|
|
2015/Q4
(gru 15) |
2016/Q4
(gru 16) |
2017/Q4
(gru 17) |
2018/Q1
(mar 18) |
2018/Q2
(cze 18) |
2018/Q3
(wrz 18) |
2018/Q4
(gru 18) |
2019/Q1
(mar 19) |
2019/Q2
(cze 19) |
2019/Q3
(wrz 19) |
2019/Q4
(gru 19) |
2020/Q1
(mar 20) |
2020/Q2
(cze 20) |
2020/Q3
(wrz 20) |
2020/Q4
(gru 20) |
2021/Q1
(mar 21) |
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) |
2024/Q2
(cze 24) |
2024/Q3
(wrz 24) |
|
| Kurs | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 2 971,50 | 3 876,50 | 3 685,00 | 3 180,00 | |
| Liczba akcji | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | 700 000 000 | |
| Wartość księgowa na akcję | 51,07 | 69,70 r/r +36.48% | 71,24 r/r +2.21% | 75,03 k/k +5.32% | 76,51 k/k +1.97% | 68,06 k/k -11.04% | 71,51 r/r +0.38% k/k +5.06% | 73,53 r/r -2.00% k/k +2.82% | 70,13 r/r -8.34% k/k -4.62% | 75,42 r/r +10.81% k/k +7.54% | 76,61 r/r +7.13% k/k +1.57% | 81,46 r/r +10.78% k/k +6.33% | 81,02 r/r +15.54% k/k -0.53% | 88,87 r/r +17.83% k/k +9.68% | 91,41 r/r +19.32% k/k +2.86% | 90,74 r/r +11.39% k/k -0.74% | 78,10 r/r -3.61% k/k -13.92% | 76,13 r/r -14.34% k/k -2.53% | 66,63 r/r -27.11% k/k -12.48% | 58,56 r/r -35.46% k/k -12.11% | 51,14 r/r -34.52% k/k -12.66% | 55,34 r/r -27.30% k/k +8.21% | 59,03 r/r -11.40% k/k +6.67% | 65,37 r/r +11.63% k/k +10.73% | 67,42 r/r +31.83% k/k +3.15% | 79,43 r/r +43.53% k/k +17.82% | 83,56 r/r +41.55% k/k +5.19% | 84,75 r/r +29.66% k/k +1.43% | 90,64 r/r +34.44% k/k +6.95% | 98,73 r/r +24.30% k/k +8.93% | |
| Cena / Wartość księgowa | | | | | | | | | | | | | | | | | | | | | | | | | | | 35,56 | 45,74 k/k +28.62% | 40,65 k/k -11.12% | 32,21 k/k -20.78% | |
| Wartość księgowa Grahama na akcję | 17,06 | 5,02 r/r -70.54% | 6,82 r/r +35.68% | 7,61 k/k +11.57% | 5,69 k/k -25.25% | 9,82 k/k +72.74% | 12,50 r/r +83.42% k/k +27.31% | 12,30 r/r +61.69% k/k -1.65% | 8,54 r/r +50.28% k/k -30.52% | 9,16 r/r -6.74% k/k +7.20% | 12,74 r/r +1.87% k/k +39.06% | 12,67 r/r +3.00% k/k -0.56% | 12,03 r/r +40.84% k/k -4.99% | 18,30 r/r +99.80% k/k +52.07% | 16,67 r/r +30.85% k/k -8.93% | 15,11 r/r +19.30% k/k -9.33% | 6,57 r/r -45.42% k/k -56.54% | -0,78 r/r -104.24% k/k -111.82% | -12,49 r/r -174.92% k/k -1508.32% | -21,35 r/r -241.30% k/k -71.02% | -29,61 r/r -550.86% k/k -38.69% | -35,63 r/r -4490.11% k/k -20.33% | -29,64 r/r -137.44% k/k +16.80% | -28,72 r/r -34.53% k/k +3.11% | -24,96 r/r +15.73% k/k +13.12% | -25,58 r/r +28.21% k/k -2.51% | -13,11 r/r +55.76% k/k +48.74% | -12,96 r/r +54.89% k/k +1.20% | -9,71 r/r +61.08% k/k +25.03% | -4,59 r/r +82.07% k/k +52.77% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 38,28 | 42,94 r/r +12.19% | 53,94 r/r +25.61% | 56,75 k/k +5.20% | 61,13 k/k +7.73% | 63,01 k/k +3.07% | 67,23 r/r +24.63% k/k +6.70% | 67,02 r/r +18.09% k/k -0.31% | 65,54 r/r +7.20% k/k -2.20% | 67,26 r/r +6.75% k/k +2.63% | 71,91 r/r +6.96% k/k +6.91% | 74,69 r/r +11.45% k/k +3.86% | 80,31 r/r +22.53% k/k +7.52% | 87,24 r/r +29.71% k/k +8.64% | 92,15 r/r +28.16% k/k +5.63% | 103,91 r/r +39.13% k/k +12.76% | 108,66 r/r +35.31% k/k +4.57% | 117,75 r/r +34.97% k/k +8.37% | 122,28 r/r +32.70% k/k +3.85% | 116,90 r/r +12.50% k/k -4.40% | 127,25 r/r +17.11% k/k +8.85% | 132,76 r/r +12.75% k/k +4.33% | 141,86 r/r +16.01% k/k +6.85% | 164,65 r/r +40.85% k/k +16.07% | 172,22 r/r +35.34% k/k +4.60% | 176,21 r/r +32.73% k/k +2.32% | 171,18 r/r +20.67% k/k -2.86% | 165,53 r/r +0.53% k/k -3.30% | 160,11 r/r -7.03% k/k -3.27% | 161,57 r/r -8.31% k/k +0.91% | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,36 | 23,42 k/k +34.91% | 23,02 k/k -1.72% | 19,68 k/k -14.48% | |
| Zysk na akcję | 9,86 | 9,84 r/r -0.20% | 13,26 r/r +34.75% | 14,15 k/k +6.75% | 15,16 k/k +7.12% | 15,29 k/k +0.85% | 15,92 r/r +20.07% k/k +4.12% | 14,49 r/r +2.41% k/k -8.95% | 13,58 r/r -10.44% k/k -6.31% | 13,83 r/r -9.56% k/k +1.83% | 15,77 r/r -0.94% k/k +14.05% | 16,32 r/r +12.60% k/k +3.49% | 18,15 r/r +33.64% k/k +11.20% | 21,10 r/r +52.56% k/k +16.25% | 23,43 r/r +48.56% k/k +11.06% | 29,42 r/r +80.29% k/k +25.59% | 31,34 r/r +72.68% k/k +6.50% | 35,99 r/r +70.61% k/k +14.85% | 38,66 r/r +65.00% k/k +7.41% | 34,50 r/r +17.24% k/k -10.76% | 37,23 r/r +18.79% k/k +7.91% | 37,54 r/r +4.32% k/k +0.86% | 37,68 r/r -2.52% k/k +0.36% | 46,50 r/r +34.81% k/k +23.42% | 49,42 r/r +32.75% k/k +6.26% | 50,12 r/r +33.49% k/k +1.42% | 48,69 r/r +29.22% k/k -2.84% | 45,12 r/r -2.97% k/k -7.33% | 42,50 r/r -13.99% k/k -5.81% | 42,66 r/r -14.89% k/k +0.36% | |
| Cena / Zysk | | | | | | | | | | | | | | | | | | | | | | | | | | | 61,03 | 85,91 k/k +40.77% | 86,70 k/k +0.93% | 74,55 k/k -14.02% | |
| Zysk operacyjny na akcję | 11,33 | 12,00 r/r +5.90% | 15,30 r/r +27.53% | 16,27 k/k +6.34% | 21,38 k/k +31.40% | 17,80 k/k -16.74% | 18,83 r/r +23.08% k/k +5.79% | 16,90 r/r +3.86% k/k -10.27% | 11,22 r/r -47.54% k/k -33.63% | 14,97 r/r -15.91% k/k +33.45% | 16,98 r/r -9.83% k/k +13.44% | 17,83 r/r +5.51% k/k +5.00% | 20,60 r/r +83.68% k/k +15.55% | 24,18 r/r +61.55% k/k +17.38% | 26,71 r/r +57.32% k/k +10.47% | 33,94 r/r +90.39% k/k +27.07% | 36,17 r/r +75.58% k/k +6.56% | 41,01 r/r +69.60% k/k +13.38% | 44,35 r/r +66.05% k/k +8.15% | 39,27 r/r +15.69% k/k -11.47% | 42,32 r/r +17.01% k/k +7.78% | 43,10 r/r +5.11% k/k +1.85% | 43,55 r/r -1.80% k/k +1.05% | 53,50 r/r +36.25% k/k +22.84% | 56,83 r/r +34.29% k/k +6.23% | 57,80 r/r +34.10% k/k +1.70% | 56,17 r/r +28.96% k/k -2.83% | 52,25 r/r -2.35% k/k -6.98% | 49,16 r/r -13.50% k/k -5.90% | 49,63 r/r -14.13% k/k +0.96% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,91 | 74,20 k/k +40.24% | 74,96 k/k +1.02% | 64,07 k/k -14.52% | |
| Enterprise Value na akcję | | | | | | | | | | | | | | | | | | | | | | | | | | | 2 956,76 | 3 873,50 k/k +31.00% | 3 683,73 k/k -4.90% | 3 178,25 k/k -13.72% | |
| EV / Przychody ze sprzedaży | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,27 | 23,40 k/k +35.48% | 23,01 k/k -1.68% | 19,67 k/k -14.50% | |
| EV / EBIT | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,64 | 74,14 k/k +40.83% | 74,93 k/k +1.07% | 64,04 k/k -14.54% | |
| EV / EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,66 | 67,72 k/k +39.16% | 67,76 k/k +0.06% | 57,67 k/k -14.89% | |
* 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.
