Wall Street Experts
ver. ZuMIgo(08/25)
Zurn Elkay Water Solutions Corporation
Rachunek Zysków i Strat
Przychody TTM (mln): 1 541
EBIT TTM (mln): 240
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 |
Rok finansowy |
1989 |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
118 |
118 |
91 |
86 |
84 |
84 |
0 |
0 |
2 |
14 |
16 |
1,882 |
1,510 |
1,700 |
1,970 |
2,005 |
2,082 |
2,050 |
1,924 |
1,918 |
2,066 |
2,051 |
2,051 |
563 |
911 |
1,282 |
1,530 |
1,566 |
Przychód Δ r/r |
0.0% |
0.3% |
-22.8% |
-5.3% |
-2.9% |
0.4% |
-99.8% |
50.0% |
666.7% |
495.7% |
16.0% |
11740.2% |
-19.8% |
12.6% |
15.9% |
1.8% |
3.8% |
-1.5% |
-6.2% |
-0.3% |
7.7% |
-0.7% |
0.0% |
-72.6% |
61.9% |
40.7% |
19.4% |
2.4% |
Marża brutto |
24.1% |
21.9% |
26.6% |
22.5% |
22.1% |
20.9% |
-50.0% |
100.0% |
52.2% |
27.0% |
22.1% |
27.6% |
34.1% |
35.1% |
35.2% |
36.5% |
36.7% |
36.4% |
34.6% |
34.8% |
36.6% |
38.3% |
38.3% |
45.0% |
41.0% |
36.3% |
38.5% |
45.1% |
EBIT (mln) |
4 |
-2 |
3 |
-2 |
3 |
3 |
0 |
-0 |
0 |
0 |
1 |
75 |
161 |
219 |
242 |
255 |
280 |
204 |
174 |
184 |
147 |
306 |
306 |
81 |
107 |
107 |
218 |
245 |
EBIT Δ r/r |
0.0% |
-166.7% |
-233.3% |
-156.2% |
-261.1% |
10.3% |
-100.0% |
-inf% |
-150.0% |
100.0% |
210.0% |
12029.0% |
114.6% |
35.7% |
10.4% |
5.6% |
9.5% |
-27.1% |
-14.4% |
5.4% |
-19.9% |
107.7% |
0.0% |
-73.5% |
32.1% |
0.1% |
103.6% |
12.2% |
EBIT (%) |
3.1% |
-2.0% |
3.5% |
-2.1% |
3.5% |
3.8% |
0.0% |
-66.7% |
4.3% |
1.5% |
3.9% |
4.0% |
10.7% |
12.9% |
12.3% |
12.7% |
13.4% |
9.9% |
9.1% |
9.6% |
7.1% |
14.9% |
14.9% |
14.4% |
11.7% |
8.4% |
14.3% |
15.6% |
Koszty finansowe (mln) |
3 |
4 |
2 |
0 |
0 |
0 |
0 |
0 |
-0 |
0 |
1 |
230 |
194 |
380 |
176 |
153 |
109 |
88 |
91 |
89 |
76 |
70 |
70 |
33 |
35 |
27 |
38 |
33 |
EBITDA (mln) |
3 |
-3 |
3 |
-2 |
2 |
3 |
-0 |
-0 |
-0 |
-0 |
0 |
-161 |
261 |
425 |
360 |
384 |
382 |
381 |
341 |
313 |
360 |
409 |
409 |
148 |
189 |
181 |
306 |
328 |
EBITDA(%) |
2.5% |
-2.5% |
2.9% |
-2.8% |
2.7% |
3.2% |
-150.0% |
-66.7% |
-4.3% |
-1.5% |
0.8% |
-8.6% |
17.3% |
25.0% |
18.3% |
19.1% |
18.3% |
18.6% |
17.7% |
16.3% |
17.4% |
19.9% |
19.9% |
26.2% |
20.7% |
14.1% |
20.0% |
21.0% |
Podatek (mln) |
0 |
-2 |
0 |
-0 |
3 |
3 |
7 |
1 |
0 |
1 |
0 |
-72 |
30 |
-10 |
12 |
20 |
-7 |
17 |
17 |
8 |
-20 |
53 |
53 |
10 |
3 |
27 |
43 |
48 |
Zysk Netto (mln) |
0 |
-4 |
0 |
-1 |
0 |
0 |
-7 |
-1 |
-0 |
-0 |
-1 |
-429 |
88 |
-51 |
30 |
50 |
30 |
84 |
68 |
74 |
76 |
34 |
34 |
35 |
50 |
62 |
113 |
160 |
Zysk netto Δ r/r |
0.0% |
-3700.0% |
-113.9% |
-360.0% |
-115.4% |
0.0% |
-3550.0% |
-81.2% |
-84.6% |
150.0% |
47.2% |
58188.0% |
-120.5% |
-158.2% |
-158.3% |
67.6% |
-39.7% |
177.5% |
-19.0% |
9.1% |
2.4% |
-54.8% |
0.0% |
2.0% |
42.0% |
24.1% |
82.7% |
42.1% |
Zysk netto (%) |
0.1% |
-3.0% |
0.5% |
-1.5% |
0.2% |
0.2% |
-3450.0% |
-433.3% |
-8.7% |
-3.6% |
-4.6% |
-22.8% |
5.8% |
-3.0% |
1.5% |
2.5% |
1.5% |
4.1% |
3.5% |
3.9% |
3.7% |
1.7% |
1.7% |
6.2% |
5.5% |
4.8% |
7.4% |
10.2% |
EPS |
0.06 |
-1.74 |
0.22 |
-0.65 |
0.08 |
0.11 |
-3.32 |
-0.64 |
-0.08 |
-0.2 |
-0.3 |
-19.75 |
1.32 |
-0.77 |
0.45 |
0.52 |
0.31 |
0.82 |
0.67 |
0.65 |
0.73 |
0.1 |
0.33 |
0.29 |
0.41 |
0.41 |
0.65 |
0.93 |
EPS (rozwodnione) |
0.06 |
-1.74 |
0.22 |
-0.65 |
0.08 |
0.11 |
-3.32 |
-0.64 |
-0.08 |
-0.2 |
-0.3 |
-19.75 |
1.22 |
-0.71 |
0.42 |
0.5 |
0.3 |
0.8 |
0.66 |
0.64 |
0.72 |
0.1 |
0.28 |
0.28 |
0.4 |
0.4 |
0.64 |
0.92 |
Ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
22 |
67 |
67 |
67 |
96 |
98 |
102 |
101 |
103 |
104 |
105 |
105 |
120 |
121 |
152 |
174 |
172 |
Ważona ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
22 |
72 |
72 |
72 |
100 |
101 |
105 |
103 |
105 |
106 |
123 |
123 |
123 |
125 |
154 |
177 |
175 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |