|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
2021/Q2
(cze 21) |
2021/Q3
(wrz 21) |
2021/Q4
(gru 21) |
2022/Q1
(mar 22) |
2022/Q2
(cze 22) |
2022/Q3
(wrz 22) |
2022/Q4
(gru 22) |
2023/Q1
(mar 23) |
2023/Q2
(cze 23) |
2023/Q3
(wrz 23) |
2023/Q4
(gru 23) |
2024/Q1
(mar 24) |
|
Kurs | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | |
Liczba akcji | 17 398 198 | 17 398 198 | 17 398 198 | 17 398 198 | 24 898 198 | 24 898 198 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | |
Wartość księgowa na akcję | 24.48 | 28.83 r/r +17.78% | 38.48 r/r +33.49% | 43.57 | 39.44 k/k -9.49% | 42.33 r/r +9.99% k/k +7.33% | 42.64 k/k +0.74% | 42.99 r/r -1.33% k/k +0.82% | 43.56 r/r +10.44% k/k +1.32% | 42.52 r/r +0.44% k/k -2.39% | 43.72 r/r +2.53% k/k +2.83% | 42.76 r/r -0.53% k/k -2.19% | 43.52 r/r -0.07% k/k +1.78% | 46.08 r/r +8.38% k/k +5.87% | 46.19 r/r +5.65% k/k +0.24% | |
Cena / Wartość księgowa | 0.60~sektor 0.84 | 0.51~sektor 0.73 r/r -15.09%~sektor -13.27% | 0.38~sektor 0.68 r/r -25.09%~sektor -6.36% | 0.34~sektor 0.63 | 0.37~sektor 0.69 k/k +10.47%~sektor +9.99% | 0.34~sektor 0.76 r/r -9.09%~sektor +11.78% k/k -6.83%~sektor +9.89% | 0.34~sektor 0.71 k/k -0.72%~sektor -6.92% | 0.34~sektor 0.66 r/r +1.34%~sektor +5.37% k/k -0.82%~sektor -6.34% | 0.34~sektor 0.66 r/r -9.45%~sektor -5.46% k/k -1.30%~sektor -1.32% | 0.34~sektor 0.71 r/r -0.43%~sektor -7.38% k/k +2.45%~sektor +7.67% | 0.33~sektor 0.74 r/r -2.45%~sektor +3.69% k/k -2.74%~sektor +4.21% | 0.34~sektor 0.77 r/r +0.53%~sektor +15.50% k/k +2.22%~sektor +4.33% | 0.34~sektor 0.76 r/r +0.06%~sektor +16.19% k/k -1.76%~sektor -0.74% | 0.32~sektor 0.72 r/r -7.72%~sektor +1.72% k/k -5.52%~sektor -5.74% | 0.32~sektor 0.83 r/r -5.36%~sektor +13.19% k/k -0.25%~sektor +15.96% | |
Wartość księgowa Grahama na akcję | -27.13 | -41.77 r/r -53.97% | -35.78 r/r +14.35% | -49.92 | -36.89 k/k +26.11% | -44.04 r/r -23.09% k/k -19.40% | -51.06 k/k -15.95% | -57.36 r/r -14.89% k/k -12.32% | -41.95 r/r -13.74% k/k +26.85% | -48.07 r/r -9.15% k/k -14.58% | -53.87 r/r -5.49% k/k -12.06% | -56.37 r/r +1.72% k/k -4.64% | -62.11 r/r -48.06% k/k -10.19% | -60.74 r/r -26.35% k/k +2.22% | -64.49 r/r -19.72% k/k -6.18% | |
Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | |
Przychody ze sprzedaży na akcję | 1.21 | 2.27 r/r +86.84% | 3.39 r/r +49.55% | 2.69 | 1.91 k/k -28.90% | 1.62 r/r -52.12% k/k -15.10% | 1.75 k/k +7.60% | 2.05 r/r -23.86% k/k +17.23% | 2.49 r/r +29.92% k/k +21.31% | 2.86 r/r +76.00% k/k +15.01% | 3.04 r/r +74.19% k/k +6.50% | 3.24 r/r +58.04% k/k +6.36% | 3.39 r/r +36.43% k/k +4.72% | 3.71 r/r +29.75% k/k +9.39% | 4.13 r/r +35.59% k/k +11.29% | |
Cena / Przychody ze sprzedaży | 12.02~sektor 3.00 | 6.44~sektor 2.30 r/r -46.48%~sektor -23.34% | 4.30~sektor 2.43 r/r -33.13%~sektor +5.90% | 5.43~sektor 2.01 | 7.63~sektor 1.88 k/k +40.65%~sektor -6.16% | 8.99~sektor 2.05 r/r +108.84%~sektor -16.00% k/k +17.78%~sektor +8.54% | 8.35~sektor 1.89 k/k -7.06%~sektor -7.59% | 7.13~sektor 2.26 r/r +31.33%~sektor +12.51% k/k -14.70%~sektor +19.53% | 5.87~sektor 1.95 r/r -23.03%~sektor +3.47% k/k -17.57%~sektor -13.70% | 5.11~sektor 2.01 r/r -43.18%~sektor -1.58% k/k -13.05%~sektor +3.24% | 4.80~sektor 2.16 r/r -42.59%~sektor +14.07% k/k -6.10%~sektor +7.11% | 4.51~sektor 1.84 r/r -36.72%~sektor -18.77% k/k -5.98%~sektor -14.88% | 4.31~sektor 1.96 r/r -26.70%~sektor +0.62% k/k -4.51%~sektor +6.89% | 3.94~sektor 1.86 r/r -22.93%~sektor -7.38% k/k -8.58%~sektor -4.96% | 3.54~sektor 1.60 r/r -26.25%~sektor -25.92% k/k -10.15%~sektor -14.33% | |
Zysk na akcję | 10.03 | 4.93 r/r -50.89% | 8.38 r/r +70.01% | 9.71 | 9.04 k/k -6.90% | 7.62 r/r -9.07% k/k -15.75% | 6.52 k/k -14.34% | 5.52 r/r -43.18% k/k -15.43% | 4.91 r/r -45.68% k/k -10.99% | 1.07 r/r -85.98% k/k -78.26% | 1.08 r/r -83.46% k/k +1.06% | -0.23 r/r -104.14% k/k -121.19% | -0.03 r/r -100.67% k/k +85.56% | 3.56 r/r +233.37% k/k +10886.06% | 2.47 r/r +128.71% k/k -30.67% | |
Cena / Zysk | 1.46~sektor 11.42 | 2.96~sektor 9.29 r/r +103.63%~sektor -18.65% | 1.74~sektor 11.17 r/r -41.18%~sektor +20.27% | 1.50~sektor 6.98 | 1.62~sektor 6.80 k/k +7.42%~sektor -2.60% | 1.92~sektor 7.01 r/r +9.98%~sektor -37.22% k/k +18.70%~sektor +3.15% | 2.24~sektor 6.69 k/k +16.74%~sektor -4.58% | 2.65~sektor 6.32 r/r +76.00%~sektor -9.50% k/k +18.24%~sektor -5.60% | 2.97~sektor 6.69 r/r +84.09%~sektor -1.61% k/k +12.35%~sektor +5.90% | 13.67~sektor 8.60 r/r +613.29%~sektor +22.57% k/k +359.92%~sektor +28.50% | 13.53~sektor 7.52 r/r +504.62%~sektor +12.39% k/k -1.05%~sektor -12.51% | | | 4.10~sektor 7.40 r/r -70.00%~sektor -13.88% | 5.92~sektor 6.39 r/r -56.28%~sektor -15.08% k/k +44.23%~sektor -13.72% | |
