G. Willi-Food International 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) 130 127 127 132 137 171 166 191 250 349 303 348 264 287 336 329 313 294 312 338 396 454 454 498 543 576
Przychód Δ r/r 0.0% -2.3% -0.2% 3.7% 4.4% 24.7% -3.0% 14.9% 31.1% 39.5% -13.1% 14.8% -24.1% 8.4% 17.3% -2.2% -4.9% -5.9% 6.0% 8.4% 17.0% 14.8% 0.0% 9.7% 9.0% 6.0%
Marża brutto 21.8% 22.6% 22.6% 21.5% 19.8% 23.8% 22.9% 25.0% 20.4% 19.4% 27.6% 28.9% 23.3% 24.1% 24.9% 24.2% 24.0% 26.0% 23.8% 29.0% 31.3% 32.0% 30.4% 28.7% 22.2% 28.0%
EBIT (mln) 12 10 10 10 7 16 9 13 4 7 33 34 17 23 29 24 7 23 17 38 34 58 78 71 20 55
EBIT Δ r/r 0.0% -10.5% 1.8% -7.4% -25.7% 120.6% -45.2% 44.0% -64.6% 66.6% 346.6% 1.2% -49.1% 37.3% 24.5% -19.1% -70.3% 223.8% -26.3% 125.3% -11.0% 71.3% 36.0% -9.7% -71.2% 169.7%
EBIT (%) 8.9% 8.1% 8.3% 7.4% 5.3% 9.3% 5.3% 6.6% 1.8% 2.1% 10.9% 9.6% 6.5% 8.2% 8.7% 7.2% 2.2% 7.7% 5.4% 11.2% 8.5% 12.7% 17.2% 14.2% 3.7% 9.5%
Koszty finansowe (mln) 0 0 0 1 1 1 0 0 1 1 1 1 0 0 1 1 1 7 4 7 0 1 20 17 0 2
EBITDA (mln) 12 12 12 10 5 17 9 -6 12 11 40 45 19 35 47 28 14 27 34 44 38 75 85 77 16 62
EBITDA(%) 9.6% 9.1% 9.1% 7.5% 3.4% 9.9% 5.4% -3.3% 4.9% 3.0% 13.1% 12.9% 7.0% 12.3% 13.9% 8.7% 4.5% 9.0% 11.0% 12.9% 9.7% 16.4% 18.6% 15.5% 2.9% 10.8%
Podatek (mln) 4 4 4 2 3 6 4 5 3 1 5 8 4 8 10 7 3 5 6 8 14 15 13 12 8 22
Zysk Netto (mln) 8 8 8 7 9 11 8 29 2 -1 30 28 18 24 32 19 7 11 21 25 52 52 45 42 32 70
Zysk netto Δ r/r 0.0% 0.2% 5.7% -12.4% 21.8% 27.7% -31.1% 269.6% -93.1% -139.9% -3972.3% -7.4% -35.0% 31.1% 32.5% -40.7% -63.7% 58.6% 94.0% 18.6% 106.3% 1.4% -13.6% -7.8% -23.8% 122.1%
Zysk netto (%) 6.0% 6.1% 6.5% 5.5% 6.4% 6.5% 4.6% 14.9% 0.8% -0.2% 10.0% 8.1% 6.9% 8.4% 9.5% 5.7% 2.2% 3.7% 6.7% 7.4% 13.0% 11.5% 9.9% 8.3% 5.8% 12.2%
EPS 0.93 0.91 0.97 0.84 1.02 1.3 0.9 3.17 0.23 -0.0765 2.96 2.18 1.35 1.85 2.45 1.45 0.52 0.82 1.89 1.89 3.9 3.89 3.25 3.0 0.0 5.07
EPS (rozwodnione) 0.91 0.91 0.97 0.84 1.02 1.3 0.9 3.12 0.23 -0.0765 2.96 2.18 1.35 1.85 2.45 1.45 0.52 0.82 1.89 1.89 3.9 3.89 3.25 3.0 0.0 5.07
Ilośc akcji (mln) 8 9 9 9 9 9 9 9 10 10 10 13 14 13 13 13 13 13 13 13 13 13 14 14 0 14
Ważona ilośc akcji (mln) 9 9 9 9 9 9 9 9 10 10 10 13 14 13 13 13 13 13 13 13 13 13 14 14 0 14
Waluta ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS ILS