Wall Street Experts
ver. ZuMIgo(08/25)
Arihant Capital Markets Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 2 053
EBIT TTM (mln): 930
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
616 |
416 |
602 |
609 |
645 |
448 |
406 |
576 |
515 |
830 |
971 |
948 |
557 |
724 |
968 |
796 |
2,356 |
Przychód Δ r/r |
0.0% |
-32.4% |
44.6% |
1.2% |
5.9% |
-30.5% |
-9.4% |
41.8% |
-10.6% |
61.0% |
17.0% |
-2.3% |
-41.3% |
30.0% |
33.8% |
-17.7% |
195.8% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
70.7% |
99.2% |
42.2% |
49.2% |
48.0% |
57.2% |
54.8% |
48.1% |
16.8% |
23.8% |
19.5% |
14.5% |
64.6% |
EBIT (mln) |
190 |
43 |
181 |
150 |
61 |
78 |
49 |
160 |
129 |
283 |
326 |
364 |
256 |
309 |
464 |
412 |
907 |
EBIT Δ r/r |
0.0% |
-77.2% |
318.8% |
-17.0% |
-59.3% |
27.9% |
-37.8% |
227.9% |
-19.4% |
119.9% |
15.3% |
11.5% |
-29.7% |
20.9% |
50.1% |
-11.2% |
120.2% |
EBIT (%) |
30.9% |
10.4% |
30.1% |
24.7% |
9.5% |
17.5% |
12.0% |
27.7% |
25.0% |
34.1% |
33.6% |
38.4% |
45.9% |
42.7% |
47.9% |
51.7% |
38.5% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
10 |
17 |
8 |
24 |
23 |
34 |
72 |
99 |
81 |
34 |
60 |
90 |
0 |
EBITDA (mln) |
180 |
70 |
168 |
133 |
87 |
109 |
128 |
209 |
176 |
292 |
380 |
376 |
304 |
330 |
489 |
431 |
931 |
EBITDA(%) |
29.3% |
16.7% |
27.9% |
21.8% |
13.4% |
24.2% |
31.4% |
36.2% |
34.2% |
35.1% |
39.1% |
39.6% |
54.6% |
45.6% |
50.5% |
54.1% |
39.5% |
Podatek (mln) |
50 |
15 |
70 |
46 |
20 |
23 |
13 |
49 |
43 |
84 |
91 |
75 |
54 |
91 |
149 |
103 |
222 |
Zysk Netto (mln) |
144 |
29 |
112 |
104 |
42 |
55 |
37 |
111 |
86 |
167 |
207 |
190 |
175 |
347 |
504 |
291 |
705 |
Zysk netto Δ r/r |
0.0% |
-80.0% |
288.9% |
-6.9% |
-59.8% |
32.1% |
-33.1% |
200.3% |
-22.8% |
95.0% |
23.9% |
-8.0% |
-8.1% |
98.3% |
45.2% |
-42.2% |
142.2% |
Zysk netto (%) |
23.3% |
6.9% |
18.5% |
17.1% |
6.5% |
12.3% |
9.1% |
19.2% |
16.6% |
20.1% |
21.3% |
20.1% |
31.4% |
47.9% |
52.0% |
36.6% |
29.9% |
EPS |
2.2 |
0.44 |
3.41 |
1.0 |
0.4 |
0.53 |
0.35 |
1.06 |
0.82 |
1.6 |
1.99 |
1.83 |
1.68 |
3.33 |
0.97 |
2.8 |
6.77 |
EPS (rozwodnione) |
2.2 |
0.44 |
3.41 |
1.0 |
0.4 |
0.53 |
0.35 |
1.06 |
0.82 |
1.6 |
1.99 |
1.83 |
1.68 |
3.33 |
0.97 |
2.8 |
6.77 |
Ilośc akcji (mln) |
65 |
65 |
33 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
521 |
104 |
104 |
Ważona ilośc akcji (mln) |
65 |
65 |
33 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
104 |
521 |
104 |
104 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |