Wall Street Experts
ver. ZuMIgo(08/25)
Korea United Pharm Inc.
Rachunek Zysków i Strat
Przychody TTM (mln): 286 519
EBIT TTM (mln): 31 114
| 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) |
59,696 |
94,700 |
119,084 |
134,958 |
145,453 |
134,830 |
136,891 |
155,190 |
162,046 |
176,905 |
197,023 |
211,936 |
221,311 |
215,950 |
221,040 |
262,522 |
278,943 |
288,707 |
| Przychód Δ r/r |
0.0% |
58.6% |
25.7% |
13.3% |
7.8% |
-7.3% |
1.5% |
13.4% |
4.4% |
9.2% |
11.4% |
7.6% |
4.4% |
-2.4% |
2.4% |
18.8% |
6.3% |
3.5% |
| Marża brutto |
70.3% |
70.5% |
66.6% |
63.8% |
61.5% |
55.9% |
52.7% |
53.5% |
54.0% |
54.7% |
56.8% |
59.2% |
58.1% |
58.0% |
55.5% |
55.3% |
62.2% |
56.8% |
| EBIT (mln) |
7,021 |
12,231 |
19,218 |
21,755 |
23,578 |
19,810 |
14,837 |
21,987 |
22,915 |
27,118 |
31,717 |
37,751 |
34,479 |
40,126 |
33,225 |
48,213 |
55,274 |
56,283 |
| EBIT Δ r/r |
0.0% |
74.2% |
57.1% |
13.2% |
8.4% |
-16.0% |
-25.1% |
48.2% |
4.2% |
18.3% |
17.0% |
19.0% |
-8.7% |
16.4% |
-17.2% |
45.1% |
14.6% |
1.8% |
| EBIT (%) |
11.8% |
12.9% |
16.1% |
16.1% |
16.2% |
14.7% |
10.8% |
14.2% |
14.1% |
15.3% |
16.1% |
17.8% |
15.6% |
18.6% |
15.0% |
18.4% |
19.8% |
19.5% |
| Koszty finansowe (mln) |
1,086 |
1,523 |
1,206 |
1,034 |
1,438 |
912 |
983 |
1,015 |
703 |
644 |
441 |
605 |
702 |
576 |
502 |
816 |
1,951 |
484 |
| EBITDA (mln) |
10,026 |
15,674 |
20,438 |
24,668 |
28,558 |
26,596 |
22,765 |
30,936 |
31,797 |
37,127 |
36,965 |
52,207 |
49,903 |
48,745 |
51,942 |
69,735 |
65,368 |
58,408 |
| EBITDA(%) |
16.8% |
16.6% |
17.2% |
18.3% |
19.6% |
19.7% |
16.6% |
19.9% |
19.6% |
21.0% |
18.8% |
24.6% |
22.5% |
22.6% |
23.5% |
26.6% |
23.4% |
20.2% |
| Podatek (mln) |
753 |
1,910 |
1,070 |
2,471 |
2,528 |
4,191 |
3,365 |
4,300 |
3,120 |
7,943 |
654 |
8,266 |
7,618 |
9,037 |
10,834 |
8,150 |
11,822 |
13,636 |
| Zysk Netto (mln) |
5,576 |
8,874 |
14,200 |
16,843 |
20,208 |
16,379 |
12,212 |
18,375 |
21,721 |
19,514 |
27,864 |
31,672 |
30,916 |
26,613 |
28,649 |
45,275 |
48,262 |
32,453 |
| Zysk netto Δ r/r |
0.0% |
59.2% |
60.0% |
18.6% |
20.0% |
-18.9% |
-25.4% |
50.5% |
18.2% |
-10.2% |
42.8% |
13.7% |
-2.4% |
-13.9% |
7.6% |
58.0% |
6.6% |
-32.8% |
| Zysk netto (%) |
9.3% |
9.4% |
11.9% |
12.5% |
13.9% |
12.1% |
8.9% |
11.8% |
13.4% |
11.0% |
14.1% |
14.9% |
14.0% |
12.3% |
13.0% |
17.2% |
17.3% |
11.2% |
| EPS |
372.55 |
591.18 |
932.35 |
1127.45 |
1398.04 |
1059.8 |
759.8 |
1163.0 |
1384.0 |
1277.0 |
1882.0 |
2139.2 |
2086.92 |
1793.76 |
1930.09 |
3057.78 |
3297.93 |
2206.0 |
| EPS (rozwodnione) |
371.57 |
591.18 |
922.55 |
1112.75 |
1386.27 |
1059.8 |
750.98 |
1160.0 |
1384.0 |
1277.0 |
1882.0 |
2139.0 |
2086.16 |
1787.06 |
1917.77 |
3038.18 |
3277.48 |
2205.77 |
| Ilośc akcji (mln) |
15 |
15 |
15 |
15 |
14 |
15 |
16 |
16 |
16 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
| Ważona ilośc akcji (mln) |
15 |
15 |
15 |
15 |
15 |
15 |
16 |
16 |
16 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
| Waluta |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |