Wall Street Experts
ver. ZuMIgo(08/25)
Beijing Jingneng Clean Energy Co., Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 20 357
EBIT TTM (mln): 2 848
| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
| Rok finansowy |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Przychód (mln) |
3,643 |
3,905 |
4,152 |
6,255 |
8,729 |
14,346 |
14,636 |
14,227 |
16,239 |
16,389 |
17,003 |
18,359 |
20,030 |
20,446 |
20,562 |
| Przychód Δ r/r |
0.0% |
7.2% |
6.3% |
50.7% |
39.6% |
64.4% |
2.0% |
-2.8% |
14.1% |
0.9% |
3.8% |
8.0% |
9.1% |
2.1% |
0.6% |
| Marża brutto |
100.0% |
100.0% |
52.0% |
37.5% |
34.6% |
22.8% |
36.2% |
39.2% |
40.3% |
40.4% |
44.7% |
47.2% |
51.3% |
52.6% |
53.6% |
| EBIT (mln) |
1,009 |
1,491 |
1,549 |
1,927 |
2,279 |
3,417 |
3,520 |
3,376 |
3,787 |
3,546 |
3,917 |
4,566 |
5,171 |
5,188 |
5,261 |
| EBIT Δ r/r |
0.0% |
47.7% |
3.9% |
24.4% |
18.3% |
50.0% |
3.0% |
-4.1% |
12.2% |
-6.4% |
10.5% |
16.6% |
13.3% |
0.3% |
1.4% |
| EBIT (%) |
27.7% |
38.2% |
37.3% |
30.8% |
26.1% |
23.8% |
24.0% |
23.7% |
23.3% |
21.6% |
23.0% |
24.9% |
25.8% |
25.4% |
25.6% |
| Koszty finansowe (mln) |
500 |
583 |
708 |
905 |
0 |
1,198 |
983 |
1,078 |
1,142 |
1,220 |
1,151 |
1,309 |
1,501 |
1,243 |
0 |
| EBITDA (mln) |
1,835 |
2,421 |
2,630 |
3,027 |
3,576 |
5,280 |
5,424 |
5,484 |
6,006 |
5,952 |
6,952 |
7,389 |
9,317 |
9,235 |
8,983 |
| EBITDA(%) |
50.4% |
62.0% |
63.3% |
48.4% |
41.0% |
36.8% |
37.1% |
38.5% |
37.0% |
36.3% |
40.9% |
40.2% |
46.5% |
45.2% |
43.7% |
| Podatek (mln) |
56 |
176 |
124 |
222 |
284 |
528 |
443 |
517 |
626 |
508 |
557 |
595 |
815 |
909 |
859 |
| Zysk Netto (mln) |
489 |
803 |
910 |
1,146 |
1,208 |
1,952 |
2,033 |
1,852 |
2,032 |
2,091 |
2,335 |
2,589 |
2,948 |
3,150 |
3,343 |
| Zysk netto Δ r/r |
0.0% |
64.3% |
13.3% |
25.9% |
5.5% |
61.6% |
4.1% |
-8.9% |
9.7% |
2.9% |
11.7% |
10.9% |
13.9% |
6.9% |
6.1% |
| Zysk netto (%) |
13.4% |
20.6% |
21.9% |
18.3% |
13.8% |
13.6% |
13.9% |
13.0% |
12.5% |
12.8% |
13.7% |
14.1% |
14.7% |
15.4% |
16.3% |
| EPS |
0.1 |
0.17 |
0.15 |
0.18 |
0.18 |
0.28 |
0.28 |
0.26 |
0.27 |
0.25 |
0.28 |
0.31 |
0.35 |
0.36 |
0.39 |
| EPS (rozwodnione) |
0.1 |
0.17 |
0.15 |
0.18 |
0.18 |
0.28 |
0.28 |
0.26 |
0.27 |
0.25 |
0.28 |
0.31 |
0.35 |
0.37 |
0.39 |
| Ilośc akcji (mln) |
4,779 |
5,028 |
6,145 |
6,212 |
6,570 |
6,870 |
6,870 |
6,870 |
7,518 |
8,245 |
8,245 |
8,245 |
8,245 |
8,493 |
8,492 |
| Ważona ilośc akcji (mln) |
4,779 |
5,028 |
6,145 |
6,212 |
6,570 |
6,870 |
6,870 |
6,870 |
7,518 |
8,245 |
8,245 |
8,245 |
8,245 |
8,245 |
8,245 |
| Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |