Wall Street Experts
ver. ZuMIgo(08/25)
Tencent Music Entertainment Group
Rachunek Zysków i Strat
Przychody TTM (mln): 27 836
EBIT TTM (mln): 7 341
| index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
| Rok finansowy |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Przychód (mln) |
4,361 |
10,981 |
18,985 |
25,434 |
29,153 |
31,244 |
28,339 |
27,752 |
28,401 |
| Przychód Δ r/r |
0.0% |
151.8% |
72.9% |
34.0% |
14.6% |
7.2% |
-9.3% |
-2.1% |
2.3% |
| Marża brutto |
28.3% |
34.7% |
38.3% |
34.1% |
31.9% |
30.1% |
31.0% |
35.3% |
42.3% |
| EBIT (mln) |
103 |
1,593 |
2,039 |
4,622 |
4,710 |
2,752 |
4,443 |
6,059 |
8,710 |
| EBIT Δ r/r |
0.0% |
1446.6% |
28.0% |
126.7% |
1.9% |
-41.6% |
61.4% |
36.4% |
43.8% |
| EBIT (%) |
2.4% |
14.5% |
10.7% |
18.2% |
16.2% |
8.8% |
15.7% |
21.8% |
30.7% |
| Koszty finansowe (mln) |
0 |
0 |
0 |
64 |
97 |
121 |
108 |
124 |
0 |
| EBITDA (mln) |
352 |
1,697 |
3,305 |
4,604 |
4,729 |
3,753 |
4,481 |
7,173 |
8,234 |
| EBITDA(%) |
8.1% |
15.5% |
17.4% |
18.1% |
16.2% |
12.0% |
15.8% |
25.8% |
29.0% |
| Podatek (mln) |
29 |
278 |
171 |
563 |
456 |
417 |
534 |
825 |
1,603 |
| Zysk Netto (mln) |
82 |
1,326 |
1,833 |
3,982 |
4,155 |
3,029 |
3,677 |
4,920 |
6,644 |
| Zysk netto Δ r/r |
0.0% |
1517.1% |
38.2% |
117.2% |
4.3% |
-27.1% |
21.4% |
33.8% |
35.0% |
| Zysk netto (%) |
1.9% |
12.1% |
9.7% |
15.7% |
14.3% |
9.7% |
13.0% |
17.7% |
23.4% |
| EPS |
0.0505 |
0.82 |
1.19 |
2.43 |
2.5 |
1.82 |
1.15 |
3.1 |
2.12 |
| EPS (rozwodnione) |
0.0501 |
0.81 |
1.16 |
2.38 |
2.48 |
1.8 |
1.14 |
3.11 |
2.12 |
| Ilośc akcji (mln) |
1,625 |
1,625 |
1,538 |
1,636 |
1,657 |
1,661 |
1,602 |
1,587 |
3,134 |
| Ważona ilośc akcji (mln) |
1,636 |
1,636 |
1,580 |
1,674 |
1,680 |
1,682 |
1,617 |
1,584 |
3,131 |
| Waluta |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |
CNY |