Wall Street Experts
ver. ZuMIgo(08/25)
Frontdoor, Inc.
Rachunek Zysków i Strat
Przychody TTM (mln): 1 825
EBIT TTM (mln): 354
| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
| Rok finansowy |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Przychód (mln) |
917 |
1,020 |
1,157 |
1,258 |
1,365 |
1,475 |
1,602 |
1,662 |
1,779 |
1,843 |
| Przychód Δ r/r |
0.0% |
11.2% |
13.4% |
8.7% |
8.5% |
8.1% |
8.6% |
3.7% |
7.0% |
3.6% |
| Marża brutto |
49.1% |
48.4% |
49.1% |
45.5% |
49.7% |
48.6% |
48.9% |
42.7% |
49.7% |
51.7% |
| EBIT (mln) |
185 |
194 |
239 |
214 |
262 |
215 |
241 |
158 |
304 |
357 |
| EBIT Δ r/r |
0.0% |
4.9% |
23.2% |
-10.5% |
22.4% |
-17.9% |
12.1% |
-34.4% |
92.4% |
17.4% |
| EBIT (%) |
20.2% |
19.0% |
20.7% |
17.0% |
19.2% |
14.6% |
15.0% |
9.5% |
17.1% |
20.6% |
| Koszty finansowe (mln) |
0 |
0 |
1 |
23 |
62 |
58 |
39 |
31 |
40 |
48 |
| EBITDA (mln) |
190 |
208 |
256 |
234 |
286 |
249 |
276 |
192 |
322 |
408 |
| EBITDA(%) |
20.7% |
20.4% |
22.1% |
18.6% |
21.0% |
16.9% |
17.2% |
11.6% |
18.1% |
21.1% |
| Podatek (mln) |
69 |
71 |
60 |
42 |
51 |
37 |
39 |
22 |
57 |
74 |
| Zysk Netto (mln) |
120 |
124 |
160 |
125 |
153 |
112 |
128 |
71 |
171 |
235 |
| Zysk netto Δ r/r |
0.0% |
3.3% |
29.0% |
-21.9% |
22.4% |
-26.8% |
14.3% |
-44.5% |
140.8% |
37.4% |
| Zysk netto (%) |
13.1% |
12.2% |
13.8% |
9.9% |
11.2% |
7.6% |
8.0% |
4.3% |
9.6% |
12.8% |
| EPS |
1.42 |
1.47 |
1.89 |
1.48 |
1.81 |
1.31 |
1.5 |
0.87 |
2.12 |
3.052 |
| EPS (rozwodnione) |
1.42 |
1.46 |
1.89 |
1.48 |
1.8 |
1.31 |
1.5 |
0.87 |
2.11 |
3.0128 |
| Ilośc akcji (mln) |
84 |
84 |
84 |
84 |
85 |
85 |
85 |
82 |
80 |
77 |
| Ważona ilośc akcji (mln) |
85 |
85 |
85 |
85 |
85 |
86 |
86 |
82 |
81 |
78 |
| Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |