Wall Street Experts
ver. ZuMIgo(08/25)
Organización Cultiba, S.A.B. de C.V.
Rachunek Zysków i Strat
Przychody TTM (mln): 1 330
EBIT TTM (mln): 1 281
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
Rok finansowy |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
6,560 |
6,875 |
7,714 |
7,722 |
8,473 |
8,603 |
14,933 |
31,987 |
33,453 |
37,908 |
40,944 |
43,345 |
5,309 |
4,240 |
4,464 |
5,353 |
4,919 |
403 |
1,401 |
Przychód Δ r/r |
0.0% |
4.8% |
12.2% |
0.1% |
9.7% |
1.5% |
73.6% |
114.2% |
4.6% |
13.3% |
8.0% |
5.9% |
-87.8% |
-20.1% |
5.3% |
19.9% |
-8.1% |
-91.8% |
247.4% |
Marża brutto |
54.4% |
55.8% |
56.2% |
57.8% |
56.1% |
53.9% |
44.7% |
38.0% |
41.6% |
32.3% |
36.7% |
36.7% |
12.1% |
15.2% |
18.9% |
23.3% |
4.8% |
83.0% |
95.0% |
EBIT (mln) |
503 |
601 |
695 |
518 |
524 |
64 |
-575 |
526 |
602 |
-1,736 |
661 |
1,469 |
695 |
276 |
-106 |
962 |
-615 |
908 |
1,017 |
EBIT Δ r/r |
0.0% |
19.5% |
15.7% |
-25.4% |
1.1% |
-87.7% |
-994.6% |
-191.5% |
14.4% |
-388.6% |
-138.1% |
122.1% |
-52.7% |
-60.3% |
-138.4% |
-1006.4% |
-163.9% |
-247.7% |
12.0% |
EBIT (%) |
7.7% |
8.7% |
9.0% |
6.7% |
6.2% |
0.7% |
-3.8% |
1.6% |
1.8% |
-4.6% |
1.6% |
3.4% |
13.1% |
6.5% |
-2.4% |
18.0% |
-12.5% |
225.1% |
72.6% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
126 |
93 |
188 |
421 |
339 |
157 |
151 |
263 |
129 |
137 |
104 |
89 |
100 |
23 |
2 |
EBITDA (mln) |
887 |
1,020 |
1,206 |
1,080 |
1,129 |
694 |
501 |
2,693 |
2,884 |
609 |
2,970 |
3,554 |
949 |
495 |
166 |
1,246 |
-335 |
933 |
1,043 |
EBITDA(%) |
13.5% |
14.8% |
15.6% |
14.0% |
13.3% |
8.1% |
3.4% |
8.4% |
8.6% |
1.6% |
7.3% |
8.2% |
17.9% |
11.7% |
3.7% |
23.3% |
-6.8% |
231.3% |
74.4% |
Podatek (mln) |
106 |
127 |
198 |
90 |
121 |
-7 |
-195 |
-535 |
26 |
-57 |
361 |
577 |
96 |
137 |
46 |
189 |
-164 |
2 |
4 |
Zysk Netto (mln) |
225 |
270 |
397 |
283 |
277 |
-21 |
-565 |
456 |
37 |
-1,891 |
-121 |
279 |
9,361 |
-24 |
-145 |
372 |
-706 |
774 |
1,077 |
Zysk netto Δ r/r |
0.0% |
19.6% |
47.1% |
-28.7% |
-2.2% |
-107.6% |
2583.1% |
-180.6% |
-91.8% |
-5180.9% |
-93.6% |
-330.8% |
3254.1% |
-100.3% |
508.8% |
-357.4% |
-289.6% |
-209.7% |
39.1% |
Zysk netto (%) |
3.4% |
3.9% |
5.1% |
3.7% |
3.3% |
-0.2% |
-3.8% |
1.4% |
0.1% |
-5.0% |
-0.3% |
0.6% |
176.3% |
-0.6% |
-3.2% |
7.0% |
-14.3% |
191.9% |
76.9% |
EPS |
0.0 |
2.38 |
0.84 |
0.61 |
0.56 |
-0.06 |
-1.04 |
0.72 |
0.05 |
-2.64 |
-0.17 |
0.39 |
13.04 |
-0.0331 |
-0.2 |
0.52 |
-0.99 |
1.08 |
1.52 |
EPS (rozwodnione) |
0.0 |
2.38 |
0.84 |
0.61 |
0.56 |
-0.06 |
-1.04 |
0.72 |
0.05 |
-2.64 |
-0.17 |
0.39 |
13.04 |
-0.0331 |
-0.2 |
0.52 |
-0.99 |
1.08 |
1.52 |
Ilośc akcji (mln) |
0 |
118 |
353 |
353 |
353 |
351 |
545 |
635 |
709 |
718 |
718 |
718 |
718 |
718 |
718 |
717 |
716 |
715 |
709 |
Ważona ilośc akcji (mln) |
0 |
118 |
353 |
353 |
353 |
351 |
545 |
635 |
709 |
718 |
718 |
718 |
718 |
718 |
718 |
717 |
716 |
715 |
709 |
Waluta |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |