Wall Street Experts
ver. ZuMIgo(08/25)
BNP Paribas Bank Polska S.A.
Rachunek Zysków i Strat
Przychody TTM (mln): 9 636
EBIT TTM (mln): -499
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
1,072 |
1,137 |
1,012 |
1,076 |
1,277 |
1,491 |
1,454 |
1,539 |
2,130 |
2,693 |
2,770 |
3,111 |
4,771 |
4,837 |
4,952 |
5,545 |
7,536 |
8,009 |
Przychód Δ r/r |
0.0% |
6.1% |
-11.0% |
6.3% |
18.7% |
16.8% |
-2.5% |
5.8% |
38.4% |
26.5% |
2.8% |
12.3% |
53.4% |
1.4% |
2.4% |
12.0% |
35.9% |
6.3% |
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% |
EBIT (mln) |
836 |
1,060 |
929 |
899 |
1,006 |
1,309 |
1,098 |
855 |
677 |
933 |
1,192 |
1,346 |
873 |
1,111 |
616 |
3,861 |
1,763 |
3,952 |
EBIT Δ r/r |
0.0% |
26.8% |
-12.4% |
-3.2% |
11.9% |
30.2% |
-16.2% |
-22.1% |
-20.8% |
37.8% |
27.8% |
12.9% |
-35.1% |
27.2% |
-44.5% |
526.7% |
-54.3% |
124.1% |
EBIT (%) |
78.0% |
93.3% |
91.8% |
83.6% |
78.8% |
87.8% |
75.5% |
55.6% |
31.8% |
34.6% |
43.0% |
43.3% |
18.3% |
23.0% |
12.4% |
69.6% |
23.4% |
49.3% |
Koszty finansowe (mln) |
526 |
786 |
812 |
772 |
858 |
1,135 |
895 |
677 |
647 |
758 |
738 |
877 |
1,019 |
543 |
280 |
2,989 |
4,602 |
4,504 |
EBITDA (mln) |
920 |
1,129 |
1,002 |
972 |
1,089 |
1,404 |
1,197 |
956 |
825 |
1,140 |
1,366 |
1,536 |
1,327 |
1,479 |
1,016 |
4,273 |
2,220 |
0 |
EBITDA(%) |
85.8% |
99.3% |
99.0% |
90.4% |
85.3% |
94.1% |
82.3% |
62.1% |
38.8% |
42.3% |
49.3% |
49.4% |
27.8% |
30.6% |
20.5% |
77.1% |
29.5% |
0.0% |
Podatek (mln) |
38 |
62 |
16 |
15 |
22 |
44 |
42 |
40 |
16 |
98 |
174 |
109 |
258 |
377 |
440 |
430 |
751 |
596 |
Zysk Netto (mln) |
272 |
213 |
101 |
112 |
126 |
130 |
160 |
138 |
13 |
77 |
280 |
360 |
615 |
733 |
176 |
441 |
1,013 |
2,358 |
Zysk netto Δ r/r |
0.0% |
-21.7% |
-52.8% |
11.6% |
12.2% |
3.2% |
23.1% |
-13.8% |
-90.4% |
478.2% |
263.9% |
28.8% |
70.6% |
19.3% |
-76.0% |
150.4% |
129.3% |
132.9% |
Zysk netto (%) |
25.4% |
18.7% |
9.9% |
10.4% |
9.9% |
8.7% |
11.0% |
9.0% |
0.6% |
2.9% |
10.1% |
11.6% |
12.9% |
15.2% |
3.6% |
8.0% |
13.4% |
29.4% |
EPS |
6.52 |
4.94 |
2.33 |
2.61 |
2.97 |
2.86 |
3.14 |
2.56 |
0.18 |
0.91 |
3.32 |
3.63 |
4.17 |
4.97 |
1.2 |
2.99 |
6.86 |
15.96 |
EPS (rozwodnione) |
6.52 |
4.94 |
2.33 |
2.61 |
2.97 |
2.86 |
3.14 |
2.56 |
0.18 |
0.91 |
3.32 |
3.63 |
4.17 |
4.97 |
1.19 |
2.99 |
6.85 |
15.94 |
Ilośc akcji (mln) |
42 |
43 |
43 |
43 |
43 |
46 |
51 |
54 |
75 |
84 |
84 |
99 |
147 |
147 |
147 |
148 |
148 |
148 |
Ważona ilośc akcji (mln) |
42 |
43 |
43 |
43 |
43 |
46 |
51 |
54 |
75 |
84 |
84 |
99 |
147 |
148 |
148 |
148 |
148 |
148 |
Waluta |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |
PLN |