Rok finansowy |
2012 |
2012 |
2012 |
2012 |
2016 |
2018 |
2018 |
2018 |
2018 |
2019 |
2019 |
2019 |
2019 |
2020 |
2020 |
2020 |
2020 |
2021 |
2021 |
2021 |
2021 |
2022 |
2022 |
2022 |
2022 |
2023 |
2023 |
2023 |
2023 |
2024 |
Data |
2012-06-30 |
2012-09-30 |
2012-12-31 |
2013-03-31 |
2017-03-31 |
2018-06-30 |
2018-09-30 |
2018-12-31 |
2019-03-31 |
2019-06-30 |
2019-09-30 |
2019-12-31 |
2020-03-31 |
2020-06-30 |
2020-09-30 |
2020-12-31 |
2021-03-31 |
2021-06-30 |
2021-09-30 |
2021-12-31 |
2022-03-31 |
2022-06-30 |
2022-09-30 |
2022-12-31 |
2023-03-31 |
2023-06-30 |
2023-09-30 |
2023-12-31 |
2024-03-31 |
2024-06-30 |
Kwartał |
Q1 |
Q2 |
Q3 |
Q4 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Przychód (mln) |
2,526 |
2,135 |
2,566 |
2,771 |
0 |
6,533 |
3,720 |
4,224 |
5,689 |
5,895 |
4,033 |
5,044 |
5,374 |
8,815 |
7,195 |
6,058 |
2,893 |
8,186 |
7,281 |
6,157 |
7,532 |
9,384 |
5,789 |
6,000 |
11,424 |
8,339 |
7,318 |
5,836 |
7,500 |
9,603 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-100.00%</span> |
206.0% |
45.0% |
52.5% |
inf% |
<span style="color:red">-9.76%</span> |
8.4% |
19.4% |
<span style="color:red">-5.54%</span> |
49.5% |
78.4% |
20.1% |
<span style="color:red">-46.17%</span> |
<span style="color:red">-7.14%</span> |
1.2% |
1.6% |
160.4% |
14.6% |
<span style="color:red">-20.49%</span> |
<span style="color:red">-2.55%</span> |
51.7% |
<span style="color:red">-11.13%</span> |
26.4% |
<span style="color:red">-2.73%</span> |
<span style="color:red">-34.35%</span> |
15.2% |
Marża brutto |
20.4% |
17.1% |
25.4% |
57.7% |
0.0% |
24.9% |
29.7% |
29.9% |
36.8% |
31.8% |
21.6% |
30.1% |
37.5% |
33.3% |
23.0% |
25.2% |
19.1% |
28.6% |
25.6% |
34.2% |
20.0% |
22.8% |
19.6% |
40.7% |
28.9% |
27.7% |
25.8% |
40.1% |
25.6% |
16.5% |
Koszty i Wydatki (mln) |
2,239 |
2,016 |
2,379 |
2,513 |
0 |
5,815 |
3,356 |
3,994 |
4,435 |
5,068 |
4,009 |
4,647 |
3,437 |
6,991 |
6,428 |
5,645 |
1,865 |
6,983 |
6,619 |
5,519 |
6,272 |
8,644 |
5,994 |
5,197 |
9,121 |
7,460 |
6,971 |
5,066 |
6,647 |
8,749 |
EBIT (mln) |
287 |
119 |
187 |
258 |
0 |
718 |
364 |
230 |
1,255 |
827 |
24 |
397 |
1,938 |
1,825 |
767 |
413 |
1,027 |
1,202 |
662 |
638 |
810 |
740 |
123 |
1,031 |
1,798 |
879 |
904 |
1,035 |
853 |
854 |
EBIT Δ kw/kw |
inf% |
83.4% |
48.6% |
12.2% |
100.0% |
13.2% |
1416.2% |
42.1% |
35.2% |
54.7% |
96.9% |
3.8% |
88.6% |
51.7% |
15.9% |
35.3% |
26.9% |
62.6% |
438.7% |
38.1% |
55.0% |
15.9% |
86.4% |
0.4% |
110.7% |
3.0% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
11.4% |
5.6% |
7.3% |
9.3% |
0.0% |
11.0% |
9.8% |
5.4% |
22.1% |
14.0% |
0.6% |
7.9% |
36.1% |
20.7% |
10.7% |
6.8% |
35.5% |
14.7% |
9.1% |
10.4% |
10.7% |
7.9% |
2.1% |
17.2% |
15.7% |
10.5% |
12.4% |
17.7% |
11.4% |
8.9% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
76 |
93 |
83 |
99 |
164 |
0 |
0 |
0 |
Koszty finansowe (mln) |
175 |
160 |
145 |
0 |
0 |
155 |
130 |
135 |
248 |
246 |
214 |
166 |
213 |
256 |
149 |
111 |
74 |
121 |
76 |
64 |
69 |
115 |
76 |
93 |
74 |
99 |
164 |
79 |
160 |
260 |
Amortyzacja (mln) |
105 |
107 |
117 |
400 |
139 |
122 |
126 |
129 |
138 |
126 |
144 |
152 |
150 |
145 |
148 |
144 |
518 |
209 |
208 |
241 |
289 |
275 |
278 |
322 |
337 |
306 |
307 |
323 |
334 |
258 |
EBITDA (mln) |
392 |
226 |
304 |
658 |
0 |
896 |
590 |
777 |
1,000 |
1,060 |
1,040 |
705 |
1,035 |
2,135 |
1,030 |
695 |
1,196 |
1,460 |
1,074 |
1,101 |
1,181 |
1,089 |
401 |
1,353 |
2,134 |
1,276 |
1,211 |
1,358 |
1,187 |
1,112 |
EBITDA(%) |
15.5% |
10.6% |
11.8% |
23.8% |
0.0% |
13.7% |
15.9% |
18.4% |
17.6% |
18.0% |
25.8% |
14.0% |
19.3% |
24.2% |
14.3% |
11.5% |
41.3% |
17.8% |
14.8% |
17.9% |
15.7% |
11.6% |
6.9% |
22.5% |
18.7% |
15.3% |
16.6% |
23.3% |
15.8% |
11.6% |
NOPLAT (mln) |
112 |
-41 |
42 |
76 |
0 |
618 |
334 |
514 |
450 |
687 |
682 |
387 |
718 |
1,733 |
732 |
440 |
774 |
1,130 |
790 |
796 |
1,106 |
699 |
47 |
937 |
1,774 |
872 |
740 |
956 |
1,065 |
750 |
Podatek (mln) |
7 |
-4 |
-3 |
6 |
0 |
27 |
8 |
112 |
17 |
143 |
181 |
120 |
98 |
474 |
177 |
69 |
256 |
-114 |
198 |
230 |
534 |
206 |
10 |
286 |
521 |
259 |
191 |
307 |
152 |
203 |
Zysk Netto (mln) |
105 |
-37 |
45 |
70 |
0 |
591 |
326 |
402 |
432 |
544 |
501 |
267 |
620 |
1,259 |
556 |
371 |
518 |
1,244 |
592 |
566 |
556 |
493 |
117 |
649 |
1,242 |
613 |
549 |
649 |
913 |
547 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-100.00%</span> |
<span style="color:red">-1715.03%</span> |
620.3% |
474.5% |
inf% |
<span style="color:red">-7.99%</span> |
53.6% |
<span style="color:red">-33.57%</span> |
43.4% |
131.4% |
10.8% |
39.1% |
<span style="color:red">-16.39%</span> |
<span style="color:red">-1.18%</span> |
6.6% |
52.5% |
7.3% |
<span style="color:red">-60.38%</span> |
<span style="color:red">-80.23%</span> |
14.7% |
123.3% |
24.5% |
368.8% |
0.0% |
<span style="color:red">-26.46%</span> |
<span style="color:red">-10.78%</span> |
Zysk netto (%) |
4.2% |
<span style="color:red">-1.71%</span> |
1.8% |
2.5% |
0.0% |
9.0% |
8.8% |
9.5% |
7.6% |
9.2% |
12.4% |
5.3% |
11.5% |
14.3% |
7.7% |
6.1% |
17.9% |
15.2% |
8.1% |
9.2% |
7.4% |
5.3% |
2.0% |
10.8% |
10.9% |
7.4% |
7.5% |
11.1% |
12.2% |
5.7% |
EPS |
1.3 |
-0.45 |
0.56 |
0.86 |
23.01 |
7.3 |
4.03 |
4.96 |
5.34 |
6.72 |
6.19 |
3.3 |
7.65 |
15.55 |
6.86 |
4.58 |
6.4 |
15.37 |
7.32 |
6.99 |
6.87 |
6.09 |
1.45 |
8.02 |
15.34 |
7.58 |
6.78 |
8.02 |
11.28 |
6.76 |
EPS (rozwodnione) |
1.3 |
-0.45 |
0.56 |
0.86 |
23.01 |
7.3 |
4.03 |
4.96 |
5.34 |
6.72 |
6.19 |
3.3 |
7.65 |
15.55 |
6.86 |
4.58 |
6.4 |
15.37 |
7.32 |
6.99 |
6.87 |
6.09 |
1.45 |
8.02 |
15.34 |
7.58 |
6.78 |
8.02 |
11.28 |
6.76 |
Ilośc akcji (mln) |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
Ważona ilośc akcji (mln) |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |