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) |
414 |
383 |
396 |
436 |
415 |
433 |
435 |
408 |
443 |
411 |
400 |
420 |
431 |
647 |
707 |
817 |
1,406 |
425 |
Przychód Δ r/r |
0.0% |
-7.5% |
3.3% |
10.1% |
-4.7% |
4.3% |
0.5% |
-6.1% |
8.3% |
-7.2% |
-2.5% |
4.9% |
2.5% |
50.1% |
9.4% |
15.6% |
72.1% |
-69.8% |
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% |
30.8% |
100.0% |
EBIT (mln) |
578 |
635 |
578 |
536 |
582 |
576 |
197 |
177 |
196 |
163 |
149 |
168 |
151 |
84 |
150 |
161 |
86 |
95 |
EBIT Δ r/r |
0.0% |
9.9% |
-9.0% |
-7.4% |
8.6% |
-1.1% |
-65.7% |
-10.2% |
10.6% |
-16.9% |
-8.8% |
13.1% |
-10.1% |
-44.1% |
77.8% |
7.5% |
-46.4% |
9.4% |
EBIT (%) |
139.6% |
165.9% |
146.2% |
123.0% |
140.2% |
133.0% |
45.3% |
43.4% |
44.3% |
39.6% |
37.1% |
40.0% |
35.1% |
13.1% |
21.2% |
19.7% |
6.1% |
22.2% |
Koszty finansowe (mln) |
436 |
511 |
447 |
393 |
424 |
417 |
0 |
347 |
284 |
21 |
2 |
0 |
7 |
-0 |
-1 |
1 |
861 |
1,007 |
EBITDA (mln) |
614 |
669 |
617 |
591 |
591 |
585 |
0 |
0 |
-0 |
-163 |
-149 |
-168 |
-151 |
0 |
19 |
-0 |
86 |
0 |
EBITDA(%) |
148.2% |
174.7% |
155.8% |
135.6% |
142.5% |
135.2% |
0.0% |
0.0% |
-0.0% |
-39.6% |
-37.1% |
-40.0% |
-35.1% |
0.0% |
2.7% |
-0.0% |
6.1% |
0.0% |
Podatek (mln) |
39 |
32 |
39 |
38 |
44 |
60 |
71 |
58 |
65 |
49 |
40 |
45 |
38 |
32 |
37 |
28 |
7 |
4 |
Zysk Netto (mln) |
104 |
92 |
92 |
105 |
114 |
99 |
126 |
119 |
131 |
114 |
108 |
123 |
113 |
53 |
113 |
133 |
86 |
86 |
Zysk netto Δ r/r |
0.0% |
-10.9% |
0.1% |
13.6% |
8.9% |
-13.8% |
27.6% |
-5.5% |
10.0% |
-13.0% |
-4.9% |
13.7% |
-8.5% |
-53.3% |
115.7% |
17.1% |
-35.0% |
-0.9% |
Zysk netto (%) |
25.0% |
24.1% |
23.4% |
24.1% |
27.6% |
22.8% |
28.9% |
29.1% |
29.6% |
27.7% |
27.0% |
29.3% |
26.1% |
8.1% |
16.0% |
16.3% |
6.1% |
20.1% |
EPS |
14.02 |
12.48 |
12.52 |
14.18 |
15.44 |
13.33 |
17.0 |
16.08 |
17.69 |
15.38 |
14.63 |
20.11 |
15.22 |
7.12 |
15.35 |
17.99 |
11.7 |
11.61 |
EPS (rozwodnione) |
14.02 |
12.48 |
12.52 |
14.18 |
15.44 |
13.33 |
17.0 |
16.08 |
17.69 |
15.38 |
14.63 |
20.11 |
15.22 |
7.12 |
15.35 |
17.99 |
11.7 |
11.61 |
Ilośc akcji (mln) |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
6 |
7 |
7 |
7 |
7 |
7 |
7 |
Ważona ilośc akcji (mln) |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
7 |
6 |
7 |
7 |
7 |
7 |
7 |
7 |
Waluta |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |
EUR |