Rok finansowy |
2012 |
2012 |
2012 |
2012 |
2018 |
2018 |
2018 |
2018 |
2019 |
2019 |
2019 |
2019 |
2020 |
2020 |
2020 |
2020 |
2021 |
2021 |
2021 |
2021 |
2022 |
2022 |
2022 |
2022 |
2023 |
2023 |
2023 |
2023 |
2024 |
2024 |
2024 |
Data |
2012-06-30 |
2012-09-30 |
2012-12-31 |
2013-03-31 |
2018-06-30 |
2018-09-30 |
2018-12-31 |
2019-03-31 |
2019-06-30 |
2019-09-30 |
2019-12-31 |
2020-03-31 |
2020-06-30 |
2020-09-30 |
2020-12-31 |
2021-03-31 |
2021-06-30 |
2021-09-30 |
2021-12-31 |
2022-03-31 |
2022-06-30 |
2022-09-30 |
2022-12-31 |
2023-03-31 |
2023-06-30 |
2023-09-30 |
2023-12-31 |
2024-03-31 |
2024-06-30 |
2024-09-30 |
2024-12-31 |
Kwartał |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Przychód (mln) |
557 |
581 |
539 |
1,196 |
1,028 |
1,089 |
1,058 |
1,146 |
1,042 |
967 |
902 |
957 |
480 |
905 |
1,169 |
1,185 |
922 |
1,104 |
1,095 |
1,264 |
1,529 |
1,409 |
1,198 |
513 |
1,248 |
1,114 |
1,036 |
1,239 |
187 |
321 |
296 |
Przychód Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
84.5% |
87.3% |
96.1% |
<span style="color:red">-4.18%</span> |
1.4% |
<span style="color:red">-11.24%</span> |
<span style="color:red">-14.72%</span> |
<span style="color:red">-16.44%</span> |
<span style="color:red">-53.93%</span> |
<span style="color:red">-6.36%</span> |
29.6% |
23.8% |
92.0% |
22.0% |
<span style="color:red">-6.29%</span> |
6.7% |
65.8% |
27.7% |
9.3% |
<span style="color:red">-59.42%</span> |
<span style="color:red">-18.38%</span> |
<span style="color:red">-20.92%</span> |
<span style="color:red">-13.53%</span> |
141.6% |
<span style="color:red">-85.03%</span> |
<span style="color:red">-71.18%</span> |
<span style="color:red">-71.37%</span> |
Marża brutto |
38.9% |
28.6% |
33.2% |
102.4% |
72.8% |
70.7% |
71.2% |
64.2% |
70.8% |
70.7% |
67.6% |
35.5% |
67.1% |
78.4% |
75.1% |
40.5% |
69.1% |
61.0% |
63.1% |
24.6% |
59.3% |
55.8% |
62.6% |
80.5% |
64.3% |
63.6% |
62.2% |
42.2% |
25.3% |
43.0% |
45.8% |
Koszty i Wydatki (mln) |
409 |
474 |
427 |
1,091 |
790 |
826 |
759 |
835 |
838 |
742 |
716 |
685 |
483 |
633 |
815 |
858 |
790 |
940 |
938 |
1,119 |
1,303 |
1,240 |
1,018 |
411 |
984 |
955 |
934 |
1,047 |
179 |
321 |
296 |
EBIT (mln) |
148 |
107 |
112 |
104 |
238 |
263 |
299 |
311 |
204 |
224 |
186 |
272 |
-3 |
272 |
354 |
327 |
132 |
164 |
158 |
122 |
226 |
176 |
190 |
102 |
283 |
165 |
107 |
192 |
8 |
41 |
0 |
EBIT Δ kw/kw |
37.6% |
59.2% |
62.3% |
66.4% |
16.2% |
17.4% |
60.7% |
14.0% |
6978.5% |
17.5% |
47.5% |
16.7% |
102.3% |
65.5% |
124.7% |
168.9% |
41.7% |
6.7% |
16.9% |
19.8% |
20747100000.0% |
6.6% |
77.9% |
47.0% |
3325.9% |
0.0% |
0.0% |
0.0% |
0.0% |
61.0% |
100.0% |
EBIT (%) |
26.6% |
18.5% |
20.8% |
8.7% |
23.1% |
24.2% |
28.2% |
27.1% |
19.6% |
23.2% |
20.6% |
28.5% |
<span style="color:red">-0.62%</span> |
30.0% |
30.3% |
27.6% |
14.3% |
14.9% |
14.4% |
9.6% |
14.8% |
12.5% |
15.8% |
19.8% |
22.7% |
14.8% |
10.3% |
15.5% |
4.4% |
12.7% |
0.0% |
Przychody fiansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
25 |
28 |
15 |
31 |
30 |
0 |
0 |
0 |
0 |
0 |
Koszty finansowe (mln) |
31 |
34 |
32 |
0 |
19 |
22 |
21 |
-3 |
26 |
24 |
24 |
8 |
19 |
18 |
14 |
3 |
12 |
12 |
13 |
3 |
25 |
25 |
28 |
50 |
31 |
30 |
26 |
25 |
0 |
1 |
1 |
Amortyzacja (mln) |
21 |
25 |
25 |
49 |
46 |
52 |
53 |
52 |
53 |
55 |
54 |
53 |
53 |
53 |
54 |
61 |
56 |
58 |
59 |
68 |
71 |
73 |
77 |
72 |
75 |
76 |
76 |
76 |
8 |
10 |
11 |
EBITDA (mln) |
169 |
133 |
138 |
153 |
300 |
328 |
368 |
324 |
284 |
305 |
261 |
273 |
85 |
355 |
442 |
400 |
241 |
266 |
222 |
187 |
307 |
250 |
267 |
159 |
357 |
241 |
183 |
268 |
17 |
58 |
45 |
EBITDA(%) |
30.4% |
22.8% |
25.6% |
12.8% |
29.1% |
30.1% |
34.8% |
28.2% |
27.3% |
31.6% |
28.9% |
28.5% |
17.7% |
39.2% |
37.9% |
33.7% |
26.2% |
24.1% |
20.2% |
14.8% |
20.1% |
17.7% |
22.3% |
31.0% |
28.6% |
21.6% |
17.7% |
21.6% |
8.9% |
17.9% |
15.1% |
NOPLAT (mln) |
117 |
73 |
81 |
107 |
234 |
254 |
293 |
275 |
205 |
226 |
183 |
212 |
13 |
284 |
375 |
332 |
173 |
196 |
149 |
115 |
211 |
151 |
161 |
51 |
252 |
135 |
81 |
198 |
11 |
47 |
33 |
Podatek (mln) |
29 |
11 |
36 |
23 |
62 |
71 |
86 |
72 |
-32 |
47 |
15 |
49 |
7 |
64 |
79 |
25 |
41 |
55 |
29 |
46 |
52 |
40 |
33 |
13 |
79 |
37 |
8 |
46 |
4 |
33 |
11 |
Zysk Netto (mln) |
88 |
62 |
45 |
82 |
168 |
180 |
207 |
196 |
232 |
169 |
164 |
167 |
10 |
212 |
290 |
278 |
128 |
133 |
113 |
56 |
150 |
94 |
116 |
77 |
163 |
90 |
67 |
142 |
78 |
2 |
19 |
Zysk netto Δ kw/kw |
0.0% |
0.0% |
0.0% |
0.0% |
91.6% |
190.7% |
358.0% |
140.9% |
38.2% |
<span style="color:red">-6.29%</span> |
<span style="color:red">-20.84%</span> |
<span style="color:red">-15.13%</span> |
<span style="color:red">-95.72%</span> |
26.0% |
77.0% |
66.5% |
1187.8% |
<span style="color:red">-37.18%</span> |
<span style="color:red">-61.01%</span> |
<span style="color:red">-79.78%</span> |
16.9% |
<span style="color:red">-29.34%</span> |
2.7% |
37.2% |
8.8% |
<span style="color:red">-4.91%</span> |
<span style="color:red">-42.50%</span> |
84.6% |
<span style="color:red">-52.25%</span> |
<span style="color:red">-97.77%</span> |
<span style="color:red">-72.25%</span> |
Zysk netto (%) |
15.7% |
10.6% |
8.4% |
6.8% |
16.3% |
16.5% |
19.6% |
17.1% |
22.3% |
17.4% |
18.2% |
17.4% |
2.1% |
23.5% |
24.8% |
23.4% |
13.9% |
12.1% |
10.3% |
4.4% |
9.8% |
6.7% |
9.7% |
15.0% |
13.1% |
8.0% |
6.4% |
11.5% |
41.6% |
0.6% |
6.3% |
EPS |
8.52 |
6.01 |
4.39 |
8.16 |
16.32 |
17.47 |
20.19 |
19.66 |
23.24 |
16.88 |
16.4 |
16.68 |
1.0 |
21.25 |
29.04 |
27.78 |
12.82 |
13.35 |
11.32 |
5.62 |
14.98 |
9.44 |
11.63 |
7.71 |
16.31 |
8.97 |
6.69 |
14.23 |
7.79 |
0.2 |
1.86 |
EPS (rozwodnione) |
8.52 |
6.01 |
4.39 |
8.16 |
16.32 |
17.47 |
20.19 |
19.66 |
23.24 |
16.88 |
16.4 |
16.68 |
1.0 |
21.25 |
29.04 |
27.78 |
12.82 |
13.35 |
11.32 |
5.62 |
14.98 |
9.44 |
11.63 |
7.71 |
16.31 |
8.97 |
6.69 |
14.23 |
7.79 |
0.2 |
1.86 |
Ilośc akcji (mln) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
Ważona ilośc akcji (mln) |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |