Wall Street Experts
ver. ZuMIgo(08/25)
Zee Media Corporation Limited
Rachunek Zysków i Strat
Przychody TTM (mln): 5 393
EBIT TTM (mln): -2 183
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
Rok finansowy |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
2,405 |
3,675 |
5,221 |
5,293 |
2,768 |
3,072 |
3,038 |
3,352 |
5,443 |
5,430 |
4,498 |
5,735 |
6,869 |
6,318 |
6,491 |
8,669 |
7,206 |
6,383 |
Przychód Δ r/r |
0.0% |
52.8% |
42.1% |
1.4% |
-47.7% |
11.0% |
-1.1% |
10.3% |
62.4% |
-0.3% |
-17.2% |
27.5% |
19.8% |
-8.0% |
2.7% |
33.6% |
-16.9% |
-11.4% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
76.9% |
82.6% |
80.3% |
71.0% |
75.5% |
82.6% |
84.1% |
83.4% |
82.7% |
86.7% |
85.1% |
80.3% |
76.1% |
EBIT (mln) |
156 |
607 |
917 |
998 |
336 |
470 |
422 |
286 |
-565 |
-35 |
733 |
1,418 |
1,853 |
1,916 |
1,195 |
-52 |
-412 |
-928 |
EBIT Δ r/r |
0.0% |
290.0% |
51.1% |
8.8% |
-66.4% |
40.1% |
-10.3% |
-32.1% |
-297.2% |
-93.9% |
-2211.4% |
93.5% |
30.6% |
3.4% |
-37.6% |
-104.3% |
697.5% |
125.3% |
EBIT (%) |
6.5% |
16.5% |
17.6% |
18.8% |
12.1% |
15.3% |
13.9% |
8.5% |
-10.4% |
-0.6% |
16.3% |
24.7% |
27.0% |
30.3% |
18.4% |
-0.6% |
-5.7% |
-14.5% |
Koszty finansowe (mln) |
51 |
5 |
211 |
261 |
126 |
107 |
0 |
90 |
525 |
248 |
147 |
131 |
155 |
216 |
232 |
342 |
292 |
239 |
EBITDA (mln) |
208 |
692 |
1,012 |
1,110 |
436 |
534 |
377 |
434 |
512 |
758 |
1,291 |
1,330 |
1,976 |
1,967 |
2,238 |
2,695 |
628 |
-197 |
EBITDA(%) |
8.6% |
18.8% |
19.4% |
21.0% |
15.8% |
17.4% |
12.4% |
13.0% |
9.4% |
14.0% |
28.7% |
23.2% |
28.8% |
31.1% |
34.5% |
31.1% |
8.7% |
-3.1% |
Podatek (mln) |
46 |
232 |
259 |
268 |
103 |
152 |
148 |
73 |
-133 |
5 |
229 |
297 |
360 |
278 |
313 |
450 |
-40 |
-283 |
Zysk Netto (mln) |
75 |
371 |
446 |
457 |
164 |
115 |
242 |
189 |
-467 |
-85 |
-197 |
198 |
-71 |
-2,711 |
757 |
-1,177 |
-688 |
-984 |
Zysk netto Δ r/r |
0.0% |
396.3% |
20.4% |
2.4% |
-64.2% |
-29.5% |
109.3% |
-21.7% |
-346.4% |
-81.8% |
132.6% |
-200.4% |
-136.2% |
3692.3% |
-127.9% |
-255.4% |
-41.6% |
43.1% |
Zysk netto (%) |
3.1% |
10.1% |
8.5% |
8.6% |
5.9% |
3.8% |
8.0% |
5.6% |
-8.6% |
-1.6% |
-4.4% |
3.4% |
-1.0% |
-42.9% |
11.7% |
-13.6% |
-9.5% |
-15.4% |
EPS |
0.26 |
1.28 |
1.54 |
1.58 |
0.68 |
1.18 |
1.01 |
0.79 |
-1.27 |
-0.18 |
-0.42 |
0.42 |
-0.15 |
-5.76 |
1.61 |
-2.07 |
-1.1 |
-1.57 |
EPS (rozwodnione) |
0.26 |
1.28 |
1.54 |
1.58 |
0.68 |
0.48 |
1.01 |
0.79 |
-1.27 |
-0.18 |
-0.42 |
0.42 |
-0.15 |
-5.76 |
1.49 |
-2.07 |
-1.1 |
-1.57 |
Ilośc akcji (mln) |
290 |
290 |
290 |
290 |
240 |
240 |
240 |
240 |
367 |
466 |
471 |
471 |
471 |
471 |
471 |
567 |
625 |
627 |
Ważona ilośc akcji (mln) |
290 |
290 |
290 |
290 |
240 |
240 |
240 |
240 |
367 |
466 |
471 |
471 |
471 |
471 |
509 |
567 |
625 |
627 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |