|
|
2018/Q4
(gru 18) |
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 | 0,00 | 0,00 | 0,00 | 0,00 | 24,00 | 22,18 | 20,99 | 21,80 | 19,50 | 20,10 | 18,45 | 18,20 | 17,65 | 16,95 | 16,00 | 14,85 | |
| Liczba akcji | 17 398 198 | 17 398 198 | 17 398 198 | 17 398 198 | 24 898 198 | 24 898 198 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | 25 426 034 | |
| Wartość księgowa na akcję | 24,48 | 28,83 r/r +17.78% | 38,48 r/r +33.49% | 43,57 | 39,44 k/k -9.49% | 42,33 r/r +9.99% k/k +7.33% | 42,64 k/k +0.74% | 42,99 r/r -1.33% k/k +0.82% | 43,56 r/r +10.44% k/k +1.32% | 42,52 r/r +0.44% k/k -2.39% | 43,72 r/r +2.53% k/k +2.83% | 42,76 r/r -0.53% k/k -2.19% | 43,52 r/r -0.07% k/k +1.78% | 46,08 r/r +8.38% k/k +5.87% | 46,19 r/r +5.65% k/k +0.24% | 46,81 r/r +9.45% k/k +1.33% | |
| Cena / Wartość księgowa | | | | | 0,61~sektor 0,76 | 0,52~sektor 0,75 k/k -13.90%~sektor -1.16% | 0,49~sektor 0,70 k/k -6.05%~sektor -6.75% | 0,51~sektor 0,66 k/k +3.01%~sektor -6.60% | 0,45~sektor 0,52 r/r -26.44%~sektor -31.84% k/k -11.71%~sektor -20.82% | 0,47~sektor 0,56 r/r -9.77%~sektor -25.59% k/k +5.61%~sektor +7.90% | 0,42~sektor 0,63 r/r -14.28%~sektor -10.19% k/k -10.74%~sektor +12.55% | 0,43~sektor 0,62 r/r -16.07%~sektor -4.77% k/k +0.85%~sektor -0.97% | 0,41~sektor 0,66 r/r -9.43%~sektor +28.01% k/k -4.72%~sektor +6.44% | 0,37~sektor 0,70 r/r -22.19%~sektor +25.17% k/k -9.27%~sektor +5.50% | 0,35~sektor 0,72 r/r -17.91%~sektor +13.99% k/k -5.84%~sektor +2.50% | 0,32~sektor 0,74 r/r -25.45%~sektor +19.14% k/k -8.40%~sektor +3.51% | |
| Wartość księgowa Grahama na akcję | -27,13 | -41,77 r/r -53.97% | -35,78 r/r +14.35% | -49,92 | -36,89 k/k +26.11% | -44,04 r/r -23.09% k/k -19.40% | -51,06 k/k -15.95% | -57,36 r/r -14.89% k/k -12.32% | -41,95 r/r -13.74% k/k +26.85% | -48,07 r/r -9.15% k/k -14.58% | -53,87 r/r -5.49% k/k -12.06% | -56,37 r/r +1.72% k/k -4.64% | -62,11 r/r -48.06% k/k -10.19% | -60,74 r/r -26.35% k/k +2.22% | -64,49 r/r -19.72% k/k -6.18% | -67,46 r/r -19.67% k/k -4.60% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 1,21 | 2,27 r/r +86.84% | 3,39 r/r +49.55% | 2,69 | 1,91 k/k -28.90% | 1,62 r/r -52.12% k/k -15.10% | 1,75 k/k +7.60% | 2,05 r/r -23.86% k/k +17.23% | 2,49 r/r +29.92% k/k +21.31% | 2,86 r/r +76.00% k/k +15.01% | 3,04 r/r +74.19% k/k +6.50% | 3,24 r/r +58.04% k/k +6.36% | 3,39 r/r +36.43% k/k +4.72% | 3,71 r/r +29.75% k/k +9.39% | 4,13 r/r +35.59% k/k +11.29% | 4,55 r/r +40.39% k/k +10.12% | |
| Cena / Przychody ze sprzedaży | | | | | 12,54~sektor 1,84 | 13,65~sektor 1,59 k/k +8.85%~sektor -13.63% | 12,01~sektor 1,42 k/k -12.05%~sektor -10.76% | 10,64~sektor 1,22 k/k -11.41%~sektor -13.92% | 7,84~sektor 1,08 r/r -37.46%~sektor -41.28% k/k -26.26%~sektor -11.49% | 7,03~sektor 1,03 r/r -48.51%~sektor -35.32% k/k -10.38%~sektor -4.86% | 6,06~sektor 1,22 r/r -49.54%~sektor -13.88% k/k -13.81%~sektor +18.82% | 5,62~sektor 1,38 r/r -47.17%~sektor +13.32% k/k -7.25%~sektor +13.26% | 5,20~sektor 1,75 r/r -33.66%~sektor +62.18% k/k -7.39%~sektor +26.67% | 4,57~sektor 1,51 r/r -35.01%~sektor +46.31% k/k -12.20%~sektor -14.17% | 3,88~sektor 1,54 r/r -36.04%~sektor +25.84% k/k -15.18%~sektor +2.19% | 3,27~sektor 1,67 r/r -41.88%~sektor +20.40% k/k -15.72%~sektor +8.36% | |
| Zysk na akcję | 10,03 | 4,93 r/r -50.89% | 8,38 r/r +70.01% | 9,71 | 9,04 k/k -6.90% | 7,62 r/r -9.07% k/k -15.75% | 6,52 k/k -14.34% | 5,52 r/r -43.18% k/k -15.43% | 4,91 r/r -45.68% k/k -10.99% | 1,07 r/r -85.98% k/k -78.26% | 1,08 r/r -83.46% k/k +1.06% | -0,23 r/r -104.14% k/k -121.19% | -0,03 r/r -100.67% k/k +85.56% | 3,56 r/r +233.37% k/k +10886.06% | 2,47 r/r +128.71% k/k -30.67% | 4,04 r/r +1867.85% k/k +63.76% | |
| Cena / Zysk | | | | | 2,66~sektor 5,42 | 2,91~sektor 5,00 k/k +9.69%~sektor -7.76% | 3,22~sektor 4,91 k/k +10.48%~sektor -1.77% | 3,95~sektor 3,95 k/k +22.81%~sektor -19.60% | 3,97~sektor 4,09 r/r +49.57%~sektor -24.55% k/k +0.50%~sektor +3.57% | 18,83~sektor 4,32 r/r +546.40%~sektor -13.71% k/k +374.08%~sektor +5.50% | 17,10~sektor 4,38 r/r +431.46%~sektor -10.97% k/k -9.17%~sektor +1.35% | | | 4,76~sektor 5,76 r/r -74.70%~sektor +33.30% | 6,48~sektor 6,42 r/r -62.08%~sektor +46.77% k/k +36.15%~sektor +11.59% | 3,67~sektor 7,43 k/k -43.32%~sektor +15.70% | |
| Zysk operacyjny na akcję | 13,32 | 6,90 r/r -48.17% | 14,17 r/r +105.21% | 13,90 | 12,39 k/k -10.82% | 9,72 r/r -31.40% k/k -21.58% | 8,40 k/k -13.56% | 8,16 r/r -41.26% k/k -2.84% | 8,02 r/r -35.30% k/k -1.76% | 3,12 r/r -67.85% k/k -61.04% | 2,92 r/r -65.23% k/k -6.50% | 0,49 r/r -93.95% k/k -83.10% | 1,19 r/r -85.14% k/k +141.40% | 5,60 r/r +79.12% k/k +369.60% | 4,21 r/r +44.16% k/k -24.75% | 7,71 r/r +1462.28% k/k +83.14% | |
| Cena / Zysk operacyjny | | | | | 1,94~sektor 4,83 | 2,28~sektor 4,30 k/k +17.85%~sektor -11.09% | 2,50~sektor 4,06 k/k +9.47%~sektor -5.59% | 2,67~sektor 3,41 k/k +6.89%~sektor -15.91% | 2,43~sektor 3,20 r/r +25.57%~sektor -33.80% k/k -8.94%~sektor -6.23% | 6,43~sektor 4,09 r/r +181.89%~sektor -4.74% k/k +164.55%~sektor +27.95% | 6,32~sektor 5,37 r/r +152.79%~sektor +32.31% k/k -1.83%~sektor +31.13% | 36,87~sektor 5,16 r/r +1280.58%~sektor +51.41% k/k +483.77%~sektor -3.77% | 14,81~sektor 6,51 r/r +509.02%~sektor +103.51% k/k -59.83%~sektor +26.04% | 3,03~sektor 5,42 r/r -52.92%~sektor +32.37% k/k -79.55%~sektor -16.78% | 3,80~sektor 4,73 r/r -39.84%~sektor -11.90% k/k +25.44%~sektor -12.73% | 1,93~sektor 5,99 r/r -94.78%~sektor +16.10% k/k -49.32%~sektor +26.82% | |
| Enterprise Value na akcję | | | | | 59,55 | 64,35 k/k +8.07% | 72,81 k/k +13.15% | 76,99 k/k +5.74% | 58,20 r/r -2.26% k/k -24.41% | 68,69 r/r +6.75% k/k +18.03% | 71,59 r/r -1.67% k/k +4.22% | 71,93 r/r -6.57% k/k +0.47% | 76,47 r/r +31.38% k/k +6.30% | 82,93 r/r +20.73% k/k +8.46% | 83,86 r/r +17.13% k/k +1.12% | 85,93 r/r +19.46% k/k +2.47% | |
| EV / Przychody ze sprzedaży | | | | | 31,12~sektor 2,79 | 39,61~sektor 4,00 k/k +27.29%~sektor +43.16% | 41,66~sektor 3,00 k/k +5.16%~sektor -24.86% | 37,57~sektor 3,11 k/k -9.80%~sektor +3.43% | 23,41~sektor 2,10 r/r -24.77%~sektor -24.68% k/k -37.69%~sektor -32.30% | 24,03~sektor 2,91 r/r -39.35%~sektor -27.34% k/k +2.62%~sektor +38.09% | 23,51~sektor 2,48 r/r -43.55%~sektor -17.44% k/k -2.14%~sektor -14.62% | 22,21~sektor 2,96 r/r -40.88%~sektor -4.72% k/k -5.53%~sektor +19.36% | 22,55~sektor 3,03 r/r -3.70%~sektor +43.86% k/k +1.51%~sektor +2.22% | 22,36~sektor 2,36 r/r -6.95%~sektor -18.73% k/k -0.85%~sektor -21.99% | 20,31~sektor 2,14 r/r -13.61%~sektor -13.68% k/k -9.14%~sektor -9.31% | 18,90~sektor 2,75 r/r -14.91%~sektor -7.07% k/k -6.95%~sektor +28.50% | |
| EV / EBIT | | | | | 4,80~sektor 4,80 | 6,62~sektor 6,32 k/k +37.81%~sektor +31.53% | 8,67~sektor 6,86 k/k +30.89%~sektor +8.61% | 9,43~sektor 6,01 k/k +8.83%~sektor -12.38% | 7,26~sektor 6,79 r/r +51.06%~sektor +41.36% k/k -23.05%~sektor +12.94% | 21,99~sektor 4,80 r/r +232.05%~sektor -24.00% k/k +202.93%~sektor -29.29% | 24,51~sektor 5,60 r/r +182.78%~sektor -18.48% k/k +11.47%~sektor +16.50% | 145,71~sektor 5,30 r/r +1444.98%~sektor -11.95% k/k +494.60%~sektor -5.36% | 64,16~sektor 4,97 r/r +784.04%~sektor -26.81% k/k -55.97%~sektor -6.12% | 14,82~sektor 5,04 r/r -32.60%~sektor +4.97% k/k -76.90%~sektor +1.42% | 19,91~sektor 3,85 r/r -18.75%~sektor -31.26% k/k +34.37%~sektor -23.71% | 11,14~sektor 5,80 r/r -92.35%~sektor +9.56% k/k -44.05%~sektor +50.83% | |
| EV / EBITDA | | | | | 4,75~sektor 4,75 | 6,52~sektor 6,15 k/k +37.32%~sektor +29.45% | 8,52~sektor 6,58 k/k +30.62%~sektor +7.12% | 9,21~sektor 5,71 k/k +8.16%~sektor -13.22% | 7,00~sektor 6,50 r/r +47.38%~sektor +36.99% k/k -24.04%~sektor +13.84% | 20,51~sektor 4,67 r/r +214.58%~sektor -24.03% k/k +193.11%~sektor -28.21% | 22,54~sektor 5,32 r/r +164.70%~sektor -19.19% k/k +9.91%~sektor +13.93% | 98,05~sektor 5,18 r/r +964.33%~sektor -9.42% k/k +334.91%~sektor -2.73% | 54,42~sektor 4,69 r/r +677.71%~sektor -27.96% k/k -44.49%~sektor -9.46% | 14,05~sektor 5,17 r/r -31.49%~sektor +10.75% k/k -74.18%~sektor +10.37% | 18,56~sektor 4,10 r/r -17.68%~sektor -22.86% k/k +32.06%~sektor -20.64% | 10,72~sektor 4,97 r/r -89.07%~sektor -4.06% k/k -42.26%~sektor +20.98% | |
* 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.
