Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| Przychód (mln) | 112 | 0 | 182 | 776 | 1,252 | 1,543 | 2,291 | 2,580 | 3,038 | 4,104 | 458 | 535 | 603 | 632 | 632 | 632 | 632 | 643 | 643 | 643 |
| Przychód Δ r/r | 0.0% | -100.0% | inf% | 326.9% | 61.3% | 23.2% | 48.5% | 12.6% | 17.7% | 35.1% | -88.8% | 16.7% | 12.7% | 4.9% | 0.0% | -0.0% | 0.0% | 1.8% | 0.0% | -0.0% |
| Marża brutto | -94.6% | -inf% | -142.5% | -7.2% | 7.6% | 8.2% | 39.6% | 65.0% | 64.0% | 73.5% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| EBIT (mln) | 103 | 105 | -98 | 126 | 277 | -711 | 507 | 474 | 539 | 609 | 412 | 475 | 650 | 580 | 610 | 558 | 605 | 559 | 541 | 615 |
| EBIT Δ r/r | 0.0% | 2.4% | -193.5% | -227.6% | 120.3% | -357.1% | -171.2% | -6.5% | 13.8% | 13.0% | -32.4% | 15.2% | 36.8% | -10.8% | 5.2% | -8.5% | 8.3% | -7.6% | -3.2% | 13.8% |
| EBIT (%) | 92.1% | 0.0% | -54.1% | 16.2% | 22.1% | -46.1% | 22.1% | 18.4% | 17.7% | 14.8% | 89.9% | 88.8% | 107.8% | 91.7% | 96.5% | 88.3% | 95.6% | 86.8% | 84.0% | 95.6% |
| Koszty finansowe (mln) | 1 | 15 | 131 | 206 | 190 | 208 | 270 | 271 | 224 | 201 | 41 | 30 | 61 | 19 | 21 | 70 | 73 | 67 | 57 | 52 |
| EBITDA (mln) | 104 | 107 | -41 | 205 | 362 | -711 | 599 | 575 | 641 | 759 | 383 | 505 | 679 | 614 | 614 | 942 | 612 | 621 | 615 | 583 |
| EBITDA(%) | 93.1% | 0.0% | -22.5% | 26.5% | 28.9% | -46.1% | 26.1% | 22.3% | 21.1% | 18.5% | 83.5% | 94.5% | 112.7% | 97.1% | 97.1% | 149.0% | 96.8% | 96.5% | 95.5% | 90.6% |
| Podatek (mln) | 34 | 42 | 17 | 61 | 66 | 99 | 91 | 82 | 93 | 108 | 134 | 164 | 147 | 184 | 141 | 155 | 191 | 301 | 301 | 215 |
| Zysk Netto (mln) | 66 | 50 | -202 | -115 | 37 | 159 | 175 | 171 | 243 | 335 | 242 | 303 | 458 | 399 | 439 | 700 | 330 | 233 | 236 | 363 |
| Zysk netto Δ r/r | 0.0% | -24.2% | -502.3% | -43.3% | -132.4% | 328.4% | 9.6% | -2.0% | 41.8% | 38.2% | -27.7% | 25.0% | 51.3% | -13.0% | 10.2% | 59.4% | -52.9% | -29.4% | 1.2% | 54.1% |
| Zysk netto (%) | 59.3% | 0.0% | -111.1% | -14.8% | 3.0% | 10.3% | 7.6% | 6.6% | 8.0% | 8.2% | 52.9% | 56.7% | 76.1% | 63.0% | 69.5% | 110.8% | 52.2% | 36.2% | 36.6% | 56.4% |
| EPS | 0.5 | 0.38 | -1.53 | -0.87 | 0.28 | 1.21 | 1.32 | 1.3 | 1.84 | 2.54 | 1.83 | 2.29 | 3.46 | 3.01 | 3.32 | 5.29 | 2.49 | 1.76 | 1.78 | 2.74 |
| EPS (rozwodnione) | 0.5 | 0.38 | -1.53 | -0.87 | 0.28 | 1.21 | 1.32 | 1.3 | 1.84 | 2.54 | 1.83 | 2.29 | 3.46 | 3.01 | 3.32 | 5.29 | 2.49 | 1.76 | 1.78 | 2.74 |
| Ilośc akcji (mln) | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 |
| Ważona ilośc akcji (mln) | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 |
| Waluta | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR |