Wall Street Experts
ver. ZuMIgo(08/25)
Bank OZK
Rachunek Zysków i Strat
Przychody TTM (mln): 2 721
EBIT TTM (mln): 743
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) |
29 |
29 |
37 |
53 |
66 |
79 |
88 |
94 |
101 |
118 |
169 |
194 |
295 |
174 |
194 |
270 |
382 |
602 |
929 |
992 |
984 |
985 |
1,097 |
1,249 |
2,251 |
1,658 |
Przychód Δ r/r |
0.0% |
1.1% |
26.9% |
43.3% |
24.6% |
19.2% |
11.4% |
7.0% |
7.1% |
17.4% |
43.5% |
14.5% |
52.0% |
-40.9% |
11.0% |
39.8% |
41.3% |
57.4% |
54.5% |
6.7% |
-0.7% |
0.1% |
11.4% |
13.9% |
80.2% |
-26.3% |
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% |
74.7% |
100.0% |
100.0% |
127.9% |
81.2% |
85.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
89.3% |
EBIT (mln) |
37 |
10 |
43 |
42 |
30 |
63 |
45 |
45 |
146 |
45 |
91 |
125 |
187 |
133 |
127 |
172 |
304 |
485 |
696 |
763 |
564 |
376 |
753 |
845 |
-0 |
0 |
EBIT Δ r/r |
0.0% |
-73.1% |
338.2% |
-2.4% |
-28.5% |
106.3% |
-27.3% |
-0.7% |
222.6% |
-69.3% |
103.9% |
37.3% |
49.9% |
-29.2% |
-4.0% |
35.5% |
76.4% |
59.5% |
43.3% |
9.8% |
-26.1% |
-33.3% |
100.1% |
12.3% |
-100.0% |
-100.0% |
EBIT (%) |
127.7% |
34.0% |
117.3% |
79.8% |
45.8% |
79.3% |
51.7% |
48.0% |
144.7% |
37.8% |
53.7% |
64.4% |
63.5% |
76.0% |
65.8% |
63.8% |
79.6% |
80.7% |
74.8% |
77.0% |
57.3% |
38.2% |
68.6% |
67.7% |
-0.0% |
0.0% |
Koszty finansowe (mln) |
28 |
37 |
30 |
19 |
20 |
25 |
44 |
84 |
99 |
84 |
48 |
34 |
30 |
22 |
19 |
21 |
28 |
61 |
115 |
209 |
278 |
192 |
82 |
124 |
62 |
1,116 |
EBITDA (mln) |
38 |
49 |
45 |
44 |
53 |
65 |
92 |
132 |
149 |
133 |
95 |
130 |
189 |
141 |
156 |
206 |
322 |
510 |
730 |
799 |
607 |
420 |
796 |
889 |
-0 |
0 |
EBITDA(%) |
133.2% |
166.7% |
121.9% |
83.1% |
80.6% |
82.8% |
104.5% |
140.2% |
148.2% |
112.4% |
56.3% |
66.9% |
64.1% |
81.1% |
80.6% |
76.3% |
84.2% |
84.8% |
78.5% |
80.6% |
61.7% |
42.6% |
72.6% |
71.2% |
-0.0% |
0.0% |
Podatek (mln) |
2 |
2 |
4 |
9 |
10 |
12 |
14 |
13 |
14 |
10 |
13 |
27 |
50 |
34 |
40 |
54 |
94 |
154 |
159 |
137 |
138 |
84 |
174 |
157 |
176 |
215 |
Zysk Netto (mln) |
7 |
8 |
9 |
14 |
20 |
26 |
31 |
32 |
32 |
35 |
43 |
64 |
101 |
77 |
87 |
119 |
182 |
270 |
422 |
417 |
426 |
292 |
579 |
564 |
691 |
716 |
Zysk netto Δ r/r |
0.0% |
15.6% |
17.5% |
60.8% |
40.2% |
28.1% |
21.7% |
0.6% |
0.2% |
9.3% |
24.2% |
48.5% |
58.3% |
-24.0% |
13.1% |
36.1% |
53.7% |
48.1% |
56.3% |
-1.1% |
2.1% |
-31.5% |
98.4% |
-2.6% |
22.4% |
3.7% |
Zysk netto (%) |
22.8% |
26.1% |
24.2% |
27.1% |
30.5% |
32.8% |
35.9% |
33.7% |
31.6% |
29.4% |
25.4% |
33.0% |
34.4% |
44.2% |
45.0% |
43.8% |
47.7% |
44.9% |
45.4% |
42.1% |
43.3% |
29.6% |
52.8% |
45.2% |
30.7% |
43.2% |
EPS |
0.11 |
0.1 |
0.15 |
0.24 |
0.32 |
0.39 |
0.47 |
0.48 |
0.47 |
0.51 |
0.55 |
0.94 |
1.5 |
1.11 |
1.21 |
1.53 |
2.1 |
2.59 |
3.36 |
3.24 |
3.3 |
2.26 |
4.49 |
4.55 |
5.89 |
6.16 |
EPS (rozwodnione) |
0.11 |
0.1 |
0.15 |
0.23 |
0.31 |
0.39 |
0.47 |
0.47 |
0.47 |
0.51 |
0.55 |
0.94 |
1.5 |
1.1 |
1.2 |
1.52 |
2.09 |
2.58 |
3.35 |
3.24 |
3.3 |
2.26 |
4.47 |
4.54 |
5.87 |
6.14 |
Ilośc akcji (mln) |
60 |
60 |
61 |
61 |
64 |
66 |
67 |
67 |
67 |
67 |
68 |
68 |
69 |
69 |
72 |
78 |
87 |
104 |
125 |
129 |
129 |
129 |
129 |
120 |
114 |
114 |
Ważona ilośc akcji (mln) |
60 |
60 |
61 |
63 |
65 |
66 |
67 |
67 |
67 |
67 |
68 |
68 |
69 |
70 |
72 |
78 |
87 |
105 |
126 |
129 |
129 |
129 |
130 |
121 |
115 |
114 |
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 |