|
|
2020/Q4
(wrz 20) |
2021/Q4
(wrz 21) |
2022/Q1
(gru 21) |
2022/Q2
(mar 22) |
2022/Q3
(cze 22) |
2022/Q4
(wrz 22) |
2023/Q1
(gru 22) |
2023/Q2
(mar 23) |
2023/Q3
(cze 23) |
2023/Q4
(wrz 23) |
2024/Q1
(gru 23) |
2024/Q2
(mar 24) |
2024/Q3
(cze 24) |
2024/Q4
(wrz 24) |
|
| Kurs | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | 934.20 | |
| Liczba akcji | 17 001 802 000 | 16 406 397 000 | 16 319 441 000 | 16 185 181 000 | 16 070 752 000 | 15 908 118 000 | 15 821 946 000 | 15 728 702 000 | 15 634 232 000 | 15 552 752 000 | 15 441 881 000 | 15 334 082 000 | 15 204 137 000 | 15 115 823 000 | |
| Wartość księgowa na akcję | 3.84 | 15.35 r/r +299.50% | 17.90 k/k +16.56% | 17.41 k/k -2.73% | 16.21 k/k -6.89% | 15.78 r/r +2.77% k/k -2.65% | 15.78 r/r -11.81% k/k +0.03% | 16.97 r/r -2.53% k/k +7.51% | 15.83 r/r -2.32% k/k -6.69% | 17.46 r/r +10.67% k/k +10.29% | 18.88 r/r +19.65% k/k +8.14% | 19.30 r/r +13.74% k/k +2.20% | 17.69 r/r +11.74% k/k -8.33% | 14.39 r/r -17.59% k/k -18.66% | |
| Cena / Wartość księgowa | 243.09 | 60.85 r/r -74.97% | 52.20 k/k -14.21% | 53.67 k/k +2.81% | 57.64 k/k +7.40% | 59.21 r/r -2.69% k/k +2.72% | 59.19 r/r +13.39% k/k -0.03% | 55.06 r/r +2.59% k/k -6.98% | 59.01 r/r +2.37% k/k +7.17% | 53.50 r/r -9.64% k/k -9.33% | 49.47 r/r -16.42% k/k -7.53% | 48.41 r/r -12.08% k/k -2.16% | 52.81 r/r -10.51% k/k +9.09% | 64.92 r/r +21.34% k/k +22.94% | |
| Wartość księgowa Grahama na akcję | -6.75 | -37.25 r/r -451.52% | -38.84 k/k -4.26% | -42.64 k/k -9.78% | -46.28 k/k -8.54% | -51.90 r/r -39.32% k/k -12.15% | -44.86 r/r -15.51% k/k +13.56% | -42.88 r/r -0.57% k/k +4.41% | -39.95 r/r +13.66% k/k +6.83% | -41.26 r/r +20.49% k/k -3.28% | -34.59 r/r +22.90% k/k +16.19% | -35.06 r/r +18.23% k/k -1.38% | -36.99 r/r +7.43% k/k -5.48% | -39.17 r/r +5.07% k/k -5.92% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 16.15 | 89.02 r/r +451.35% | 91.99 k/k +3.33% | 95.91 k/k +4.27% | 100.46 k/k +4.74% | 122.78 r/r +37.92% k/k +22.21% | 110.02 r/r +19.60% k/k -10.40% | 110.70 r/r +15.42% k/k +0.62% | 109.07 r/r +8.57% k/k -1.47% | 107.69 r/r -12.29% k/k -1.27% | 103.92 r/r -5.55% k/k -3.50% | 101.70 r/r -8.13% k/k -2.13% | 103.22 r/r -5.36% k/k +1.50% | 98.80 r/r -8.25% k/k -4.28% | |
| Cena / Przychody ze sprzedaży | 57.86 | 10.49 r/r -81.86% | 10.16 k/k -3.23% | 9.74 k/k -4.09% | 9.30 k/k -4.53% | 7.61 r/r -27.50% k/k -18.18% | 8.49 r/r -16.39% k/k +11.60% | 8.44 r/r -13.36% k/k -0.62% | 8.56 r/r -7.89% k/k +1.49% | 8.68 r/r +14.02% k/k +1.29% | 8.99 r/r +5.87% k/k +3.63% | 9.19 r/r +8.85% k/k +2.18% | 9.05 r/r +5.67% k/k -1.48% | 9.46 r/r +8.99% k/k +4.48% | |
| Zysk na akcję | 3.38 | 23.04 r/r +582.31% | 24.46 k/k +6.14% | 25.33 k/k +3.56% | 25.78 k/k +1.80% | 31.08 r/r +34.87% k/k +20.53% | 26.95 r/r +10.19% k/k -13.28% | 27.06 r/r +6.84% k/k +0.40% | 26.87 r/r +4.21% k/k -0.70% | 27.25 r/r -12.31% k/k +1.43% | 27.14 r/r +0.72% k/k -0.40% | 26.72 r/r -1.25% k/k -1.57% | 27.26 r/r +1.47% k/k +2.04% | 23.68 r/r -13.09% k/k -13.13% | |
| Cena / Zysk | 276.66 | 40.55 r/r -85.34% | 38.20 k/k -5.79% | 36.89 k/k -3.43% | 36.23 k/k -1.77% | 30.06 r/r -25.86% k/k -17.03% | 34.67 r/r -9.25% k/k +15.32% | 34.53 r/r -6.40% k/k -0.40% | 34.77 r/r -4.04% k/k +0.70% | 34.28 r/r +14.03% k/k -1.41% | 34.42 r/r -0.72% k/k +0.40% | 34.97 r/r +1.27% k/k +1.59% | 34.27 r/r -1.45% k/k -2.00% | 39.44 r/r +15.06% k/k +15.11% | |
| Zysk operacyjny na akcję | 3.90 | 26.51 r/r +580.01% | 28.45 k/k +7.31% | 29.69 k/k +4.35% | 30.62 k/k +3.16% | 37.19 r/r +40.27% k/k +21.44% | 32.27 r/r +13.43% k/k -13.22% | 32.23 r/r +8.55% k/k -0.14% | 31.84 r/r +3.98% k/k -1.18% | 32.11 r/r -13.65% k/k +0.85% | 31.91 r/r -1.12% k/k -0.64% | 31.46 r/r -2.37% k/k -1.40% | 32.24 r/r +1.25% k/k +2.48% | 31.13 r/r -3.06% k/k -3.44% | |
| Cena / Zysk operacyjny | 239.61 | 35.24 r/r -85.29% | 32.84 k/k -6.81% | 31.47 k/k -4.17% | 30.50 k/k -3.06% | 25.12 r/r -28.71% k/k -17.65% | 28.95 r/r -11.84% k/k +15.24% | 28.99 r/r -7.88% k/k +0.14% | 29.34 r/r -3.83% k/k +1.20% | 29.09 r/r +15.80% k/k -0.84% | 29.28 r/r +1.14% k/k +0.64% | 29.69 r/r +2.43% k/k +1.42% | 28.97 r/r -1.23% k/k -2.42% | 30.01 r/r +3.15% k/k +3.56% | |
| Enterprise Value na akcję | 938.28 | 954.59 r/r +1.74% | 954.27 k/k -0.03% | 956.12 k/k +0.19% | 956.85 k/k +0.08% | 961.12 r/r +0.68% k/k +0.45% | 958.91 r/r +0.49% k/k -0.23% | 956.84 r/r +0.07% k/k -0.22% | 954.39 r/r -0.26% k/k -0.26% | 955.31 r/r -0.60% k/k +0.10% | 950.84 r/r -0.84% k/k -0.47% | 952.38 r/r -0.47% k/k +0.16% | 953.49 r/r -0.09% k/k +0.12% | 951.06 r/r -0.45% k/k -0.26% | |
| EV / Przychody ze sprzedaży | 58.11 | 10.72 r/r -81.55% | 10.37 k/k -3.26% | 9.97 k/k -3.91% | 9.52 k/k -4.46% | 7.83 r/r -27.00% k/k -17.81% | 8.72 r/r -15.98% k/k +11.35% | 8.64 r/r -13.29% k/k -0.83% | 8.75 r/r -8.13% k/k +1.24% | 8.87 r/r +13.33% k/k +1.38% | 9.15 r/r +4.98% k/k +3.14% | 9.36 r/r +8.35% k/k +2.35% | 9.24 r/r +5.57% k/k -1.36% | 9.63 r/r +8.51% k/k +4.21% | |
| EV / EBIT | 240.65 | 36.00 r/r -85.04% | 33.54 k/k -6.84% | 32.21 k/k -3.98% | 31.24 k/k -2.99% | 25.84 r/r -28.22% k/k -17.28% | 29.71 r/r -11.41% k/k +14.97% | 29.69 r/r -7.81% k/k -0.07% | 29.97 r/r -4.08% k/k +0.94% | 29.75 r/r +15.10% k/k -0.74% | 29.80 r/r +0.28% k/k +0.17% | 30.27 r/r +1.95% k/k +1.59% | 29.57 r/r -1.33% k/k -2.31% | 30.55 r/r +2.69% k/k +3.30% | |
| EV / EBITDA | 206.25 | 32.63 r/r -84.18% | 30.59 k/k -6.23% | 29.44 k/k -3.76% | 28.53 k/k -3.12% | 23.65 r/r -27.52% k/k -17.11% | 27.01 r/r -11.70% k/k +14.24% | 26.93 r/r -8.55% k/k -0.32% | 27.14 r/r -4.87% k/k +0.77% | 27.02 r/r +14.29% k/k -0.41% | 27.16 r/r +0.56% k/k +0.52% | 27.60 r/r +2.51% k/k +1.61% | 27.06 r/r -0.29% k/k -1.98% | 27.95 r/r +3.43% k/k +3.31% | |
* 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.
