Wall Street Experts
ver. ZuMIgo(08/25)
Elkem ASA
Rachunek Zysków i Strat
Przychody TTM (mln): 31 883
EBIT TTM (mln): 953
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
Rok finansowy |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
12,523 |
14,361 |
14,045 |
16,442 |
25,625 |
22,245 |
24,027 |
33,083 |
45,018 |
34,729 |
Przychód Δ r/r |
0.0% |
14.7% |
-2.2% |
17.1% |
55.9% |
-13.2% |
8.0% |
37.7% |
36.1% |
-22.9% |
Marża brutto |
49.3% |
52.3% |
50.9% |
50.6% |
53.1% |
43.2% |
41.1% |
48.0% |
48.2% |
1.3% |
EBIT (mln) |
531 |
1,310 |
941 |
1,355 |
4,142 |
1,384 |
1,172 |
5,785 |
12,414 |
1,575 |
EBIT Δ r/r |
0.0% |
146.8% |
-28.2% |
44.0% |
205.7% |
-66.6% |
-15.3% |
393.6% |
114.6% |
-87.3% |
EBIT (%) |
4.2% |
9.1% |
6.7% |
8.2% |
16.2% |
6.2% |
4.9% |
17.5% |
27.6% |
4.5% |
Koszty finansowe (mln) |
174 |
152 |
88 |
117 |
387 |
278 |
273 |
266 |
308 |
783 |
EBITDA (mln) |
1,283 |
2,372 |
1,727 |
2,186 |
5,874 |
2,624 |
2,899 |
7,985 |
12,711 |
3,891 |
EBITDA(%) |
10.2% |
16.5% |
12.3% |
13.3% |
22.9% |
11.8% |
12.1% |
24.1% |
28.2% |
11.2% |
Podatek (mln) |
220 |
425 |
189 |
269 |
425 |
237 |
306 |
1,163 |
2,594 |
781 |
Zysk Netto (mln) |
-92 |
802 |
722 |
973 |
3,337 |
855 |
239 |
4,628 |
9,561 |
72 |
Zysk netto Δ r/r |
0.0% |
-973.4% |
-10.0% |
34.8% |
242.9% |
-74.4% |
-72.0% |
1836.4% |
106.6% |
-99.2% |
Zysk netto (%) |
-0.7% |
5.6% |
5.1% |
5.9% |
13.0% |
3.8% |
1.0% |
14.0% |
21.2% |
0.2% |
EPS |
-0.23 |
1.99 |
1.8 |
2.08 |
5.74 |
1.47 |
0.41 |
7.49 |
15.09 |
0.11 |
EPS (rozwodnione) |
-0.16 |
1.38 |
1.24 |
2.08 |
5.74 |
1.47 |
0.41 |
7.44 |
15.04 |
0.11 |
Ilośc akcji (mln) |
402 |
402 |
402 |
581 |
581 |
581 |
581 |
618 |
634 |
635 |
Ważona ilośc akcji (mln) |
581 |
581 |
581 |
581 |
581 |
581 |
581 |
622 |
636 |
636 |
Waluta |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |
NOK |