Medibank Private Limited

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 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Przychód (mln) 6,005 6,486 6,682 6,807 6,948 6,577 6,765 6,832 6,984 7,198 7,460 8,018 8,556
Przychód Δ r/r 0.0% 8.0% 3.0% 1.9% 2.1% -5.3% 2.9% 1.0% 2.2% 3.1% 3.6% 7.5% 6.7%
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%
EBIT (mln) 321 307 411 542 629 598 616 454 636 558 730 7,001 7,900
EBIT Δ r/r 0.0% -4.3% 33.8% 32.0% 16.0% -4.8% 3.0% -26.4% 40.2% -12.3% 30.9% 858.6% 12.8%
EBIT (%) 5.3% 4.7% 6.1% 8.0% 9.0% 9.1% 9.1% 6.6% 9.1% 7.8% 9.8% 87.3% 92.3%
Koszty finansowe (mln) 0 0 0 0 0 0 0 3 3 2 2 5 11
EBITDA (mln) -6 -90 -14 4 -629 -598 -616 -3 -4 2 -3 806 751
EBITDA(%) -0.1% -1.4% -0.2% 0.1% -9.0% -9.1% -9.1% -0.0% -0.1% 0.0% -0.0% 10.1% 8.8%
Podatek (mln) 82 86 111 129 179 174 179 135 191 166 216 215 220
Zysk Netto (mln) 233 131 285 418 450 445 459 315 441 394 511 492 501
Zysk netto Δ r/r 0.0% -43.8% 118.1% 46.4% 7.6% -1.0% 3.1% -31.3% 40.1% -10.7% 29.8% -3.6% 1.7%
Zysk netto (%) 3.9% 2.0% 4.3% 6.1% 6.5% 6.8% 6.8% 4.6% 6.3% 5.5% 6.9% 6.1% 5.9%
EPS 0.0845 0.0475 0.1 0.15 0.16 0.16 0.17 0.11 0.16 0.14 0.19 0.18 0.18
EPS (rozwodnione) 0.0845 0.0475 0.1 0.15 0.16 0.16 0.17 0.11 0.16 0.14 0.19 0.18 0.18
Ilośc akcji (mln) 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754
Ważona ilośc akcji (mln) 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754 2,754
Waluta AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD