Wall Street Experts
ver. ZuMIgo(08/25)
China Electric Mfg. Corporation
Rachunek Zysków i Strat
Przychody TTM (mln): 1 245
EBIT TTM (mln): 113
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
Rok finansowy |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
3,154 |
5,349 |
4,853 |
4,231 |
6,369 |
7,370 |
7,071 |
3,203 |
2,857 |
2,690 |
2,676 |
2,706 |
2,352 |
2,354 |
2,074 |
1,778 |
1,570 |
1,361 |
1,161 |
Przychód Δ r/r |
0.0% |
69.6% |
-9.3% |
-12.8% |
50.5% |
15.7% |
-4.1% |
-54.7% |
-10.8% |
-5.9% |
-0.5% |
1.1% |
-13.1% |
0.1% |
-11.9% |
-14.3% |
-11.7% |
-13.3% |
-14.7% |
Marża brutto |
25.2% |
17.1% |
20.9% |
23.0% |
17.2% |
18.8% |
18.9% |
21.7% |
22.7% |
23.7% |
21.5% |
18.9% |
22.9% |
26.5% |
26.7% |
28.1% |
27.9% |
24.4% |
30.5% |
EBIT (mln) |
109 |
167 |
167 |
328 |
481 |
714 |
698 |
-109 |
64 |
60 |
-32 |
-187 |
-112 |
921 |
81 |
275 |
135 |
67 |
87 |
EBIT Δ r/r |
0.0% |
53.4% |
0.4% |
96.0% |
46.7% |
48.3% |
-2.2% |
-115.6% |
-158.3% |
-6.1% |
-152.7% |
492.2% |
-40.0% |
-922.0% |
-91.2% |
238.0% |
-50.8% |
-50.8% |
30.1% |
EBIT (%) |
3.4% |
3.1% |
3.4% |
7.8% |
7.6% |
9.7% |
9.9% |
-3.4% |
2.2% |
2.2% |
-1.2% |
-6.9% |
-4.8% |
39.1% |
3.9% |
15.5% |
8.6% |
4.9% |
7.5% |
Koszty finansowe (mln) |
2 |
1 |
1 |
1 |
20 |
35 |
42 |
102 |
57 |
119 |
20 |
17 |
1 |
23 |
9 |
8 |
9 |
12 |
13 |
EBITDA (mln) |
578 |
516 |
305 |
459 |
648 |
770 |
729 |
294 |
260 |
1 |
-155 |
-242 |
-12 |
990 |
165 |
354 |
206 |
123 |
235 |
EBITDA(%) |
18.3% |
9.7% |
6.3% |
10.8% |
10.2% |
10.4% |
10.3% |
9.2% |
9.1% |
0.0% |
-5.8% |
-8.9% |
-0.5% |
42.0% |
8.0% |
19.9% |
13.1% |
9.0% |
20.2% |
Podatek (mln) |
31 |
70 |
95 |
61 |
82 |
101 |
108 |
61 |
-21 |
22 |
-16 |
67 |
-9 |
47 |
11 |
15 |
8 |
4 |
7 |
Zysk Netto (mln) |
644 |
461 |
240 |
369 |
513 |
532 |
101 |
-539 |
-275 |
13 |
-858 |
618 |
68 |
763 |
79 |
279 |
77 |
150 |
161 |
Zysk netto Δ r/r |
0.0% |
-28.4% |
-47.9% |
53.5% |
39.0% |
3.7% |
-81.1% |
-635.7% |
-49.0% |
-104.8% |
-6591.7% |
-172.1% |
-89.0% |
1026.6% |
-89.7% |
255.0% |
-72.3% |
93.4% |
7.4% |
Zysk netto (%) |
20.4% |
8.6% |
5.0% |
8.7% |
8.0% |
7.2% |
1.4% |
-16.8% |
-9.6% |
0.5% |
-32.1% |
22.8% |
2.9% |
32.4% |
3.8% |
15.7% |
4.9% |
11.0% |
13.8% |
EPS |
2.09 |
1.49 |
0.78 |
1.2 |
1.64 |
1.65 |
0.33 |
-1.67 |
-0.85 |
0.037 |
-2.66 |
1.91 |
0.19 |
2.16 |
0.23 |
0.86 |
0.24 |
0.46 |
0.48 |
EPS (rozwodnione) |
2.09 |
1.49 |
0.78 |
1.19 |
1.51 |
1.57 |
0.33 |
-1.67 |
-0.85 |
0.037 |
-2.66 |
1.9 |
0.19 |
2.14 |
0.23 |
0.86 |
0.24 |
0.46 |
0.48 |
Ilośc akcji (mln) |
309 |
309 |
309 |
309 |
313 |
320 |
323 |
323 |
323 |
323 |
323 |
323 |
358 |
354 |
343 |
323 |
323 |
323 |
323 |
Ważona ilośc akcji (mln) |
309 |
309 |
309 |
310 |
351 |
356 |
323 |
323 |
323 |
323 |
323 |
325 |
360 |
356 |
343 |
323 |
323 |
323 |
323 |
Waluta |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |