Wuxi Chipown Micro-electronics limited

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13
Rok finansowy 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 122 131 158 163 187 230 274 312 335 429 753 720 780 965
Przychód Δ r/r 0.0% 7.2% 21.2% 2.7% 15.0% 22.7% 19.6% 13.8% 7.3% 28.1% 75.4% -4.5% 8.4% 23.7%
Marża brutto 29.1% 33.0% 33.7% 30.0% 28.9% 34.7% 36.4% 37.8% 39.8% 37.7% 43.0% 41.2% 100.0% 33.3%
EBIT (mln) 6 6 15 14 14 28 48 58 71 101 212 82 46 104
EBIT Δ r/r 0.0% 3.1% 138.1% -7.0% 0.6% 98.4% 73.2% 21.9% 22.8% 41.0% 110.6% -61.4% -44.0% 127.6%
EBIT (%) 5.0% 4.8% 9.4% 8.5% 7.4% 12.0% 17.4% 18.6% 21.3% 23.4% 28.1% 11.4% 5.9% 10.8%
Koszty finansowe (mln) 0 0 0 0 0 1 0 -2 -1 0 0 1 0 7
EBITDA (mln) 8 10 19 14 13 42 57 62 78 114 221 105 62 75
EBITDA(%) 6.7% 7.7% 12.3% 8.8% 6.9% 18.3% 20.8% 19.7% 23.3% 26.5% 29.4% 14.6% 8.0% 7.8%
Podatek (mln) 2 2 2 3 4 5 4 5 7 6 11 -10 -16 -7
Zysk Netto (mln) 12 16 18 15 21 30 47 54 66 100 201 90 59 111
Zysk netto Δ r/r 0.0% 33.1% 14.1% -19.1% 38.2% 45.7% 58.0% 12.7% 23.7% 50.7% 101.8% -55.4% -34.6% 89.3%
Zysk netto (%) 10.0% 12.4% 11.7% 9.2% 11.0% 13.1% 17.3% 17.1% 19.7% 23.2% 26.7% 12.5% 7.5% 11.5%
EPS 0.61 0.79 0.9 0.22 0.28 0.39 0.62 0.69 0.59 0.88 1.78 0.79 0.5 0.87
EPS (rozwodnione) 0.61 0.79 0.9 0.22 0.28 0.39 0.62 0.69 0.59 0.88 1.78 0.79 0.5 0.87
Ilośc akcji (mln) 20 20 20 68 74 77 77 78 113 113 113 113 118 127
Ważona ilośc akcji (mln) 20 20 20 68 74 77 77 78 113 113 113 113 118 127
Waluta CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY