Wall Street Experts
ver. ZuMIgo(08/25)
MEC Company Ltd.
Rachunek Zysków i Strat
Przychody TTM (mln): 16 704
EBIT TTM (mln): 4 308
| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
| Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Przychód (mln) |
9,116 |
6,955 |
6,098 |
7,050 |
6,287 |
6,704 |
8,003 |
9,057 |
9,078 |
9,260 |
11,329 |
10,866 |
11,957 |
15,038 |
16,329 |
14,020 |
| Przychód Δ r/r |
0.0% |
-23.7% |
-12.3% |
15.6% |
-10.8% |
6.6% |
19.4% |
13.2% |
0.2% |
2.0% |
22.3% |
-4.1% |
10.0% |
25.8% |
8.6% |
-14.1% |
| Marża brutto |
60.3% |
57.3% |
61.2% |
58.2% |
61.1% |
61.9% |
62.0% |
64.0% |
66.5% |
65.3% |
63.9% |
60.9% |
61.9% |
62.0% |
60.0% |
59.3% |
| EBIT (mln) |
2,104 |
878 |
798 |
919 |
733 |
918 |
1,422 |
2,009 |
2,186 |
1,887 |
2,223 |
1,637 |
2,370 |
3,940 |
4,004 |
2,493 |
| EBIT Δ r/r |
0.0% |
-58.3% |
-9.1% |
15.2% |
-20.3% |
25.2% |
54.9% |
41.3% |
8.8% |
-13.6% |
17.8% |
-26.4% |
44.8% |
66.2% |
1.6% |
-37.7% |
| EBIT (%) |
23.1% |
12.6% |
13.1% |
13.0% |
11.7% |
13.7% |
17.8% |
22.2% |
24.1% |
20.4% |
19.6% |
15.1% |
19.8% |
26.2% |
24.5% |
17.8% |
| Koszty finansowe (mln) |
8 |
6 |
6 |
5 |
4 |
2 |
1 |
-112 |
85 |
2 |
2 |
3 |
2 |
1 |
1 |
1 |
| EBITDA (mln) |
2,391 |
1,256 |
1,139 |
1,200 |
1,019 |
1,258 |
1,865 |
2,350 |
2,599 |
2,259 |
2,848 |
2,386 |
3,175 |
4,824 |
4,990 |
3,266 |
| EBITDA(%) |
26.2% |
18.1% |
18.7% |
17.0% |
16.2% |
18.8% |
23.3% |
25.9% |
28.6% |
24.4% |
25.1% |
22.0% |
26.6% |
32.1% |
30.6% |
23.3% |
| Podatek (mln) |
617 |
542 |
120 |
208 |
571 |
367 |
574 |
781 |
640 |
233 |
550 |
474 |
713 |
1,143 |
1,160 |
914 |
| Zysk Netto (mln) |
1,426 |
288 |
714 |
137 |
59 |
627 |
925 |
1,344 |
1,515 |
1,643 |
1,778 |
1,236 |
1,596 |
2,949 |
3,065 |
2,305 |
| Zysk netto Δ r/r |
0.0% |
-79.8% |
148.0% |
-80.9% |
-56.8% |
963.1% |
47.6% |
45.3% |
12.7% |
8.4% |
8.3% |
-30.5% |
29.1% |
84.8% |
3.9% |
-24.8% |
| Zysk netto (%) |
15.6% |
4.1% |
11.7% |
1.9% |
0.9% |
9.4% |
11.6% |
14.8% |
16.7% |
17.7% |
15.7% |
11.4% |
13.3% |
19.6% |
18.8% |
16.4% |
| EPS |
70.02 |
14.16 |
35.57 |
6.8 |
2.94 |
31.24 |
46.09 |
66.98 |
76.26 |
84.86 |
92.85 |
65.16 |
84.09 |
155.28 |
161.22 |
122.29 |
| EPS (rozwodnione) |
70.02 |
14.16 |
35.57 |
6.8 |
2.94 |
31.24 |
46.09 |
66.98 |
76.26 |
84.86 |
92.85 |
65.16 |
84.09 |
155.28 |
161.22 |
122.29 |
| Ilośc akcji (mln) |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
| Ważona ilośc akcji (mln) |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
19 |
19 |
19 |
19 |
19 |
19 |
19 |
| Waluta |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |