|
|
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
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 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | 16,50 | |
| Liczba akcji | 1 000 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | 1 160 000 | |
| Wartość księgowa na akcję | 0,09 | 3,76 r/r +4081.00% | 4,56 | 4,78 r/r +27.13% k/k +4.94% | 4,98 k/k +4.06% | 5,36 k/k +7.78% | 6,70 r/r +46.90% k/k +24.83% | 6,70 r/r +39.97% k/k -0.01% | 6,73 r/r +35.24% k/k +0.54% | 7,45 r/r +38.95% k/k +10.73% | 6,94 r/r +3.69% k/k -6.85% | 5,96 r/r -11.03% k/k -14.22% | 6,00 r/r -10.86% k/k +0.74% | 6,01 r/r -19.40% k/k +0.11% | 6,05 r/r -12.92% k/k +0.65% | |
| Cena / Wartość księgowa | 183,33~sektor 2,57 | 4,38~sektor 1,61 r/r -97.61%~sektor -37.43% | 3,62~sektor 1,30 | 3,45~sektor 1,33 r/r -21.34%~sektor -16.97% k/k -4.70%~sektor +2.98% | 3,31~sektor 1,72 k/k -3.90%~sektor +29.22% | 3,08~sektor 1,91 k/k -7.22%~sektor +10.77% | 2,46~sektor 1,69 r/r -31.92%~sektor +30.14% k/k -19.89%~sektor -11.72% | 2,46~sektor 2,46 r/r -28.56%~sektor +84.76% k/k +0.01%~sektor +46.20% | 2,45~sektor 2,07 r/r -26.06%~sektor +20.05% k/k -0.54%~sektor -16.04% | 2,21~sektor 2,02 r/r -28.03%~sektor +6.04% k/k -9.69%~sektor -2.15% | 2,38~sektor 2,38 r/r -3.56%~sektor +40.97% k/k +7.35%~sektor +17.37% | 2,77~sektor 2,83 r/r +12.40%~sektor +14.89% k/k +16.57%~sektor +19.15% | 2,75~sektor 2,50 r/r +12.18%~sektor +21.06% k/k -0.73%~sektor -11.53% | 2,75~sektor 2,75 r/r +24.07%~sektor +35.65% k/k -0.12%~sektor +9.64% | 2,73~sektor 2,68 r/r +14.84%~sektor +12.70% k/k -0.64%~sektor -2.49% | |
| Wartość księgowa Grahama na akcję | 0,02 | 3,69 r/r +18370.00% | 4,68 | 4,74 r/r +28.42% k/k +1.31% | 4,93 k/k +3.85% | 5,35 k/k +8.59% | 6,78 r/r +44.88% k/k +26.81% | 6,62 r/r +39.45% k/k -2.49% | 6,93 r/r +40.68% k/k +4.77% | 7,73 r/r +44.46% k/k +11.50% | 6,86 r/r +1.16% k/k -11.20% | 6,58 r/r -0.61% k/k -4.20% | 6,39 r/r -7.85% k/k -2.86% | 6,12 r/r -20.85% k/k -4.23% | 6,11 r/r -11.03% k/k -0.18% | |
| Cena / Wartość księgowa Grahama | 825,00~sektor 34,27 | 4,47~sektor 5,10 r/r -99.46%~sektor -85.12% | 3,52~sektor 3,66 | 3,48~sektor 5,05 r/r -22.13%~sektor -1.05% k/k -1.29%~sektor +37.74% | 3,35~sektor 4,95 k/k -3.71%~sektor -1.82% | 3,08~sektor 3,96 k/k -7.91%~sektor -19.96% | 2,43~sektor 3,89 r/r -30.98%~sektor +6.09% k/k -21.14%~sektor -1.98% | 2,49~sektor 3,54 r/r -28.29%~sektor -29.76% k/k +2.55%~sektor -8.80% | 2,38~sektor 3,43 r/r -28.92%~sektor -30.74% k/k -4.55%~sektor -3.20% | 2,14~sektor 1,88 r/r -30.77%~sektor -52.70% k/k -10.32%~sektor -45.34% | 2,40~sektor 3,07 r/r -1.14%~sektor -21.08% k/k +12.61%~sektor +63.55% | 2,51~sektor 5,76 r/r +0.62%~sektor +62.61% k/k +4.38%~sektor +87.90% | 2,58~sektor 4,09 r/r +8.51%~sektor +19.13% k/k +2.94%~sektor -29.08% | 2,70~sektor 2,28 r/r +26.34%~sektor +21.70% k/k +4.41%~sektor -44.16% | 2,70~sektor 2,92 r/r +12.39%~sektor -4.89% k/k +0.18%~sektor +27.82% | |
| Przychody ze sprzedaży na akcję | 0,00 | 5,00 | 13,48 | 15,06 r/r +201.05% k/k +11.74% | 18,02 k/k +19.69% | 17,50 k/k -2.88% | 23,74 r/r +76.15% k/k +35.62% | 27,91 r/r +85.32% k/k +17.56% | 31,53 r/r +74.93% k/k +12.98% | 42,25 r/r +141.37% k/k +34.00% | 43,46 r/r +83.09% k/k +2.88% | 43,60 r/r +56.23% k/k +0.31% | 42,16 r/r +33.74% k/k -3.28% | 40,92 r/r -3.14% k/k -2.95% | 39,25 r/r -9.68% k/k -4.07% | |
| Cena / Przychody ze sprzedaży | | 3,30~sektor 3,30 | 1,22~sektor 2,22 | 1,10~sektor 2,04 r/r -66.78%~sektor -38.26% k/k -10.50%~sektor -8.22% | 0,92~sektor 2,57 k/k -16.45%~sektor +26.22% | 0,94~sektor 2,42 k/k +2.97%~sektor -5.85% | 0,70~sektor 2,57 r/r -43.23%~sektor +15.99% k/k -26.26%~sektor +6.35% | 0,59~sektor 2,64 r/r -46.04%~sektor +29.53% k/k -14.93%~sektor +2.49% | 0,52~sektor 2,70 r/r -42.83%~sektor +5.21% k/k -11.48%~sektor +2.52% | 0,39~sektor 5,40 r/r -58.57%~sektor +123.19% k/k -25.37%~sektor +99.72% | 0,38~sektor 2,88 r/r -45.39%~sektor +11.71% k/k -2.82%~sektor -46.77% | 0,38~sektor 2,06 r/r -35.99%~sektor -22.01% k/k -0.29%~sektor -28.45% | 0,39~sektor 1,84 r/r -25.24%~sektor -32.15% k/k +3.38%~sektor -10.81% | 0,40~sektor 2,12 r/r +3.23%~sektor -60.75% k/k +3.04%~sektor +15.53% | 0,42~sektor 2,18 r/r +10.72%~sektor -24.05% k/k +4.24%~sektor +3.02% | |
| Zysk na akcję | -0,00 | 0,24 r/r +12340.00% | 0,65 | 1,02 r/r +316.95% k/k +57.03% | 1,22 k/k +19.93% | 1,43 k/k +16.69% | 2,33 r/r +258.75% k/k +63.25% | 2,11 r/r +106.33% k/k -9.69% | 1,75 r/r +43.31% k/k -16.70% | 2,09 r/r +46.23% k/k +19.07% | 0,25 r/r -89.39% k/k -88.16% | -0,74 r/r -135.04% k/k -398.26% | -0,73 r/r -141.67% k/k +0.94% | -1,45 r/r -169.21% k/k -97.77% | -0,90 r/r -462.41% k/k +37.98% | |
| Cena / Zysk | | 67,39~sektor 34,69 | 25,38~sektor 24,74 | 16,17~sektor 38,92 r/r -76.01%~sektor +12.20% k/k -36.32%~sektor +57.29% | 13,48~sektor 44,32 k/k -16.62%~sektor +13.88% | 11,55~sektor 19,33 k/k -14.30%~sektor -56.38% | 7,08~sektor 13,25 r/r -72.13%~sektor -46.46% k/k -38.74%~sektor -31.46% | 7,83~sektor 24,39 r/r -51.54%~sektor -37.34% k/k +10.72%~sektor +84.06% | 9,41~sektor 13,68 r/r -30.22%~sektor -69.14% k/k +20.05%~sektor -43.91% | 7,90~sektor 12,23 r/r -31.61%~sektor -36.75% k/k -16.01%~sektor -10.61% | 66,69~sektor 15,92 r/r +842.51%~sektor +20.19% k/k +744.25%~sektor +30.22% | | | | | |
| Zysk operacyjny na akcję | -0,00 | 0,28 r/r +14240.00% | 0,81 | 1,34 r/r +373.41% k/k +65.57% | 1,57 k/k +17.13% | 1,92 k/k +22.21% | 2,99 r/r +269.63% k/k +55.96% | 2,77 r/r +106.76% k/k -7.38% | 2,47 r/r +57.56% k/k -10.74% | 2,95 r/r +53.89% k/k +19.36% | 0,83 r/r -72.25% k/k -71.88% | -0,27 r/r -109.87% k/k -132.96% | -0,33 r/r -113.43% k/k -21.44% | -1,27 r/r -143.18% k/k -283.64% | -0,55 r/r -165.91% k/k +57.07% | |
| Cena / Zysk operacyjny | | 58,35~sektor 32,24 | 20,41~sektor 20,41 | 12,32~sektor 23,63 r/r -78.88%~sektor -26.70% k/k -39.60%~sektor +15.82% | 10,52~sektor 24,85 k/k -14.62%~sektor +5.15% | 8,61~sektor 19,22 k/k -18.17%~sektor -22.64% | 5,52~sektor 21,43 r/r -72.94%~sektor +5.04% k/k -35.88%~sektor +11.48% | 5,96~sektor 12,20 r/r -51.63%~sektor -48.37% k/k +7.97%~sektor -43.07% | 6,68~sektor 20,39 r/r -36.53%~sektor -17.94% k/k +12.04%~sektor +67.12% | 5,59~sektor 8,72 r/r -35.02%~sektor -54.66% k/k -16.22%~sektor -57.26% | 19,90~sektor 17,96 r/r +260.40%~sektor -16.18% k/k +255.61%~sektor +106.10% | | | | | |
| Enterprise Value na akcję | 16,48 | 16,37 r/r -0.68% | 17,14 | 16,68 r/r +1.87% k/k -2.72% | 16,01 k/k -4.01% | 19,99 k/k +24.87% | 16,69 r/r -2.61% k/k -16.48% | 19,61 r/r +17.60% k/k +17.47% | 23,10 r/r +44.34% k/k +17.82% | 21,35 r/r +6.83% k/k -7.58% | 21,72 r/r +30.13% k/k +1.74% | 21,75 r/r +10.92% k/k +0.13% | 21,30 r/r -7.82% k/k -2.08% | 21,97 r/r +2.89% k/k +3.16% | 21,50 r/r -1.04% k/k -2.15% | |
| EV / Przychody ze sprzedaży | | 3,27~sektor 3,27 | 1,27~sektor 2,07 | 1,11~sektor 1,96 r/r -66.16%~sektor -40.08% k/k -12.93%~sektor -5.19% | 0,89~sektor 2,53 k/k -19.80%~sektor +28.79% | 1,14~sektor 2,34 k/k +28.57%~sektor -7.43% | 0,70~sektor 2,49 r/r -44.71%~sektor +20.56% k/k -38.42%~sektor +6.66% | 0,70~sektor 3,52 r/r -36.55%~sektor +79.56% k/k -0.09%~sektor +41.21% | 0,73~sektor 3,70 r/r -17.50%~sektor +46.48% k/k +4.28%~sektor +5.07% | 0,51~sektor 6,97 r/r -55.74%~sektor +197.95% k/k -31.03%~sektor +88.29% | 0,50~sektor 2,98 r/r -28.94%~sektor +19.68% k/k -1.11%~sektor -57.16% | 0,50~sektor 2,98 r/r -29.00%~sektor -15.38% k/k -0.18%~sektor -0.16% | 0,51~sektor 2,90 r/r -31.07%~sektor -21.52% k/k +1.24%~sektor -2.56% | 0,54~sektor 2,77 r/r +6.23%~sektor -60.29% k/k +6.30%~sektor -4.72% | 0,55~sektor 2,60 r/r +9.58%~sektor -12.78% k/k +2.01%~sektor -5.90% | |
| EV / EBIT | -8 240,50~sektor 4,07 | 57,89~sektor 7,48 r/r +100.70%~sektor +84.03% | 21,20~sektor 4,76 | 12,46~sektor 10,29 r/r -78.48%~sektor +37.56% k/k -41.24%~sektor +116.25% | 10,21~sektor 4,70 k/k -18.05%~sektor -54.35% | 10,43~sektor -5,42 k/k +2.18%~sektor -215.40% | 5,59~sektor -3,96 r/r -73.65%~sektor -183.09% k/k -46.45%~sektor +27.07% | 7,08~sektor -6,15 r/r -43.12%~sektor -159.76% k/k +26.84%~sektor -55.54% | 9,35~sektor -4,36 r/r -8.39%~sektor -192.76% k/k +32.00%~sektor +29.13% | 7,24~sektor -9,27 r/r -30.58%~sektor -71.01% k/k -22.58%~sektor -112.74% | 26,19~sektor -7,64 r/r +368.97%~sektor -93.12% k/k +261.79%~sektor +17.64% | -79,59~sektor 6,60 r/r -1223.50%~sektor +207.24% k/k -403.86%~sektor +186.37% | -64,17~sektor -22,44 r/r -786.22%~sektor -414.73% k/k +19.38%~sektor -440.14% | -17,26~sektor -17,26 r/r -338.32%~sektor -86.05% k/k +73.11%~sektor +23.11% | -39,33~sektor -20,30 r/r -250.16%~sektor -165.80% k/k -127.95%~sektor -17.66% | |
| EV / EBITDA | -8 240,50~sektor 4,77 | 57,71~sektor 7,10 r/r +100.70%~sektor +48.66% | 21,13~sektor 4,92 | 12,43~sektor 12,43 r/r -78.46%~sektor +75.14% k/k -41.17%~sektor +152.79% | 10,17~sektor 8,19 k/k -18.16%~sektor -34.16% | 10,40~sektor -7,41 k/k +2.24%~sektor -190.57% | 5,57~sektor 2,95 r/r -73.64%~sektor -39.97% k/k -46.44%~sektor +139.82% | 7,05~sektor -7,15 r/r -43.31%~sektor -157.52% k/k +26.49%~sektor -342.21% | 9,29~sektor -4,79 r/r -8.66%~sektor -158.54% k/k +31.87%~sektor +32.99% | 7,20~sektor -9,22 r/r -30.80%~sektor -24.37% k/k -22.54%~sektor -92.43% | 25,40~sektor -6,17 r/r +355.96%~sektor -309.14% k/k +252.90%~sektor +33.03% | -86,70~sektor 5,64 r/r -1330.36%~sektor +178.94% k/k -441.33%~sektor +191.42% | -68,82~sektor 4,15 r/r -840.55%~sektor +186.54% k/k +20.63%~sektor -26.55% | -17,59~sektor 8,46 r/r -344.35%~sektor +191.76% k/k +74.44%~sektor +104.04% | -41,08~sektor 8,88 r/r -261.73%~sektor +243.89% k/k -133.57%~sektor +5.01% | |
* 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.
