|
|
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) |
2024/Q4
(gru 24) |
|
| Kurs | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | 13,20 | |
| 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 | 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% | 5,38 r/r -9.65% k/k -10.99% | |
| Cena / Wartość księgowa | 146,67~branża 1,40 | 3,51~branża 1,36 r/r -97.61%~branża -2.87% | 2,90~branża 1,30 | 2,76~branża 1,33 r/r -21.34%~branża -2.13% k/k -4.70%~branża +2.57% | 2,65~branża 1,41 k/k -3.90%~branża +6.39% | 2,46~branża 1,42 k/k -7.22%~branża +0.81% | 1,97~branża 1,25 r/r -31.92%~branża -3.72% k/k -19.89%~branża -12.48% | 1,97~branża 1,27 r/r -28.56%~branża -4.49% k/k +0.01%~branża +1.75% | 1,96~branża 1,47 r/r -26.06%~branża +3.78% k/k -0.54%~branża +15.62% | 1,77~branża 1,46 r/r -28.03%~branża +2.24% k/k -9.69%~branża -0.70% | 1,90~branża 1,01 r/r -3.57%~branża -19.12% k/k +7.35%~branża -30.77% | 2,22~branża 1,06 r/r +12.40%~branża -16.64% k/k +16.57%~branża +4.86% | 2,20~branża 1,30 r/r +12.18%~branża -11.07% k/k -0.73%~branża +23.34% | 2,20~branża 1,44 r/r +24.08%~branża -1.16% k/k -0.11%~branża +10.38% | 2,18~branża 1,71 r/r +14.85%~branża +69.88% k/k -0.64%~branża +18.99% | 2,45~branża 2,50 r/r +10.69%~branża +136.23% k/k +12.35%~branża +45.82% | |
| 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% | 5,36 r/r -18.41% k/k -12.14% | |
| Cena / Wartość księgowa Grahama | 660,00~branża 8,34 | 3,57~branża 5,46 r/r -99.46%~branża -34.52% | 2,82~branża 3,21 | 2,78~branża 2,95 r/r -22.13%~branża -46.01% k/k -1.29%~branża -8.12% | 2,68~branża 3,58 k/k -3.71%~branża +21.32% | 2,47~branża 4,04 k/k -7.91%~branża +12.87% | 1,95~branża 6,74 r/r -30.98%~branża +109.91% k/k -21.14%~branża +66.84% | 2,00~branża 3,35 r/r -28.29%~branża +13.66% k/k +2.55%~branża -50.25% | 1,90~branża 4,43 r/r -28.92%~branża +23.83% k/k -4.55%~branża +32.18% | 1,71~branża 1,71 r/r -30.77%~branża -57.69% k/k -10.32%~branża -61.44% | 1,92~branża 2,61 r/r -1.14%~branża -61.29% k/k +12.61%~branża +52.63% | 2,01~branża 3,78 r/r +0.62%~branża +12.87% k/k +4.38%~branża +45.08% | 2,07~branża 5,68 r/r +8.52%~branża +28.29% k/k +2.94%~branża +50.24% | 2,16~branża 4,97 r/r +26.33%~branża +190.72% k/k +4.41%~branża -12.62% | 2,16~branża 5,64 r/r +12.39%~branża +116.32% k/k +0.19%~branża +13.57% | 2,46~branża 12,26 r/r +22.56%~branża +224.12% k/k +13.82%~branża +117.38% | |
| 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% | 37,92 r/r -13.03% k/k -3.40% | |
| Cena / Przychody ze sprzedaży | | 2,64~branża 1,54 | 0,98~branża 1,10 | 0,88~branża 0,94 r/r -66.78%~branża -39.11% k/k -10.51%~branża -14.70% | 0,73~branża 0,97 k/k -16.45%~branża +3.59% | 0,75~branża 0,83 k/k +2.98%~branża -14.47% | 0,56~branża 0,79 r/r -43.23%~branża -28.38% k/k -26.27%~branża -5.24% | 0,47~branża 0,97 r/r -46.04%~branża +3.92% k/k -14.94%~branża +23.77% | 0,42~branża 1,09 r/r -42.83%~branża +12.32% k/k -11.48%~branża +11.97% | 0,31~branża 1,11 r/r -58.57%~branża +33.85% k/k -25.36%~branża +1.93% | 0,30~branża 1,11 r/r -45.39%~branża +41.39% k/k -2.82%~branża +0.10% | 0,30~branża 0,96 r/r -35.98%~branża -1.69% k/k -0.30%~branża -13.95% | 0,31~branża 0,96 r/r -25.22%~branża -11.74% k/k +3.40%~branża +0.52% | 0,32~branża 1,11 r/r +3.23%~branża -0.34% k/k +3.03%~branża +15.09% | 0,34~branża 1,21 r/r +10.73%~branża +9.05% k/k +4.25%~branża +9.54% | 0,35~branża 3,03 r/r +14.96%~branża +216.81% k/k +3.51%~branża +149.99% | |
| 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% | -0,58 r/r +22.08% k/k +35.87% | |
| Cena / Zysk | | 53,92~branża 16,94 | 20,31~branża 9,05 | 12,93~branża 18,06 r/r -76.01%~branża +6.60% k/k -36.32%~branża +99.59% | 10,78~branża 18,90 k/k -16.62%~branża +4.62% | 9,24~branża 12,82 k/k -14.30%~branża -32.14% | 5,66~branża 11,01 r/r -72.13%~branża +21.64% k/k -38.74%~branża -14.15% | 6,27~branża 20,81 r/r -51.53%~branża +15.20% k/k +10.73%~branża +89.02% | 7,52~branża 17,28 r/r -30.22%~branża -8.56% k/k +20.05%~branża -16.96% | 6,32~branża 8,37 r/r -31.61%~branża -34.74% k/k -16.01%~branża -51.57% | 53,35~branża 8,50 r/r +842.51%~branża -22.78% k/k +744.26%~branża +1.58% | | | | | | |
| 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% | -0,08 r/r +69.08% k/k +84.54% | |
| Cena / Zysk operacyjny | | 46,68~branża 13,67 | 16,32~branża 11,03 | 9,86~branża 12,15 r/r -78.88%~branża -11.09% k/k -39.60%~branża +10.18% | 8,42~branża 10,48 k/k -14.62%~branża -13.78% | 6,89~branża 9,94 k/k -18.17%~branża -5.16% | 4,42~branża 16,38 r/r -72.94%~branża +48.56% k/k -35.88%~branża +64.90% | 4,77~branża 12,20 r/r -51.63%~branża +0.41% k/k +7.97%~branża -25.52% | 5,34~branża 9,05 r/r -36.53%~branża -13.62% k/k +12.04%~branża -25.83% | 4,48~branża 5,72 r/r -35.02%~branża -42.48% k/k -16.22%~branża -36.85% | 15,92~branża 9,41 r/r +260.39%~branża -42.57% k/k +255.61%~branża +64.65% | | | | | | |
| Enterprise Value na akcję | 13,18 | 13,07 r/r -0.85% | 13,84 | 13,38 r/r +2.35% k/k -3.36% | 12,71 k/k -5.00% | 16,69 k/k +31.33% | 13,39 r/r -3.23% k/k -19.74% | 16,31 r/r +21.94% k/k +21.77% | 19,80 r/r +55.85% k/k +21.42% | 18,05 r/r +8.18% k/k -8.85% | 18,42 r/r +37.55% k/k +2.05% | 18,45 r/r +13.12% k/k +0.15% | 18,00 r/r -9.12% k/k -2.45% | 18,67 r/r +3.42% k/k +3.74% | 18,20 r/r -1.23% k/k -2.53% | 17,07 r/r -7.47% k/k -6.18% | |
| EV / Przychody ze sprzedaży | | 2,61~branża 1,78 | 1,03~branża 1,22 | 0,89~branża 1,31 r/r -66.00%~branża -26.66% k/k -13.51%~branża +7.26% | 0,71~branża 1,25 k/k -20.62%~branża -4.57% | 0,95~branża 1,16 k/k +35.23%~branża -7.37% | 0,56~branża 1,39 r/r -45.07%~branża +13.84% k/k -40.83%~branża +20.06% | 0,58~branża 1,82 r/r -34.20%~branża +38.76% k/k +3.60%~branża +30.74% | 0,63~branża 2,07 r/r -10.91%~branża +66.09% k/k +7.48%~branża +14.22% | 0,43~branża 1,99 r/r -55.19%~branża +71.97% k/k -31.98%~branża -4.09% | 0,42~branża 1,85 r/r -24.87%~branża +33.12% k/k -0.80%~branża -7.06% | 0,42~branża 1,33 r/r -27.60%~branża -26.71% k/k -0.17%~branża -28.02% | 0,43~branża 1,40 r/r -32.04%~branża -32.63% k/k +0.87%~branża +5.00% | 0,46~branża 1,50 r/r +6.79%~branża -24.61% k/k +6.89%~branża +7.34% | 0,46~branża 1,94 r/r +9.37%~branża +4.66% k/k +1.60%~branża +29.03% | 0,45~branża 3,25 r/r +6.40%~branża +143.83% k/k -2.87%~branża +67.69% | |
| EV / EBIT | -6 590,50~branża 5,93 | 46,22~branża 8,96 r/r +100.70%~branża +50.98% | 17,12~branża 4,31 | 9,99~branża 4,56 r/r -78.38%~branża -49.15% k/k -41.63%~branża +5.66% | 8,10~branża 5,79 k/k -18.89%~branża +27.04% | 8,71~branża 3,33 k/k +7.46%~branża -42.40% | 4,48~branża 3,66 r/r -73.82%~branża -15.09% k/k -48.54%~branża +9.83% | 5,89~branża 2,84 r/r -41.02%~branża -37.61% k/k +31.48%~branża -22.37% | 8,02~branża 4,98 r/r -1.08%~branża -13.94% k/k +36.04%~branża +75.24% | 6,12~branża 4,78 r/r -29.71%~branża +43.35% k/k -23.63%~branża -4.06% | 22,22~branża 3,96 r/r +395.72%~branża +8.19% k/k +262.92%~branża -17.11% | -67,52~branża 7,50 r/r -1245.88%~branża +163.69% k/k -403.92%~branża +89.21% | -54,23~branża 7,52 r/r -776.53%~branża +50.90% k/k +19.68%~branża +0.28% | -14,66~branża 8,51 r/r -339.55%~branża +78.01% k/k +72.96%~branża +13.18% | -33,30~branża 0,69 r/r -249.87%~branża -82.62% k/k -127.06%~branża -91.91% | -202,08~branża 9,26 r/r -199.30%~branża +23.53% k/k -506.94%~branża +1244.84% | |
| EV / EBITDA | -6 590,50~branża 4,58 | 46,08~branża 6,61 r/r +100.70%~branża +44.25% | 17,06~branża 4,82 | 9,97~branża 7,20 r/r -78.36%~branża +8.91% k/k -41.56%~branża +49.30% | 8,08~branża 5,91 k/k -19.00%~branża -17.83% | 8,68~branża 2,73 k/k +7.53%~branża -53.82% | 4,47~branża 2,18 r/r -73.80%~branża -54.84% k/k -48.53%~branża -20.30% | 5,86~branża 2,14 r/r -41.22%~branża -70.27% k/k +31.13%~branża -1.72% | 7,97~branża 2,68 r/r -1.37%~branża -54.71% k/k +35.91%~branża +25.18% | 6,09~branża 4,12 r/r -29.93%~branża +50.75% k/k -23.60%~branża +53.74% | 21,54~branża 3,87 r/r +381.97%~branża +77.73% k/k +254.00%~branża -6.04% | -73,55~branża 5,13 r/r -1354.86%~branża +139.57% k/k -441.40%~branża +32.48% | -58,16~branża 4,98 r/r -830.08%~branża +85.93% k/k +20.93%~branża -2.84% | -14,95~branża 7,19 r/r -345.61%~branża +74.61% k/k +74.30%~branża +44.37% | -34,78~branża 6,55 r/r -261.42%~branża +69.32% k/k -132.66%~branża -8.88% | -287,01~branża 14,84 r/r -290.23%~branża +189.60% k/k -725.33%~branża +126.59% | |
