|
|
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) |
2024/Q1
(mar 24) |
2024/Q2
(cze 24) |
|
| Kurs | 0,00 | 0,00 | 0,00 | 35,98 | 36,49 | 38,60 | 38,00 | 47,00 | 48,80 | 47,00 | 31,00 | 23,50 | 18,60 | 22,75 | |
| Liczba akcji | 4 000 000 | 4 000 000 | 4 000 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | |
| Wartość księgowa na akcję | 0,24 | 1,50 r/r +531.83% | 2,48 r/r +65.38% | 5,03 r/r +102.25% | 6,03 k/k +19.95% | 6,73 k/k +11.59% | 6,43 k/k -4.42% | 7,15 r/r +42.30% k/k +11.22% | 7,61 r/r +26.16% k/k +6.35% | 5,09 r/r -24.27% k/k -33.02% | 5,05 r/r -21.40% k/k -0.79% | 4,93 r/r -31.07% k/k -2.47% | 5,71 r/r -24.94% k/k +15.82% | 4,57 r/r -10.31% k/k -19.96% | |
| Cena / Wartość księgowa | | | | 7,16~sektor 2,77 | 6,05~sektor 2,58 k/k -15.45%~sektor -6.94% | 5,74~sektor 2,40 k/k -5.20%~sektor -6.96% | 5,91~sektor 2,16 k/k +2.99%~sektor -9.92% | 6,57~sektor 2,36 r/r -8.20%~sektor -14.79% k/k +11.20%~sektor +9.25% | 6,42~sektor 2,34 r/r +6.00%~sektor -9.30% k/k -2.37%~sektor -0.94% | 9,23~sektor 2,49 r/r +60.77%~sektor +3.70% k/k +43.78%~sektor +6.38% | 6,13~sektor 2,67 r/r +3.78%~sektor +23.61% k/k -33.52%~sektor +7.37% | 4,77~sektor 2,49 r/r -27.46%~sektor +5.73% k/k -22.27%~sektor -6.55% | 3,26~sektor 2,34 r/r -49.22%~sektor +0.35% k/k -31.66%~sektor -5.99% | 4,98~sektor 2,52 r/r -46.03%~sektor +1.35% k/k +52.81%~sektor +7.44% | |
| Wartość księgowa Grahama na akcję | 0,24 | 1,50 r/r +530.91% | 2,47 r/r +64.85% | 4,64 r/r +87.45% | 5,57 k/k +20.11% | 6,40 k/k +14.85% | 5,69 k/k -11.01% | 6,83 r/r +47.38% k/k +20.06% | 7,29 r/r +30.83% k/k +6.63% | 4,78 r/r -25.21% k/k -34.35% | 4,67 r/r -18.01% k/k -2.45% | 4,56 r/r -33.19% k/k -2.17% | 5,36 r/r -26.50% k/k +17.31% | 4,25 r/r -11.21% k/k -20.69% | |
| Cena / Wartość księgowa Grahama | | | | 7,76~sektor 7,76 | 6,55~sektor 6,42 k/k -15.56%~sektor -17.34% | 6,04~sektor 4,78 k/k -7.89%~sektor -25.51% | 6,68~sektor 4,59 k/k +10.63%~sektor -4.01% | 6,88~sektor 5,03 r/r -11.37%~sektor -35.22% k/k +3.01%~sektor +9.61% | 6,70~sektor 6,21 r/r +2.22%~sektor -3.25% k/k -2.62%~sektor +23.46% | 9,83~sektor 8,14 r/r +62.81%~sektor +70.44% k/k +46.71%~sektor +31.23% | 6,64~sektor 6,96 r/r -0.50%~sektor +51.83% k/k -32.39%~sektor -14.49% | 5,15~sektor 6,15 r/r -25.16%~sektor +22.30% k/k -22.52%~sektor -11.72% | 3,47~sektor 6,23 r/r -48.14%~sektor +0.35% k/k -32.53%~sektor +1.30% | 5,36~sektor 7,28 r/r -45.49%~sektor -10.62% k/k +54.22%~sektor +16.89% | |
| Przychody ze sprzedaży na akcję | 0,01 | 1,87 r/r +21897.65% | 2,86 r/r +52.86% | 4,49 r/r +57.18% | 4,88 k/k +8.71% | 5,68 k/k +16.26% | 6,40 k/k +12.70% | 6,24 r/r +38.79% k/k -2.56% | 5,90 r/r +20.91% k/k -5.30% | 5,57 r/r -1.96% k/k -5.73% | 4,56 r/r -28.81% k/k -18.16% | 4,02 r/r -35.51% k/k -11.72% | 4,26 r/r -27.80% k/k +6.02% | 4,02 r/r -27.85% k/k -5.80% | |
| Cena / Przychody ze sprzedaży | | | | 8,01~sektor 2,59 | 7,47~sektor 2,35 k/k -6.70%~sektor -9.25% | 6,80~sektor 2,43 k/k -9.01%~sektor +3.38% | 5,94~sektor 1,97 k/k -12.65%~sektor -18.67% | 7,54~sektor 1,95 r/r -5.88%~sektor -24.79% k/k +26.94%~sektor -1.43% | 8,26~sektor 2,51 r/r +10.61%~sektor +6.80% k/k +9.64%~sektor +28.87% | 8,44~sektor 2,71 r/r +24.20%~sektor +11.84% k/k +2.16%~sektor +8.25% | 6,81~sektor 2,89 r/r +14.60%~sektor +46.41% k/k -19.40%~sektor +6.47% | 5,84~sektor 2,26 r/r -22.47%~sektor +16.01% k/k -14.13%~sektor -21.90% | 4,36~sektor 2,21 r/r -47.21%~sektor -11.99% k/k -25.34%~sektor -2.23% | 5,66~sektor 2,42 r/r -32.91%~sektor -10.94% k/k +29.85%~sektor +9.54% | |
| Zysk na akcję | 0,00 | 1,26 | 2,06 r/r +62.67% | 3,00 r/r +45.86% | 3,31 k/k +10.36% | 3,49 k/k +5.50% | 4,40 k/k +25.78% | 4,05 r/r +34.87% k/k -7.91% | 3,38 r/r +2.20% k/k -16.37% | 2,85 r/r -18.57% k/k -15.93% | 1,16 r/r -73.56% k/k -59.16% | 0,57 r/r -85.81% k/k -50.57% | 0,90 r/r -73.41% k/k +56.70% | 1,12 r/r -60.63% k/k +24.48% | |
| Cena / Zysk | | | | 11,99~sektor 19,74 | 11,02~sektor 15,84 k/k -8.11%~sektor -19.76% | 11,05~sektor 13,50 k/k +0.26%~sektor -14.76% | 8,65~sektor 12,54 k/k -21.73%~sektor -7.10% | 11,61~sektor 18,22 r/r -3.15%~sektor -7.73% k/k +34.31%~sektor +45.21% | 14,42~sektor 20,79 r/r +30.86%~sektor +31.22% k/k +24.16%~sektor +14.12% | 16,52~sektor 17,40 r/r +49.53%~sektor +28.84% k/k +14.57%~sektor -16.32% | 26,68~sektor 19,03 r/r +208.56%~sektor +51.72% k/k +61.51%~sektor +9.40% | 40,91~sektor 22,82 r/r +252.34%~sektor +25.27% k/k +53.37%~sektor +19.90% | 20,66~sektor 19,51 r/r +43.33%~sektor -6.15% k/k -49.50%~sektor -14.50% | 20,30~sektor 17,14 r/r +22.93%~sektor -1.47% k/k -1.74%~sektor -12.14% | |
| Zysk operacyjny na akcję | 0,00 | 1,35 | 2,18 r/r +60.91% | 3,13 r/r +43.59% | 3,45 k/k +10.23% | 3,62 k/k +4.88% | 4,42 k/k +22.30% | 4,11 r/r +31.43% k/k -7.04% | 3,49 r/r +1.16% k/k -15.16% | 2,98 r/r -17.52% k/k -14.48% | 1,24 r/r -71.92% k/k -58.36% | 0,67 r/r -83.63% k/k -45.80% | 0,97 r/r -72.18% k/k +44.13% | 1,10 r/r -63.22% k/k +13.08% | |
| Cena / Zysk operacyjny | | | | 11,50~sektor 15,33 | 10,58~sektor 14,20 k/k -8.00%~sektor -7.37% | 10,67~sektor 13,25 k/k +0.86%~sektor -6.73% | 8,59~sektor 10,64 k/k -19.50%~sektor -19.65% | 11,43~sektor 13,81 r/r -0.61%~sektor -9.96% k/k +33.06%~sektor +29.70% | 13,98~sektor 15,58 r/r +32.21%~sektor +9.72% k/k +22.38%~sektor +12.88% | 15,75~sektor 15,28 r/r +47.62%~sektor +15.35% k/k +12.62%~sektor -1.94% | 24,95~sektor 16,78 r/r +190.51%~sektor +57.65% k/k +58.41%~sektor +9.82% | 34,89~sektor 17,57 r/r +205.35%~sektor +27.30% k/k +39.85%~sektor +4.73% | 19,16~sektor 16,50 r/r +37.02%~sektor +5.87% k/k -45.08%~sektor -6.13% | 20,73~sektor 13,32 r/r +31.59%~sektor -12.80% k/k +8.16%~sektor -19.23% | |
| Enterprise Value na akcję | | | | 33,05 | 32,65 k/k -1.22% | 34,36 k/k +5.24% | 34,37 k/k +0.02% | 43,77 r/r +32.42% k/k +27.35% | 44,58 r/r +36.53% k/k +1.84% | 42,97 r/r +25.07% k/k -3.59% | 29,34 r/r -14.63% k/k -31.72% | 21,32 r/r -51.30% k/k -27.35% | 16,16 r/r -63.75% k/k -24.20% | 19,98 r/r -53.51% k/k +23.66% | |
| EV / Przychody ze sprzedaży | | | | 7,36~sektor 2,50 | 6,69~sektor 2,37 k/k -9.13%~sektor -5.37% | 6,05~sektor 1,95 k/k -9.48%~sektor -17.84% | 5,37~sektor 2,17 k/k -11.25%~sektor +11.36% | 7,02~sektor 2,20 r/r -4.58%~sektor -12.04% k/k +30.70%~sektor +1.60% | 7,55~sektor 2,46 r/r +12.92%~sektor +3.72% k/k +7.54%~sektor +11.58% | 7,72~sektor 2,99 r/r +27.57%~sektor +53.66% k/k +2.27%~sektor +21.72% | 6,44~sektor 2,98 r/r +19.93%~sektor +37.66% k/k -16.57%~sektor -0.24% | 5,30~sektor 2,05 r/r -24.49%~sektor -6.90% k/k -17.71%~sektor -31.29% | 3,79~sektor 1,86 r/r -49.80%~sektor -24.45% k/k -28.51%~sektor -9.46% | 4,98~sektor 2,25 r/r -35.56%~sektor -24.78% k/k +31.28%~sektor +21.20% | |
| EV / EBIT | | | | 10,56~sektor 10,56 | 9,46~sektor 7,98 k/k -10.39%~sektor -24.43% | 9,50~sektor 6,65 k/k +0.35%~sektor -16.73% | 7,77~sektor 6,57 k/k -18.21%~sektor -1.20% | 10,64~sektor 11,11 r/r +0.76%~sektor +5.21% k/k +37.00%~sektor +69.21% | 12,77~sektor 12,49 r/r +34.96%~sektor +56.45% k/k +20.04%~sektor +12.39% | 14,40~sektor 11,58 r/r +51.63%~sektor +74.20% k/k +12.74%~sektor -7.28% | 23,61~sektor 10,20 r/r +204.02%~sektor +55.40% k/k +63.98%~sektor -11.86% | 31,65~sektor 11,95 r/r +197.41%~sektor +7.57% k/k +34.02%~sektor +17.12% | 16,64~sektor 10,47 r/r +30.30%~sektor -16.12% k/k -47.41%~sektor -12.36% | 18,20~sektor 10,04 r/r +26.40%~sektor -13.25% k/k +9.36%~sektor -4.11% | |
| EV / EBITDA | | | | 10,49~sektor 6,83 | 9,35~sektor 6,28 k/k -10.85%~sektor -8.08% | 9,34~sektor 5,39 k/k -0.06%~sektor -14.13% | 7,63~sektor 6,57 k/k -18.32%~sektor +21.92% | 10,42~sektor 6,67 r/r -0.61%~sektor -2.28% k/k +36.57%~sektor +1.55% | 12,46~sektor 8,34 r/r +33.24%~sektor +32.90% k/k +19.52%~sektor +25.01% | 13,85~sektor 10,88 r/r +48.27%~sektor +101.93% k/k +11.21%~sektor +30.47% | 21,50~sektor 10,67 r/r +181.69%~sektor +62.42% k/k +55.18%~sektor -1.94% | 26,94~sektor 8,19 r/r +158.47%~sektor +22.78% k/k +25.31%~sektor -23.23% | 14,80~sektor 7,87 r/r +18.79%~sektor -5.69% k/k -45.07%~sektor -3.97% | 16,67~sektor 8,62 r/r +20.31%~sektor -20.83% k/k +12.64%~sektor +9.51% | |
* 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.
