|
|
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
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) |
|
| Kurs | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | 73,80 | |
| Liczba akcji | 2 334 990 | 2 715 564 | 3 286 789 | 3 286 789 | 3 286 789 | 3 286 789 | 3 286 789 | 3 427 325 | 3 427 325 | 3 579 468 | 3 979 468 | 4 129 468 | 4 129 468 | 4 129 468 | 4 129 468 | |
| Wartość księgowa na akcję | 0,82 | 1,12 r/r +37.04% | 2,58 | 2,27 k/k -12.06% | 1,83 r/r +63.28% k/k -19.49% | 1,39 k/k -23.98% | 0,82 r/r -68.11% k/k -40.76% | 1,05 r/r -53.79% k/k +27.45% | 1,02 r/r -44.30% k/k -2.96% | 0,70 r/r -49.29% k/k -30.79% | 4,46 r/r +442.65% k/k +533.95% | 3,45 r/r +228.90% k/k -22.75% | 2,53 r/r +149.28% k/k -26.45% | 1,52 r/r +115.49% k/k -40.17% | 10,87 r/r +143.66% k/k +616.82% | |
| Cena / Wartość księgowa | 90,46~sektor 4,11 | 66,01~sektor 3,46 r/r -27.03%~sektor -15.78% | 28,62~sektor 2,34 | 32,55~sektor 2,22 k/k +13.71%~sektor -5.03% | 40,43~sektor 2,62 r/r -38.76%~sektor -24.33% k/k +24.20%~sektor +18.07% | 53,18~sektor 1,85 k/k +31.55%~sektor -29.52% | 89,77~sektor 1,93 r/r +213.62%~sektor -17.25% k/k +68.80%~sektor +4.71% | 70,44~sektor 1,96 r/r +116.39%~sektor -11.84% k/k -21.54%~sektor +1.18% | 72,58~sektor 2,68 r/r +79.53%~sektor +2.11% k/k +3.04%~sektor +36.75% | 104,87~sektor 2,66 r/r +97.19%~sektor +44.28% k/k +44.49%~sektor -0.42% | 16,54~sektor 3,09 r/r -81.57%~sektor +59.93% k/k -84.23%~sektor +16.06% | 21,41~sektor 3,47 r/r -69.60%~sektor +77.39% k/k +29.45%~sektor +12.23% | 29,12~sektor 3,53 r/r -59.88%~sektor +31.90% k/k +35.96%~sektor +1.68% | 48,67~sektor 3,62 r/r -53.59%~sektor +36.07% k/k +67.15%~sektor +2.73% | 6,79~sektor 4,25 r/r -58.96%~sektor +37.44% k/k -86.05%~sektor +17.23% | |
| Wartość księgowa Grahama na akcję | 0,51 | 1,08 r/r +112.99% | 2,38 | 2,11 k/k -11.26% | 1,66 r/r +54.18% k/k -21.28% | 1,22 k/k -26.42% | 0,62 r/r -74.02% k/k -49.44% | 0,88 r/r -58.52% k/k +41.65% | 0,76 r/r -54.10% k/k -12.88% | 0,44 r/r -63.82% k/k -42.01% | 4,11 r/r +563.59% k/k +827.35% | 3,10 r/r +253.34% k/k -24.58% | 2,24 r/r +193.26% k/k -27.69% | 1,19 r/r +169.17% k/k -46.77% | 10,55 r/r +156.86% k/k +784.94% | |
| Cena / Wartość księgowa Grahama | 145,67~sektor 11,95 | 68,40~sektor 7,04 r/r -53.04%~sektor -41.10% | 30,99~sektor 16,49 | 34,92~sektor 7,82 k/k +12.68%~sektor -52.60% | 44,36~sektor 10,98 r/r -35.14%~sektor +56.01% k/k +27.03%~sektor +40.47% | 60,29~sektor 5,46 k/k +35.92%~sektor -50.25% | 119,26~sektor 6,75 r/r +284.81%~sektor -59.11% k/k +97.79%~sektor +23.44% | 84,20~sektor 5,60 r/r +141.11%~sektor -28.32% k/k -29.40%~sektor -16.92% | 96,65~sektor 14,11 r/r +117.88%~sektor +28.48% k/k +14.79%~sektor +151.78% | 166,67~sektor 5,54 r/r +176.42%~sektor +1.31% k/k +72.44%~sektor -60.77% | 17,97~sektor 8,27 r/r -84.93%~sektor +22.61% k/k -89.22%~sektor +49.40% | 23,83~sektor 7,72 r/r -71.70%~sektor +37.79% k/k +32.59%~sektor -6.63% | 32,96~sektor 6,82 r/r -65.90%~sektor -51.68% k/k +38.30%~sektor -11.70% | 61,92~sektor 6,78 r/r -62.85%~sektor +22.42% k/k +87.87%~sektor -0.60% | 7,00~sektor 6,34 r/r -61.07%~sektor -23.30% k/k -88.70%~sektor -6.40% | |
| Przychody ze sprzedaży na akcję | 0,00 | 0,00 r/r +355.56% | 0,02 | 0,02 k/k -1.35% | 0,00 r/r -100.00% k/k -100.00% | 0,00 | -0,02 r/r -189.19% | -0,02 r/r -186.76% k/k +4.04% | 0,00 k/k +100.00% | 0,00 | 0,00 r/r +100.00% | 0,00 r/r +100.00% | 0,00 | 0,00 | 0,00 | |
| Cena / Przychody ze sprzedaży | 86 161,13~sektor 2,17 | 18 218,96~sektor 2,37 r/r -78.85%~sektor +9.17% | 3 322,81~sektor 8,45 | 3 368,96~sektor 8,83 k/k +1.39%~sektor +4.49% | | | | | | | | | | | | |
| Zysk na akcję | -0,68 | -0,90 r/r -30.97% | -0,91 | -1,07 k/k -17.82% | -1,34 r/r -49.47% k/k -24.52% | -1,58 k/k -18.37% | -1,78 r/r -94.70% k/k -12.12% | -2,25 r/r -109.20% k/k -26.59% | -2,60 r/r -94.52% k/k -15.78% | -2,83 r/r -78.40% k/k -8.56% | -3,02 r/r -70.16% k/k -6.94% | -3,08 r/r -37.07% k/k -1.98% | -3,31 r/r -27.35% k/k -7.57% | -3,70 r/r -30.79% k/k -11.49% | -3,81 r/r -25.97% k/k -3.00% | |
| Cena / Zysk | | | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | -0,67 | -0,90 r/r -33.65% | -0,90 | -1,03 k/k -14.58% | -1,32 r/r -46.43% k/k -28.14% | -1,60 k/k -21.13% | -1,77 r/r -96.57% k/k -10.52% | -2,26 r/r -119.78% k/k -28.11% | -2,60 r/r -96.71% k/k -14.69% | -2,81 r/r -75.82% k/k -8.27% | -3,02 r/r -70.60% k/k -7.24% | -3,12 r/r -37.98% k/k -3.61% | -3,39 r/r -30.70% k/k -8.64% | -3,78 r/r -34.57% k/k -11.48% | -3,87 r/r -28.30% k/k -2.25% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | |
| Enterprise Value na akcję | 73,40 | 72,62 r/r -1.06% | 71,51 | 71,97 k/k +0.65% | 72,12 r/r -0.69% k/k +0.20% | 72,49 k/k +0.52% | 73,09 r/r +2.21% k/k +0.82% | 72,75 r/r +1.08% k/k -0.47% | 72,68 r/r +0.78% k/k -0.09% | 73,30 r/r +1.11% k/k +0.85% | 69,64 r/r -4.72% k/k -4.99% | 70,32 r/r -3.34% k/k +0.97% | 71,59 r/r -1.51% k/k +1.81% | 72,13 r/r -1.59% k/k +0.76% | 68,96 r/r -0.97% k/k -4.39% | |
| EV / Przychody ze sprzedaży | 85 692,63~sektor 3,86 | 17 927,69~sektor 3,72 r/r -79.08%~sektor -3.51% | 3 219,60~sektor 8,42 | 3 285,50~sektor 8,22 k/k +2.05%~sektor -2.44% | | | | | | | | | | | | |
| EV / EBIT | -108,82~sektor -3,65 | -80,56~sektor 1,10 r/r +25.97%~sektor +130.00% | -79,54~sektor 16,31 | -69,86~sektor 9,17 k/k +12.16%~sektor -43.80% | -54,63~sektor -8,78 r/r +32.18%~sektor -901.97% k/k +21.80%~sektor -195.80% | -45,33~sektor -8,88 k/k +17.02%~sektor -1.09% | -41,36~sektor -17,22 r/r +48.00%~sektor -205.58% k/k +8.77%~sektor -93.97% | -32,13~sektor -8,56 r/r +54.01%~sektor -193.39% k/k +22.31%~sektor +50.29% | -27,99~sektor -3,24 r/r +48.76%~sektor +63.16% k/k +12.89%~sektor +62.21% | -26,07~sektor -6,67 r/r +42.49%~sektor +24.83% k/k +6.86%~sektor -106.25% | -23,10~sektor -7,01 r/r +44.15%~sektor +59.27% k/k +11.41%~sektor -5.10% | -22,51~sektor -7,54 r/r +29.95%~sektor +11.94% k/k +2.55%~sektor -7.49% | -21,09~sektor -10,39 r/r +24.64%~sektor -221.10% k/k +6.29%~sektor -37.81% | -19,06~sektor -15,67 r/r +26.87%~sektor -134.78% k/k +9.62%~sektor -50.81% | -17,83~sektor -12,55 r/r +22.81%~sektor -78.95% k/k +6.49%~sektor +19.90% | |
| EV / EBITDA | -112,24~sektor 2,75 | -83,60~sektor 5,85 r/r +25.52%~sektor +112.71% | -84,82~sektor 10,21 | -75,34~sektor 6,82 k/k +11.18%~sektor -33.24% | -59,83~sektor 7,64 r/r +28.43%~sektor +30.48% k/k +20.58%~sektor +12.05% | -49,13~sektor 4,74 k/k +17.88%~sektor -37.90% | -44,88~sektor 3,97 r/r +47.09%~sektor -61.11% k/k +8.65%~sektor -16.28% | -34,28~sektor -0,70 r/r +54.50%~sektor -110.22% k/k +23.62%~sektor -117.54% | -29,46~sektor -0,68 r/r +50.75%~sektor -108.93% k/k +14.04%~sektor +2.12% | -27,28~sektor -3,78 r/r +44.48%~sektor -179.64% k/k +7.42%~sektor -454.10% | -23,97~sektor -3,46 r/r +46.59%~sektor -187.20% k/k +12.12%~sektor +8.34% | -23,28~sektor 1,80 r/r +32.07%~sektor +358.07% k/k +2.87%~sektor +151.92% | -21,77~sektor -7,96 r/r +26.12%~sektor -1067.30% k/k +6.51%~sektor -542.71% | -19,62~sektor -17,06 r/r +28.07%~sektor -351.69% k/k +9.87%~sektor -114.41% | -18,34~sektor -13,12 r/r +23.50%~sektor -278.80% k/k +6.53%~sektor +23.13% | |
* 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.
