Naspers 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 13 14 15 16 17 18 19 20 21 22
Rok finansowy 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Przychód (mln) 1,126 945 1,417 2,037 2,172 2,554 2,371 2,527 2,812 3,791 4,844 5,148 5,396 5,915 6,569 5,873 6,098 2,985 3,291 4,001 5,934 6,294 6,778
Przychód Δ r/r 0.0% -16.1% 50.0% 43.7% 6.6% 17.6% -7.2% 6.6% 11.3% 34.8% 27.8% 6.3% 4.8% 9.6% 11.1% -10.6% 3.8% -51.0% 10.3% 21.6% 48.3% 6.1% 7.7%
Marża brutto 42.6% 43.4% 42.4% 48.5% 42.8% 44.3% 46.8% 47.5% 49.3% 48.4% 46.2% 47.2% 44.5% 43.5% 41.8% 40.3% 38.3% 32.2% 31.7% 27.3% 26.7% 24.5% 26.6%
EBIT (mln) -46 -18 4 205 397 488 470 477 399 547 594 417 444 190 161 114 -311 -627 -529 -651 -1,086 -822 -637
EBIT Δ r/r 0.0% -60.5% -121.3% 5245.8% 93.5% 23.1% -3.7% 1.5% -16.5% 37.2% 8.5% -29.7% 6.2% -57.1% -15.4% -29.3% -373.1% 101.6% -15.6% 23.1% 66.8% -24.3% -22.5%
EBIT (%) -4.1% -1.9% 0.3% 10.1% 18.3% 19.1% 19.8% 18.9% 14.2% 14.4% 12.3% 8.1% 8.2% 3.2% 2.5% 1.9% -5.1% -21.0% -16.1% -16.3% -18.3% -13.1% -9.4%
Koszty finansowe (mln) 0 36 0 0 0 0 30 40 93 120 203 166 162 233 247 289 278 197 205 229 268 407 571
EBITDA (mln) -46 -18 131 383 495 601 617 860 819 1,191 1,344 930 1,689 1,406 1,791 391 31 -485 -383 -433 -822 -625 -413
EBITDA(%) -4.1% -1.9% 9.3% 18.8% 22.8% 23.5% 26.0% 34.0% 29.1% 31.4% 27.7% 18.1% 31.3% 23.8% 27.3% 6.7% 0.5% -16.2% -11.6% -10.8% -13.9% -9.9% -6.1%
Podatek (mln) -125 -13 20 28 41 152 163 170 151 245 272 268 274 273 338 258 244 70 229 231 -46 64 48
Zysk Netto (mln) 125 -172 41 59 383 519 302 500 607 441 770 377 654 542 1,257 994 2,337 11,358 4,412 3,097 5,304 12,223 4,331
Zysk netto Δ r/r 0.0% -237.7% -124.0% 43.2% 548.5% 35.4% -41.8% 65.6% 21.5% -27.4% 74.6% -51.0% 73.4% -17.1% 131.8% -20.9% 135.1% 386.0% -61.2% -29.8% 71.3% 130.4% -64.6%
Zysk netto (%) 11.1% -18.2% 2.9% 2.9% 17.6% 20.3% 12.7% 19.8% 21.6% 11.6% 15.9% 7.3% 12.1% 9.2% 19.1% 16.9% 38.3% 380.5% 134.1% 77.4% 89.4% 194.2% 63.9%
EPS 0.18 -0.24 0.047 0.0457 0.28 0.36 0.19 0.24 0.15 0.24 0.41 0.2 0.34 0.27 0.62 0.47 1.08 5.26 2.04 1.42 2.49 8.26 3.23
EPS (rozwodnione) 0.18 -0.24 0.047 0.0444 0.26 0.34 0.18 0.23 0.15 0.23 0.4 0.19 0.33 0.27 0.61 0.46 1.07 5.25 2.03 1.38 2.41 8.23 3.23
Ilośc akcji (mln) 699 729 1,484 1,293 1,465 1,504 1,479 1,768 1,855 1,865 1,873 1,878 1,925 1,975 2,018 2,088 2,156 2,158 2,161 2,184 2,134 1,449 1,042
Ważona ilośc akcji (mln) 710 729 1,484 1,330 1,465 1,504 1,539 1,811 1,871 1,919 1,947 1,943 1,972 2,027 2,026 2,096 2,163 2,165 2,170 2,192 2,140 1,453 1,042
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD