|
2010/Q4
(gru 10) |
2011/Q4
(gru 11) |
2012/Q4
(gru 12) |
2013/Q4
(gru 13) |
2014/Q4
(gru 14) |
2015/Q4
(gru 15) |
2016/Q4
(gru 16) |
2017/Q4
(gru 17) |
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
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) |
|
Kurs | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | 210.50 | |
Liczba akcji | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | |
Wartość księgowa na akcję | 218.14 | 307.19 r/r +40.82% | 380.51 r/r +23.87% | 412.62 r/r +8.44% | 410.48 r/r -0.52% | 376.78 r/r -8.21% | 402.95 r/r +6.95% | 427.77 r/r +6.16% | 468.94 r/r +9.62% | 490.62 r/r +4.62% | 541.65 r/r +10.40% | 633.70 r/r +17.00% | 697.93 k/k +10.13% | 744.07 k/k +6.61% | 820.89 k/k +10.33% | 798.47 r/r +26.00% k/k -2.73% | 810.95 r/r +16.19% k/k +1.56% | 772.24 r/r +3.79% k/k -4.77% | 839.99 r/r +2.33% k/k +8.77% | 785.49 r/r -1.63% k/k -6.49% | |
Cena / Wartość księgowa | 0.97 | 0.69 r/r -28.99% | 0.55 r/r -19.26% | 0.51 r/r -7.77% | 0.51 r/r +0.51% | 0.56 r/r +8.95% | 0.52 r/r -6.50% | 0.49 r/r -5.80% | 0.45 r/r -8.78% | 0.43 r/r -4.43% | 0.39 r/r -9.42% | 0.33 r/r -14.51% | 0.30 k/k -9.21% | 0.28 k/k -6.20% | 0.26 k/k -9.37% | 0.26 r/r -20.65% k/k +2.81% | 0.26 r/r -13.93% k/k -1.52% | 0.27 r/r -3.64% k/k +5.01% | 0.25 r/r -2.26% k/k -8.07% | 0.27 r/r +1.67% k/k +6.94% | |
Wartość księgowa Grahama na akcję | -148.96 | -153.11 r/r -2.78% | 35.24 r/r +123.02% | 30.43 r/r -13.66% | 24.75 r/r -18.68% | 20.89 r/r -15.60% | 16.37 r/r -21.64% | 9.60 r/r -41.34% | 8.76 r/r -8.75% | 5.23 r/r -40.33% | 5.00 r/r -4.31% | 9.34 r/r +86.73% | 8.83 k/k -5.51% | 14.06 k/k +59.30% | -146.91 k/k -1144.83% | -101.24 r/r -1183.77% k/k +31.09% | -102.40 r/r -1260.09% k/k -1.14% | -87.35 r/r -721.22% k/k +14.69% | -89.15 r/r +39.31% k/k -2.07% | -85.23 r/r +15.82% k/k +4.40% | |
Cena / Wartość księgowa Grahama | | | 5.97 | 6.92 r/r +15.82% | 8.51 r/r +22.97% | 10.08 r/r +18.48% | 12.86 r/r +27.61% | 21.92 r/r +70.46% | 24.03 r/r +9.59% | 40.26 r/r +67.57% | 42.08 r/r +4.51% | 22.53 r/r -46.45% | 23.85 k/k +5.84% | 14.97 k/k -37.23% | | | | | | | |
Przychody ze sprzedaży na akcję | 13.90 | 67.21 r/r +383.46% | 57.83 r/r -13.95% | 36.70 r/r -36.54% | 47.79 r/r +30.23% | 0.00 r/r -100.00% | 20.95 | 46.90 r/r +123.93% | 52.33 r/r +11.57% | 62.88 r/r +20.16% | 41.41 r/r -34.15% | 69.55 r/r +67.96% | 85.29 k/k +22.63% | 79.57 k/k -6.71% | 76.17 k/k -4.27% | 69.42 r/r -0.19% k/k -8.87% | 59.10 r/r -30.70% k/k -14.86% | 58.74 r/r -26.18% k/k -0.62% | 69.79 r/r -8.38% k/k +18.81% | 74.24 r/r +6.94% k/k +6.38% | |
Cena / Przychody ze sprzedaży | 15.14 | 3.13 r/r -79.32% | 3.64 r/r +16.22% | 5.74 r/r +57.58% | 4.40 r/r -23.21% | | 10.05 | 4.49 r/r -55.34% | 4.02 r/r -10.37% | 3.35 r/r -16.78% | 5.08 r/r +51.85% | 3.03 r/r -40.46% | 2.47 k/k -18.45% | 2.65 k/k +7.19% | 2.76 k/k +4.46% | 3.03 r/r +0.19% k/k +9.73% | 3.56 r/r +44.30% k/k +17.45% | 3.58 r/r +35.46% k/k +0.62% | 3.02 r/r +9.15% k/k -15.83% | 2.84 r/r -6.49% k/k -6.00% | |
Zysk na akcję | 16.49 | 0.53 r/r -96.76% | 104.36 r/r +19458.51% | 32.61 r/r -68.75% | 42.14 r/r +29.24% | 0.00 r/r -100.00% | 19.85 | 45.38 r/r +128.63% | 48.76 r/r +7.46% | 61.28 r/r +25.67% | 39.54 r/r -35.48% | 68.57 r/r +73.43% | 85.80 k/k +25.11% | 80.97 k/k -5.63% | 80.90 k/k -0.09% | 73.31 r/r +6.90% k/k -9.38% | 60.34 r/r -29.67% k/k -17.69% | 58.64 r/r -27.58% k/k -2.82% | 68.68 r/r -15.11% k/k +17.12% | 72.35 r/r -1.31% k/k +5.35% | |
Cena / Zysk | 12.77 | 394.47 r/r +2989.80% | 2.02 r/r -99.49% | 6.46 r/r +220.04% | 4.99 r/r -22.62% | | 10.61 | 4.64 r/r -56.26% | 4.32 r/r -6.94% | 3.44 r/r -20.43% | 5.32 r/r +54.98% | 3.07 r/r -42.34% | 2.45 k/k -20.07% | 2.60 k/k +5.96% | 2.60 k/k +0.08% | 2.87 r/r -6.46% k/k +10.35% | 3.49 r/r +42.18% k/k +21.49% | 3.59 r/r +38.08% k/k +2.90% | 3.07 r/r +17.80% k/k -14.61% | 2.91 r/r +1.32% k/k -5.08% | |
Zysk operacyjny na akcję | 9.61 | 3.07 r/r -68.03% | 105.34 r/r +3329.11% | 36.02 r/r -65.80% | 46.81 r/r +29.94% | 0.00 r/r -100.00% | 20.25 | 45.77 r/r +126.01% | 49.14 r/r +7.36% | 61.09 r/r +24.30% | 39.07 r/r -36.04% | 68.66 r/r +75.73% | 84.32 k/k +22.80% | 79.05 k/k -6.25% | 78.24 k/k -1.03% | 71.84 r/r +4.62% k/k -8.18% | 61.68 r/r -26.85% k/k -14.13% | 61.28 r/r -22.48% k/k -0.66% | 72.73 r/r -7.04% k/k +18.69% | 76.85 r/r +6.98% k/k +5.67% | |
Cena / Zysk operacyjny | 21.91 | 68.52 r/r +212.77% | 2.00 r/r -97.08% | 5.84 r/r +192.43% | 4.50 r/r -23.04% | | 10.39 | 4.60 r/r -55.76% | 4.28 r/r -6.85% | 3.45 r/r -19.55% | 5.39 r/r +56.33% | 3.07 r/r -43.10% | 2.50 k/k -18.57% | 2.66 k/k +6.66% | 2.69 k/k +1.05% | 2.93 r/r -4.42% k/k +8.91% | 3.41 r/r +36.70% k/k +16.46% | 3.44 r/r +29.01% k/k +0.66% | 2.89 r/r +7.57% k/k -15.74% | 2.74 r/r -6.52% k/k -5.36% | |
Enterprise Value na akcję | 342.69 | 288.41 r/r -15.84% | 176.30 r/r -38.87% | 175.13 r/r -0.66% | 178.95 r/r +2.18% | 204.77 r/r +14.43% | 205.47 r/r +0.34% | 201.36 r/r -2.00% | 201.99 r/r +0.31% | 206.15 r/r +2.06% | 206.81 r/r +0.32% | 206.43 r/r -0.18% | 203.01 k/k -1.66% | 209.52 k/k +3.21% | 367.30 k/k +75.31% | 317.80 r/r +53.95% k/k -13.48% | 315.29 r/r +55.31% k/k -0.79% | 297.60 r/r +42.04% k/k -5.61% | 305.41 r/r -16.85% k/k +2.62% | 298.96 r/r -5.93% k/k -2.11% | |
EV / Przychody ze sprzedaży | 24.65 | 4.29 r/r -82.59% | 3.05 r/r -28.96% | 4.77 r/r +56.53% | 3.74 r/r -21.54% | | 9.81 | 4.29 r/r -56.24% | 3.86 r/r -10.09% | 3.28 r/r -15.07% | 4.99 r/r +52.34% | 2.97 r/r -40.57% | 2.38 k/k -19.81% | 2.63 k/k +10.63% | 4.82 k/k +83.12% | 4.58 r/r +54.24% k/k -5.06% | 5.33 r/r +124.12% k/k +16.52% | 5.07 r/r +92.40% k/k -5.02% | 4.38 r/r -9.25% k/k -13.62% | 4.03 r/r -12.04% k/k -7.98% | |
EV / EBIT | 35.67 | 93.89 r/r +163.23% | 1.67 r/r -98.22% | 4.86 r/r +190.50% | 3.82 r/r -21.36% | | 10.15 | 4.40 r/r -56.64% | 4.11 r/r -6.56% | 3.37 r/r -17.90% | 5.29 r/r +56.84% | 3.01 r/r -43.20% | 2.41 k/k -19.92% | 2.65 k/k +10.08% | 4.69 k/k +77.14% | 4.42 r/r +47.15% k/k -5.77% | 5.11 r/r +112.30% k/k +15.54% | 4.86 r/r +83.24% k/k -4.99% | 4.20 r/r -10.56% k/k -13.53% | 3.89 r/r -12.06% k/k -7.36% | |
EV / EBITDA | 35.67 | 93.89 r/r +163.23% | 1.67 r/r -98.22% | 4.86 r/r +190.50% | 3.82 r/r -21.36% | | 10.15 | 4.39 r/r -56.72% | 4.02 r/r -8.56% | 3.36 r/r -16.35% | 5.25 r/r +56.26% | 3.01 r/r -42.72% | 2.41 k/k -19.92% | 2.65 k/k +10.08% | 4.69 k/k +77.14% | 4.42 r/r +47.15% k/k -5.77% | 5.11 r/r +112.30% k/k +15.54% | 4.86 r/r +83.24% k/k -4.99% | 4.20 r/r -10.56% k/k -13.53% | 3.89 r/r -12.06% k/k -7.36% | |
* 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.