Wall Street Experts
ver. ZuMIgo(08/25)
Unilever PLC
Rachunek Zysków i Strat
Przychody TTM (mln): 121 171
EBIT TTM (mln): 20 761
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) |
43,397 |
75,128 |
52,206 |
46,529 |
29,781 |
38,566 |
38,401 |
39,642 |
40,187 |
40,523 |
39,823 |
44,262 |
46,467 |
51,324 |
49,797 |
48,436 |
53,272 |
52,713 |
53,715 |
50,982 |
51,980 |
50,724 |
52,444 |
60,073 |
59,789 |
60,761 |
Przychód Δ r/r |
0.0% |
73.1% |
-30.5% |
-10.9% |
-36.0% |
29.5% |
-0.4% |
3.2% |
1.4% |
0.8% |
-1.7% |
11.1% |
5.0% |
10.5% |
-3.0% |
-2.7% |
10.0% |
-1.0% |
1.9% |
-5.1% |
2.0% |
-2.4% |
3.4% |
14.5% |
-0.5% |
1.6% |
Marża brutto |
100.0% |
15.1% |
11.2% |
52.9% |
33.1% |
48.2% |
49.1% |
49.3% |
48.8% |
47.3% |
48.3% |
47.9% |
39.9% |
40.2% |
41.3% |
41.4% |
42.2% |
42.7% |
43.1% |
43.6% |
44.0% |
43.5% |
42.3% |
40.2% |
42.2% |
100.0% |
EBIT (mln) |
4,558 |
5,215 |
5,258 |
4,906 |
3,810 |
4,239 |
5,074 |
5,408 |
5,245 |
7,167 |
5,020 |
6,339 |
6,433 |
6,989 |
7,517 |
7,980 |
7,515 |
7,801 |
8,857 |
12,535 |
8,708 |
8,303 |
8,702 |
10,755 |
9,962 |
9,400 |
EBIT Δ r/r |
0.0% |
14.4% |
0.8% |
-6.7% |
-22.3% |
11.3% |
19.7% |
6.6% |
-3.0% |
36.6% |
-30.0% |
26.3% |
1.5% |
8.6% |
7.6% |
6.2% |
-5.8% |
3.8% |
13.5% |
41.5% |
-30.5% |
-4.7% |
4.8% |
23.6% |
-7.4% |
-5.6% |
EBIT (%) |
10.5% |
6.9% |
10.1% |
10.5% |
12.8% |
11.0% |
13.2% |
13.6% |
13.1% |
17.7% |
12.6% |
14.3% |
13.8% |
13.6% |
15.1% |
16.5% |
14.1% |
14.8% |
16.5% |
24.6% |
16.8% |
16.4% |
16.6% |
17.9% |
16.7% |
15.5% |
Koszty finansowe (mln) |
474 |
1,609 |
1,646 |
1,027 |
763 |
775 |
742 |
590 |
550 |
506 |
504 |
491 |
531 |
527 |
500 |
500 |
669 |
678 |
652 |
616 |
851 |
737 |
491 |
818 |
1,041 |
0 |
EBITDA (mln) |
6,567 |
12,834 |
8,103 |
5,609 |
5,059 |
5,270 |
5,992 |
6,207 |
6,209 |
6,350 |
6,127 |
7,409 |
7,809 |
8,411 |
8,765 |
9,578 |
9,259 |
9,611 |
10,343 |
14,746 |
11,122 |
10,751 |
10,810 |
13,101 |
11,545 |
13,007 |
EBITDA(%) |
15.1% |
17.1% |
15.5% |
12.1% |
17.0% |
13.7% |
15.6% |
15.7% |
15.5% |
15.7% |
15.4% |
16.7% |
16.8% |
16.4% |
17.6% |
19.8% |
17.4% |
18.2% |
19.3% |
28.9% |
21.4% |
21.2% |
20.6% |
21.8% |
19.3% |
21.4% |
Podatek (mln) |
1,450 |
2,214 |
1,547 |
1,546 |
1,040 |
810 |
1,181 |
1,146 |
1,128 |
1,844 |
1,257 |
1,534 |
1,622 |
1,735 |
1,851 |
2,131 |
1,961 |
1,922 |
1,667 |
2,575 |
2,263 |
1,923 |
1,935 |
2,068 |
2,206 |
2,500 |
Zysk Netto (mln) |
2,934 |
1,746 |
1,838 |
2,058 |
1,848 |
2,755 |
3,766 |
4,745 |
3,888 |
5,027 |
3,370 |
4,244 |
4,252 |
4,480 |
4,842 |
5,171 |
4,909 |
5,184 |
6,053 |
9,389 |
5,625 |
5,581 |
6,049 |
7,642 |
6,487 |
5,744 |
Zysk netto Δ r/r |
0.0% |
-40.5% |
5.3% |
12.0% |
-10.2% |
49.1% |
36.7% |
26.0% |
-18.1% |
29.3% |
-33.0% |
25.9% |
0.2% |
5.4% |
8.1% |
6.8% |
-5.1% |
5.6% |
16.8% |
55.1% |
-40.1% |
-0.8% |
8.4% |
26.3% |
-15.1% |
-11.5% |
Zysk netto (%) |
6.8% |
2.3% |
3.5% |
4.4% |
6.2% |
7.1% |
9.8% |
12.0% |
9.7% |
12.4% |
8.5% |
9.6% |
9.2% |
8.7% |
9.7% |
10.7% |
9.2% |
9.8% |
11.3% |
18.4% |
10.8% |
11.0% |
11.5% |
12.7% |
10.8% |
9.5% |
EPS |
0.93 |
0.36 |
0.6 |
0.69 |
94.07 |
94.36 |
2.87 |
1.65 |
1.35 |
1.79 |
1.21 |
1.51 |
1.51 |
1.58 |
1.71 |
1.82 |
1.73 |
1.83 |
2.16 |
3.5 |
2.23 |
2.12 |
2.38 |
2.89 |
2.59 |
2.3 |
EPS (rozwodnione) |
0.91 |
0.36 |
0.6 |
0.67 |
91.31 |
90.62 |
2.78 |
1.6 |
1.31 |
1.73 |
1.17 |
1.46 |
1.46 |
1.54 |
1.66 |
1.79 |
1.72 |
1.82 |
2.15 |
3.48 |
2.22 |
2.11 |
2.37 |
2.88 |
2.57 |
2.29 |
Ilośc akcji (mln) |
3,136 |
2,968 |
2,949 |
2,930 |
2,907 |
2,890 |
1,311 |
2,883 |
2,875 |
2,810 |
2,796 |
2,812 |
2,816 |
2,829 |
2,838 |
2,840 |
2,840 |
2,840 |
2,802 |
2,683 |
2,616 |
2,620 |
2,600 |
2,548 |
2,516 |
2,508 |
Ważona ilośc akcji (mln) |
3,215 |
3,043 |
3,030 |
3,080 |
3,027 |
3,030 |
1,353 |
2,972 |
2,976 |
2,906 |
2,890 |
2,905 |
2,908 |
2,916 |
2,924 |
2,883 |
2,855 |
2,854 |
2,814 |
2,695 |
2,627 |
2,630 |
2,610 |
2,560 |
2,532 |
2,507 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |