Izhstal PAO

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Rok finansowy 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 6,338 8,394 8,769 11,012 12,143 7,766 11,833 12,437 12,114 10,057 9,063 9,833 14,357 18,696 21,154 20,203 16,761 27,947 33,001 32,429 33,366
Przychód Δ r/r 0.0% 32.4% 4.5% 25.6% 10.3% -36.0% 52.4% 5.1% -2.6% -17.0% -9.9% 8.5% 46.0% 30.2% 13.1% -4.5% -17.0% 66.7% 18.1% -1.7% 2.9%
Marża brutto 17.1% 16.2% 14.9% 19.9% 15.5% 4.2% 10.1% 4.8% 3.0% 3.8% -0.3% 7.0% 12.3% 12.8% 7.7% 12.3% 8.1% 18.4% 21.2% 24.4% 22.6%
EBIT (mln) 609 803 644 1,520 1,141 -379 335 -421 -719 -599 -774 -106 697 1,113 151 1,004 -219 2,565 4,083 4,845 4,734
EBIT Δ r/r 0.0% 31.8% -19.8% 136.0% -24.9% -133.2% -188.4% -225.7% 70.7% -16.7% 29.2% -86.4% -759.4% 59.7% -86.4% 565.5% -121.8% -1272.0% 59.2% 18.7% -2.3%
EBIT (%) 9.6% 9.6% 7.3% 13.8% 9.4% -4.9% 2.8% -3.4% -5.9% -6.0% -8.5% -1.1% 4.9% 6.0% 0.7% 5.0% -1.3% 9.2% 12.4% 14.9% 14.2%
Koszty finansowe (mln) 56 63 30 8 34 406 204 160 530 730 755 1,047 946 675 467 372 189 244 0 0 0
EBITDA (mln) 488 706 630 1,539 821 -271 313 -663 -654 -796 -1,569 -616 1,067 602 -617 949 -1,245 3,239 4,436 5,109 4,754
EBITDA(%) 7.7% 8.4% 7.2% 14.0% 6.8% -3.5% 2.6% -5.3% -5.4% -7.9% -17.3% -6.3% 7.4% 3.2% -2.9% 4.7% -7.4% 11.6% 13.4% 15.8% 14.2%
Podatek (mln) 129 171 157 395 195 -109 68 -119 -201 68 -434 -300 58 59 1,438 -12 -11 -32 997 124 800
Zysk Netto (mln) 214 371 330 1,005 453 -707 41 -703 -983 -1,593 -1,890 -1,508 121 -132 -2,521 587 -1,427 2,557 3,006 3,530 3,016
Zysk netto Δ r/r 0.0% 73.5% -11.0% 204.1% -54.9% -256.0% -105.8% -1829.8% 39.7% 62.1% 18.6% -20.2% -108.0% -209.1% 1804.9% -123.3% -343.1% -279.2% 17.6% 17.4% -14.6%
Zysk netto (%) 3.4% 4.4% 3.8% 9.1% 3.7% -9.1% 0.3% -5.7% -8.1% -15.8% -20.8% -15.3% 0.8% -0.7% -11.9% 2.9% -8.5% 9.2% 9.1% 10.9% 9.0%
EPS 200.44 347.72 309.46 941.04 424.31 -662.03 50.79 -878.55 -1227.45 -1989.9 -2359.8 -1883.43 151.55 -165.3 -3148.78 732.99 -1782.11 3193.76 3754.55 4408.94 3766.66
EPS (rozwodnione) 200.44 347.72 309.46 941.04 424.31 -662.03 38.09 -878.55 -1227.45 -1989.9 -2359.8 -1883.43 151.55 -165.3 -3148.78 732.99 -1782.11 3193.76 3754.55 4408.94 3766.66
Ilośc akcji (mln) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Ważona ilośc akcji (mln) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Waluta RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB RUB