index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
Rok finansowy |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
240 |
233 |
244 |
262 |
252 |
252 |
274 |
266 |
276 |
271 |
243 |
234 |
388 |
242 |
267 |
278 |
250 |
266 |
Przychód Δ r/r |
0.0% |
-3.2% |
4.9% |
7.4% |
-3.9% |
0.3% |
8.7% |
-3.1% |
3.9% |
-1.8% |
-10.3% |
-3.9% |
66.2% |
-37.8% |
10.4% |
4.1% |
-9.8% |
6.1% |
Marża brutto |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
EBIT (mln) |
301 |
304 |
260 |
262 |
276 |
269 |
264 |
252 |
274 |
238 |
204 |
187 |
0 |
52 |
91 |
184 |
62 |
81 |
EBIT Δ r/r |
0.0% |
1.0% |
-14.5% |
0.4% |
5.5% |
-2.5% |
-1.9% |
-4.3% |
8.7% |
-13.4% |
-14.1% |
-8.2% |
-100.0% |
inf% |
75.5% |
101.2% |
-66.4% |
31.8% |
EBIT (%) |
125.4% |
130.8% |
106.7% |
99.8% |
109.7% |
106.6% |
96.2% |
95.0% |
99.4% |
87.7% |
83.9% |
80.2% |
0.0% |
21.5% |
34.2% |
66.2% |
24.7% |
30.6% |
Koszty finansowe (mln) |
205 |
228 |
185 |
166 |
193 |
178 |
155 |
144 |
135 |
127 |
114 |
117 |
0 |
94 |
93 |
105 |
321 |
384 |
EBITDA (mln) |
309 |
311 |
311 |
267 |
281 |
275 |
270 |
259 |
280 |
246 |
212 |
195 |
10 |
65 |
104 |
195 |
73 |
0 |
EBITDA(%) |
128.4% |
133.7% |
127.4% |
102.0% |
111.8% |
108.8% |
98.4% |
97.4% |
101.5% |
90.9% |
87.2% |
83.4% |
2.7% |
27.0% |
39.1% |
70.4% |
29.3% |
0.0% |
Podatek (mln) |
27 |
20 |
25 |
28 |
25 |
38 |
40 |
37 |
47 |
38 |
28 |
19 |
18 |
17 |
21 |
12 |
7 |
8 |
Zysk Netto (mln) |
69 |
57 |
51 |
67 |
58 |
53 |
69 |
71 |
92 |
72 |
62 |
51 |
65 |
35 |
70 |
67 |
59 |
66 |
Zysk netto Δ r/r |
0.0% |
-17.6% |
-11.1% |
32.8% |
-13.7% |
-8.9% |
30.3% |
3.1% |
29.5% |
-21.1% |
-14.4% |
-18.0% |
27.5% |
-45.4% |
97.4% |
-4.7% |
-11.0% |
12.1% |
Zysk netto (%) |
28.7% |
24.5% |
20.7% |
25.7% |
23.0% |
20.9% |
25.1% |
26.7% |
33.3% |
26.7% |
25.5% |
21.8% |
16.7% |
14.7% |
26.2% |
24.0% |
23.7% |
25.0% |
EPS |
14.86 |
12.25 |
10.89 |
14.46 |
12.47 |
11.55 |
15.05 |
15.55 |
20.1 |
15.85 |
13.55 |
11.11 |
14.16 |
7.74 |
15.28 |
14.55 |
13.15 |
14.67 |
EPS (rozwodnione) |
14.86 |
12.25 |
10.89 |
14.46 |
12.47 |
11.55 |
15.05 |
15.55 |
20.1 |
15.85 |
13.55 |
11.08 |
14.16 |
7.74 |
15.28 |
14.55 |
13.15 |
14.67 |
Ilośc akcji (mln) |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
Ważona ilośc akcji (mln) |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |