Wall Street Experts
ver. ZuMIgo(08/25)
Diebold Nixdorf, Incorporated
Rachunek Zysków i Strat
Przychody TTM (mln): 3 108
EBIT TTM (mln): 227
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
1,259 |
1,744 |
1,760 |
1,940 |
2,110 |
2,381 |
2,587 |
2,906 |
2,965 |
3,170 |
2,718 |
2,824 |
2,836 |
2,992 |
2,857 |
3,051 |
2,419 |
3,316 |
4,609 |
4,579 |
4,409 |
3,902 |
3,905 |
3,461 |
3,760 |
920 |
Przychód Δ r/r |
0.0% |
38.5% |
1.0% |
10.2% |
8.7% |
12.9% |
8.7% |
12.3% |
2.0% |
6.9% |
-14.3% |
3.9% |
0.4% |
5.5% |
-4.5% |
6.8% |
-20.7% |
37.1% |
39.0% |
-0.7% |
-3.7% |
-11.5% |
0.1% |
-11.4% |
8.7% |
-75.5% |
Marża brutto |
39.0% |
34.1% |
29.8% |
30.6% |
29.7% |
28.5% |
24.2% |
24.4% |
23.1% |
25.1% |
23.9% |
25.5% |
26.0% |
24.6% |
22.4% |
25.5% |
26.9% |
21.8% |
21.9% |
19.5% |
24.2% |
26.5% |
26.7% |
21.9% |
23.3% |
100.0% |
EBIT (mln) |
185 |
229 |
139 |
241 |
263 |
277 |
161 |
176 |
99 |
176 |
151 |
-2 |
156 |
125 |
-118 |
181 |
59 |
-160 |
-84 |
-363 |
17 |
57 |
137 |
-125 |
151 |
182 |
EBIT Δ r/r |
0.0% |
23.8% |
-39.3% |
73.6% |
9.0% |
5.4% |
-41.8% |
8.9% |
-43.4% |
77.4% |
-14.6% |
-101.2% |
-8734.5% |
-19.8% |
-194.8% |
-253.0% |
-67.6% |
-372.7% |
-47.7% |
334.1% |
-104.7% |
234.9% |
142.2% |
-191.1% |
-221.1% |
20.4% |
EBIT (%) |
14.7% |
13.1% |
7.9% |
12.4% |
12.5% |
11.6% |
6.2% |
6.0% |
3.4% |
5.6% |
5.5% |
-0.1% |
5.5% |
4.2% |
-4.1% |
5.9% |
2.4% |
-4.8% |
-1.8% |
-7.9% |
0.4% |
1.5% |
3.5% |
-3.6% |
4.0% |
19.8% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-35 |
45 |
35 |
38 |
34 |
30 |
29 |
31 |
32 |
101 |
117 |
155 |
203 |
293 |
195 |
199 |
246 |
155 |
EBITDA (mln) |
236 |
240 |
145 |
247 |
321 |
344 |
228 |
194 |
139 |
252 |
184 |
111 |
272 |
217 |
-13 |
273 |
156 |
136 |
166 |
111 |
243 |
237 |
300 |
1 |
288 |
335 |
EBITDA(%) |
18.8% |
13.8% |
8.3% |
12.7% |
15.2% |
14.4% |
8.8% |
6.7% |
4.7% |
7.9% |
6.8% |
3.9% |
9.6% |
7.3% |
-0.5% |
9.0% |
6.5% |
4.1% |
3.6% |
2.4% |
5.5% |
6.1% |
7.7% |
0.0% |
7.6% |
36.4% |
Podatek (mln) |
72 |
67 |
33 |
86 |
82 |
85 |
55 |
38 |
36 |
37 |
44 |
15 |
13 |
30 |
57 |
54 |
-14 |
-68 |
30 |
37 |
117 |
-1 |
28 |
149 |
76 |
64 |
Zysk Netto (mln) |
129 |
137 |
67 |
99 |
175 |
184 |
97 |
87 |
40 |
89 |
26 |
-20 |
145 |
78 |
-182 |
114 |
74 |
-33 |
-233 |
-569 |
-346 |
-268 |
-78 |
-588 |
1,376 |
-16 |
Zysk netto Δ r/r |
0.0% |
6.2% |
-51.1% |
48.2% |
76.3% |
5.3% |
-47.4% |
-10.5% |
-54.3% |
124.0% |
-70.6% |
-177.8% |
-815.1% |
-45.8% |
-331.5% |
-163.0% |
-35.6% |
-144.8% |
606.4% |
144.0% |
-39.2% |
-22.3% |
-70.8% |
649.7% |
-334.1% |
-101.2% |
Zysk netto (%) |
10.2% |
7.9% |
3.8% |
5.1% |
8.3% |
7.7% |
3.7% |
3.0% |
1.3% |
2.8% |
1.0% |
-0.7% |
5.1% |
2.6% |
-6.4% |
3.8% |
3.0% |
-1.0% |
-5.1% |
-12.4% |
-7.8% |
-6.9% |
-2.0% |
-17.0% |
36.6% |
-1.8% |
EPS |
1.86 |
1.92 |
0.94 |
1.38 |
2.41 |
2.55 |
1.37 |
1.3 |
0.6 |
1.34 |
0.39 |
-0.31 |
2.25 |
1.24 |
-2.85 |
1.77 |
1.14 |
-0.48 |
-3.09 |
-7.48 |
-4.51 |
-3.46 |
-1.0 |
-7.44 |
36.63 |
-0.44 |
EPS (rozwodnione) |
1.85 |
1.92 |
0.93 |
1.37 |
2.4 |
2.54 |
1.36 |
1.29 |
0.59 |
1.33 |
0.39 |
-0.31 |
2.24 |
1.23 |
-2.85 |
1.76 |
1.12 |
-0.48 |
-3.09 |
-7.48 |
-4.51 |
-3.46 |
-1.0 |
-7.44 |
36.63 |
-0.44 |
Ilośc akcji (mln) |
69 |
71 |
72 |
72 |
72 |
72 |
71 |
67 |
66 |
66 |
66 |
66 |
64 |
63 |
64 |
65 |
65 |
69 |
76 |
76 |
77 |
78 |
78 |
79 |
38 |
38 |
Ważona ilośc akcji (mln) |
70 |
71 |
72 |
72 |
73 |
73 |
71 |
67 |
67 |
66 |
67 |
66 |
65 |
64 |
64 |
65 |
66 |
69 |
76 |
76 |
77 |
78 |
78 |
79 |
38 |
38 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |