BINEX Co., Ltd.

Rachunek Zysków i Strat


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna
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 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024
Kwartał Q2 Q3 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
Data 2014-06-30 2014-09-30 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31
Przychód (mln) 15,923 14,969 15,372 16,581 18,819 15,768 20,637 19,666 21,505 19,116 21,213 18,948 19,637 18,229 22,217 24,053 26,669 31,104 29,377 31,949 30,512 33,421 31,182 33,983 32,965 34,847 32,629 28,590 33,408 39,773 35,311 40,355 39,530 41,481 48,200 39,504 31,599 35,521 29,710 31,472 32,911 35,958
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 18.2% 5.3% 34.3% 18.6% 14.3% 21.2% 2.8% -3.65% -8.69% -4.64% 4.7% 26.9% 35.8% 70.6% 32.2% 32.8% 14.4% 7.4% 6.1% 6.4% 8.0% 4.3% 4.6% -15.87% 1.3% 14.1% 8.2% 41.2% 18.3% 4.3% 36.5% -2.11% -20.06% -14.37% -38.36% -20.33% 4.1% 1.2%
Marża brutto 47.7% 37.3% 44.2% 44.5% 47.3% 42.4% 42.7% 40.4% 37.0% 22.1% 43.1% 26.3% 33.3% 41.8% 40.8% 45.2% 50.0% 47.7% 43.3% 48.3% 44.3% 45.0% 43.8% 47.2% 50.0% 47.8% 48.0% 39.6% 42.1% 46.1% 40.2% 51.3% 46.4% 40.7% 48.1% 37.8% 27.9% 27.4% 7.6% 16.4% 23.1% 16.4%
Koszty i Wydatki (mln) 14,905 14,478 14,931 15,901 16,696 23,664 19,989 19,616 21,732 21,903 20,413 23,307 22,252 22,295 23,157 24,842 24,100 25,725 27,355 27,776 27,921 29,849 29,415 27,802 27,721 40,734 28,597 29,281 30,072 33,837 32,717 32,219 33,340 41,071 39,943 39,084 36,136 38,844 40,348 39,733 37,633 43,091
EBIT (mln) 1,409 323 543 851 2,283 -603 616 440 -533 -2,510 296 -3,184 -2,461 -2,481 -953 -826 2,626 6,002 1,552 3,631 2,523 3,570 1,654 5,258 5,095 4,133 4,033 -691 3,336 5,935 2,595 8,136 6,190 410 8,257 419 -4,536 -3,323 -10,638 -8,261 -4,722 -7,133
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 62.0% -286.88% 13.5% -48.33% -123.33% 316.1% -51.97% -823.79% 362.1% -1.17% -421.97% -74.05% 206.7% 341.9% 262.8% 539.6% -3.91% -40.51% 6.5% 44.8% 101.9% 15.7% 143.9% -113.15% -34.53% 43.6% -35.66% 1276.7% 85.6% -93.09% 218.2% -94.85% -173.29% -910.58% -228.84% -2069.74% 4.1% 114.7%
EBIT (%) 8.9% 2.2% 3.5% 5.1% 12.1% -3.83% 3.0% 2.2% -2.48% -13.13% 1.4% -16.80% -12.53% -13.61% -4.29% -3.43% 9.8% 19.3% 5.3% 11.4% 8.3% 10.7% 5.3% 15.5% 15.5% 11.9% 12.4% -2.42% 10.0% 14.9% 7.3% 20.2% 15.7% 1.0% 17.1% 1.1% -14.36% -9.35% -35.81% -26.25% -14.35% -19.84%
Przychody fiansowe (mln) 308 198 135 143 173 306 338 296 376 377 410 260 425 416 390 203 444 386 442 339 465 492 422 369 43 266 282 164 245 319 129 265 187 269 284 314 384 147 121 85 169 177
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 463 701 632 190 803 344 209 541 796 750
Amortyzacja (mln) 1,557 1,544 1,531 1,521 1,589 1,699 1,703 1,880 2,252 2,255 2,243 2,255 2,235 2,250 2,233 2,240 2,253 2,258 2,269 2,370 2,353 2,069 1,424 1,428 1,445 1,379 1,469 1,566 1,656 1,314 1,681 1,792 1,906 2,922 2,135 2,286 2,170 2,390 3,009 2,999 3,112 3,313
EBITDA (mln) 2,966 1,867 2,074 2,372 3,872 1,096 2,319 2,320 1,720 -256 2,539 -928 -226 -231 1,280 1,414 4,879 8,260 3,820 6,000 4,876 5,640 3,078 6,687 6,541 5,512 5,501 874 4,992 7,249 4,275 9,929 8,096 3,332 10,392 2,706 -2,367 -933 -7,630 -5,263 -7,269 -3,294
EBITDA(%) 18.6% 12.5% 13.5% 14.3% 20.6% 6.9% 11.2% 11.8% 8.0% -1.34% 12.0% -4.90% -1.15% -1.27% 5.8% 5.9% 18.3% 26.6% 13.0% 18.8% 16.0% 16.9% 9.9% 19.7% 19.8% 15.8% 16.9% 3.1% 14.9% 18.2% 12.1% 24.6% 20.5% 8.0% 21.6% 6.8% -7.49% -2.63% -25.68% -16.72% -22.09% -9.16%
NOPLAT (mln) 1,326 689 576 823 1,949 -8,202 309 -245 -603 -3,164 389 -4,619 -3,040 -4,483 -1,330 -992 2,126 4,993 1,580 3,833 2,126 3,080 1,345 5,812 5,201 -6,153 10,394 2,194 5,195 5,453 2,373 7,554 5,689 -247 8,732 2,228 -4,682 -1,375 -11,621 -8,772 -11,177 -7,357
Podatek (mln) 315 6 6 591 577 3,273 69 57 4 752 95 377 110 1,094 67 844 0 2,171 331 956 449 504 185 193 1,019 1,171 2,111 886 724 1,483 524 2,034 459 -149 1,700 880 831 -3,099 -1,816 -3,413 648 834
Zysk Netto (mln) 956 715 581 232 1,372 -11,475 318 -412 -600 -2,450 397 -4,875 -2,930 -3,389 -1,224 -1,781 2,163 7,180 1,317 2,906 1,690 2,592 1,547 5,635 4,197 -4,966 8,413 1,746 4,951 3,984 1,884 5,535 5,244 -82 7,064 1,361 -5,498 1,744 -9,772 -5,334 -11,811 -8,154
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 43.6% -1705.68% -45.34% -277.35% -143.69% -78.65% 24.8% 1084.2% 388.6% 38.3% -408.74% -63.46% 173.8% 311.9% 207.5% 263.2% -21.87% -63.90% 17.5% 93.9% 148.4% -291.61% 443.8% -69.01% 18.0% 180.2% -77.61% 216.9% 5.9% -102.06% 275.0% -75.42% -204.85% 2225.6% -238.33% -492.06% 114.8% -567.57%
Zysk netto (%) 6.0% 4.8% 3.8% 1.4% 7.3% -72.78% 1.5% -2.09% -2.79% -12.82% 1.9% -25.73% -14.92% -18.59% -5.51% -7.40% 8.1% 23.1% 4.5% 9.1% 5.5% 7.8% 5.0% 16.6% 12.7% -14.25% 25.8% 6.1% 14.8% 10.0% 5.3% 13.7% 13.3% -0.20% 14.7% 3.4% -17.40% 4.9% -32.89% -16.95% -35.89% -22.68%
EPS 37.8 28.25 21.46 7.78 45.0 -380.69 10.28 -13.0 -19.43 -80.26 12.91 -164.73 -95.0 -92.31 -39.86 -56.96 69.0 230.15 42.0 93.18 54.0 83.0 49.0 180.67 134.55 -159.18 269.62 55.96 159.18 128.84 60.92 178.97 169.57 -2.65 228.43 43.99 -177.78 56.4 -315.98 -172.49 -382.0 -263.74
EPS (rozwodnione) 37.8 28.25 21.46 7.78 45.0 -380.69 10.28 -13.0 -19.43 5091.79 12.91 3958.66 -95.0 -92.31 -39.86 -56.96 69.36 230.29 42.22 93.18 54.18 83.11 49.61 180.67 134.55 -159.18 269.62 55.96 159.18 128.84 60.92 178.97 169.57 -2.65 228.43 41.78 -177.78 56.4 -315.98 -172.49 -382.0 -263.74
Ilośc akcji (mln) 25 25 27 30 30 30 31 32 31 31 31 30 31 37 31 31 31 31 31 31 31 31 32 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 32
Ważona ilośc akcji (mln) 25 25 27 30 30 30 31 32 31 -0 31 -1 31 37 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 33 31 31 31 31 31 32
Waluta KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW