Wall Street Experts
ver. ZuMIgo(08/25)
Loxley Public Company Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 11 107
EBIT TTM (mln): 14
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
Rok finansowy |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
10,875 |
11,185 |
10,549 |
10,076 |
10,413 |
14,127 |
14,135 |
14,929 |
14,476 |
11,472 |
13,710 |
15,639 |
13,188 |
13,613 |
14,311 |
11,696 |
12,446 |
11,075 |
11,276 |
Przychód Δ r/r |
0.0% |
2.9% |
-5.7% |
-4.5% |
3.3% |
35.7% |
0.1% |
5.6% |
-3.0% |
-20.8% |
19.5% |
14.1% |
-15.7% |
3.2% |
5.1% |
-18.3% |
6.4% |
-11.0% |
1.8% |
Marża brutto |
25.1% |
19.8% |
19.8% |
15.7% |
16.9% |
14.4% |
14.4% |
14.9% |
15.8% |
16.7% |
14.1% |
13.4% |
14.3% |
7.0% |
8.6% |
9.6% |
12.1% |
15.7% |
14.7% |
EBIT (mln) |
759 |
478 |
373 |
24 |
-330 |
201 |
40 |
-72 |
-37 |
-245 |
-360 |
-122 |
-277 |
-765 |
204 |
86 |
219 |
-164 |
-131 |
EBIT Δ r/r |
0.0% |
-37.0% |
-22.0% |
-93.5% |
-1461.1% |
-160.8% |
-80.3% |
-281.9% |
-49.2% |
568.5% |
47.2% |
-66.2% |
127.1% |
176.2% |
-126.6% |
-57.6% |
153.4% |
-174.8% |
-20.3% |
EBIT (%) |
7.0% |
4.3% |
3.5% |
0.2% |
-3.2% |
1.4% |
0.3% |
-0.5% |
-0.3% |
-2.1% |
-2.6% |
-0.8% |
-2.1% |
-5.6% |
1.4% |
0.7% |
1.8% |
-1.5% |
-1.2% |
Koszty finansowe (mln) |
164 |
148 |
126 |
118 |
115 |
-158 |
232 |
216 |
163 |
155 |
190 |
188 |
185 |
189 |
186 |
155 |
142 |
149 |
143 |
EBITDA (mln) |
923 |
626 |
634 |
686 |
150 |
-48 |
972 |
908 |
753 |
612 |
572 |
638 |
390 |
-594 |
403 |
242 |
366 |
-15 |
492 |
EBITDA(%) |
8.5% |
5.6% |
6.0% |
6.8% |
1.4% |
-0.3% |
6.9% |
6.1% |
5.2% |
5.3% |
4.2% |
4.1% |
3.0% |
-4.4% |
2.8% |
2.1% |
2.9% |
-0.1% |
4.4% |
Podatek (mln) |
53 |
70 |
80 |
76 |
42 |
115 |
115 |
105 |
125 |
41 |
43 |
57 |
83 |
97 |
33 |
108 |
89 |
56 |
100 |
Zysk Netto (mln) |
620 |
229 |
-1,953 |
361 |
-139 |
298 |
526 |
590 |
353 |
210 |
172 |
50 |
92 |
-769 |
47 |
518 |
155 |
359 |
50 |
Zysk netto Δ r/r |
0.0% |
-63.1% |
-952.9% |
-118.5% |
-138.5% |
-314.7% |
76.5% |
12.2% |
-40.3% |
-40.4% |
-17.9% |
-70.7% |
82.3% |
-935.0% |
-106.2% |
993.4% |
-70.2% |
132.1% |
-86.0% |
Zysk netto (%) |
5.7% |
2.0% |
-18.5% |
3.6% |
-1.3% |
2.1% |
3.7% |
4.0% |
2.4% |
1.8% |
1.3% |
0.3% |
0.7% |
-5.6% |
0.3% |
4.4% |
1.2% |
3.2% |
0.4% |
EPS |
0.3 |
0.1 |
-0.94 |
0.15 |
-0.0661 |
0.14 |
0.25 |
0.28 |
0.16 |
0.09 |
0.08 |
0.02 |
0.0406 |
-0.34 |
0.0209 |
0.23 |
0.0683 |
0.16 |
0.0222 |
EPS (rozwodnione) |
0.3 |
0.1 |
-0.94 |
0.15 |
-0.0661 |
0.14 |
0.25 |
0.28 |
0.16 |
0.09 |
0.08 |
0.02 |
0.0406 |
-0.34 |
0.0209 |
0.23 |
0.0683 |
0.16 |
0.0222 |
Ilośc akcji (mln) |
2,098 |
2,185 |
2,071 |
2,100 |
2,100 |
2,100 |
2,100 |
2,100 |
2,142 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
Ważona ilośc akcji (mln) |
2,098 |
2,185 |
2,071 |
2,100 |
2,100 |
2,100 |
2,100 |
2,100 |
2,142 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
2,265 |
Waluta |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |
THB |