Wall Street Experts
ver. ZuMIgo(08/25)
Ferrexpo plc
Rachunek Zysków i Strat
Przychody TTM (mln): 866
EBIT TTM (mln): 48
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
Rok finansowy |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
547 |
698 |
1,117 |
649 |
1,295 |
1,788 |
1,424 |
1,581 |
1,388 |
961 |
986 |
1,197 |
1,274 |
1,507 |
1,700 |
2,518 |
1,248 |
652 |
Przychód Δ r/r |
0.0% |
27.6% |
60.0% |
-41.9% |
99.6% |
38.1% |
-20.4% |
11.0% |
-12.2% |
-30.8% |
2.6% |
21.4% |
6.4% |
18.3% |
12.8% |
48.1% |
-50.4% |
-47.8% |
Marża brutto |
45.8% |
51.9% |
61.1% |
47.4% |
62.8% |
63.7% |
51.2% |
51.1% |
53.3% |
53.5% |
59.4% |
65.6% |
60.1% |
61.4% |
64.2% |
71.1% |
53.3% |
44.4% |
EBIT (mln) |
115 |
187 |
461 |
104 |
542 |
759 |
343 |
401 |
409 |
251 |
320 |
490 |
428 |
497 |
749 |
1,078 |
405 |
71 |
EBIT Δ r/r |
0.0% |
62.8% |
146.4% |
-77.4% |
420.2% |
39.9% |
-54.8% |
17.0% |
1.8% |
-38.6% |
27.6% |
52.9% |
-12.7% |
16.3% |
50.6% |
44.0% |
-62.4% |
-82.4% |
EBIT (%) |
21.0% |
26.8% |
41.2% |
16.1% |
41.9% |
42.4% |
24.1% |
25.4% |
29.4% |
26.1% |
32.5% |
40.9% |
33.6% |
33.0% |
44.0% |
42.8% |
32.4% |
10.9% |
Koszty finansowe (mln) |
33 |
3 |
21 |
20 |
28 |
52 |
60 |
50 |
54 |
59 |
51 |
45 |
38 |
22 |
11 |
8 |
3 |
3 |
EBITDA (mln) |
148 |
189 |
427 |
131 |
557 |
785 |
381 |
501 |
486 |
110 |
340 |
542 |
492 |
564 |
861 |
1,194 |
439 |
-8 |
EBITDA(%) |
27.0% |
27.1% |
38.2% |
20.1% |
43.0% |
43.9% |
26.8% |
31.7% |
35.0% |
11.4% |
34.5% |
45.2% |
38.6% |
37.4% |
50.7% |
47.4% |
35.1% |
-1.2% |
Podatek (mln) |
15 |
27 |
63 |
10 |
73 |
116 |
46 |
42 |
70 |
-6 |
42 |
55 |
57 |
56 |
113 |
200 |
119 |
16 |
Zysk Netto (mln) |
64 |
124 |
292 |
71 |
423 |
568 |
214 |
262 |
178 |
33 |
187 |
393 |
334 |
402 |
635 |
871 |
220 |
-85 |
Zysk netto Δ r/r |
0.0% |
95.2% |
135.7% |
-75.8% |
498.8% |
34.3% |
-62.3% |
22.2% |
-31.9% |
-81.5% |
467.1% |
109.7% |
-15.1% |
20.6% |
57.9% |
37.1% |
-74.7% |
-138.5% |
Zysk netto (%) |
11.6% |
17.8% |
26.2% |
10.9% |
32.7% |
31.8% |
15.1% |
16.6% |
12.8% |
3.4% |
19.0% |
32.8% |
26.2% |
26.7% |
37.4% |
34.6% |
17.6% |
-13.0% |
EPS |
0.11 |
0.2 |
0.49 |
0.12 |
0.72 |
0.97 |
0.37 |
0.45 |
0.3 |
0.0565 |
0.32 |
0.67 |
0.57 |
0.69 |
1.08 |
1.48 |
0.37 |
-0.14 |
EPS (rozwodnione) |
0.11 |
0.2 |
0.49 |
0.12 |
0.72 |
0.97 |
0.37 |
0.45 |
0.3 |
0.0563 |
0.32 |
0.67 |
0.57 |
0.68 |
1.08 |
1.48 |
0.37 |
-0.14 |
Ilośc akcji (mln) |
607 |
608 |
602 |
585 |
585 |
585 |
585 |
585 |
585 |
585 |
586 |
586 |
586 |
587 |
587 |
588 |
588 |
588 |
Ważona ilośc akcji (mln) |
607 |
610 |
603 |
586 |
585 |
586 |
586 |
586 |
587 |
587 |
587 |
588 |
588 |
588 |
589 |
589 |
589 |
588 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |