Wall Street Experts
ver. ZuMIgo(08/25)
ASMPT Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 19 973
EBIT TTM (mln): 1 011
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 |
25 |
Rok finansowy |
1999 |
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) |
1,891 |
3,989 |
1,560 |
1,846 |
2,605 |
3,829 |
3,537 |
4,556 |
5,393 |
5,258 |
4,732 |
9,515 |
12,915 |
10,461 |
10,841 |
14,229 |
12,977 |
14,249 |
17,523 |
19,551 |
15,883 |
16,887 |
21,948 |
19,363 |
14,697 |
13,229 |
Przychód Δ r/r |
0.0% |
111.0% |
-60.9% |
18.3% |
41.1% |
47.0% |
-7.6% |
28.8% |
18.4% |
-2.5% |
-10.0% |
101.1% |
35.7% |
-19.0% |
3.6% |
31.3% |
-8.8% |
9.8% |
23.0% |
11.6% |
-18.8% |
6.3% |
30.0% |
-11.8% |
-24.1% |
-10.0% |
Marża brutto |
41.2% |
45.6% |
40.4% |
41.9% |
43.9% |
45.2% |
45.5% |
45.6% |
43.6% |
39.8% |
41.3% |
47.4% |
34.3% |
30.2% |
29.3% |
35.5% |
36.3% |
37.6% |
40.2% |
38.0% |
34.8% |
32.5% |
40.6% |
41.1% |
38.5% |
40.0% |
EBIT (mln) |
365 |
1,178 |
249 |
302 |
587 |
1,062 |
883 |
1,245 |
1,414 |
1,104 |
1,066 |
3,218 |
2,209 |
877 |
692 |
2,205 |
1,539 |
2,131 |
3,347 |
3,222 |
1,295 |
1,168 |
4,130 |
3,592 |
1,109 |
558 |
EBIT Δ r/r |
0.0% |
223.0% |
-78.8% |
21.3% |
94.2% |
80.9% |
-16.9% |
41.0% |
13.6% |
-21.9% |
-3.4% |
202.0% |
-31.4% |
-60.3% |
-21.2% |
218.9% |
-30.2% |
38.4% |
57.1% |
-3.7% |
-59.8% |
-9.8% |
253.7% |
-13.0% |
-69.1% |
-49.7% |
EBIT (%) |
19.3% |
29.5% |
16.0% |
16.4% |
22.5% |
27.7% |
25.0% |
27.3% |
26.2% |
21.0% |
22.5% |
33.8% |
17.1% |
8.4% |
6.4% |
15.5% |
11.9% |
15.0% |
19.1% |
16.5% |
8.2% |
6.9% |
18.8% |
18.6% |
7.5% |
4.2% |
Koszty finansowe (mln) |
16 |
3 |
0 |
0 |
-5 |
-9 |
-21 |
-34 |
-36 |
0 |
0 |
-1 |
-1,081 |
9 |
15 |
117 |
152 |
186 |
162 |
174 |
180 |
170 |
90 |
111 |
164 |
212 |
EBITDA (mln) |
490 |
1,359 |
401 |
459 |
736 |
1,235 |
1,037 |
1,413 |
1,611 |
1,324 |
1,292 |
3,445 |
2,556 |
1,248 |
1,209 |
2,762 |
2,006 |
2,525 |
3,821 |
3,793 |
2,137 |
2,029 |
4,873 |
4,331 |
1,818 |
1,387 |
EBITDA(%) |
25.9% |
34.1% |
25.7% |
24.8% |
28.3% |
32.3% |
29.3% |
31.0% |
29.9% |
25.2% |
27.3% |
36.2% |
19.8% |
11.9% |
11.2% |
19.4% |
15.5% |
17.7% |
21.8% |
19.4% |
13.5% |
12.0% |
22.2% |
22.4% |
12.4% |
10.5% |
Podatek (mln) |
19 |
95 |
18 |
17 |
51 |
60 |
53 |
129 |
181 |
130 |
130 |
378 |
357 |
180 |
114 |
597 |
410 |
355 |
479 |
761 |
353 |
226 |
917 |
795 |
325 |
159 |
Zysk Netto (mln) |
330 |
1,080 |
231 |
285 |
536 |
1,003 |
850 |
1,149 |
1,269 |
974 |
935 |
2,842 |
2,932 |
689 |
559 |
1,600 |
956 |
1,464 |
2,815 |
2,216 |
619 |
1,622 |
3,169 |
2,620 |
715 |
345 |
Zysk netto Δ r/r |
0.0% |
227.2% |
-78.6% |
23.1% |
88.2% |
87.1% |
-15.2% |
35.2% |
10.4% |
-23.3% |
-3.9% |
203.8% |
3.2% |
-76.5% |
-18.9% |
186.4% |
-40.2% |
53.1% |
92.3% |
-21.3% |
-72.1% |
161.9% |
95.4% |
-17.3% |
-72.7% |
-51.7% |
Zysk netto (%) |
17.5% |
27.1% |
14.8% |
15.4% |
20.6% |
26.2% |
24.0% |
25.2% |
23.5% |
18.5% |
19.8% |
29.9% |
22.7% |
6.6% |
5.2% |
11.2% |
7.4% |
10.3% |
16.1% |
11.3% |
3.9% |
9.6% |
14.4% |
13.5% |
4.9% |
2.6% |
EPS |
0.88 |
2.86 |
0.61 |
0.75 |
1.4 |
2.61 |
2.21 |
2.97 |
3.26 |
2.49 |
2.38 |
7.2 |
7.4 |
1.73 |
1.4 |
3.99 |
2.38 |
3.61 |
6.9 |
5.47 |
1.52 |
1.87 |
7.72 |
6.37 |
1.73 |
0.83 |
EPS (rozwodnione) |
0.88 |
2.85 |
0.61 |
0.74 |
1.39 |
2.6 |
2.2 |
2.96 |
3.25 |
2.48 |
2.37 |
7.18 |
7.37 |
1.73 |
1.4 |
3.98 |
2.37 |
3.6 |
6.35 |
5.44 |
1.52 |
1.86 |
7.69 |
6.33 |
1.73 |
0.83 |
Ilośc akcji (mln) |
375 |
378 |
380 |
380 |
383 |
384 |
385 |
387 |
389 |
391 |
392 |
394 |
397 |
397 |
399 |
401 |
402 |
405 |
408 |
405 |
407 |
409 |
411 |
412 |
412 |
414 |
Ważona ilośc akcji (mln) |
377 |
379 |
381 |
385 |
386 |
386 |
387 |
388 |
390 |
392 |
394 |
396 |
398 |
399 |
400 |
402 |
404 |
407 |
434 |
407 |
409 |
410 |
412 |
414 |
414 |
416 |
Waluta |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |
HKD |