Wall Street Experts
ver. ZuMIgo(08/25)
Evergreen Steel Corp.
Rachunek Zysków i Strat
Przychody TTM (mln): 11 443
EBIT TTM (mln): 3 448
| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
| Rok finansowy |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Przychód (mln) |
9,657 |
10,553 |
10,685 |
8,268 |
9,350 |
13,609 |
11,439 |
11,091 |
12,917 |
| Przychód Δ r/r |
0.0% |
9.3% |
1.3% |
-22.6% |
13.1% |
45.6% |
-15.9% |
-3.0% |
16.5% |
| Marża brutto |
16.5% |
17.6% |
19.5% |
24.2% |
21.7% |
17.3% |
25.8% |
35.0% |
26.9% |
| EBIT (mln) |
1,052 |
1,327 |
1,450 |
1,583 |
1,767 |
2,011 |
3,445 |
3,335 |
2,844 |
| EBIT Δ r/r |
0.0% |
26.2% |
9.2% |
9.2% |
11.6% |
13.8% |
71.3% |
-3.2% |
-14.7% |
| EBIT (%) |
10.9% |
12.6% |
13.6% |
19.1% |
18.9% |
14.8% |
30.1% |
30.1% |
22.0% |
| Koszty finansowe (mln) |
10 |
2 |
4 |
7 |
19 |
17 |
8 |
83 |
60 |
| EBITDA (mln) |
1,576 |
2,079 |
2,005 |
1,958 |
2,167 |
2,413 |
3,822 |
3,731 |
4,090 |
| EBITDA(%) |
16.3% |
19.7% |
18.8% |
23.7% |
23.2% |
17.7% |
33.4% |
33.6% |
31.7% |
| Podatek (mln) |
201 |
219 |
348 |
288 |
331 |
350 |
360 |
544 |
611 |
| Zysk Netto (mln) |
739 |
1,193 |
980 |
1,326 |
1,404 |
1,278 |
2,595 |
3,670 |
2,553 |
| Zysk netto Δ r/r |
0.0% |
61.5% |
-17.9% |
35.3% |
5.9% |
-9.0% |
103.0% |
41.4% |
-30.4% |
| Zysk netto (%) |
7.7% |
11.3% |
9.2% |
16.0% |
15.0% |
9.4% |
22.7% |
33.1% |
19.8% |
| EPS |
1.91 |
3.08 |
2.53 |
3.38 |
3.56 |
3.11 |
6.22 |
8.8 |
6.13 |
| EPS (rozwodnione) |
1.9 |
3.08 |
2.53 |
3.38 |
3.56 |
3.11 |
6.22 |
8.79 |
6.13 |
| Ilośc akcji (mln) |
388 |
388 |
387 |
393 |
394 |
411 |
417 |
417 |
417 |
| Ważona ilośc akcji (mln) |
388 |
388 |
387 |
393 |
394 |
411 |
417 |
417 |
417 |
| Waluta |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |