index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
Rok finansowy |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2024 |
2025 |
Przychód (mln) |
6,993 |
9,724 |
13,738 |
18,394 |
21,298 |
23,996 |
26,776 |
30,127 |
36,360 |
31,114 |
29,469 |
9,034 |
3,014 |
1,804 |
152 |
0 |
44 |
2,292 |
4,514 |
4,978 |
Przychód Δ r/r |
0.0% |
39.0% |
41.3% |
33.9% |
15.8% |
12.7% |
11.6% |
12.5% |
20.7% |
-14.4% |
-5.3% |
-69.3% |
-66.6% |
-40.1% |
-91.6% |
-100.0% |
inf% |
5123.2% |
96.9% |
10.3% |
Marża brutto |
38.9% |
39.5% |
35.0% |
34.5% |
41.3% |
43.9% |
18.1% |
24.6% |
22.0% |
18.6% |
15.1% |
3.0% |
1.3% |
21.0% |
-75.0% |
-inf% |
-416.8% |
16.1% |
19.0% |
19.8% |
EBIT (mln) |
699 |
1,212 |
1,701 |
2,032 |
2,172 |
2,518 |
1,397 |
552 |
-196 |
-3,949 |
-6,489 |
-14,193 |
-30,724 |
-6,611 |
-8,952 |
-2,519 |
-502 |
-176 |
507 |
289 |
EBIT Δ r/r |
0.0% |
73.3% |
40.4% |
19.5% |
6.9% |
15.9% |
-44.5% |
-60.4% |
-135.4% |
1919.3% |
64.3% |
118.7% |
116.5% |
-78.5% |
35.4% |
-71.9% |
-80.1% |
-65.0% |
-388.6% |
-43.0% |
EBIT (%) |
10.0% |
12.5% |
12.4% |
11.0% |
10.2% |
10.5% |
5.2% |
1.8% |
-0.5% |
-12.7% |
-22.0% |
-157.1% |
-1019.5% |
-366.3% |
-5897.7% |
0.0% |
-1143.3% |
-7.7% |
11.2% |
5.8% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
1,436 |
1,821 |
0 |
4,021 |
6,014 |
8,453 |
9,917 |
10,988 |
14,742 |
14,942 |
0 |
4 |
18 |
1 |
EBITDA (mln) |
756 |
1,277 |
1,780 |
2,137 |
2,362 |
2,728 |
3,131 |
2,731 |
2,424 |
611 |
64 |
-5,170 |
-30,668 |
-6,344 |
-8,146 |
-2,419 |
-352 |
17 |
288 |
440 |
EBITDA(%) |
10.8% |
13.1% |
13.0% |
11.6% |
11.1% |
11.4% |
11.7% |
9.1% |
6.7% |
2.0% |
0.2% |
-57.2% |
-1017.7% |
-351.6% |
-5366.9% |
0.0% |
-801.8% |
0.8% |
6.4% |
8.8% |
Podatek (mln) |
182 |
338 |
489 |
493 |
533 |
565 |
430 |
174 |
-102 |
8 |
554 |
-2 |
-1 |
-1 |
638 |
-212 |
78 |
139 |
-93 |
-2 |
Zysk Netto (mln) |
259 |
555 |
745 |
851 |
843 |
998 |
930 |
384 |
-94 |
-3,958 |
-7,043 |
-14,260 |
-42,007 |
-17,844 |
-23,289 |
-17,587 |
-425 |
-41 |
289 |
356 |
Zysk netto Δ r/r |
0.0% |
114.5% |
34.3% |
14.2% |
-1.0% |
18.4% |
-6.8% |
-58.7% |
-124.4% |
4125.9% |
78.0% |
102.5% |
194.6% |
-57.5% |
30.5% |
-24.5% |
-97.6% |
-90.4% |
-808.5% |
23.3% |
Zysk netto (%) |
3.7% |
5.7% |
5.4% |
4.6% |
4.0% |
4.2% |
3.5% |
1.3% |
-0.3% |
-12.7% |
-23.9% |
-157.8% |
-1393.9% |
-988.8% |
-15343.3% |
0.0% |
-969.0% |
-1.8% |
6.4% |
7.1% |
EPS |
3.74 |
7.24 |
9.21 |
10.46 |
10.28 |
12.16 |
11.74 |
4.59 |
-1.14 |
-41.42 |
-64.31 |
-130.2 |
-383.52 |
-162.92 |
-202.15 |
-152.66 |
-1.28 |
-0.061 |
0.41 |
0.41 |
EPS (rozwodnione) |
3.58 |
7.13 |
9.1 |
10.4 |
10.23 |
12.11 |
11.69 |
4.58 |
-1.14 |
-41.3 |
-64.31 |
-130.2 |
-383.52 |
-162.91 |
-202.15 |
-152.66 |
-1.28 |
-0.061 |
0.4 |
0.4 |
Ilośc akcji (mln) |
69 |
77 |
81 |
81 |
82 |
82 |
82 |
82 |
82 |
96 |
110 |
110 |
110 |
110 |
115 |
115 |
332 |
667 |
700 |
863 |
Ważona ilośc akcji (mln) |
72 |
78 |
82 |
82 |
82 |
82 |
82 |
82 |
82 |
96 |
110 |
110 |
110 |
110 |
115 |
115 |
332 |
667 |
730 |
890 |
Waluta |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |
INR |