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 |
25 |
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 |
2024 |
Przychód (mln) |
1,096,544 |
5,615,225 |
5,318,549 |
9,813,391 |
10,703,930 |
9,057,574 |
8,652,805 |
8,529,460 |
10,123,474 |
9,330,677 |
22,230,745 |
18,659,435 |
26,484,343 |
10,932,723 |
8,758,893 |
9,580,823 |
9,936,031 |
9,886,466 |
11,455,242 |
12,531,647 |
12,495,175 |
15,050,934 |
17,037,416 |
16,683,025 |
47,846,569 |
15,008,320 |
Przychód Δ r/r |
0.0% |
412.1% |
-5.3% |
84.5% |
9.1% |
-15.4% |
-4.5% |
-1.4% |
18.7% |
-7.8% |
138.3% |
-16.1% |
41.9% |
-58.7% |
-19.9% |
9.4% |
3.7% |
-0.5% |
15.9% |
9.4% |
-0.3% |
20.5% |
13.2% |
-2.1% |
186.8% |
-68.6% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
162.6% |
100.0% |
EBIT (mln) |
808,169 |
1,044,421 |
1,617,246 |
1,848,955 |
-1,378,032 |
1,429,405 |
3,775,492 |
4,305,148 |
4,964,348 |
1,779,811 |
564,732 |
7,329 |
3,205,260 |
2,252,253 |
1,812,095 |
1,887,036 |
2,135,707 |
2,582,219 |
4,106,401 |
9,130,418 |
4,532,615 |
4,714,502 |
6,106,768 |
-1,012,045 |
77,787,623 |
8,394,317 |
EBIT Δ r/r |
0.0% |
29.2% |
54.8% |
14.3% |
-174.5% |
-203.7% |
164.1% |
14.0% |
15.3% |
-64.1% |
-68.3% |
-98.7% |
43633.9% |
-29.7% |
-19.5% |
4.1% |
13.2% |
20.9% |
59.0% |
122.3% |
-50.4% |
4.0% |
29.5% |
-116.6% |
-7786.2% |
-89.2% |
EBIT (%) |
73.7% |
18.6% |
30.4% |
18.8% |
-12.9% |
15.8% |
43.6% |
50.5% |
49.0% |
19.1% |
2.5% |
0.0% |
12.1% |
20.6% |
20.7% |
19.7% |
21.5% |
26.1% |
35.8% |
72.9% |
36.3% |
31.3% |
35.8% |
-6.1% |
162.6% |
55.9% |
Koszty finansowe (mln) |
2,817,320 |
4,964,831 |
5,362,343 |
6,733,964 |
6,775,849 |
5,328,757 |
4,706,143 |
5,095,790 |
6,691,233 |
9,359,653 |
8,351,621 |
7,044,818 |
6,851,745 |
7,039,912 |
5,834,098 |
5,219,521 |
4,172,624 |
3,619,353 |
3,672,443 |
4,829,641 |
5,442,400 |
4,763,473 |
3,981,306 |
7,675,584 |
4,826,286 |
0 |
EBITDA (mln) |
884,964 |
1,206,828 |
1,796,286 |
2,291,715 |
-826,550 |
1,855,088 |
4,124,370 |
4,613,991 |
5,383,467 |
2,186,998 |
1,058,872 |
436,432 |
3,547,916 |
2,580,895 |
2,098,953 |
2,148,233 |
2,393,164 |
2,871,657 |
4,656,744 |
9,754,052 |
5,509,505 |
5,763,279 |
7,113,456 |
4,413 |
1,495,679 |
0 |
EBITDA(%) |
80.7% |
21.5% |
33.8% |
23.4% |
-7.7% |
20.5% |
47.7% |
54.1% |
53.2% |
23.4% |
4.8% |
2.3% |
13.4% |
23.6% |
24.0% |
22.4% |
24.1% |
29.0% |
40.7% |
77.8% |
44.1% |
38.3% |
41.8% |
0.0% |
3.1% |
0.0% |
Podatek (mln) |
267,504 |
449,879 |
624,946 |
597,278 |
-384,916 |
432,639 |
1,088,069 |
1,357,229 |
1,207,116 |
453,847 |
24,914 |
-80,991 |
832,234 |
549,340 |
551,586 |
486,314 |
437,389 |
438,475 |
794,963 |
1,239,586 |
1,220,787 |
1,259,351 |
1,697,225 |
1,622,387 |
1,607,018 |
1,956,641 |
Zysk Netto (mln) |
540,665 |
594,542 |
992,300 |
1,251,677 |
-993,116 |
996,766 |
2,687,423 |
2,947,919 |
3,757,232 |
1,325,964 |
539,818 |
88,320 |
2,373,026 |
1,702,913 |
1,260,509 |
1,400,722 |
1,698,318 |
2,143,744 |
3,311,438 |
3,061,191 |
3,311,828 |
3,468,448 |
4,409,543 |
4,394,830 |
4,447,017 |
5,078,221 |
Zysk netto Δ r/r |
0.0% |
10.0% |
66.9% |
26.1% |
-179.3% |
-200.4% |
169.6% |
9.7% |
27.5% |
-64.7% |
-59.3% |
-83.6% |
2586.9% |
-28.2% |
-26.0% |
11.1% |
21.2% |
26.2% |
54.5% |
-7.6% |
8.2% |
4.7% |
27.1% |
-0.3% |
1.2% |
14.2% |
Zysk netto (%) |
49.3% |
10.6% |
18.7% |
12.8% |
-9.3% |
11.0% |
31.1% |
34.6% |
37.1% |
14.2% |
2.4% |
0.5% |
9.0% |
15.6% |
14.4% |
14.6% |
17.1% |
21.7% |
28.9% |
24.4% |
26.5% |
23.0% |
25.9% |
26.3% |
9.3% |
33.8% |
EPS |
4484.13 |
3977.03 |
4702.01 |
3939.63 |
-3046.37 |
3252.51 |
8318.85 |
8764.88 |
11164.0 |
4012.0 |
2215.0 |
427.0 |
6548.0 |
4580.0 |
3291.0 |
3626.0 |
4396.0 |
5588.0 |
8305.0 |
7720.53 |
8450.65 |
8843.13 |
11133.0 |
10334.0 |
11579.0 |
12225.0 |
EPS (rozwodnione) |
2939.89 |
3365.26 |
4257.82 |
3831.61 |
-3046.37 |
3250.58 |
8314.9 |
8763.92 |
11164.0 |
4012.0 |
2215.0 |
427.0 |
6533.0 |
4567.0 |
3277.0 |
3611.0 |
4376.0 |
5559.0 |
8257.0 |
7675.86 |
8388.65 |
8730.36 |
10889.0 |
10099.0 |
11306.0 |
12725.0 |
Ilośc akcji (mln) |
121 |
149 |
241 |
318 |
326 |
306 |
323 |
336 |
336 |
330 |
325 |
343 |
367 |
386 |
386 |
386 |
386 |
384 |
399 |
396 |
391 |
390 |
390 |
390 |
384 |
399 |
Ważona ilośc akcji (mln) |
184 |
177 |
241 |
327 |
326 |
307 |
323 |
336 |
336 |
330 |
325 |
343 |
368 |
388 |
388 |
388 |
388 |
386 |
401 |
399 |
394 |
395 |
399 |
399 |
393 |
383 |
Waluta |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |
KRW |