PT Indosat Ooredoo Hutchison Tbk

Rachunek Zysków i Strat


Profil spółki
Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna



Przychody TTM (mln): 55 578 423
EBIT TTM (mln): 12 081 245
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Przychód (mln) 2,735,801 2,852,163 5,256,354 6,774,541 8,175,303 10,612,430 11,559,039 12,191,545 16,487,292 18,659,133 18,393,016 19,796,515 20,576,893 22,420,577 23,855,890 24,085,101 26,768,525 29,184,624 29,926,098 23,139,551 26,117,533 27,925,661 31,388,311 46,752,319 51,228,782
Przychód Δ r/r 0.0% 4.3% 84.3% 28.9% 20.7% 29.8% 8.9% 5.5% 35.2% 13.2% -1.4% 7.6% 3.9% 9.0% 6.4% 1.0% 11.1% 9.0% 2.5% -22.7% 12.9% 6.9% 12.4% 48.9% 9.6%
Marża brutto 75.2% 59.6% 61.8% 89.1% 88.2% 87.0% 86.2% 87.2% 71.0% 67.6% 63.8% 64.1% 63.1% 60.3% 58.3% 56.8% 58.1% 59.2% 57.7% 48.0% 52.7% 56.4% 56.7% 54.8% 58.8%
EBIT (mln) 1,518,574 1,500,538 1,831,740 1,913,982 2,315,370 3,254,140 3,642,225 3,304,510 4,519,273 4,733,279 3,213,015 3,473,944 2,830,099 3,180,600 1,491,742 672,932 -1,310,001 7,881,106 4,032,499 -1,135,222 1,355,971 2,672,590 4,261,158 6,356,046 9,289,452
EBIT Δ r/r 0.0% -1.2% 22.1% 4.5% 21.0% 40.5% 11.9% -9.3% 36.8% 4.7% -32.1% 8.1% -18.5% 12.4% -53.1% -54.9% -294.7% -701.6% -48.8% -128.2% -219.4% 97.1% 59.4% 49.2% 46.2%
EBIT (%) 55.5% 52.6% 34.8% 28.3% 28.3% 30.7% 31.5% 27.1% 27.4% 25.4% 17.5% 17.5% 13.8% 14.2% 6.3% 2.8% -4.9% 27.0% 13.5% -4.9% 5.2% 9.6% 13.6% 13.6% 18.1%
Koszty finansowe (mln) 0 0 403,125 567,510 832,555 1,104,121 1,240,804 1,216,469 1,428,496 1,858,294 1,872,967 2,271,628 1,789,687 1,982,660 2,152,987 2,353,655 2,661,970 2,202,827 2,083,733 2,097,049 2,654,255 3,017,170 2,974,060 4,317,803 4,700,390
EBITDA (mln) 1,512,780 619,769 2,896,781 4,742,947 4,442,807 6,093,084 6,983,765 7,309,389 9,107,946 8,895,530 8,913,356 9,769,257 9,529,061 9,586,103 7,459,310 8,449,673 9,967,910 13,409,471 13,263,143 7,356,887 10,925,797 12,684,005 14,465,181 20,059,204 23,910,615
EBITDA(%) 55.3% 21.7% 55.1% 70.0% 54.3% 57.4% 60.4% 60.0% 55.2% 47.7% 48.5% 49.3% 46.3% 42.8% 31.3% 35.1% 37.2% 45.9% 44.3% 31.8% 41.8% 45.4% 46.1% 42.9% 46.7%
Podatek (mln) 481,993 725,077 412,854 775,221 -22,403 728,907 696,069 573,854 859,453 419,830 677,265 357,798 249,397 -25,518 -668,664 -77,879 -622,357 519,608 638,497 -579,484 -43,181 30,619 646,853 1,165,586 1,155,842
Zysk Netto (mln) 1,377,823 1,808,779 1,455,125 336,627 1,558,538 1,643,019 1,619,176 1,404,582 2,041,890 1,878,522 1,498,245 647,174 834,975 365,649 -2,798,605 -1,987,170 -1,310,001 1,105,042 1,135,783 -2,402,843 1,568,991 -630,160 6,750,873 4,723,415 4,506,392
Zysk netto Δ r/r 0.0% 31.3% -19.6% -76.9% 363.0% 5.4% -1.5% -13.3% 45.4% -8.0% -20.2% -56.8% 29.0% -56.2% -865.4% -29.0% -34.1% -184.4% 2.8% -311.6% -165.3% -140.2% -1171.3% -30.0% -4.6%
Zysk netto (%) 50.4% 63.4% 27.7% 5.0% 19.1% 15.5% 14.0% 11.5% 12.4% 10.1% 8.1% 3.3% 4.1% 1.6% -11.7% -8.3% -4.9% 3.8% 3.8% -10.4% 6.0% -2.3% 21.5% 10.1% 8.8%
EPS 266.67 350.0 1391.19 324.72 1172.03 316.04 307.9 260.65 375.79 375.01 275.72 149.54 187.38 69.29 -515.02 -365.7 -241.08 203.36 209.02 -442.19 288.74 -115.97 1242.35 587.41 558.92
EPS (rozwodnione) 266.67 350.0 1391.19 324.72 1170.55 315.74 307.9 258.57 375.79 375.01 275.72 149.54 187.38 69.29 -515.02 -365.7 -241.08 203.36 209.02 -442.19 288.74 -115.97 1242.35 587.41 558.92
Ilośc akcji (mln) 5,178 5,178 1,046 1,037 5,189 5,216 5,259 5,389 5,405 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 8,041 8,063
Ważona ilośc akcji (mln) 5,178 5,178 5,178 5,178 5,196 5,221 5,259 5,432 5,405 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 5,434 8,041 8,063
Waluta IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR