Wall Street Experts
ver. ZuMIgo(08/25)
Amano Corporation
Rachunek Zysków i Strat
Przychody TTM (mln): 166 929
EBIT TTM (mln): 21 768
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
Rok finansowy |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Przychód (mln) |
73,140 |
79,743 |
85,769 |
93,351 |
91,812 |
78,586 |
83,302 |
88,146 |
90,295 |
102,131 |
109,837 |
119,506 |
120,124 |
124,405 |
131,713 |
133,084 |
113,598 |
118,429 |
132,810 |
Przychód Δ r/r |
0.0% |
9.0% |
7.6% |
8.8% |
-1.6% |
-14.4% |
6.0% |
5.8% |
2.4% |
13.1% |
7.5% |
8.8% |
0.5% |
3.6% |
5.9% |
1.0% |
-14.6% |
4.3% |
12.1% |
Marża brutto |
46.3% |
46.1% |
44.1% |
42.9% |
43.8% |
43.2% |
43.9% |
44.0% |
44.0% |
43.4% |
43.4% |
44.3% |
43.2% |
44.5% |
44.2% |
44.9% |
43.9% |
45.2% |
45.4% |
EBIT (mln) |
9,075 |
9,538 |
10,144 |
10,012 |
5,373 |
1,928 |
4,384 |
5,918 |
7,329 |
8,826 |
9,357 |
12,942 |
13,165 |
14,350 |
15,161 |
16,168 |
9,934 |
12,893 |
15,787 |
EBIT Δ r/r |
0.0% |
5.1% |
6.4% |
-1.3% |
-46.3% |
-64.1% |
127.4% |
35.0% |
23.8% |
20.4% |
6.0% |
38.3% |
1.7% |
9.0% |
5.7% |
6.6% |
-38.6% |
29.8% |
22.4% |
EBIT (%) |
12.4% |
12.0% |
11.8% |
10.7% |
5.9% |
2.5% |
5.3% |
6.7% |
8.1% |
8.6% |
8.5% |
10.8% |
11.0% |
11.5% |
11.5% |
12.1% |
8.7% |
10.9% |
11.9% |
Koszty finansowe (mln) |
43 |
60 |
61 |
57 |
37 |
30 |
37 |
37 |
41 |
50 |
61 |
46 |
30 |
34 |
29 |
102 |
153 |
138 |
151 |
EBITDA (mln) |
11,705 |
12,455 |
13,500 |
14,501 |
10,957 |
7,808 |
9,793 |
11,065 |
11,896 |
13,799 |
15,128 |
18,806 |
19,408 |
20,599 |
22,444 |
24,743 |
19,821 |
22,450 |
26,370 |
EBITDA(%) |
16.0% |
15.6% |
15.7% |
15.5% |
11.9% |
9.9% |
11.8% |
12.6% |
13.2% |
13.5% |
13.8% |
15.7% |
16.2% |
16.6% |
17.0% |
18.6% |
17.4% |
19.0% |
19.9% |
Podatek (mln) |
3,190 |
3,649 |
4,103 |
3,856 |
2,341 |
1,187 |
2,242 |
3,045 |
3,265 |
3,878 |
3,366 |
4,796 |
4,516 |
5,163 |
5,550 |
5,549 |
2,483 |
4,474 |
5,397 |
Zysk Netto (mln) |
5,108 |
5,915 |
5,961 |
6,104 |
2,214 |
1,010 |
3,064 |
2,414 |
3,986 |
5,299 |
6,794 |
8,405 |
9,223 |
10,019 |
9,142 |
10,567 |
7,248 |
9,733 |
11,288 |
Zysk netto Δ r/r |
0.0% |
15.8% |
0.8% |
2.4% |
-63.7% |
-54.4% |
203.4% |
-21.2% |
65.1% |
32.9% |
28.2% |
23.7% |
9.7% |
8.6% |
-8.8% |
15.6% |
-31.4% |
34.3% |
16.0% |
Zysk netto (%) |
7.0% |
7.4% |
7.0% |
6.5% |
2.4% |
1.3% |
3.7% |
2.7% |
4.4% |
5.2% |
6.2% |
7.0% |
7.7% |
8.1% |
6.9% |
7.9% |
6.4% |
8.2% |
8.5% |
EPS |
62.95 |
72.89 |
74.29 |
75.96 |
28.14 |
13.2 |
40.01 |
31.52 |
52.04 |
69.19 |
88.71 |
109.75 |
120.79 |
132.11 |
121.16 |
141.4 |
97.08 |
131.48 |
154.41 |
EPS (rozwodnione) |
62.95 |
72.76 |
74.24 |
75.94 |
28.14 |
13.2 |
40.01 |
31.52 |
52.04 |
69.19 |
88.71 |
109.75 |
120.79 |
132.11 |
121.16 |
141.4 |
97.08 |
131.48 |
154.41 |
Ilośc akcji (mln) |
80 |
80 |
80 |
80 |
79 |
77 |
77 |
77 |
77 |
77 |
77 |
77 |
76 |
76 |
75 |
75 |
75 |
74 |
73 |
Ważona ilośc akcji (mln) |
80 |
81 |
80 |
80 |
79 |
77 |
77 |
77 |
77 |
77 |
77 |
77 |
76 |
76 |
75 |
75 |
75 |
74 |
73 |
Waluta |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |