Wall Street Experts
ver. ZuMIgo(08/25)
Eurocharm Holdings Co., Ltd.
Rachunek Zysków i Strat
Przychody TTM (mln): 7 315
EBIT TTM (mln): 1 281
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Rok finansowy |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
3,069 |
3,474 |
3,799 |
4,008 |
4,165 |
4,062 |
4,614 |
5,235 |
4,659 |
5,723 |
8,037 |
7,267 |
7,283 |
Przychód Δ r/r |
0.0% |
13.2% |
9.4% |
5.5% |
3.9% |
-2.5% |
13.6% |
13.5% |
-11.0% |
22.8% |
40.4% |
-9.6% |
0.2% |
Marża brutto |
18.6% |
15.6% |
16.1% |
19.8% |
18.0% |
17.9% |
17.5% |
17.6% |
19.5% |
18.5% |
19.4% |
21.0% |
22.2% |
EBIT (mln) |
399 |
338 |
373 |
529 |
513 |
495 |
561 |
770 |
739 |
774 |
1,204 |
1,334 |
1,131 |
EBIT Δ r/r |
0.0% |
-15.3% |
10.3% |
41.8% |
-3.0% |
-3.5% |
13.3% |
37.2% |
-4.1% |
4.7% |
55.6% |
10.8% |
-15.2% |
EBIT (%) |
13.0% |
9.7% |
9.8% |
13.2% |
12.3% |
12.2% |
12.2% |
14.7% |
15.9% |
13.5% |
15.0% |
18.4% |
15.5% |
Koszty finansowe (mln) |
14 |
3 |
1 |
1 |
1 |
1 |
4 |
13 |
17 |
20 |
52 |
66 |
10 |
EBITDA (mln) |
566 |
573 |
619 |
818 |
800 |
739 |
832 |
938 |
903 |
938 |
1,474 |
1,621 |
1,670 |
EBITDA(%) |
18.4% |
16.5% |
16.3% |
20.4% |
19.2% |
18.2% |
18.0% |
17.9% |
19.4% |
16.4% |
18.3% |
22.3% |
22.9% |
Podatek (mln) |
36 |
102 |
112 |
167 |
170 |
142 |
156 |
129 |
165 |
130 |
190 |
224 |
250 |
Zysk Netto (mln) |
381 |
319 |
344 |
484 |
472 |
460 |
550 |
625 |
553 |
628 |
941 |
1,033 |
1,141 |
Zysk netto Δ r/r |
0.0% |
-16.3% |
8.0% |
40.7% |
-2.5% |
-2.6% |
19.6% |
13.8% |
-11.5% |
13.4% |
50.0% |
9.7% |
10.5% |
Zysk netto (%) |
12.4% |
9.2% |
9.1% |
12.1% |
11.3% |
11.3% |
11.9% |
11.9% |
11.9% |
11.0% |
11.7% |
14.2% |
15.7% |
EPS |
6.79 |
5.6 |
5.77 |
7.5 |
7.25 |
6.99 |
8.35 |
9.5 |
8.4 |
9.53 |
14.29 |
15.6 |
16.97 |
EPS (rozwodnione) |
6.79 |
5.57 |
5.69 |
7.41 |
7.21 |
6.96 |
8.32 |
9.47 |
8.37 |
9.51 |
13.91 |
14.95 |
16.56 |
Ilośc akcji (mln) |
56 |
57 |
60 |
65 |
65 |
66 |
66 |
66 |
66 |
66 |
66 |
66 |
67 |
Ważona ilośc akcji (mln) |
56 |
57 |
60 |
65 |
65 |
66 |
66 |
66 |
66 |
66 |
68 |
70 |
70 |
Waluta |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |
TWD |