,894 |
141,260 |
337,013 |
779,218 |
756,411 |
720,008 |
378,326 |
594,183 |
738,348 |
966,247 |
603,322 |
-300,238 |
EBIT Δ r/r |
0.0% |
44.2% |
41.9% |
33.6% |
-58.1% |
-98.4% |
1765.7% |
44.3% |
138.6% |
131.2% |
-2.9% |
-4.8% |
-47.5% |
57.1% |
24.3% |
30.9% |
-37.6% |
-149.8% |
EBIT (%) |
6.6% |
7.7% |
10.9% |
10.8% |
4.1% |
0.1% |
1.2% |
1.8% |
4.2% |
8.4% |
8.1% |
8.0% |
4.0% |
6.5% |
6.9% |
7.1% |
4.5% |
-2.4% |
Koszty finansowe (mln) |
127,336 |
179,424 |
166,574 |
162,095 |
191,827 |
212,852 |
222,842 |
213,370 |
179,739 |
173,291 |
148,824 |
160,254 |
225,884 |
205,281 |
147,548 |
226,176 |
443,747 |
548,420 |
EBITDA (mln) |
614,047 |
444,128 |
853,881 |
1,150,881 |
720,673 |
534,230 |
614,914 |
717,952 |
984,494 |
1,658,852 |
1,843,772 |
1,160,061 |
1,046,795 |
1,366,665 |
1,530,472 |
1,510,600 |
1,275,100 |
-159,826 |
EBITDA(%) |
14.3% |
8.3% |
16.0% |
16.0% |
9.1% |
7.7% |
7.8% |
8.9% |
12.2% |
17.9% |
19.7% |
12.8% |
11.0% |
14.9% |
14.3% |
11.1% |
9.6% |
-1.3% |
Podatek (mln) |
74,912 |
51,286 |
115,365 |
225,453 |
114,387 |
53,857 |
36,202 |
39,517 |
47,964 |
115,438 |
231,319 |
127,888 |
31,420 |
111,969 |
239,010 |
202,824 |
41,075 |
-315,645 |
Zysk Netto (mln) |
208,382 |
41,497 |
343,408 |
399,163 |
253,547 |
29,578 |
8,252 |
56,742 |
188,161 |
755,256 |
824,697 |
186,680 |
-248,865 |
309,077 |
619,051 |
359,146 |
-208,074 |
-1,404,399 |
Zysk netto Δ r/r |
0.0% |
-80.1% |
727.6% |
16.2% |
-36.5% |
-88.3% |
-72.1% |
587.6% |
231.6% |
301.4% |
9.2% |
-77.4% |
-233.3% |
-224.2% |
100.3% |
-42.0% |
-157.9% |
575.0% |
Zysk netto (%) |
4.8% |
0.8% |
6.4% |
5.6% |
3.2% |
0.4% |
0.1% |
0.7% |
2.3% |
8.2% |
8.8% |
2.1% |
-2.6% |
3.4% |
5.8% |
2.6% |
-1.6% |
-11.3% |
EPS |
2008.03 |
350.57 |
2619.01 |
3044.0 |
1934.05 |
225.44 |
62.56 |
391.56 |
1244.78 |
4966.19 |
5416.0 |
1226.09 |
-1647.62 |
2070.16 |
3694.75 |
2084.91 |
-1181.54 |
-8100.47 |
EPS (rozwodnione) |
2008.03 |
350.57 |
2619.01 |
3044.0 |
1934.05 |
225.44 |
62.56 |
391.56 |
1244.78 |
4966.19 |
5416.0 |
1225.37 |
-1647.62 |
2070.16 |
3694.75 |
2084.91 |
-1181.54 |
-8100.47 |
Ilośc akcji (mln) |
104 |
118 |
131 |
131 |
130 |
131 |
132 |
145 |
151 |
152 |
152 |
152 |
151 |
149 |
168 |
172 |
176 |
173 |
Ważona ilośc akcji (mln) |
104 |
118 |
131 |
131 |
130 |
131 |
132 |
145 |
151 |
152 |
152 |
152 |
151 |
149 |
168 |
172 |
176 |
173 |
Waluta |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |