Rok finansowy |
2020 |
2020 |
2020 |
2021 |
2021 |
2021 |
2021 |
2022 |
2022 |
2022 |
2022 |
2023 |
2023 |
2023 |
2023 |
2024 |
Data |
2020-06-30 |
2020-12-31 |
2021-03-31 |
2021-06-30 |
2021-09-30 |
2021-12-31 |
2022-03-31 |
2022-06-30 |
2022-09-30 |
2022-12-31 |
2023-03-31 |
2023-06-30 |
2023-09-30 |
2023-12-31 |
2024-03-31 |
2024-06-30 |
Kwartał |
Q1 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Przychód (mln) |
103 |
969 |
892 |
309 |
1,121 |
1,420 |
1,147 |
1,652 |
1,658 |
1,767 |
1,576 |
1,901 |
1,889 |
2,021 |
1,817 |
2,201 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
988.9% |
46.6% |
28.6% |
435.1% |
47.9% |
24.5% |
37.4% |
15.1% |
13.9% |
14.4% |
15.3% |
15.8% |
Marża brutto |
47.9% |
59.0% |
61.1% |
56.0% |
58.6% |
60.6% |
61.3% |
60.6% |
59.6% |
59.0% |
63.8% |
61.3% |
60.7% |
61.5% |
27.4% |
31.5% |
Koszty i Wydatki (mln) |
397 |
816 |
764 |
524 |
937 |
1,068 |
917 |
1,309 |
1,371 |
1,396 |
1,325 |
1,508 |
1,581 |
1,635 |
1,586 |
1,774 |
EBIT (mln) |
-294 |
152 |
128 |
-216 |
235 |
352 |
187 |
380 |
316 |
398 |
277 |
430 |
347 |
428 |
232 |
427 |
EBIT Δ kw/kw |
225.2% |
56.8% |
31.6% |
156.7% |
25.8% |
11.5% |
32.3% |
11.6% |
8.8% |
7.0% |
19.5% |
0.8% |
0.0% |
0.0% |
0.0% |
0.0% |
EBIT (%) |
<span style="color:red">-285.48%</span> |
15.7% |
14.4% |
<span style="color:red">-69.87%</span> |
20.9% |
24.8% |
16.3% |
23.0% |
19.1% |
22.5% |
17.6% |
22.6% |
18.4% |
21.2% |
12.7% |
19.4% |
Przychody fiansowe (mln) |
8 |
0 |
0 |
7 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
115 |
0 |
Koszty finansowe (mln) |
52 |
50 |
53 |
57 |
54 |
55 |
68 |
61 |
69 |
71 |
84 |
82 |
89 |
105 |
115 |
110 |
Amortyzacja (mln) |
146 |
151 |
159 |
160 |
168 |
168 |
189 |
188 |
207 |
220 |
246 |
249 |
258 |
289 |
307 |
295 |
EBITDA (mln) |
-141 |
371 |
306 |
-50 |
403 |
553 |
409 |
568 |
523 |
619 |
533 |
679 |
605 |
717 |
539 |
721 |
EBITDA(%) |
<span style="color:red">-136.89%</span> |
38.2% |
34.3% |
<span style="color:red">-16.28%</span> |
35.9% |
38.9% |
35.6% |
34.4% |
31.5% |
35.0% |
33.8% |
35.7% |
32.1% |
35.5% |
29.7% |
32.8% |
NOPLAT (mln) |
-245 |
169 |
94 |
-184 |
181 |
330 |
152 |
319 |
248 |
327 |
193 |
348 |
258 |
323 |
172 |
374 |
Podatek (mln) |
-159 |
-8 |
23 |
6 |
-5 |
93 |
29 |
75 |
55 |
84 |
45 |
85 |
57 |
89 |
42 |
88 |
Zysk Netto (mln) |
-86 |
178 |
71 |
-190 |
186 |
237 |
123 |
244 |
193 |
243 |
148 |
263 |
200 |
234 |
131 |
287 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
<span style="color:red">-316.40%</span> |
33.4% |
72.7% |
<span style="color:red">-228.65%</span> |
3.6% |
2.6% |
20.1% |
7.5% |
4.0% |
<span style="color:red">-3.74%</span> |
<span style="color:red">-11.67%</span> |
9.0% |
Zysk netto (%) |
<span style="color:red">-83.53%</span> |
18.3% |
8.0% |
<span style="color:red">-61.53%</span> |
16.6% |
16.7% |
10.7% |
14.8% |
11.6% |
13.8% |
9.4% |
13.8% |
10.6% |
11.6% |
7.2% |
13.0% |
EPS |
-1.65 |
3.4 |
1.36 |
-3.64 |
3.44 |
4.48 |
2.28 |
4.52 |
3.57 |
4.5 |
2.74 |
4.87 |
3.71 |
4.33 |
2.42 |
5.3 |
EPS (rozwodnione) |
-1.65 |
3.4 |
1.36 |
-3.64 |
3.44 |
4.48 |
2.28 |
4.52 |
3.57 |
4.5 |
2.74 |
4.87 |
3.71 |
4.33 |
2.42 |
5.3 |
Ilośc akcji (mln) |
52 |
52 |
52 |
52 |
52 |
53 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
Ważona ilośc akcji (mln) |
52 |
52 |
52 |
52 |
54 |
53 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |