Wall Street Experts
ver. ZuMIgo(08/25)
Regional S.A.B. de C.V.
Rachunek Zysków i Strat
Przychody TTM (mln): 18 128
EBIT TTM (mln): -957
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
1,292 |
1,718 |
1,617 |
2,545 |
2,947 |
3,563 |
4,712 |
5,398 |
6,542 |
8,436 |
9,568 |
10,949 |
10,110 |
12,263 |
13,126 |
13,687 |
13,730 |
Przychód Δ r/r |
0.0% |
33.0% |
-5.9% |
57.4% |
15.8% |
20.9% |
32.2% |
14.6% |
21.2% |
29.0% |
13.4% |
14.4% |
-7.7% |
21.3% |
7.0% |
4.3% |
0.3% |
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% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
EBIT (mln) |
539 |
524 |
502 |
863 |
1,413 |
1,692 |
1,884 |
2,223 |
2,315 |
3,356 |
3,847 |
4,422 |
5,105 |
4,132 |
4,762 |
6,553 |
7,591 |
EBIT Δ r/r |
0.0% |
-2.8% |
-4.2% |
71.9% |
63.7% |
19.7% |
11.3% |
18.0% |
4.1% |
45.0% |
14.6% |
14.9% |
15.4% |
-19.1% |
15.2% |
37.6% |
15.8% |
EBIT (%) |
41.7% |
30.5% |
31.0% |
33.9% |
47.9% |
47.5% |
40.0% |
41.2% |
35.4% |
39.8% |
40.2% |
40.4% |
50.5% |
33.7% |
36.3% |
47.9% |
55.3% |
Koszty finansowe (mln) |
2,300 |
2,970 |
2,162 |
2,551 |
3,362 |
3,289 |
3,015 |
2,719 |
2,448 |
2,824 |
5,180 |
7,069 |
8,763 |
7,739 |
5,994 |
9,916 |
0 |
EBITDA (mln) |
590 |
591 |
643 |
1,570 |
2,127 |
2,429 |
2,734 |
3,271 |
3,623 |
4,986 |
5,624 |
6,435 |
7,415 |
6,612 |
7,429 |
6,680 |
0 |
EBITDA(%) |
45.7% |
34.4% |
39.8% |
61.7% |
72.2% |
68.2% |
58.0% |
60.6% |
55.4% |
59.1% |
58.8% |
58.8% |
73.3% |
53.9% |
56.6% |
48.8% |
0.0% |
Podatek (mln) |
127 |
75 |
38 |
188 |
359 |
489 |
451 |
579 |
530 |
945 |
1,089 |
1,225 |
1,430 |
1,180 |
1,206 |
1,571 |
1,918 |
Zysk Netto (mln) |
412 |
449 |
464 |
675 |
1,054 |
1,203 |
1,433 |
1,644 |
1,785 |
2,411 |
2,758 |
3,197 |
3,675 |
2,952 |
3,556 |
4,982 |
5,673 |
Zysk netto Δ r/r |
0.0% |
9.0% |
3.3% |
45.5% |
56.1% |
14.1% |
19.1% |
14.7% |
8.6% |
35.1% |
14.4% |
15.9% |
15.0% |
-19.7% |
20.5% |
40.1% |
13.9% |
Zysk netto (%) |
31.9% |
26.1% |
28.7% |
26.5% |
35.8% |
33.8% |
30.4% |
30.5% |
27.3% |
28.6% |
28.8% |
29.2% |
36.4% |
24.1% |
27.1% |
36.4% |
41.3% |
EPS |
4.0 |
5.0 |
4.97 |
7.1 |
8.0 |
4.0 |
4.4 |
5.01 |
5.44 |
7.35 |
8.41 |
9.75 |
11.21 |
9.0 |
10.85 |
15.19 |
0.0 |
EPS (rozwodnione) |
4.0 |
5.0 |
4.97 |
7.1 |
8.0 |
4.0 |
4.4 |
5.01 |
5.44 |
7.35 |
8.41 |
9.75 |
11.21 |
9.0 |
10.85 |
15.19 |
0.0 |
Ilośc akcji (mln) |
95 |
331 |
331 |
331 |
130 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
0 |
Ważona ilośc akcji (mln) |
95 |
331 |
331 |
331 |
130 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
328 |
0 |
Waluta |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |
MXN |