Wall Street Experts
ver. ZuMIgo(08/25)
Hindustan Copper Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 19 764
EBIT TTM (mln): 5 673
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
Rok finansowy |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
4,521 |
4,828 |
9,145 |
15,579 |
15,668 |
11,901 |
13,045 |
11,663 |
14,856 |
13,209 |
14,861 |
10,194 |
9,627 |
11,025 |
16,149 |
17,578 |
8,063 |
17,618 |
18,131 |
16,651 |
17,170 |
Przychód Δ r/r |
0.0% |
6.8% |
89.4% |
70.4% |
0.6% |
-24.0% |
9.6% |
-10.6% |
27.4% |
-11.1% |
12.5% |
-31.4% |
-5.6% |
14.5% |
46.5% |
8.9% |
-54.1% |
118.5% |
2.9% |
-8.2% |
3.1% |
Marża brutto |
79.8% |
82.2% |
64.2% |
-41.2% |
53.1% |
48.5% |
63.2% |
98.1% |
54.5% |
46.1% |
54.0% |
43.1% |
40.8% |
35.6% |
28.7% |
37.0% |
0.3% |
39.2% |
50.1% |
46.1% |
98.7% |
EBIT (mln) |
75 |
364 |
1,340 |
-12,720 |
2,598 |
123 |
2,248 |
3,393 |
4,693 |
3,973 |
4,198 |
788 |
-35 |
272 |
616 |
2,361 |
-5,170 |
2,465 |
3,891 |
3,709 |
5,201 |
EBIT Δ r/r |
0.0% |
385.8% |
268.3% |
-1049.2% |
-120.4% |
-95.3% |
1727.8% |
50.9% |
38.3% |
-15.3% |
5.6% |
-81.2% |
-104.5% |
-873.1% |
126.2% |
283.2% |
-318.9% |
-147.7% |
57.9% |
-4.7% |
40.2% |
EBIT (%) |
1.7% |
7.5% |
14.7% |
-81.7% |
16.6% |
1.0% |
17.2% |
29.1% |
31.6% |
30.1% |
28.2% |
7.7% |
-0.4% |
2.5% |
3.8% |
13.4% |
-64.1% |
14.0% |
21.5% |
22.3% |
30.3% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
68 |
35 |
42 |
0 |
0 |
0 |
0 |
0 |
25 |
53 |
134 |
200 |
147 |
54 |
75 |
161 |
EBITDA (mln) |
666 |
921 |
1,924 |
-11,826 |
3,417 |
860 |
3,059 |
4,366 |
6,134 |
5,483 |
5,939 |
1,927 |
1,539 |
2,466 |
3,007 |
4,959 |
-2,363 |
4,866 |
5,983 |
5,665 |
5,945 |
EBITDA(%) |
14.7% |
19.1% |
21.0% |
-75.9% |
21.8% |
7.2% |
23.4% |
37.4% |
41.3% |
41.5% |
40.0% |
18.9% |
16.0% |
22.4% |
18.6% |
28.2% |
-29.3% |
27.6% |
33.0% |
34.0% |
34.6% |
Podatek (mln) |
0 |
39 |
57 |
179 |
560 |
158 |
612 |
1,111 |
1,495 |
480 |
1,442 |
128 |
20 |
324 |
422 |
846 |
314 |
-230 |
80 |
1,004 |
1,150 |
Zysk Netto (mln) |
-562 |
560 |
1,059 |
3,139 |
2,465 |
-103 |
1,547 |
2,241 |
3,235 |
3,556 |
2,864 |
676 |
377 |
619 |
796 |
1,453 |
-5,695 |
1,102 |
3,738 |
2,955 |
2,953 |
Zysk netto Δ r/r |
0.0% |
-199.7% |
89.1% |
196.5% |
-21.5% |
-104.2% |
-1600.5% |
44.9% |
44.3% |
9.9% |
-19.5% |
-76.4% |
-44.2% |
64.1% |
28.5% |
82.6% |
-491.9% |
-119.4% |
239.2% |
-21.0% |
-0.1% |
Zysk netto (%) |
-12.4% |
11.6% |
11.6% |
20.2% |
15.7% |
-0.9% |
11.9% |
19.2% |
21.8% |
26.9% |
19.3% |
6.6% |
3.9% |
5.6% |
4.9% |
8.3% |
-70.6% |
6.3% |
20.6% |
17.7% |
17.2% |
EPS |
0.0 |
0.77 |
1.45 |
4.09 |
3.21 |
-0.12 |
1.67 |
2.42 |
3.5 |
3.84 |
3.1 |
0.73 |
0.41 |
0.67 |
0.86 |
1.57 |
-6.16 |
1.19 |
3.87 |
3.06 |
3.05 |
EPS (rozwodnione) |
0.0 |
0.77 |
1.45 |
4.09 |
3.21 |
-0.11 |
1.67 |
2.42 |
3.5 |
3.84 |
3.1 |
0.73 |
0.41 |
0.67 |
0.86 |
1.57 |
-6.16 |
1.19 |
3.87 |
3.06 |
3.05 |
Ilośc akcji (mln) |
0 |
728 |
728 |
768 |
768 |
856 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
967 |
967 |
968 |
Ważona ilośc akcji (mln) |
0 |
728 |
728 |
768 |
768 |
962 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
925 |
967 |
967 |
967 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |