Wall Street Experts
ver. ZuMIgo(08/25)
Fabrinet
Rachunek Zysków i Strat
Przychody TTM (mln): 3 002
EBIT TTM (mln): 318
| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
| Rok finansowy |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Przychód (mln) |
376 |
496 |
511 |
441 |
506 |
744 |
565 |
642 |
678 |
774 |
977 |
1,420 |
1,372 |
1,584 |
1,642 |
1,879 |
2,262 |
2,645 |
2,883 |
| Przychód Δ r/r |
0.0% |
32.1% |
3.0% |
-13.7% |
14.6% |
47.0% |
-24.1% |
13.6% |
5.7% |
14.1% |
26.3% |
45.4% |
-3.4% |
15.5% |
3.6% |
14.5% |
20.4% |
16.9% |
9.0% |
| Marża brutto |
9.6% |
14.6% |
13.4% |
13.2% |
12.7% |
12.7% |
11.0% |
10.8% |
11.0% |
11.3% |
12.2% |
12.1% |
11.2% |
11.3% |
11.3% |
11.8% |
12.3% |
12.7% |
12.4% |
| EBIT (mln) |
25 |
54 |
47 |
34 |
48 |
70 |
-61 |
71 |
91 |
47 |
70 |
106 |
94 |
123 |
117 |
151 |
205 |
252 |
278 |
| EBIT Δ r/r |
0.0% |
116.6% |
-14.1% |
-27.7% |
42.9% |
45.3% |
-187.0% |
-216.4% |
29.0% |
-48.4% |
48.0% |
51.6% |
-11.3% |
30.7% |
-4.3% |
28.4% |
35.7% |
23.1% |
10.3% |
| EBIT (%) |
6.7% |
10.9% |
9.1% |
7.6% |
9.5% |
9.4% |
-10.8% |
11.0% |
13.5% |
6.1% |
7.1% |
7.5% |
6.8% |
7.7% |
7.2% |
8.0% |
9.0% |
9.5% |
9.6% |
| Koszty finansowe (mln) |
3 |
3 |
2 |
1 |
0 |
0 |
0 |
1 |
1 |
1 |
2 |
3 |
4 |
5 |
3 |
1 |
0 |
1 |
0 |
| EBITDA (mln) |
32 |
62 |
56 |
46 |
57 |
80 |
40 |
58 |
60 |
62 |
89 |
132 |
129 |
162 |
157 |
187 |
244 |
314 |
361 |
| EBITDA(%) |
8.4% |
12.5% |
10.9% |
10.3% |
11.2% |
10.7% |
7.0% |
9.0% |
8.8% |
8.1% |
9.1% |
9.3% |
9.4% |
10.2% |
9.6% |
10.0% |
10.8% |
11.9% |
12.5% |
| Podatek (mln) |
1 |
3 |
4 |
2 |
4 |
5 |
-2 |
3 |
1 |
4 |
6 |
7 |
4 |
5 |
6 |
2 |
7 |
12 |
15 |
| Zysk Netto (mln) |
21 |
50 |
42 |
31 |
44 |
64 |
-56 |
69 |
92 |
44 |
62 |
97 |
84 |
121 |
113 |
148 |
200 |
248 |
296 |
| Zysk netto Δ r/r |
0.0% |
131.8% |
-15.9% |
-25.2% |
41.6% |
45.1% |
-187.8% |
-222.1% |
33.0% |
-52.4% |
41.8% |
56.9% |
-13.3% |
43.7% |
-6.2% |
30.7% |
35.1% |
23.7% |
19.5% |
| Zysk netto (%) |
5.7% |
10.0% |
8.2% |
7.1% |
8.8% |
8.7% |
-10.0% |
10.8% |
13.5% |
5.6% |
6.3% |
6.8% |
6.1% |
7.6% |
6.9% |
7.9% |
8.9% |
9.4% |
10.3% |
| EPS |
0.7 |
1.61 |
1.4 |
1.03 |
1.44 |
1.9 |
-1.64 |
2.0 |
2.63 |
1.23 |
1.73 |
2.63 |
2.26 |
3.29 |
3.07 |
4.02 |
5.43 |
6.79 |
8.17 |
| EPS (rozwodnione) |
0.68 |
1.59 |
1.33 |
1.0 |
1.41 |
1.87 |
-1.64 |
1.98 |
2.58 |
1.21 |
1.68 |
2.57 |
2.21 |
3.23 |
3.01 |
3.95 |
5.36 |
6.73 |
8.1 |
| Ilośc akcji (mln) |
31 |
31 |
30 |
30 |
31 |
34 |
34 |
35 |
35 |
35 |
36 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
36 |
| Ważona ilośc akcji (mln) |
31 |
31 |
31 |
31 |
31 |
34 |
34 |
35 |
36 |
36 |
37 |
38 |
38 |
37 |
38 |
38 |
37 |
37 |
37 |
| Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |