Wall Street Experts
ver. ZuMIgo(08/25)
Bharat Rasayan Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 11 526
EBIT TTM (mln): 1 836
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
Rok finansowy |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2024 |
Przychód (mln) |
591 |
690 |
1,061 |
1,015 |
938 |
1,419 |
1,876 |
3,614 |
4,388 |
4,555 |
6,122 |
7,887 |
9,831 |
12,150 |
10,804 |
12,953 |
12,152 |
10,446 |
Przychód Δ r/r |
0.0% |
16.9% |
53.8% |
-4.4% |
-7.5% |
51.3% |
32.1% |
92.7% |
21.4% |
3.8% |
34.4% |
28.8% |
24.6% |
23.6% |
-11.1% |
19.9% |
-6.2% |
-14.0% |
Marża brutto |
12.0% |
17.8% |
18.5% |
20.3% |
32.4% |
33.9% |
25.3% |
28.7% |
28.2% |
28.6% |
26.7% |
28.0% |
26.3% |
30.9% |
30.5% |
28.5% |
24.5% |
31.0% |
EBIT (mln) |
18 |
56 |
93 |
88 |
30 |
137 |
141 |
301 |
481 |
516 |
837 |
1,357 |
1,616 |
1,974 |
2,106 |
2,305 |
1,760 |
915 |
EBIT Δ r/r |
0.0% |
215.8% |
66.9% |
-4.6% |
-66.1% |
357.1% |
2.9% |
113.1% |
59.9% |
7.3% |
62.3% |
62.2% |
19.1% |
22.1% |
6.7% |
9.4% |
-23.6% |
-48.0% |
EBIT (%) |
3.0% |
8.0% |
8.7% |
8.7% |
3.2% |
9.7% |
7.5% |
8.3% |
11.0% |
11.3% |
13.7% |
17.2% |
16.4% |
16.2% |
19.5% |
17.8% |
14.5% |
8.8% |
Koszty finansowe (mln) |
5 |
5 |
5 |
2 |
1 |
3 |
0 |
156 |
164 |
125 |
120 |
111 |
158 |
156 |
37 |
68 |
58 |
30 |
EBITDA (mln) |
27 |
64 |
102 |
97 |
49 |
169 |
259 |
639 |
823 |
811 |
1,127 |
1,609 |
1,898 |
2,435 |
2,441 |
2,654 |
2,096 |
1,382 |
EBITDA(%) |
4.6% |
9.3% |
9.6% |
9.6% |
5.2% |
11.9% |
13.8% |
17.7% |
18.8% |
17.8% |
18.4% |
20.4% |
19.3% |
20.0% |
22.6% |
20.5% |
17.2% |
13.2% |
Podatek (mln) |
4 |
11 |
42 |
29 |
8 |
39 |
45 |
99 |
163 |
177 |
294 |
369 |
436 |
476 |
515 |
577 |
494 |
278 |
Zysk Netto (mln) |
9 |
40 |
46 |
58 |
59 |
98 |
96 |
201 |
317 |
339 |
545 |
983 |
1,115 |
1,576 |
1,639 |
1,760 |
1,246 |
955 |
Zysk netto Δ r/r |
0.0% |
356.8% |
15.1% |
26.2% |
1.4% |
66.9% |
-2.5% |
110.2% |
57.6% |
6.7% |
61.0% |
80.3% |
13.4% |
41.4% |
4.0% |
7.4% |
-29.2% |
-23.4% |
Zysk netto (%) |
1.5% |
5.8% |
4.3% |
5.7% |
6.3% |
6.9% |
5.1% |
5.6% |
7.2% |
7.4% |
8.9% |
12.5% |
11.3% |
13.0% |
15.2% |
13.6% |
10.3% |
9.1% |
EPS |
2.06 |
9.41 |
10.84 |
13.67 |
13.86 |
23.14 |
22.56 |
47.42 |
74.73 |
79.73 |
128.35 |
231.38 |
262.47 |
371.01 |
385.68 |
423.55 |
299.9 |
229.86 |
EPS (rozwodnione) |
2.06 |
9.41 |
10.84 |
13.67 |
13.86 |
23.14 |
22.56 |
47.42 |
74.73 |
79.73 |
128.35 |
231.38 |
262.47 |
371.01 |
385.68 |
423.55 |
299.9 |
229.86 |
Ilośc akcji (mln) |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
Ważona ilośc akcji (mln) |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
4 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |