|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ukazatelé
na bázi cash flow (provozní CF) |
GreenDay
s.r.o., Masarykova 127/4, Praha |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
č. |
|
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
|
|
|
Ukazatelé na bázi provozního cash flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.1. |
Cash flow rentabilita aktiv ROA
(CF) |
8% |
1% |
22% |
20% |
20% |
20% |
8% |
31% |
13% |
21% |
28% |
16% |
15% |
|
|
6.2. |
Cash flow rentabilita vlastního
kapitálu ROE (CF) |
28% |
2% |
50% |
54% |
55% |
53% |
17% |
87% |
30% |
49% |
78% |
44% |
38% |
|
|
6.3. |
Cash flow rentabilita tržeb ROS
(CF) |
4% |
0% |
12% |
12% |
12% |
11% |
5% |
18% |
9% |
13% |
17% |
10% |
9% |
|
|
6.4. |
Cash flow rentabilita celkového kapitálu |
8% |
1% |
22% |
20% |
20% |
20% |
8% |
31% |
13% |
21% |
28% |
16% |
15% |
|
|
6.5. |
Cash flow rentabilita nákladů ROC (CF) |
4% |
0% |
13% |
12% |
13% |
12% |
6% |
19% |
10% |
15% |
17% |
10% |
10% |
|
|
6.6. |
Běžná likvidita z cash flow |
0,28 |
0,03 |
0,80 |
0,78 |
0,83 |
0,82 |
0,34 |
1,14 |
0,54 |
0,87 |
1,10 |
0,62 |
0,59 |
|
|
6.7. |
Doba samoreprodukce z cash flow (roky) |
3,5 |
48,9 |
2,0 |
1,8 |
1,8 |
1,9 |
6,0 |
1,1 |
3,3 |
2,0 |
1,3 |
2,3 |
2,6 |
|
|
6.8. |
Stupeň oddlužení |
11% |
1% |
38% |
32% |
32% |
32% |
14% |
48% |
23% |
36% |
45% |
26% |
25% |
|
|
6.9. |
Doba splácení dluhu z cash flow |
9,2 |
104,6 |
2,5 |
3,0 |
3,0 |
3,0 |
7,0 |
2,0 |
4,2 |
2,7 |
2,1 |
3,7 |
3,9 |
|
|
6.10. |
Solventnost |
11% |
1% |
40% |
33% |
33% |
33% |
14% |
50% |
24% |
37% |
47% |
27% |
26% |
|
|
6.11. |
Úrokové krytí z cash flow |
6 |
1 |
14 |
14 |
17 |
11 |
6 |
20 |
10 |
17 |
26 |
12 |
11 |
|
|
6.12. |
Cash flow na akcii |
3 Kč |
0 Kč |
3 Kč |
8 Kč |
3 Kč |
2 Kč |
4 Kč |
13 Kč |
1 Kč |
2 Kč |
3 Kč |
1 Kč |
1 Kč |
|
|
6.13. |
Poměr tržní ceny akcie ke CF na
akcii |
3893 |
44029 |
2372 |
1157 |
2207 |
3295 |
1135 |
300 |
3338 |
1650 |
1151 |
2669 |
4459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|