|
|
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 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | 12,46 | |
| 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 | 52,41~sektor 4,36 | 8,29~sektor 3,80 r/r -84.18%~sektor -12.80% | 5,01~sektor 2,42 r/r -39.53%~sektor -36.41% | 2,48~sektor 2,12 r/r -50.56%~sektor -12.16% | 2,07~sektor 2,03 k/k -16.63%~sektor -4.38% | 1,85~sektor 1,85 k/k -10.38%~sektor -8.77% | 1,94~sektor 1,98 k/k +4.62%~sektor +6.69% | 1,74~sektor 1,98 r/r -29.72%~sektor -6.91% k/k -10.09%~sektor +0.02% | 1,64~sektor 1,86 r/r -20.74%~sektor -8.52% k/k -5.97%~sektor -6.04% | 2,45~sektor 2,08 r/r +32.04%~sektor +12.16% k/k +49.30%~sektor +11.86% | 2,47~sektor 2,03 r/r +27.22%~sektor +2.89% k/k +0.80%~sektor -2.13% | 2,53~sektor 1,97 r/r +45.08%~sektor -0.44% k/k +2.54%~sektor -3.22% | 2,18~sektor 1,98 r/r +33.23%~sektor +6.43% k/k -13.66%~sektor +0.44% | 2,73~sektor 2,09 r/r +11.49%~sektor +0.81% k/k +24.93%~sektor +5.95% | |
| 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 | 52,41~sektor 16,88 | 8,31~sektor 8,75 r/r -84.15%~sektor -48.14% | 5,04~sektor 6,09 r/r -39.34%~sektor -30.37% | 2,69~sektor 4,03 r/r -46.65%~sektor -33.86% | 2,24~sektor 4,83 k/k -16.74%~sektor +19.82% | 1,95~sektor 4,00 k/k -12.93%~sektor -17.28% | 2,19~sektor 4,57 k/k +12.38%~sektor +14.39% | 1,82~sektor 5,38 r/r -32.15%~sektor +33.50% k/k -16.71%~sektor +17.74% | 1,71~sektor 5,08 r/r -23.57%~sektor +5.17% k/k -6.21%~sektor -5.60% | 2,61~sektor 4,17 r/r +33.71%~sektor +4.37% k/k +52.32%~sektor -17.91% | 2,67~sektor 5,60 r/r +21.97%~sektor +22.46% k/k +2.51%~sektor +34.23% | 2,73~sektor 5,68 r/r +49.68%~sektor +5.51% k/k +2.21%~sektor +1.44% | 2,33~sektor 6,57 r/r +36.05%~sektor +29.32% k/k -14.75%~sektor +15.70% | 2,93~sektor 6,57 r/r +12.63%~sektor +57.67% k/k +26.09%~sektor +0.08% | |
| 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 | 1 465,88~sektor 4,32 | 6,66~sektor 2,88 r/r -99.55%~sektor -33.31% | 4,36~sektor 2,36 r/r -34.58%~sektor -18.01% | 2,77~sektor 2,01 r/r -36.38%~sektor -15.16% | 2,55~sektor 2,08 k/k -8.00%~sektor +3.71% | 2,19~sektor 1,96 k/k -13.99%~sektor -6.00% | 1,95~sektor 1,74 k/k -11.27%~sektor -10.80% | 2,00~sektor 2,00 r/r -27.94%~sektor -0.36% k/k +2.63%~sektor +14.59% | 2,11~sektor 2,11 r/r -17.29%~sektor +1.45% k/k +5.59%~sektor +5.59% | 2,24~sektor 2,12 r/r +2.00%~sektor +8.23% k/k +6.08%~sektor +0.28% | 2,74~sektor 2,23 r/r +40.47%~sektor +27.69% k/k +22.20%~sektor +5.24% | 3,10~sektor 1,86 r/r +55.05%~sektor -6.88% k/k +13.28%~sektor -16.44% | 2,92~sektor 1,69 r/r +38.50%~sektor -19.69% k/k -5.68%~sektor -8.93% | 3,10~sektor 1,67 r/r +38.61%~sektor -21.08% k/k +6.16%~sektor -1.46% | |
| 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 | | 9,85~sektor 24,05 | 6,06~sektor 14,48 r/r -38.53%~sektor -39.80% | 4,15~sektor 16,66 r/r -31.44%~sektor +15.10% | 3,76~sektor 15,42 k/k -9.39%~sektor -7.44% | 3,57~sektor 14,06 k/k -5.22%~sektor -8.83% | 2,83~sektor 16,47 k/k -20.50%~sektor +17.13% | 3,08~sektor 21,94 r/r -25.86%~sektor +31.69% k/k +8.59%~sektor +33.24% | 3,68~sektor 21,26 r/r -2.15%~sektor +37.87% k/k +19.58%~sektor -3.10% | 4,38~sektor 16,67 r/r +22.80%~sektor +18.60% k/k +18.95%~sektor -21.57% | 10,72~sektor 19,55 r/r +278.24%~sektor +18.72% k/k +144.87%~sektor +17.25% | 21,69~sektor 19,69 r/r +604.68%~sektor -10.25% k/k +102.32%~sektor +0.72% | 13,84~sektor 17,21 r/r +276.03%~sektor -19.07% k/k -36.19%~sektor -12.63% | 11,12~sektor 14,14 r/r +153.96%~sektor -15.21% k/k -19.66%~sektor -17.83% | |
