Wall Street Experts
ver. ZuMIgo(08/25)
LIAONING ENERGY INDUSTRY Co.,LTD
Rachunek Zysków i Strat
Przychody TTM (mln): 5 311
EBIT TTM (mln): 258
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
546 |
593 |
636 |
587 |
906 |
918 |
602 |
567 |
154 |
170 |
186 |
206 |
221 |
241 |
265 |
261 |
5,922 |
7,161 |
7,691 |
7,311 |
6,690 |
5,055 |
5,915 |
6,619 |
5,357 |
5,526 |
Przychód Δ r/r |
0.0% |
8.6% |
7.3% |
-7.7% |
54.4% |
1.3% |
-34.5% |
-5.8% |
-72.8% |
10.4% |
9.4% |
10.7% |
7.2% |
9.0% |
10.1% |
-1.6% |
2170.4% |
20.9% |
7.4% |
-4.9% |
-8.5% |
-24.4% |
17.0% |
11.9% |
-19.1% |
3.1% |
Marża brutto |
9.3% |
6.0% |
8.7% |
9.3% |
8.6% |
6.8% |
7.8% |
2.5% |
27.6% |
27.2% |
29.1% |
26.4% |
25.1% |
19.1% |
19.9% |
16.5% |
18.8% |
19.3% |
24.0% |
15.1% |
15.7% |
9.6% |
21.7% |
26.1% |
13.8% |
23.4% |
EBIT (mln) |
4 |
-18 |
-96 |
-57 |
20 |
-11 |
-12 |
-26 |
22 |
29 |
31 |
24 |
18 |
19 |
23 |
16 |
-477 |
188 |
564 |
0 |
532 |
-91 |
629 |
1,016 |
278 |
480 |
EBIT Δ r/r |
0.0% |
-568.7% |
433.0% |
-40.2% |
-135.2% |
-154.2% |
10.6% |
114.8% |
-186.9% |
28.3% |
7.3% |
-22.9% |
-23.5% |
5.6% |
20.1% |
-32.3% |
-3136.0% |
-139.4% |
200.0% |
-100.0% |
462467.1% |
-117.2% |
-788.3% |
61.5% |
-72.7% |
72.9% |
EBIT (%) |
0.7% |
-3.0% |
-15.0% |
-9.7% |
2.2% |
-1.2% |
-2.0% |
-4.6% |
14.6% |
17.0% |
16.7% |
11.6% |
8.3% |
8.0% |
8.7% |
6.0% |
-8.0% |
2.6% |
7.3% |
0.0% |
7.9% |
-1.8% |
10.6% |
15.4% |
5.2% |
8.7% |
Koszty finansowe (mln) |
7 |
6 |
7 |
7 |
6 |
4 |
3 |
2 |
6 |
4 |
2 |
2 |
2 |
1 |
1 |
1 |
570 |
455 |
425 |
370 |
382 |
403 |
326 |
292 |
235 |
17 |
EBITDA (mln) |
19 |
25 |
-64 |
-137 |
36 |
5 |
39 |
-8 |
94 |
59 |
60 |
55 |
51 |
51 |
54 |
55 |
951 |
1,407 |
1,703 |
1,234 |
1,232 |
613 |
1,382 |
1,750 |
1,021 |
1,179 |
EBITDA(%) |
3.5% |
4.2% |
-10.0% |
-23.3% |
3.9% |
0.5% |
6.5% |
-1.5% |
60.8% |
35.0% |
32.3% |
26.6% |
23.0% |
21.3% |
20.4% |
21.0% |
16.1% |
19.6% |
22.1% |
16.9% |
18.4% |
12.1% |
23.4% |
26.4% |
19.1% |
21.3% |
Podatek (mln) |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
45 |
10 |
9 |
8 |
7 |
7 |
7 |
6 |
24 |
55 |
82 |
64 |
46 |
-86 |
207 |
432 |
149 |
215 |
Zysk Netto (mln) |
12 |
5 |
-87 |
-157 |
13 |
-12 |
27 |
-12 |
67 |
23 |
25 |
18 |
17 |
17 |
18 |
13 |
-465 |
174 |
465 |
113 |
26 |
-468 |
27 |
195 |
24 |
202 |
Zysk netto Δ r/r |
0.0% |
-57.4% |
-1821.6% |
81.5% |
-108.0% |
-191.7% |
-332.7% |
-144.1% |
-662.5% |
-65.9% |
7.6% |
-24.8% |
-9.9% |
0.9% |
4.5% |
-26.4% |
-3702.7% |
-137.3% |
167.6% |
-75.7% |
-76.8% |
-1883.6% |
-105.7% |
631.5% |
-87.7% |
746.6% |
Zysk netto (%) |
2.2% |
0.8% |
-13.6% |
-26.8% |
1.4% |
-1.3% |
4.5% |
-2.1% |
43.5% |
13.4% |
13.2% |
9.0% |
7.5% |
7.0% |
6.6% |
5.0% |
-7.9% |
2.4% |
6.0% |
1.5% |
0.4% |
-9.2% |
0.5% |
2.9% |
0.4% |
3.7% |
EPS |
0.0533 |
0.0175 |
-0.59 |
-1.07 |
0.0498 |
-0.0791 |
0.13 |
-0.0573 |
0.32 |
0.11 |
0.12 |
0.09 |
0.08 |
0.08 |
0.08 |
-0.06 |
-0.43 |
0.13 |
0.35 |
0.0896 |
0.0198 |
-0.35 |
0.0201 |
0.15 |
0.0181 |
0.15 |
EPS (rozwodnione) |
0.0533 |
0.0175 |
-0.59 |
-1.07 |
0.0498 |
-0.0791 |
0.13 |
-0.0573 |
0.32 |
0.11 |
0.12 |
0.09 |
0.08 |
0.08 |
0.08 |
-0.06 |
-0.43 |
0.13 |
0.35 |
0.0896 |
0.0198 |
-0.35 |
0.0201 |
0.15 |
0.0181 |
0.15 |
Ilośc akcji (mln) |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
208 |
207 |
212 |
205 |
205 |
208 |
210 |
219 |
1,051 |
1,082 |
1,336 |
1,328 |
1,259 |
1,322 |
1,322 |
1,322 |
1,322 |
1,322 |
1,322 |
Ważona ilośc akcji (mln) |
147 |
147 |
147 |
147 |
147 |
147 |
147 |
208 |
207 |
212 |
205 |
205 |
208 |
210 |
219 |
1,051 |
1,082 |
1,336 |
1,328 |
1,259 |
1,322 |
1,322 |
1,322 |
1,322 |
1,322 |
1,322 |
Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |