|
|
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) |
2024/Q3
(wrz 24) |
|
| Kurs | 13,00 | 13,00 | 13,00 | 13,00 | 13,00 | 13,00 | 13,00 | 13,00 | 13,00 | 13,00 | 13,00 | 13,00 | 13,00 | |
| Liczba akcji | 1 505 000 | 1 505 000 | 1 505 000 | 1 596 529 | 1 596 529 | 1 596 529 | 1 596 529 | 1 596 529 | 1 596 529 | 1 596 529 | 1 596 529 | 1 596 529 | 1 596 529 | |
| Wartość księgowa na akcję | 2,67 | 2,86 r/r +6.98% | 2,57 k/k -10.15% | 2,59 k/k +0.88% | 2,54 k/k -2.18% | 2,11 r/r -26.32% k/k -16.90% | 1,87 r/r -27.11% k/k -11.12% | 2,24 r/r -13.65% k/k +19.50% | 2,72 r/r +7.09% k/k +21.33% | 2,45 r/r +16.50% k/k -9.60% | 2,20 r/r +17.63% k/k -10.26% | 3,84 r/r +71.68% k/k +74.41% | 5,06 r/r +86.46% k/k +31.77% | |
| Cena / Wartość księgowa | 4,86 | 4,55 r/r -6.53% | 5,06 k/k +11.30% | 5,02 k/k -0.87% | 5,13 k/k +2.22% | 6,17 r/r +35.72% k/k +20.33% | 6,94 r/r +37.20% k/k +12.51% | 5,81 r/r +15.81% k/k -16.32% | 4,79 r/r -6.62% k/k -17.58% | 5,30 r/r -14.16% k/k +10.62% | 5,90 r/r -14.98% k/k +11.43% | 3,38 r/r -41.75% k/k -42.66% | 2,57 r/r -46.37% k/k -24.11% | |
| Wartość księgowa Grahama na akcję | 0,41 | 1,57 r/r +279.89% | 1,21 k/k -23.11% | 1,34 k/k +10.61% | 0,99 k/k -26.08% | 0,79 r/r -49.89% k/k -20.30% | 0,39 r/r -67.78% k/k -50.55% | 0,92 r/r -30.77% k/k +137.66% | 1,23 r/r +25.00% k/k +33.47% | 0,89 r/r +12.74% k/k -28.12% | 0,48 r/r +22.54% k/k -46.25% | 2,01 r/r +117.41% k/k +321.65% | 3,34 r/r +170.36% k/k +65.97% | |
| Cena / Wartość księgowa Grahama | 31,46 | 8,28 r/r -73.68% | 10,77 k/k +30.05% | 9,73 k/k -9.59% | 13,17 k/k +35.28% | 16,52 r/r +99.58% k/k +25.48% | 33,42 r/r +210.39% k/k +102.25% | 14,06 r/r +44.45% k/k -57.93% | 10,54 r/r -20.00% k/k -25.08% | 14,66 r/r -11.30% k/k +39.12% | 27,27 r/r -18.40% k/k +86.07% | 6,47 r/r -54.00% k/k -76.29% | 3,90 r/r -63.01% k/k -39.75% | |
| Przychody ze sprzedaży na akcję | 3,29 | 2,66 r/r -19.22% | 2,54 k/k -4.25% | 2,73 k/k +7.47% | 2,71 k/k -0.98% | 2,38 r/r -10.35% k/k -12.01% | 2,46 r/r -3.27% k/k +3.31% | 3,08 r/r +12.70% k/k +25.21% | 4,47 r/r +65.25% k/k +45.19% | 4,61 r/r +93.53% k/k +3.04% | 4,73 r/r +92.11% k/k +2.56% | 8,56 r/r +178.10% k/k +81.25% | 12,34 r/r +176.00% k/k +44.10% | |
| Cena / Przychody ze sprzedaży | 3,95 | 4,89 r/r +23.79% | 5,11 k/k +4.44% | 4,76 k/k -6.95% | 4,80 k/k +1.00% | 5,46 r/r +11.55% k/k +13.65% | 5,29 r/r +3.38% k/k -3.21% | 4,22 r/r -11.27% k/k -20.14% | 2,91 r/r -39.49% k/k -31.12% | 2,82 r/r -48.33% k/k -2.95% | 2,75 r/r -47.95% k/k -2.49% | 1,52 r/r -64.04% k/k -44.83% | 1,05 r/r -63.77% k/k -30.60% | |
| Zysk na akcję | 0,35 | -0,26 r/r -174.68% | -0,55 k/k -108.02% | -0,34 k/k +39.09% | -0,34 k/k -1.31% | -0,59 r/r -122.61% k/k -73.43% | -0,56 r/r -0.98% k/k +5.64% | -0,35 r/r -5.61% k/k +36.30% | 0,18 r/r +152.96% k/k +150.81% | 0,35 r/r +159.04% k/k +93.33% | 0,33 r/r +159.41% k/k -5.03% | 1,60 r/r +553.26% k/k +385.94% | 2,35 r/r +1205.67% k/k +46.35% | |
| Cena / Zysk | 36,71 | | | | | | | | 72,32 | 37,40 k/k -48.29% | 39,38 k/k +5.31% | 8,10 k/k -79.42% | 5,54 r/r -92.34% k/k -31.67% | |
| Zysk operacyjny na akcję | 0,40 | -0,27 r/r -168.96% | -0,56 k/k -104.87% | -0,34 k/k +38.98% | -0,35 k/k -1.64% | -0,66 r/r -141.52% k/k -90.09% | -0,63 r/r -12.85% k/k +4.28% | -0,41 r/r -20.71% k/k +34.73% | 0,20 r/r +158.30% k/k +149.09% | 0,44 r/r +166.09% k/k +115.47% | 0,42 r/r +165.87% k/k -4.59% | 1,82 r/r +542.61% k/k +338.57% | 3,01 r/r +1388.63% k/k +65.10% | |
| Cena / Zysk operacyjny | 32,83 | | | | | | | | 64,26 | 29,82 k/k -53.59% | 31,26 k/k +4.82% | 7,13 k/k -77.20% | 4,32 r/r -93.28% k/k -39.44% | |
| Enterprise Value na akcję | 12,88 | 11,89 r/r -7.68% | 13,13 k/k +10.46% | 13,00 k/k -1.01% | 12,22 k/k -5.99% | 12,14 r/r +2.13% k/k -0.65% | 12,67 r/r -3.51% k/k +4.36% | 12,88 r/r -0.93% k/k +1.63% | 12,60 r/r +3.07% k/k -2.19% | 13,21 r/r +8.82% k/k +4.89% | 12,82 r/r +1.16% k/k -2.98% | 12,03 r/r -6.60% k/k -6.17% | 11,06 r/r -12.22% k/k -8.07% | |
| EV / Przychody ze sprzedaży | 3,92 | 4,48 r/r +14.29% | 5,16 k/k +15.36% | 4,76 k/k -7.89% | 4,52 k/k -5.05% | 5,10 r/r +13.92% k/k +12.92% | 5,15 r/r -0.25% k/k +1.01% | 4,18 r/r -12.10% k/k -18.83% | 2,82 r/r -37.63% k/k -32.63% | 2,87 r/r -43.77% k/k +1.80% | 2,71 r/r -47.34% k/k -5.40% | 1,40 r/r -66.42% k/k -48.24% | 0,90 r/r -68.19% k/k -36.20% | |
| EV / EBIT | 32,52 | -43,54 r/r -233.87% | -23,47 k/k +46.08% | -38,08 k/k -62.23% | -35,22 k/k +7.52% | -18,41 r/r +57.71% k/k +47.73% | -20,07 r/r +14.50% k/k -9.02% | -31,25 r/r +17.95% k/k -55.69% | 62,26 r/r +276.78% k/k +299.26% | 30,31 r/r +264.63% k/k -51.32% | 30,82 r/r +253.57% k/k +1.69% | 6,59 r/r +121.10% k/k -78.60% | 3,67 r/r -94.10% k/k -44.32% | |
| EV / EBITDA | 31,99 | -59,65 r/r -286.48% | -29,28 k/k +50.91% | -61,59 k/k -110.33% | -60,41 k/k +1.91% | -23,79 r/r +60.12% k/k +60.62% | -25,64 r/r +12.43% k/k -7.80% | -44,79 r/r +27.27% k/k -74.70% | 39,20 r/r +164.90% k/k +187.52% | 24,36 r/r +202.41% k/k -37.86% | 24,22 r/r +194.46% k/k -0.57% | 6,17 r/r +113.78% k/k -74.52% | 3,42 r/r -91.28% k/k -44.62% | |
* 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.