Zysk operacyjny na akcję | 13.32 | 6.90 r/r -48.17% | 14.17 r/r +105.21% | 13.90 | 12.39 k/k -10.82% | 9.72 r/r -31.40% k/k -21.58% | 8.40 k/k -13.56% | 8.16 r/r -41.26% k/k -2.84% | 8.02 r/r -35.30% k/k -1.76% | 3.12 r/r -67.85% k/k -61.04% | 2.92 r/r -65.23% k/k -6.50% | 0.49 r/r -93.95% k/k -83.10% | 1.19 r/r -85.14% k/k +141.40% | 5.60 r/r +79.12% k/k +369.60% | 4.21 r/r +44.16% k/k -24.75% | |
Cena / Zysk operacyjny | 1.10~sektor 8.59 | 2.11~sektor 7.79 r/r +92.94%~sektor -9.36% | 1.03~sektor 6.08 r/r -51.27%~sektor -21.84% | 1.05~sektor 5.80 | 1.18~sektor 4.74 k/k +12.14%~sektor -18.29% | 1.50~sektor 5.18 r/r +45.77%~sektor -14.93% k/k +27.52%~sektor +9.16% | 1.74~sektor 4.96 k/k +15.68%~sektor -4.20% | 1.79~sektor 5.16 r/r +70.24%~sektor -11.15% k/k +2.92%~sektor +3.97% | 1.82~sektor 5.24 r/r +54.54%~sektor +10.51% k/k +1.79%~sektor +1.64% | 4.67~sektor 7.06 r/r +211.05%~sektor +36.34% k/k +156.67%~sektor +34.68% | 5.00~sektor 6.66 r/r +187.59%~sektor +34.34% k/k +6.95%~sektor -5.61% | 29.57~sektor 7.85 r/r +1553.69%~sektor +52.30% k/k +491.80%~sektor +17.87% | 12.25~sektor 7.84 r/r +572.89%~sektor +49.59% k/k -58.58%~sektor -0.17% | 2.61~sektor 6.26 r/r -44.17%~sektor -11.32% k/k -78.70%~sektor -20.16% | 3.47~sektor 4.85 r/r -30.63%~sektor -27.17% k/k +32.89%~sektor -22.48% | |
Enterprise Value na akcję | 42.04 | 53.71 r/r +27.76% | 46.33 r/r -13.73% | 59.39 | 50.15 k/k -15.57% | 56.77 r/r +22.52% k/k +13.21% | 66.42 k/k +17.00% | 69.79 r/r +17.51% k/k +5.08% | 53.30 r/r +6.29% k/k -23.63% | 63.19 r/r +11.32% k/k +18.56% | 67.74 r/r +1.99% k/k +7.20% | 68.33 r/r -2.09% k/k +0.87% | 73.42 r/r +37.74% k/k +7.44% | 80.58 r/r +27.52% k/k +9.76% | 82.46 r/r +21.72% k/k +2.33% | |
EV / Przychody ze sprzedaży | 34.62~sektor 6.10 | 23.68~sektor 4.25 r/r -31.62%~sektor -30.22% | 13.66~sektor 3.74 r/r -42.31%~sektor -12.20% | 22.07~sektor 2.54 | 26.21~sektor 2.69 k/k +18.76%~sektor +5.82% | 34.95~sektor 3.27 r/r +155.88%~sektor -12.44% k/k +33.34%~sektor +21.70% | 38.00~sektor 2.97 k/k +8.74%~sektor -9.16% | 34.06~sektor 3.76 r/r +54.33%~sektor +47.93% k/k -10.37%~sektor +26.45% | 21.44~sektor 3.82 r/r -18.19%~sektor +41.94% k/k -37.04%~sektor +1.54% | 22.10~sektor 3.04 r/r -36.75%~sektor -6.91% k/k +3.08%~sektor -20.19% | 22.25~sektor 3.05 r/r -41.45%~sektor +2.61% k/k +0.66%~sektor +0.13% | 21.10~sektor 2.97 r/r -38.05%~sektor -20.86% k/k -5.16%~sektor -2.46% | 21.65~sektor 3.16 r/r +0.96%~sektor -17.14% k/k +2.60%~sektor +6.31% | 21.72~sektor 2.53 r/r -1.72%~sektor -16.95% k/k +0.35%~sektor -20.00% | 19.97~sektor 2.42 r/r -10.23%~sektor -20.78% k/k -8.05%~sektor -4.49% | |
EV / EBIT | 3.16~sektor 8.63 | 7.78~sektor 8.58 r/r +146.50%~sektor -0.52% | 3.27~sektor 5.92 r/r -57.96%~sektor -31.07% | 4.27~sektor 5.55 | 4.05~sektor 5.88 k/k -5.32%~sektor +5.94% | 5.84~sektor 6.78 r/r +78.61%~sektor +14.61% k/k +44.36%~sektor +15.25% | 7.91~sektor 7.54 k/k +35.34%~sektor +11.20% | 8.55~sektor 8.55 r/r +100.06%~sektor +53.97% k/k +8.14%~sektor +13.41% | 6.65~sektor 10.30 r/r +64.27%~sektor +75.04% k/k -22.26%~sektor +20.43% | 20.22~sektor 7.67 r/r +246.26%~sektor +13.12% k/k +204.29%~sektor -25.52% | 23.19~sektor 9.05 r/r +193.32%~sektor +20.09% k/k +14.65%~sektor +18.05% | 138.42~sektor 6.42 r/r +1519.07%~sektor -24.96% k/k +496.94%~sektor -29.13% | 61.60~sektor 4.95 r/r +826.81%~sektor -51.88% k/k -55.50%~sektor -22.78% | 14.40~sektor 6.20 r/r -28.81%~sektor -19.13% k/k -76.63%~sektor +25.19% | 19.58~sektor 4.87 r/r -15.56%~sektor -46.20% k/k +35.98%~sektor -21.47% | |
EV / EBITDA | 3.09~sektor 8.37 | 7.45~sektor 8.39 r/r +141.43%~sektor +0.22% | 3.24~sektor 5.83 r/r -56.52%~sektor -30.58% | 4.25~sektor 5.12 | 4.00~sektor 5.44 k/k -5.90%~sektor +6.34% | 5.75~sektor 6.52 r/r +77.59%~sektor +11.97% k/k +43.85%~sektor +19.87% | 7.77~sektor 7.31 k/k +35.07%~sektor +12.07% | 8.35~sektor 6.83 r/r +96.51%~sektor +33.46% k/k +7.48%~sektor -6.58% | 6.41~sektor 9.68 r/r +60.27%~sektor +77.81% k/k -23.26%~sektor +41.68% | 18.87~sektor 7.47 r/r +228.03%~sektor +14.55% k/k +194.43%~sektor -22.78% | 21.33~sektor 8.85 r/r +174.56%~sektor +21.09% k/k +13.05%~sektor +18.47% | 93.14~sektor 6.13 r/r +1015.37%~sektor -10.27% k/k +336.63%~sektor -30.77% | 52.25~sektor 6.60 r/r +715.34%~sektor -31.85% k/k -43.90%~sektor +7.61% | 13.65~sektor 6.21 r/r -27.63%~sektor -16.87% k/k -73.87%~sektor -5.80% | 18.25~sektor 4.91 r/r -14.45%~sektor -44.53% k/k +33.64%~sektor -20.95% | |
* Zaznaczając tę opcję uwzględniany jest jedynie aktualny kurs akcji. W przeciwnym wypadku przy obliczaniu wskaźników uwzględniany jest kurs akcji z dnia daty bilansowej raportu finansowego.
Wskaźniki obliczane są na podstawie urocznionych wartości RZiS i PP z 4 ostatnich raportów kwartalnych.
Wartości dla sektora obliczane są w oparciu o medianę.