Kenon Holdings Ltd.

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
Rok finansowy 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 577 873 1,372 1,289 1,874 366 364 373 386 488 574 692 751
Przychód Δ r/r 0.0% 51.3% 57.1% -6.1% 45.4% -80.5% -0.5% 2.6% 3.4% 26.4% 17.7% 20.5% 8.6%
Marża brutto 22.7% 24.0% 21.2% 24.5% 18.9% 18.6% 20.5% 23.1% 18.4% 20.2% 17.4% 15.4% 19.1%
EBIT (mln) 79 137 374 456 152 42 103 43 198 1,187 1,166 35 48
EBIT Δ r/r 0.0% 73.1% 174.0% 21.8% -66.7% -72.4% 144.3% -58.5% 365.1% 499.7% -1.8% -97.0% 36.7%
EBIT (%) 13.7% 15.6% 27.3% 35.4% 8.1% 11.5% 28.2% 11.4% 51.3% 243.4% 203.1% 5.0% 6.3%
Koszty finansowe (mln) 36 68 108 124 190 70 30 22 51 52 50 52 86
EBITDA (mln) 258 251 195 199 99 83 561 75 232 1,245 1,229 126 272
EBITDA(%) 44.7% 28.8% 14.2% 15.5% 5.3% 22.7% 154.2% 20.0% 60.1% 255.3% 214.1% 18.2% 36.3%
Podatek (mln) 22 49 91 62 59 73 11 17 5 4 38 25 41
Zysk Netto (mln) -452 -631 468 73 -412 237 434 -22 507 930 313 -236 598
Zysk netto Δ r/r 0.0% 39.5% -174.1% -84.4% -664.4% -157.5% 83.2% -105.1% -2383.1% 83.4% -66.4% -175.5% -353.3%
Zysk netto (%) -78.4% -72.3% 34.1% 5.7% -22.0% 64.8% 119.3% -5.9% 131.4% 190.7% 54.5% -34.1% 79.6%
EPS -8.47 -11.82 8.58 1.36 -7.67 4.4 8.07 -0.41 9.41 17.27 5.8 -4.42 11.34
EPS (rozwodnione) -8.47 -11.82 8.58 1.36 -7.67 4.4 8.07 -0.41 9.41 17.27 5.8 -4.42 11.34
Ilośc akcji (mln) 53 53 53 54 54 54 54 54 54 54 54 53 53
Ważona ilośc akcji (mln) 53 53 53 54 54 54 54 54 54 54 54 53 53
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD