SK Telecom Co.,Ltd

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 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) 4,428,232 7,406,799 8,375,501 9,323,843 10,772,500 10,212,000 10,608,237 10,518,975 12,024,964 11,674,662 12,101,184 12,459,990 12,575,129 16,300,479 16,602,054 17,163,798 17,136,734 17,091,816 17,520,013 16,873,960 17,743,702 18,624,651 16,748,585 17,304,973 17,608,511 17,940,609
Przychód Δ r/r 0.0% 67.3% 13.1% 11.3% 15.5% -5.2% 3.9% -0.8% 14.3% -2.9% 3.7% 3.0% 0.9% 29.6% 1.9% 3.4% -0.2% -0.3% 2.5% -3.7% 5.2% 5.0% -10.1% 3.3% 1.8% 1.9%
Marża brutto 81.3% 83.9% 70.1% 74.7% 80.1% 68.2% 78.9% 80.1% 97.4% 99.5% 99.7% 99.1% 98.5% 82.7% 83.2% 82.1% 80.7% 81.4% 82.3% 82.7% 83.9% 85.6% 86.7% 87.0% 21.2% 71.3%
EBIT (mln) 306,290 1,492,196 2,325,505 2,797,153 3,256,250 2,357,000 2,642,324 2,500,153 1,811,436 2,059,896 2,179,337 2,034,992 2,086,649 1,760,171 2,011,109 1,825,105 1,708,006 1,535,744 1,536,626 1,201,760 1,542,691 2,416,950 1,953,724 1,612,070 1,747,948 1,690,862
EBIT Δ r/r 0.0% 387.2% 55.8% 20.3% 16.4% -27.6% 12.1% -5.4% -27.5% 13.7% 5.8% -6.6% 2.5% -15.6% 14.3% -9.2% -6.4% -10.1% 0.1% -21.8% 28.4% 56.7% -19.2% -17.5% 8.4% -3.3%
EBIT (%) 6.9% 20.1% 27.8% 30.0% 30.2% 23.1% 24.9% 23.8% 15.1% 17.6% 18.0% 16.3% 16.6% 10.8% 12.1% 10.6% 10.0% 9.0% 8.8% 7.1% 8.7% 13.0% 11.7% 9.3% 9.9% 9.4%
Koszty finansowe (mln) 0 212,961 0 0 410,000 0 250,786 228,101 0 366,022 440,281 275,790 223,656 638,297 331,834 323,910 297,662 290,454 299,100 307,319 397,890 399,176 279,737 328,307 389,813 403,129
EBITDA (mln) 894,490 3,007,106 4,264,212 4,695,136 5,050,000 4,174,000 4,635,339 4,494,803 3,427,115 4,418,627 1,980,338 4,324,155 4,161,369 4,620,366 5,424,769 5,634,304 5,496,946 5,217,717 7,020,345 7,869,764 5,478,532 6,586,946 6,068,118 5,391,121 5,362,714 5,864,784
EBITDA(%) 20.2% 40.6% 50.9% 50.4% 46.9% 40.9% 43.7% 42.7% 28.5% 37.8% 16.4% 34.7% 33.1% 28.3% 32.7% 32.8% 32.1% 30.5% 40.1% 46.6% 30.9% 35.4% 36.2% 31.2% 30.5% 32.7%
Podatek (mln) 100,871 366,502 850,670 698,695 827,500 608,000 685,915 545,624 686,550 228,418 369,004 405,886 580,059 295,887 400,797 454,508 519,480 436,038 745,654 843,978 300,713 376,502 446,796 288,321 342,242 374,670
Zysk Netto (mln) 281,314 970,131 1,146,537 1,487,544 2,062,500 1,441,000 1,853,137 1,384,497 1,649,809 1,277,658 1,288,340 1,410,968 1,694,363 1,151,705 1,638,964 1,801,178 1,518,604 1,675,967 2,599,829 3,127,887 889,907 1,504,352 1,271,395 912,400 1,076,328 1,250,155
Zysk netto Δ r/r 0.0% 244.9% 18.2% 29.7% 38.7% -30.1% 28.6% -25.3% 19.2% -22.6% 0.8% 9.5% 20.1% -32.0% 42.3% 9.9% -15.7% 10.4% 55.1% 20.3% -71.5% 69.0% -15.5% -28.2% 18.0% 16.2%
Zysk netto (%) 6.4% 13.1% 13.7% 16.0% 19.1% 14.1% 17.5% 13.2% 13.7% 10.9% 10.6% 11.3% 13.5% 7.1% 9.9% 10.5% 8.9% 9.8% 14.8% 18.5% 5.0% 8.1% 7.6% 5.3% 6.1% 7.0%
EPS 700.69 2035.75 2421.11 3225.63 5020.84 3576.94 4596.76 3451.75 4147.86 3053.33 3150.55 4678.22 4175.64 3020.06 4241.98 4597.08 3835.71 4294.25 6685.63 8094.31 3993.38 6738.2 3820.74 4117.69 4954.0 5780.44
EPS (rozwodnione) 700.69 2035.75 2421.11 3225.63 5020.84 3547.1 4523.23 3403.29 4089.19 3026.28 3115.28 4558.33 4061.41 2949.88 4241.98 4597.08 3835.71 4294.25 6685.63 8094.31 3993.38 6737.0 3818.95 4115.53 4949.71 5764.71
Ilośc akcji (mln) 401 477 474 461 411 403 403 401 398 398 396 394 386 381 384 388 392 386 386 386 219 221 333 218 217 213
Ważona ilośc akcji (mln) 419 477 474 461 411 406 410 407 406 402 407 405 398 381 384 388 392 386 386 386 219 221 333 218 217 213
Waluta KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW KRW