Bohai Ferry Group Co., Ltd.

Rachunek Zysków i Strat





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) 612 685 752 1,043 1,051 1,056 1,166 1,117 1,183 1,225 1,511 1,668 1,663 1,167 1,401 1,307 1,840 1,819
Przychód Δ r/r 0.0% 11.8% 9.9% 38.6% 0.8% 0.4% 10.4% -4.1% 5.9% 3.5% 23.4% 10.4% -0.3% -29.8% 20.1% -6.7% 40.8% -1.1%
Marża brutto 43.7% 41.8% 42.4% 36.2% 36.6% 28.9% 27.7% 23.3% 25.4% 30.4% 33.0% 31.3% 32.0% 18.7% 25.4% 6.4% 27.1% 28.2%
EBIT (mln) 201 222 236 248 249 180 232 165 177 203 514 542 576 236 355 210 407 438
EBIT Δ r/r 0.0% 10.5% 6.2% 4.9% 0.7% -27.8% 29.1% -29.0% 7.5% 14.4% 153.4% 5.4% 6.3% -59.1% 50.5% -40.8% 94.1% 7.5%
EBIT (%) 32.8% 32.4% 31.4% 23.7% 23.7% 17.0% 19.9% 14.8% 15.0% 16.6% 34.0% 32.5% 34.6% 20.2% 25.3% 16.1% 22.1% 24.1%
Koszty finansowe (mln) 26 23 32 59 61 44 11 13 30 22 13 25 31 28 22 26 8 8
EBITDA (mln) 226 238 322 422 507 409 424 395 408 526 692 715 755 447 526 383 600 621
EBITDA(%) 36.9% 34.8% 42.8% 40.4% 48.2% 38.7% 36.4% 35.4% 34.5% 42.9% 45.8% 42.9% 45.4% 38.3% 37.6% 29.3% 32.6% 34.1%
Podatek (mln) 66 57 59 76 93 71 78 77 74 104 136 128 145 76 95 59 121 120
Zysk Netto (mln) 138 171 179 216 278 212 234 199 171 222 363 401 410 136 202 162 250 274
Zysk netto Δ r/r 0.0% 24.5% 4.5% 20.5% 28.8% -23.7% 10.2% -14.8% -14.2% 30.2% 63.0% 10.5% 2.4% -66.8% 48.1% -19.5% 54.4% 9.5%
Zysk netto (%) 22.5% 25.0% 23.8% 20.7% 26.4% 20.1% 20.0% 17.8% 14.4% 18.2% 24.0% 24.0% 24.7% 11.7% 14.4% 12.4% 13.6% 15.1%
EPS 0.4 0.45 0.47 0.57 0.73 0.51 0.49 0.41 0.35 0.46 0.75 0.83 0.87 0.29 0.43 0.35 0.53 0.58
EPS (rozwodnione) 0.4 0.45 0.47 0.57 0.73 0.51 0.49 0.41 0.35 0.46 0.75 0.83 0.87 0.29 0.43 0.35 0.53 0.58
Ilośc akcji (mln) 344 380 380 380 380 414 477 485 481 481 481 481 472 466 469 469 472 473
Ważona ilośc akcji (mln) 344 380 380 380 380 415 477 485 488 484 484 483 472 466 469 469 472 473
Waluta CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY