Wall Street Experts
ver. ZuMIgo(08/25)
Bharat Bijlee Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 17 800
EBIT TTM (mln): 1 764
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) |
2,458 |
3,008 |
4,699 |
5,624 |
5,447 |
6,551 |
6,970 |
7,178 |
5,425 |
4,865 |
6,109 |
6,382 |
6,603 |
7,687 |
9,246 |
9,211 |
7,261 |
12,547 |
14,185 |
18,725 |
Przychód Δ r/r |
0.0% |
22.3% |
56.2% |
19.7% |
-3.1% |
20.3% |
6.4% |
3.0% |
-24.4% |
-10.3% |
25.6% |
4.5% |
3.5% |
16.4% |
20.3% |
-0.4% |
-21.2% |
72.8% |
13.1% |
32.0% |
Marża brutto |
32.9% |
34.5% |
34.0% |
35.2% |
32.7% |
26.4% |
25.6% |
24.8% |
22.4% |
23.6% |
19.4% |
23.7% |
23.5% |
25.8% |
25.6% |
28.6% |
28.4% |
24.0% |
26.8% |
16.1% |
EBIT (mln) |
258 |
496 |
858 |
1,110 |
750 |
613 |
675 |
533 |
-125 |
-163 |
-323 |
105 |
119 |
296 |
499 |
599 |
271 |
725 |
1,045 |
1,564 |
EBIT Δ r/r |
0.0% |
92.2% |
73.0% |
29.4% |
-32.5% |
-18.2% |
10.1% |
-21.1% |
-123.5% |
30.3% |
98.4% |
-132.4% |
13.2% |
149.6% |
68.6% |
20.1% |
-54.8% |
167.9% |
44.2% |
49.7% |
EBIT (%) |
10.5% |
16.5% |
18.3% |
19.7% |
13.8% |
9.4% |
9.7% |
7.4% |
-2.3% |
-3.3% |
-5.3% |
1.6% |
1.8% |
3.8% |
5.4% |
6.5% |
3.7% |
5.8% |
7.4% |
8.4% |
Koszty finansowe (mln) |
38 |
47 |
53 |
26 |
45 |
61 |
0 |
134 |
0 |
0 |
191 |
177 |
139 |
150 |
153 |
197 |
169 |
210 |
221 |
206 |
EBITDA (mln) |
337 |
569 |
947 |
1,183 |
850 |
755 |
765 |
890 |
-24 |
-66 |
-49 |
353 |
433 |
510 |
828 |
962 |
622 |
1,070 |
1,464 |
1,719 |
EBITDA(%) |
13.7% |
18.9% |
20.2% |
21.0% |
15.6% |
11.5% |
11.0% |
12.4% |
-0.4% |
-1.3% |
-0.8% |
5.5% |
6.6% |
6.6% |
9.0% |
10.4% |
8.6% |
8.5% |
10.3% |
9.2% |
Podatek (mln) |
78 |
162 |
281 |
384 |
256 |
201 |
189 |
124 |
-33 |
-21 |
-4 |
2 |
5 |
117 |
204 |
233 |
106 |
190 |
281 |
426 |
Zysk Netto (mln) |
278 |
337 |
551 |
725 |
475 |
412 |
735 |
537 |
-49 |
-113 |
-340 |
72 |
196 |
610 |
415 |
456 |
260 |
556 |
832 |
1,314 |
Zysk netto Δ r/r |
0.0% |
21.3% |
63.5% |
31.6% |
-34.4% |
-13.3% |
78.4% |
-27.0% |
-109.1% |
132.0% |
201.5% |
-121.1% |
172.6% |
210.9% |
-31.9% |
9.8% |
-42.9% |
113.4% |
49.7% |
57.9% |
Zysk netto (%) |
11.3% |
11.2% |
11.7% |
12.9% |
8.7% |
6.3% |
10.5% |
7.5% |
-0.9% |
-2.3% |
-5.6% |
1.1% |
3.0% |
7.9% |
4.5% |
5.0% |
3.6% |
4.4% |
5.9% |
7.0% |
EPS |
491.29 |
59.59 |
97.46 |
128.27 |
84.1 |
72.94 |
13.01 |
94.97 |
-8.61 |
-19.98 |
-60.25 |
12.73 |
25.51 |
107.88 |
73.49 |
80.72 |
46.09 |
98.34 |
147.26 |
58.15 |
EPS (rozwodnione) |
491.29 |
59.59 |
97.46 |
128.27 |
84.1 |
72.94 |
13.01 |
94.97 |
-8.61 |
-19.98 |
-60.25 |
12.73 |
25.51 |
107.88 |
73.49 |
80.72 |
46.09 |
98.34 |
147.26 |
58.15 |
Ilośc akcji (mln) |
1 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
Ważona ilośc akcji (mln) |
1 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
6 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |