Wall Street Experts
ver. ZuMIgo(08/25)
MegaChips Corporation
Rachunek Zysków i Strat
Przychody TTM (mln): 50 312
EBIT TTM (mln): 4 261
| 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) |
30,122 |
30,722 |
44,696 |
50,672 |
52,771 |
38,496 |
36,259 |
35,367 |
53,623 |
58,470 |
64,238 |
55,663 |
67,438 |
89,029 |
95,145 |
65,765 |
83,815 |
75,256 |
70,723 |
| Przychód Δ r/r |
0.0% |
2.0% |
45.5% |
13.4% |
4.1% |
-27.1% |
-5.8% |
-2.5% |
51.6% |
9.0% |
9.9% |
-13.3% |
21.2% |
32.0% |
6.9% |
-30.9% |
27.4% |
-10.2% |
-6.0% |
| Marża brutto |
20.1% |
18.0% |
15.3% |
15.5% |
17.2% |
17.3% |
18.0% |
18.9% |
24.3% |
25.9% |
29.5% |
29.5% |
27.8% |
24.1% |
20.6% |
25.4% |
15.9% |
18.1% |
17.0% |
| EBIT (mln) |
2,173 |
2,120 |
2,921 |
3,445 |
4,813 |
3,035 |
3,055 |
3,034 |
3,962 |
4,173 |
4,896 |
-335 |
1,927 |
2,709 |
574 |
972 |
5,025 |
7,030 |
6,030 |
| EBIT Δ r/r |
0.0% |
-2.5% |
37.8% |
17.9% |
39.7% |
-36.9% |
0.7% |
-0.7% |
30.6% |
5.3% |
17.3% |
-106.8% |
-675.0% |
40.6% |
-78.8% |
69.5% |
416.7% |
39.9% |
-14.2% |
| EBIT (%) |
7.2% |
6.9% |
6.5% |
6.8% |
9.1% |
7.9% |
8.4% |
8.6% |
7.4% |
7.1% |
7.6% |
-0.6% |
2.9% |
3.0% |
0.6% |
1.5% |
6.0% |
9.3% |
8.5% |
| Koszty finansowe (mln) |
0 |
6 |
40 |
105 |
94 |
55 |
0 |
1 |
56 |
56 |
95 |
168 |
170 |
244 |
508 |
483 |
209 |
23 |
7 |
| EBITDA (mln) |
2,482 |
2,281 |
3,089 |
3,587 |
5,177 |
3,344 |
3,037 |
3,411 |
4,755 |
4,946 |
4,573 |
4,486 |
5,392 |
7,098 |
6,150 |
6,346 |
6,144 |
8,323 |
8,094 |
| EBITDA(%) |
8.2% |
7.4% |
6.9% |
7.1% |
9.8% |
8.7% |
8.4% |
9.6% |
8.9% |
8.5% |
7.1% |
8.1% |
8.0% |
8.0% |
6.5% |
9.6% |
7.3% |
11.1% |
11.4% |
| Podatek (mln) |
843 |
855 |
1,336 |
525 |
1,659 |
1,059 |
1,201 |
1,333 |
1,392 |
-312 |
2,050 |
1,186 |
730 |
408 |
673 |
-141 |
6,166 |
8,817 |
3,186 |
| Zysk Netto (mln) |
1,175 |
1,322 |
1,519 |
2,612 |
2,672 |
2,141 |
2,288 |
2,128 |
4,044 |
4,726 |
1,252 |
-783 |
-948 |
1,948 |
-1,727 |
-1,792 |
20,920 |
27,544 |
7,086 |
| Zysk netto Δ r/r |
0.0% |
12.5% |
14.9% |
71.9% |
2.3% |
-19.9% |
6.9% |
-7.0% |
90.1% |
16.9% |
-73.5% |
-162.5% |
21.0% |
-305.6% |
-188.7% |
3.8% |
-1267.3% |
31.7% |
-74.3% |
| Zysk netto (%) |
3.9% |
4.3% |
3.4% |
5.2% |
5.1% |
5.6% |
6.3% |
6.0% |
7.5% |
8.1% |
1.9% |
-1.4% |
-1.4% |
2.2% |
-1.8% |
-2.7% |
25.0% |
36.6% |
10.0% |
| EPS |
44.73 |
50.95 |
61.34 |
105.6 |
110.21 |
88.19 |
94.64 |
88.8 |
170.23 |
202.4 |
55.64 |
-35.24 |
-44.14 |
90.05 |
-79.4 |
-82.35 |
961.28 |
1349.01 |
369.4 |
| EPS (rozwodnione) |
44.73 |
50.92 |
61.07 |
105.22 |
110.11 |
88.07 |
94.64 |
88.8 |
170.23 |
202.4 |
55.64 |
-35.24 |
-44.14 |
89.57 |
-79.4 |
-82.35 |
961.28 |
1349.01 |
369.4 |
| Ilośc akcji (mln) |
25 |
25 |
25 |
25 |
24 |
24 |
24 |
24 |
24 |
23 |
22 |
22 |
21 |
22 |
22 |
22 |
22 |
20 |
19 |
| Ważona ilośc akcji (mln) |
25 |
26 |
25 |
25 |
24 |
24 |
24 |
24 |
24 |
23 |
22 |
22 |
21 |
22 |
22 |
22 |
22 |
20 |
19 |
| Waluta |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |
JPY |