| 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 | | 9,20~sektor 21,45 | 5,72~sektor 13,80 r/r -37.85%~sektor -35.69% | 3,98~sektor 11,53 r/r -30.36%~sektor -16.40% | 3,61~sektor 12,22 k/k -9.28%~sektor +5.93% | 3,44~sektor 12,77 k/k -4.65%~sektor +4.52% | 2,82~sektor 14,29 k/k -18.23%~sektor +11.90% | 3,03~sektor 16,68 r/r -23.91%~sektor +44.63% k/k +7.58%~sektor +16.74% | 3,57~sektor 15,54 r/r -1.14%~sektor +27.21% k/k +17.87%~sektor -6.83% | 4,18~sektor 13,07 r/r +21.24%~sektor +2.36% k/k +16.94%~sektor -15.90% | 10,03~sektor 14,14 r/r +256.11%~sektor -1.08% k/k +140.17%~sektor +8.14% | 18,50~sektor 16,50 r/r +510.70%~sektor -1.11% k/k +84.49%~sektor +16.70% | 12,84~sektor 15,40 r/r +259.49%~sektor -0.94% k/k -30.62%~sektor -6.67% | 11,35~sektor 11,39 r/r +171.87%~sektor -12.85% k/k -11.57%~sektor -26.02% | |
| Enterprise Value na akcję | 12,39 | 11,46 r/r -7.51% | 11,04 r/r -3.68% | 9,53 r/r -13.62% | 8,62 k/k -9.57% | 8,22 k/k -4.62% | 8,83 k/k +7.39% | 9,23 r/r -3.18% k/k +4.53% | 8,24 r/r -4.46% k/k -10.77% | 8,43 r/r +2.59% k/k +2.42% | 10,80 r/r +22.34% k/k +28.06% | 10,28 r/r +11.34% k/k -4.87% | 10,02 r/r +21.63% k/k -2.52% | 9,69 r/r +14.88% k/k -3.26% | |
| EV / Przychody ze sprzedaży | 1 457,38~sektor 4,07 | 6,13~sektor 2,72 r/r -99.58%~sektor -33.16% | 3,86~sektor 2,10 r/r -36.99%~sektor -22.77% | 2,12~sektor 1,83 r/r -45.04%~sektor -12.99% | 1,77~sektor 1,77 k/k -16.82%~sektor -3.33% | 1,45~sektor 1,45 k/k -17.96%~sektor -17.96% | 1,38~sektor 1,38 k/k -4.72%~sektor -4.72% | 1,48~sektor 1,63 r/r -30.24%~sektor -10.59% k/k +7.28%~sektor +18.32% | 1,39~sektor 1,58 r/r -20.98%~sektor -10.53% k/k -5.78%~sektor -3.26% | 1,52~sektor 1,54 r/r +4.64%~sektor +6.44% k/k +8.64%~sektor -2.40% | 2,37~sektor 1,94 r/r +71.86%~sektor +40.48% k/k +56.49%~sektor +25.76% | 2,56~sektor 1,56 r/r +72.63%~sektor -4.59% k/k +7.76%~sektor -19.64% | 2,35~sektor 1,37 r/r +68.45%~sektor -12.96% k/k -8.05%~sektor -11.75% | 2,41~sektor 1,65 r/r +59.23%~sektor +6.73% k/k +2.69%~sektor +19.68% | |
| EV / EBIT | | 8,46~sektor 16,34 | 5,06~sektor 7,47 r/r -40.14%~sektor -54.31% | 3,05~sektor 6,34 r/r -39.85%~sektor -15.06% | 2,50~sektor 4,39 k/k -17.97%~sektor -30.78% | 2,27~sektor 5,75 k/k -9.06%~sektor +31.01% | 2,00~sektor 6,39 k/k -12.19%~sektor +11.10% | 2,24~sektor 9,51 r/r -26.33%~sektor +49.99% k/k +12.45%~sektor +48.87% | 2,36~sektor 11,53 r/r -5.55%~sektor +162.67% k/k +5.17%~sektor +21.22% | 2,83~sektor 8,17 r/r +24.39%~sektor +42.07% k/k +19.76%~sektor -29.14% | 8,69~sektor 8,68 r/r +335.66%~sektor +35.81% k/k +207.56%~sektor +6.21% | 15,26~sektor 9,24 r/r +579.92%~sektor -2.81% k/k +75.50%~sektor +6.53% | 10,32~sektor 10,23 r/r +337.24%~sektor -11.27% k/k -32.37%~sektor +10.68% | 8,83~sektor 8,86 r/r +212.32%~sektor +8.46% k/k -14.45%~sektor -13.39% | |
| EV / EBITDA | | 8,18~sektor 9,89 | 5,06~sektor 6,39 r/r -38.10%~sektor -35.42% | 3,02~sektor 4,58 r/r -40.26%~sektor -28.37% | 2,47~sektor 6,00 k/k -18.39%~sektor +31.10% | 2,24~sektor 5,40 k/k -9.43%~sektor -9.93% | 1,96~sektor 6,31 k/k -12.30%~sektor +16.68% | 2,20~sektor 6,50 r/r -27.33%~sektor +42.06% k/k +12.09%~sektor +3.11% | 2,30~sektor 7,10 r/r -6.75%~sektor +18.41% k/k +4.72%~sektor +9.27% | 2,72~sektor 8,17 r/r +21.63%~sektor +51.27% k/k +18.14%~sektor +15.06% | 7,91~sektor 8,52 r/r +303.66%~sektor +35.13% k/k +191.07%~sektor +4.22% | 12,99~sektor 7,58 r/r +490.92%~sektor +16.58% k/k +64.09%~sektor -11.04% | 9,17~sektor 7,06 r/r +298.64%~sektor -0.65% k/k -29.36%~sektor -6.88% | 8,08~sektor 7,82 r/r +197.30%~sektor -4.40% k/k -11.89%~sektor +10.73% | |
* 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.
