Xior Student Housing NV

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 26 27 28 29 30 31 32 33 34 35 36 37 38
Rok finansowy 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025
Kwartał Q3 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Data 2015-09-30 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31 2025-06-30
Przychód (mln) 0 2 3 3 4 4 4 6 8 7 8 11 11 12 13 13 15 18 15 16 22 22 20 22 31 31 30 30 44 41 42 43 49 52 48 44 85 52 56
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% inf 74.2% 53.1% 71.7% 76.6% 83.2% 75.9% 86.6% 42.4% 70.4% 65.2% 21.6% 37.6% 45.0% 22.0% 25.3% 40.8% 21.3% 33.4% 36.5% 41.7% 41.9% 47.2% 35.1% 43.6% 32.4% 39.3% 41.6% 11.5% 28.2% 14.0% 3.6% 73.8% -0.93% 16.6%
Marża brutto 0.0% 42.8% 86.7% 80.7% 81.4% 58.2% 69.7% 76.0% 78.5% 62.2% 74.7% 79.2% 78.1% 64.3% 74.5% 77.4% 68.6% 59.7% 74.8% 74.3% 78.1% 58.7% 69.1% 74.3% 71.3% 57.3% 67.4% 68.6% 69.6% 60.3% 71.2% 74.5% 86.4% 66.7% 72.6% 70.8% 24.9% 63.6% 74.4%
Koszty i Wydatki (mln) 0 2 2 2 1 3 2 4 2 3 7 3 3 11 8 10 7 20 20 12 55 11 13 12 31 17 13 38 26 26 14 18 17 23 66 28 43 31 107
EBIT (mln) 0 0 2 3 3 2 4 1 5 4 5 4 11 7 7 10 -12 4 2 11 11 10 8 10 -1 14 17 -8 18 15 28 24 31 29 -18 16 41 21 -51
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% inf 344.4% 113.2% -70.13% 97.6% 109.6% 26.7% 397.6% 128.5% 90.0% 45.4% 129.0% -202.97% -41.77% -68.43% 12.1% 194.4% 158.2% 256.5% -4.71% -106.51% 34.1% 125.7% -180.36% 2523.2% 5.2% 60.9% 396.1% 78.7% 99.3% -165.88% -33.20% 32.0% -27.86% 174.5%
EBIT (%) 0.0% 17.1% 61.7% 83.8% 57.5% 43.6% 86.0% 14.6% 64.3% 49.9% 61.9% 38.9% 103.2% 55.7% 54.5% 73.2% -77.21% 22.3% 14.1% 65.5% 51.8% 47.6% 37.7% 45.7% -2.38% 44.9% 57.7% -27.19% 40.1% 35.7% 66.7% 56.9% 64.3% 55.5% -38.54% 36.7% 48.8% 40.4% -90.78%
Przychody finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 1 2 1 1 1 0 2 0 1 1 3 1 0 1 0 0 0 1 0 1 2 -7 1 1
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 3 5 7 9 12 15 0 0 0 0 0 0
Amortyzacja (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
EBITDA (mln) 0 0 2 3 3 2 4 1 5 4 5 4 11 7 7 10 -12 4 2 11 11 10 8 10 -1 14 17 19 -10 15 29 30 34 29 32 16 11 21 18
EBITDA(%) 0.0% 17.5% 62.1% 84.0% 57.7% 43.9% 86.2% 14.8% 64.4% 50.1% 62.3% 39.0% 103.4% 55.8% 54.8% 73.3% -76.93% 22.6% 14.4% 65.7% 52.0% 47.7% 39.9% 45.5% -1.99% 47.1% 56.7% 63.9% -22.50% 36.0% 69.1% 70.0% 68.8% 55.9% 67.1% 36.7% 13.0% 40.4% 31.6%
NOPLAT (mln) 0 0 1 1 3 3 3 1 6 4 0 8 7 0 4 2 6 -2 -6 3 -33 15 8 9 61 52 167 16 -35 -6 12 19 -49 15 62 -30 31 47 26
Podatek (mln) 0 0 0 0 0 0 0 0 2 2 2 3 3 1 1 1 2 1 0 1 2 1 1 1 8 3 14 3 -5 1 -3 -0 -4 0 5 0 6 5 2
Zysk Netto (mln) 0 0 1 1 3 2 3 1 4 2 -1 6 10 -0 3 1 4 -3 -6 2 -35 14 7 8 53 50 154 13 -30 -7 16 19 -38 15 57 -30 25 42 24
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% inf 1733.6% 274.8% -12.31% 42.6% -17.95% -144.82% 574.1% 129.6% -123.12% 286.3% -84.20% -55.25% 541.8% -320.02% 166.4% -882.45% 572.3% 215.1% 239.2% 251.9% 250.4% 2094.1% 69.0% -156.60% -113.42% -89.88% 45.0% 25.5% 318.4% 266.4% -254.09% 166.3% 189.2% -58.37%
Zysk netto (%) 0.0% 5.9% 31.3% 28.1% 69.2% 62.3% 76.5% 14.3% 55.8% 27.9% -19.50% 51.8% 90.0% -3.79% 22.0% 6.7% 29.3% -16.76% -39.67% 14.3% -162.72% 65.2% 34.2% 35.6% 174.5% 161.1% 509.8% 44.5% -68.77% -16.33% 37.0% 45.6% -77.41% 27.8% 119.0% -67.84% 29.5% 81.2% 42.5%
EPS 0.0 0.0285 0.18 0.19 0.58 0.45 0.58 0.1 0.54 0.23 -0.16 0.43 0.76 -0.0338 0.19 0.0613 0.25 -0.16 -0.31 0.12 -1.73 0.64 0.28 0.31 1.92 1.78 5.49 0.39 -0.87 -0.19 0.45 0.55 -0.99 0.38 1.41 -0.71 0.59 0.93 0.51
EPS (rozwodnione) 0.0 0.0285 0.18 0.19 0.58 0.45 0.58 0.1 0.54 0.23 -0.16 0.43 0.76 -0.0338 0.2 0.0613 0.25 -0.16 -0.31 0.12 -1.72 0.64 0.28 0.31 1.92 1.78 5.49 0.39 -0.87 -0.19 0.45 0.55 -0.99 0.38 1.4 -0.71 0.59 0.93 0.51
Ilość akcji (mln) 0 5 5 5 5 5 6 8 8 9 10 13 13 14 15 14 18 19 19 19 20 22 25 25 28 28 28 35 35 35 35 36 38 38 41 42 42 45 47
Ważona ilość akcji (mln) 0 5 5 5 5 5 6 8 8 9 10 13 13 14 14 14 18 19 19 19 20 22 25 25 28 28 28 35 35 35 35 36 38 38 41 42 42 45 46
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 EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR