Wall Street Experts
ver. ZuMIgo(08/25)
Adient plc
Rachunek Zysków i Strat
Przychody TTM (mln): 14 688
EBIT TTM (mln): 440
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
Rok finansowy |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
20,470 |
22,041 |
20,071 |
16,837 |
16,213 |
17,439 |
16,526 |
12,670 |
13,680 |
14,121 |
15,395 |
14,688 |
Przychód Δ r/r |
0.0% |
7.7% |
-8.9% |
-16.1% |
-3.7% |
7.6% |
-5.2% |
-23.3% |
8.0% |
3.2% |
9.0% |
-4.6% |
Marża brutto |
7.7% |
8.9% |
9.2% |
9.6% |
8.7% |
5.2% |
4.8% |
4.7% |
6.0% |
5.7% |
6.7% |
6.3% |
EBIT (mln) |
367 |
617 |
904 |
369 |
1,102 |
-1,063 |
345 |
42 |
1,797 |
294 |
479 |
421 |
EBIT Δ r/r |
0.0% |
68.1% |
46.5% |
-59.2% |
198.6% |
-196.5% |
-132.5% |
-87.8% |
4178.6% |
-83.6% |
62.9% |
-12.1% |
EBIT (%) |
1.8% |
2.8% |
4.5% |
2.2% |
6.8% |
-6.1% |
2.1% |
0.3% |
13.1% |
2.1% |
3.1% |
2.9% |
Koszty finansowe (mln) |
12 |
14 |
11 |
20 |
126 |
142 |
167 |
220 |
311 |
215 |
195 |
191 |
EBITDA (mln) |
1,126 |
1,365 |
1,362 |
1,086 |
1,591 |
649 |
663 |
374 |
2,127 |
644 |
870 |
656 |
EBITDA(%) |
5.5% |
6.2% |
6.8% |
6.5% |
9.8% |
3.7% |
4.0% |
3.0% |
15.5% |
4.6% |
5.7% |
4.5% |
Podatek (mln) |
168 |
296 |
418 |
1,839 |
99 |
480 |
410 |
57 |
249 |
94 |
90 |
32 |
Zysk Netto (mln) |
187 |
307 |
475 |
-1,533 |
877 |
-1,685 |
-408 |
-486 |
1,108 |
-40 |
205 |
101 |
Zysk netto Δ r/r |
0.0% |
64.2% |
54.7% |
-422.7% |
-157.2% |
-292.1% |
-75.8% |
19.1% |
-328.0% |
-103.6% |
-612.5% |
-50.7% |
Zysk netto (%) |
0.9% |
1.4% |
2.4% |
-9.1% |
5.4% |
-9.7% |
-2.5% |
-3.8% |
8.1% |
-0.3% |
1.3% |
0.7% |
EPS |
2.0 |
3.28 |
4.92 |
-16.4 |
9.38 |
-18.06 |
-4.36 |
-5.18 |
11.76 |
-0.42 |
2.17 |
1.12 |
EPS (rozwodnione) |
2.0 |
3.28 |
4.92 |
-16.4 |
9.34 |
-18.06 |
-4.36 |
-5.18 |
11.58 |
-0.42 |
2.15 |
1.12 |
Ilośc akcji (mln) |
94 |
94 |
94 |
94 |
94 |
93 |
94 |
94 |
94 |
95 |
94 |
90 |
Ważona ilośc akcji (mln) |
94 |
94 |
94 |
94 |
94 |
93 |
94 |
94 |
96 |
95 |
95 |
90 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |