Wall Street Experts
ver. ZuMIgo(08/25)
CK Power Public Company Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 10 467
EBIT TTM (mln): 3 651
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
Rok finansowy |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
0 |
2,499 |
5,568 |
6,942 |
6,697 |
6,256 |
6,774 |
8,950 |
8,223 |
6,527 |
8,505 |
10,595 |
10,286 |
10,212 |
Przychód Δ r/r |
0.0% |
inf% |
122.8% |
24.7% |
-3.5% |
-6.6% |
8.3% |
32.1% |
-8.1% |
-20.6% |
30.3% |
24.6% |
-2.9% |
-0.7% |
Marża brutto |
0.0% |
42.3% |
40.8% |
33.6% |
31.0% |
33.3% |
29.0% |
31.8% |
20.0% |
8.2% |
23.3% |
14.3% |
20.7% |
27.1% |
EBIT (mln) |
45 |
1,019 |
1,942 |
2,106 |
1,855 |
1,393 |
1,711 |
2,508 |
2,254 |
1,167 |
3,848 |
3,944 |
2,223 |
-2,879 |
EBIT Δ r/r |
0.0% |
2143.6% |
90.6% |
8.4% |
-11.9% |
-24.9% |
22.8% |
46.6% |
-10.1% |
-48.2% |
229.6% |
2.5% |
-43.6% |
-229.5% |
EBIT (%) |
0.0% |
40.8% |
34.9% |
30.3% |
27.7% |
22.3% |
25.3% |
28.0% |
27.4% |
17.9% |
45.2% |
37.2% |
21.6% |
-28.2% |
Koszty finansowe (mln) |
84 |
935 |
1,340 |
1,219 |
1,110 |
1,141 |
1,268 |
1,100 |
1,161 |
996 |
1,070 |
1,075 |
1,065 |
1,169 |
EBITDA (mln) |
45 |
2,087 |
3,691 |
3,964 |
3,720 |
3,253 |
3,670 |
4,583 |
4,293 |
3,249 |
5,940 |
6,025 |
5,062 |
5,554 |
EBITDA(%) |
0.0% |
83.5% |
66.3% |
57.1% |
55.6% |
52.0% |
54.2% |
51.2% |
52.2% |
49.8% |
69.8% |
56.9% |
49.2% |
54.4% |
Podatek (mln) |
84 |
2 |
2 |
0 |
0 |
14 |
16 |
45 |
12 |
-16 |
61 |
47 |
89 |
106 |
Zysk Netto (mln) |
-39 |
55 |
219 |
472 |
412 |
55 |
159 |
599 |
1,083 |
198 |
2,179 |
2,436 |
1,462 |
1,345 |
Zysk netto Δ r/r |
0.0% |
-241.7% |
297.9% |
115.6% |
-12.7% |
-86.6% |
188.4% |
277.3% |
80.8% |
-81.7% |
1002.1% |
11.8% |
-40.0% |
-8.0% |
Zysk netto (%) |
0.0% |
2.2% |
3.9% |
6.8% |
6.2% |
0.9% |
2.3% |
6.7% |
13.2% |
3.0% |
25.6% |
23.0% |
14.2% |
13.2% |
EPS |
-0.0071 |
0.012 |
0.044 |
0.09 |
0.06 |
0.01 |
0.02 |
0.0813 |
0.14 |
0.0243 |
0.27 |
0.3 |
0.18 |
0.17 |
EPS (rozwodnione) |
-0.0071 |
0.012 |
0.044 |
0.09 |
0.06 |
0.01 |
0.02 |
0.0813 |
0.14 |
0.0243 |
0.27 |
0.3 |
0.18 |
0.17 |
Ilośc akcji (mln) |
5,500 |
4,600 |
5,019 |
5,500 |
6,612 |
7,370 |
7,370 |
7,370 |
7,717 |
8,129 |
8,129 |
8,129 |
8,129 |
8,129 |
Ważona ilośc akcji (mln) |
5,500 |
4,600 |
5,019 |
5,500 |
6,612 |
7,370 |
7,370 |
7,370 |
7,717 |
8,129 |
8,129 |
8,129 |
8,129 |
8,129 |
Waluta |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |