Wall Street Experts
ver. ZuMIgo(08/25)
Industrial Securities Co.,Ltd.
Rachunek Zysków i Strat
Przychody TTM (mln): 11 239
EBIT TTM (mln): 2 285
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
4,779 |
1,336 |
3,085 |
2,738 |
2,315 |
2,539 |
3,104 |
5,611 |
11,538 |
7,578 |
8,807 |
6,413 |
14,187 |
17,581 |
18,915 |
10,526 |
10,567 |
12,332 |
Przychód Δ r/r |
0.0% |
-72.0% |
130.8% |
-11.3% |
-15.4% |
9.7% |
22.2% |
80.8% |
105.6% |
-34.3% |
16.2% |
-27.2% |
121.2% |
23.9% |
7.6% |
-44.3% |
0.4% |
16.7% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
91.1% |
88.0% |
84.3% |
74.6% |
100.0% |
100.0% |
EBIT (mln) |
3,306 |
375 |
1,564 |
1,177 |
766 |
803 |
1,274 |
2,401 |
5,588 |
2,611 |
6,222 |
4,271 |
2,477 |
5,575 |
6,551 |
6,451 |
2,909 |
3,098 |
EBIT Δ r/r |
0.0% |
-88.7% |
317.3% |
-24.7% |
-34.9% |
4.8% |
58.6% |
88.5% |
132.7% |
-53.3% |
138.3% |
-31.4% |
-42.0% |
125.1% |
17.5% |
-1.5% |
-54.9% |
6.5% |
EBIT (%) |
69.2% |
28.0% |
50.7% |
43.0% |
33.1% |
31.6% |
41.0% |
42.8% |
48.4% |
34.5% |
70.7% |
66.6% |
17.5% |
31.7% |
34.6% |
61.3% |
27.5% |
25.1% |
Koszty finansowe (mln) |
0 |
0 |
0 |
91 |
135 |
153 |
349 |
0 |
0 |
0 |
3,284 |
4,057 |
3,426 |
3,038 |
2,987 |
3,061 |
3,417 |
3,593 |
EBITDA (mln) |
3,332 |
423 |
1,618 |
1,235 |
838 |
868 |
1,350 |
2,488 |
5,670 |
2,710 |
6,335 |
4,403 |
2,637 |
5,784 |
7,118 |
7,137 |
42 |
0 |
EBITDA(%) |
69.7% |
31.6% |
52.5% |
45.1% |
36.2% |
34.2% |
43.5% |
44.3% |
49.1% |
35.8% |
71.9% |
68.6% |
18.6% |
32.9% |
37.6% |
67.8% |
0.4% |
0.0% |
Podatek (mln) |
1,268 |
108 |
409 |
299 |
196 |
174 |
252 |
620 |
1,420 |
565 |
653 |
78 |
714 |
1,572 |
1,808 |
753 |
284 |
185 |
Zysk Netto (mln) |
2,038 |
267 |
1,155 |
787 |
435 |
476 |
673 |
1,782 |
4,167 |
2,046 |
2,285 |
135 |
1,763 |
4,003 |
4,743 |
2,637 |
1,964 |
2,164 |
Zysk netto Δ r/r |
0.0% |
-86.9% |
333.4% |
-31.9% |
-44.7% |
9.4% |
41.3% |
164.7% |
133.9% |
-50.9% |
11.7% |
-94.1% |
1202.2% |
127.1% |
18.5% |
-44.4% |
-25.5% |
10.2% |
Zysk netto (%) |
42.6% |
19.9% |
37.5% |
28.8% |
18.8% |
18.8% |
21.7% |
31.8% |
36.1% |
27.0% |
25.9% |
2.1% |
12.4% |
22.8% |
25.1% |
25.1% |
18.6% |
17.5% |
EPS |
0.74 |
0.0632 |
0.27 |
0.18 |
0.0903 |
0.0993 |
0.13 |
0.31 |
0.72 |
0.3 |
0.33 |
0.0194 |
0.25 |
0.57 |
0.68 |
0.35 |
0.23 |
0.24 |
EPS (rozwodnione) |
0.74 |
0.0632 |
0.27 |
0.18 |
0.0903 |
0.0993 |
0.13 |
0.31 |
0.72 |
0.3 |
0.33 |
0.0192 |
0.25 |
0.57 |
0.68 |
0.35 |
0.23 |
0.24 |
Ilośc akcji (mln) |
2,753 |
4,218 |
4,266 |
4,471 |
4,822 |
4,796 |
5,299 |
5,804 |
5,760 |
6,880 |
6,933 |
6,980 |
6,980 |
6,980 |
6,980 |
7,527 |
8,541 |
9,017 |
Ważona ilośc akcji (mln) |
2,753 |
4,218 |
4,266 |
4,471 |
4,822 |
4,796 |
5,299 |
5,804 |
5,791 |
6,880 |
7,005 |
7,054 |
6,980 |
6,980 |
6,980 |
7,527 |
8,636 |
9,017 |
Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |