|
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) |
|
Kurs | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | 13.60 | |
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 | |
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% | |
Cena / Wartość księgowa | 0.56~sektor 0.85 | 0.47~sektor 0.75 r/r -15.10%~sektor -11.88% | 0.35~sektor 0.68 r/r -25.10%~sektor -9.39% | 0.31~sektor 0.67 | 0.34~sektor 0.70 k/k +10.48%~sektor +3.91% | 0.32~sektor 0.71 r/r -9.08%~sektor +4.74% k/k -6.82%~sektor +1.94% | 0.32~sektor 0.71 k/k -0.75%~sektor -0.65% | 0.32~sektor 0.66 r/r +1.38%~sektor -1.45% k/k -0.78%~sektor -6.34% | 0.31~sektor 0.67 r/r -9.45%~sektor -4.61% k/k -1.33%~sektor +0.57% | 0.32~sektor 0.67 r/r -0.44%~sektor -5.37% k/k +2.47%~sektor +1.12% | 0.31~sektor 0.70 r/r -2.45%~sektor -1.30% k/k -2.75%~sektor +3.62% | 0.32~sektor 0.70 r/r +0.51%~sektor +5.55% k/k +2.22%~sektor +0.16% | 0.31~sektor 0.70 r/r +0.10%~sektor +5.01% k/k -1.73%~sektor +0.06% | 0.30~sektor 0.67 r/r -7.75%~sektor -0.33% k/k -5.57%~sektor -4.02% | 0.29~sektor 0.60 r/r -5.37%~sektor -13.99% k/k -0.24%~sektor -10.58% | |
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% | |
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% | |
Cena / Przychody ze sprzedaży | 11.20~sektor 2.94 | 6.00~sektor 2.03 r/r -46.48%~sektor -31.15% | 4.01~sektor 2.21 r/r -33.13%~sektor +8.79% | 5.05~sektor 1.79 | 7.11~sektor 1.66 k/k +40.65%~sektor -7.65% | 8.37~sektor 1.88 r/r +108.84%~sektor -14.66% k/k +17.78%~sektor +13.55% | 7.78~sektor 1.72 k/k -7.06%~sektor -8.70% | 6.64~sektor 1.85 r/r +31.33%~sektor +3.17% k/k -14.70%~sektor +7.76% | 5.47~sektor 1.72 r/r -23.03%~sektor +3.68% k/k -17.56%~sektor -7.20% | 4.76~sektor 1.74 r/r -43.18%~sektor -7.46% k/k -13.06%~sektor +1.35% | 4.47~sektor 1.82 r/r -42.59%~sektor +6.01% k/k -6.10%~sektor +4.60% | 4.20~sektor 1.56 r/r -36.72%~sektor -15.99% k/k -5.98%~sektor -14.60% | 4.01~sektor 1.73 r/r -26.70%~sektor +0.47% k/k -4.51%~sektor +10.98% | 3.67~sektor 1.59 r/r -22.93%~sektor -8.79% k/k -8.58%~sektor -8.00% | 3.29~sektor 1.46 r/r -26.25%~sektor -19.63% k/k -10.15%~sektor -7.83% | |
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% | |
Cena / Zysk | 1.36~sektor 9.76 | 2.76~sektor 8.21 r/r +103.64%~sektor -15.93% | 1.62~sektor 10.23 r/r -41.18%~sektor +24.72% | 1.40~sektor 6.49 | 1.50~sektor 5.95 k/k +7.42%~sektor -8.32% | 1.79~sektor 5.99 r/r +9.98%~sektor -41.49% k/k +18.70%~sektor +0.70% | 2.08~sektor 5.36 k/k +16.74%~sektor -10.41% | 2.47~sektor 5.59 r/r +76.00%~sektor -13.78% k/k +18.24%~sektor +4.25% | 2.77~sektor 5.92 r/r +84.08%~sektor -0.41% k/k +12.35%~sektor +5.90% | 12.74~sektor 7.91 r/r +613.28%~sektor +32.18% k/k +359.93%~sektor +33.65% | 12.60~sektor 6.63 r/r +504.62%~sektor +23.68% k/k -1.05%~sektor -16.17% | | | 3.82~sektor 6.31 r/r -70.00%~sektor -20.21% | 5.51~sektor 5.51 r/r -56.28%~sektor -16.93% k/k +44.23%~sektor -12.72% | |
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% | |
Cena / Zysk operacyjny | 1.02~sektor 7.50 | 1.97~sektor 7.30 r/r +92.93%~sektor -2.72% | 0.96~sektor 5.77 r/r -51.27%~sektor -20.89% | 0.98~sektor 5.43 | 1.10~sektor 4.38 k/k +12.14%~sektor -19.46% | 1.40~sektor 4.62 r/r +45.78%~sektor -19.95% k/k +27.52%~sektor +5.60% | 1.62~sektor 4.45 k/k +15.68%~sektor -3.70% | 1.67~sektor 4.48 r/r +70.25%~sektor -17.57% k/k +2.92%~sektor +0.64% | 1.70~sektor 4.65 r/r +54.55%~sektor +6.24% k/k +1.80%~sektor +3.81% | 4.35~sektor 6.66 r/r +211.06%~sektor +44.02% k/k +156.65%~sektor +43.15% | 4.66~sektor 7.42 r/r +187.59%~sektor +66.75% k/k +6.95%~sektor +11.50% | 27.55~sektor 6.53 r/r +1553.69%~sektor +45.81% k/k +491.79%~sektor -12.00% | 11.41~sektor 6.60 r/r +572.85%~sektor +42.02% k/k -58.58%~sektor +1.12% | 2.43~sektor 5.65 r/r -44.17%~sektor -15.04% k/k -78.70%~sektor -14.36% | 3.23~sektor 4.30 r/r -30.63%~sektor -42.00% k/k +32.89%~sektor -23.88% | |
Enterprise Value na akcję | 41.04 | 52.71 r/r +28.44% | 45.33 r/r -13.99% | 58.39 | 49.15 k/k -15.84% | 55.77 r/r +23.02% k/k +13.48% | 65.42 k/k +17.30% | 68.79 r/r +17.81% k/k +5.16% | 52.30 r/r +6.42% k/k -23.97% | 62.19 r/r +11.52% k/k +18.91% | 66.74 r/r +2.02% k/k +7.32% | 67.33 r/r -2.12% k/k +0.88% | 72.42 r/r +38.46% k/k +7.55% | 79.58 r/r +27.96% k/k +9.90% | 81.46 r/r +22.05% k/k +2.36% | |
EV / Przychody ze sprzedaży | 33.80~sektor 5.44 | 23.24~sektor 3.94 r/r -31.25%~sektor -27.53% | 13.36~sektor 3.61 r/r -42.49%~sektor -8.37% | 21.70~sektor 2.38 | 25.69~sektor 2.53 k/k +18.38%~sektor +6.58% | 34.33~sektor 3.08 r/r +156.91%~sektor -14.69% k/k +33.66%~sektor +21.78% | 37.43~sektor 2.77 k/k +9.02%~sektor -10.03% | 33.57~sektor 3.63 r/r +54.72%~sektor +52.77% k/k -10.30%~sektor +30.82% | 21.04~sektor 3.26 r/r -18.09%~sektor +28.70% k/k -37.33%~sektor -10.21% | 21.75~sektor 2.58 r/r -36.64%~sektor -16.22% k/k +3.39%~sektor -20.73% | 21.92~sektor 2.73 r/r -41.43%~sektor -1.61% k/k +0.77%~sektor +5.67% | 20.79~sektor 2.93 r/r -38.07%~sektor -19.13% k/k -5.15%~sektor +7.53% | 21.35~sektor 3.12 r/r +1.49%~sektor -4.29% k/k +2.70%~sektor +6.26% | 21.45~sektor 2.43 r/r -1.38%~sektor -5.73% k/k +0.47%~sektor -21.93% | 19.73~sektor 2.50 r/r -9.99%~sektor -8.45% k/k -8.03%~sektor +2.63% | |
EV / EBIT | 3.08~sektor 8.11 | 7.63~sektor 7.74 r/r +147.80%~sektor -4.66% | 3.20~sektor 5.90 r/r -58.09%~sektor -23.78% | 4.20~sektor 5.34 | 3.97~sektor 5.68 k/k -5.62%~sektor +6.50% | 5.74~sektor 6.68 r/r +79.33%~sektor +13.27% k/k +44.71%~sektor +17.49% | 7.79~sektor 7.54 k/k +35.70%~sektor +12.87% | 8.43~sektor 7.49 r/r +100.57%~sektor +40.30% k/k +8.22%~sektor -0.67% | 6.52~sektor 9.47 r/r +64.47%~sektor +66.67% k/k -22.61%~sektor +26.52% | 19.90~sektor 6.27 r/r +246.89%~sektor -6.17% k/k +205.20%~sektor -33.86% | 22.85~sektor 8.28 r/r +193.40%~sektor +9.79% k/k +14.78%~sektor +32.07% | 136.39~sektor 4.93 r/r +1518.56%~sektor -34.19% k/k +497.02%~sektor -40.46% | 60.76~sektor 4.67 r/r +831.66%~sektor -50.75% k/k -55.45%~sektor -5.30% | 14.22~sektor 6.09 r/r -28.56%~sektor -2.89% k/k -76.60%~sektor +30.41% | 19.34~sektor 3.67 r/r -15.34%~sektor -55.71% k/k +36.02%~sektor -39.76% | |
EV / EBITDA | 3.01~sektor 8.04 | 7.31~sektor 7.56 r/r +142.71%~sektor -6.01% | 3.17~sektor 5.69 r/r -56.65%~sektor -24.69% | 4.18~sektor 4.89 | 3.92~sektor 5.26 k/k -6.20%~sektor +7.48% | 5.65~sektor 6.32 r/r +78.31%~sektor +11.11% k/k +44.19%~sektor +20.25% | 7.65~sektor 7.25 k/k +35.42%~sektor +14.60% | 8.23~sektor 7.00 r/r +97.01%~sektor +43.08% k/k +7.56%~sektor -3.40% | 6.29~sektor 9.07 r/r +60.46%~sektor +72.54% k/k -23.60%~sektor +29.61% | 18.57~sektor 6.11 r/r +228.63%~sektor -3.45% k/k +195.31%~sektor -32.71% | 21.02~sektor 7.75 r/r +174.64%~sektor +6.93% k/k +13.17%~sektor +26.91% | 91.78~sektor 4.63 r/r +1015.02%~sektor -33.87% k/k +336.68%~sektor -40.26% | 51.54~sektor 5.78 r/r +719.61%~sektor -36.27% k/k -43.84%~sektor +24.91% | 13.49~sektor 5.88 r/r -27.38%~sektor -3.65% k/k -73.84%~sektor +1.74% | 18.03~sektor 4.34 r/r -14.22%~sektor -44.06% k/k +33.68%~sektor -26.32% | |
* 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.