Wall Street Experts
ver. ZuMIgo(08/25)
Bank of Baroda Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 1 299 484
EBIT TTM (mln): 142 640
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
Rok finansowy |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
44,793 |
45,538 |
52,453 |
62,438 |
82,256 |
91,768 |
124,509 |
146,250 |
162,469 |
182,130 |
199,697 |
193,411 |
227,021 |
240,301 |
281,070 |
400,252 |
449,924 |
489,605 |
608,215 |
1,417,787 |
Przychód Δ r/r |
0.0% |
1.7% |
15.2% |
19.0% |
31.7% |
11.6% |
35.7% |
17.5% |
11.1% |
12.1% |
9.6% |
-3.1% |
17.4% |
5.8% |
17.0% |
42.4% |
12.4% |
8.8% |
24.2% |
133.1% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
EBIT (mln) |
7,500 |
9,047 |
11,289 |
15,484 |
23,841 |
31,793 |
44,337 |
63,366 |
52,484 |
60,659 |
60,623 |
-62,473 |
30,619 |
-20,807 |
15,376 |
-12,483 |
64,669 |
101,578 |
207,819 |
3,577 |
EBIT Δ r/r |
0.0% |
20.6% |
24.8% |
37.2% |
54.0% |
33.4% |
39.5% |
42.9% |
-17.2% |
15.6% |
-0.1% |
-203.1% |
-149.0% |
-168.0% |
-173.9% |
-181.2% |
-618.0% |
57.1% |
104.6% |
-98.3% |
EBIT (%) |
16.7% |
19.9% |
21.5% |
24.8% |
29.0% |
34.6% |
35.6% |
43.3% |
32.3% |
33.3% |
30.4% |
-32.3% |
13.5% |
-8.7% |
5.5% |
-3.1% |
14.4% |
20.7% |
34.2% |
0.3% |
Koszty finansowe (mln) |
35,646 |
39,933 |
55,675 |
80,629 |
101,673 |
110,233 |
133,496 |
197,243 |
244,864 |
276,044 |
305,466 |
321,074 |
295,957 |
291,605 |
325,057 |
500,399 |
432,012 |
388,155 |
499,422 |
698,991 |
EBITDA (mln) |
8,394 |
10,232 |
13,323 |
17,891 |
26,235 |
34,220 |
46,934 |
66,320 |
55,701 |
64,340 |
64,305 |
-57,222 |
36,019 |
-11,800 |
24,859 |
4,489 |
78,242 |
115,960 |
228,137 |
20,513 |
EBITDA(%) |
18.7% |
22.5% |
25.4% |
28.7% |
31.9% |
37.3% |
37.7% |
45.3% |
34.3% |
35.3% |
32.2% |
-29.6% |
15.9% |
-4.9% |
8.8% |
1.1% |
17.4% |
23.7% |
37.5% |
1.4% |
Podatek (mln) |
65 |
56 |
75 |
96 |
108 |
131 |
202 |
10,880 |
4,441 |
10,652 |
21,505 |
-11,796 |
12,469 |
-1,936 |
4,375 |
-21,761 |
49,193 |
23,081 |
58,767 |
73,897 |
Zysk Netto (mln) |
7,500 |
9,047 |
11,289 |
15,484 |
23,841 |
31,793 |
44,337 |
52,486 |
48,042 |
50,007 |
39,117 |
-50,677 |
18,150 |
-18,871 |
11,001 |
9,278 |
15,477 |
78,497 |
149,052 |
187,674 |
Zysk netto Δ r/r |
0.0% |
20.6% |
24.8% |
37.2% |
54.0% |
33.4% |
39.5% |
18.4% |
-8.5% |
4.1% |
-21.8% |
-229.6% |
-135.8% |
-204.0% |
-158.3% |
-15.7% |
66.8% |
407.2% |
89.9% |
25.9% |
Zysk netto (%) |
16.7% |
19.9% |
21.5% |
24.8% |
29.0% |
34.6% |
35.6% |
35.9% |
29.6% |
27.5% |
19.6% |
-26.2% |
8.0% |
-7.9% |
3.9% |
2.3% |
3.4% |
16.0% |
24.5% |
13.2% |
EPS |
5.11 |
5.93 |
6.2 |
8.5 |
13.09 |
17.46 |
24.33 |
26.8 |
23.34 |
4.73 |
18.22 |
-22.44 |
7.88 |
-8.17 |
3.58 |
2.32 |
3.32 |
15.18 |
28.82 |
36.29 |
EPS (rozwodnione) |
5.11 |
5.93 |
6.2 |
8.5 |
13.09 |
17.46 |
24.33 |
26.8 |
23.34 |
4.73 |
18.22 |
-22.44 |
7.88 |
-8.17 |
3.58 |
2.32 |
3.32 |
15.18 |
28.82 |
36.29 |
Ilośc akcji (mln) |
1,466 |
1,525 |
1,821 |
1,821 |
1,821 |
1,821 |
1,822 |
1,958 |
2,058 |
2,114 |
2,147 |
2,258 |
2,304 |
2,309 |
3,074 |
4,007 |
4,663 |
5,171 |
5,171 |
5,172 |
Ważona ilośc akcji (mln) |
1,466 |
1,525 |
1,821 |
1,821 |
1,821 |
1,821 |
1,822 |
1,958 |
2,058 |
2,114 |
2,147 |
2,258 |
2,304 |
2,309 |
3,074 |
4,007 |
4,663 |
5,171 |
5,171 |
5,172 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |