Wall Street Experts
ver. ZuMIgo(08/25)
Mettler-Toledo International Inc.
Rachunek Zysków i Strat
Przychody TTM (mln): 3 762
EBIT TTM (mln): 1 044
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) |
1,066 |
1,096 |
1,148 |
1,214 |
1,304 |
1,404 |
1,482 |
1,595 |
1,794 |
1,973 |
1,729 |
1,968 |
2,309 |
2,342 |
2,379 |
2,486 |
2,395 |
2,508 |
2,725 |
2,936 |
3,009 |
3,085 |
3,718 |
3,920 |
3,788 |
3,872 |
Przychód Δ r/r |
0.0% |
2.8% |
4.8% |
5.7% |
7.5% |
7.7% |
5.6% |
7.6% |
12.5% |
10.0% |
-12.4% |
13.8% |
17.3% |
1.4% |
1.6% |
4.5% |
-3.6% |
4.7% |
8.6% |
7.7% |
2.5% |
2.5% |
20.5% |
5.4% |
-3.4% |
2.2% |
Marża brutto |
47.4% |
47.2% |
46.1% |
46.8% |
47.4% |
48.6% |
49.3% |
49.6% |
50.0% |
50.3% |
51.4% |
52.7% |
52.8% |
53.0% |
53.9% |
54.7% |
56.4% |
57.2% |
57.7% |
57.4% |
57.9% |
58.4% |
58.4% |
58.9% |
59.2% |
60.1% |
EBIT (mln) |
112 |
131 |
118 |
156 |
156 |
167 |
195 |
214 |
263 |
300 |
283 |
337 |
378 |
423 |
448 |
478 |
501 |
547 |
614 |
683 |
735 |
798 |
998 |
1,136 |
1,152 |
1,200 |
EBIT Δ r/r |
0.0% |
16.9% |
-9.8% |
31.6% |
-0.1% |
7.4% |
16.8% |
9.8% |
22.7% |
14.2% |
-5.9% |
19.1% |
12.4% |
11.8% |
6.0% |
6.5% |
4.9% |
9.1% |
12.2% |
11.3% |
7.6% |
8.6% |
25.1% |
13.8% |
1.4% |
4.2% |
EBIT (%) |
10.5% |
12.0% |
10.3% |
12.8% |
11.9% |
11.9% |
13.2% |
13.4% |
14.7% |
15.2% |
16.3% |
17.1% |
16.4% |
18.1% |
18.8% |
19.2% |
20.9% |
21.8% |
22.5% |
23.3% |
24.4% |
25.9% |
26.8% |
29.0% |
30.4% |
31.0% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
25 |
20 |
23 |
23 |
23 |
25 |
27 |
28 |
33 |
35 |
37 |
39 |
43 |
55 |
77 |
75 |
EBITDA (mln) |
158 |
167 |
171 |
219 |
197 |
206 |
253 |
244 |
300 |
349 |
259 |
377 |
430 |
477 |
505 |
538 |
566 |
607 |
696 |
789 |
823 |
897 |
1,106 |
1,249 |
1,152 |
1,235 |
EBITDA(%) |
14.8% |
15.3% |
14.9% |
18.0% |
15.1% |
14.7% |
17.1% |
15.3% |
16.8% |
17.7% |
15.0% |
19.2% |
18.6% |
20.4% |
21.2% |
21.7% |
23.6% |
24.2% |
25.5% |
26.9% |
27.4% |
29.1% |
29.7% |
31.9% |
30.4% |
31.9% |
Podatek (mln) |
31 |
39 |
46 |
10 |
41 |
46 |
51 |
47 |
64 |
63 |
52 |
75 |
80 |
92 |
97 |
107 |
111 |
120 |
198 |
139 |
120 |
146 |
180 |
198 |
185 |
174 |
Zysk Netto (mln) |
48 |
70 |
72 |
100 |
96 |
108 |
109 |
158 |
179 |
203 |
173 |
232 |
269 |
291 |
306 |
338 |
353 |
384 |
376 |
513 |
561 |
603 |
769 |
873 |
789 |
863 |
Zysk netto Δ r/r |
0.0% |
45.8% |
3.1% |
39.0% |
-4.6% |
12.6% |
0.9% |
44.7% |
13.3% |
13.6% |
-14.9% |
34.5% |
16.1% |
7.9% |
5.2% |
10.5% |
4.3% |
8.9% |
-2.2% |
36.3% |
9.5% |
7.4% |
27.6% |
13.5% |
-9.6% |
9.4% |
Zysk netto (%) |
4.5% |
6.4% |
6.3% |
8.3% |
7.3% |
7.7% |
7.3% |
9.9% |
10.0% |
10.3% |
10.0% |
11.8% |
11.7% |
12.4% |
12.9% |
13.6% |
14.7% |
15.3% |
13.8% |
17.5% |
18.6% |
19.5% |
20.7% |
22.3% |
20.8% |
22.3% |
EPS |
1.25 |
1.8 |
1.78 |
2.27 |
2.15 |
2.44 |
2.58 |
3.93 |
4.82 |
5.92 |
5.12 |
6.98 |
8.45 |
9.37 |
10.22 |
11.71 |
12.75 |
14.49 |
14.62 |
20.33 |
22.84 |
25.24 |
33.25 |
38.79 |
36.1 |
40.67 |
EPS (rozwodnione) |
1.16 |
1.66 |
1.68 |
2.21 |
2.11 |
2.37 |
2.52 |
3.86 |
4.7 |
5.79 |
5.03 |
6.8 |
8.21 |
9.14 |
9.96 |
11.44 |
12.48 |
14.22 |
14.24 |
19.88 |
22.47 |
24.91 |
32.78 |
38.41 |
35.9 |
40.67 |
Ilośc akcji (mln) |
39 |
39 |
41 |
44 |
44 |
44 |
42 |
40 |
37 |
34 |
34 |
33 |
32 |
31 |
30 |
29 |
28 |
27 |
26 |
25 |
25 |
24 |
23 |
22 |
22 |
21 |
Ważona ilośc akcji (mln) |
41 |
42 |
43 |
45 |
46 |
45 |
43 |
41 |
38 |
35 |
34 |
34 |
33 |
32 |
31 |
30 |
28 |
27 |
26 |
26 |
25 |
24 |
23 |
23 |
22 |
21 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |