|
|
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 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | 12,80 | |
| 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 | 0,52~sektor 0,70 | 0,44~sektor 0,67 r/r -15.11%~sektor -5.09% | 0,33~sektor 0,58 r/r -25.09%~sektor -13.08% | 0,29~sektor 0,56 | 0,32~sektor 0,56 k/k +10.48%~sektor +0.79% | 0,30~sektor 0,63 r/r -9.08%~sektor +8.84% k/k -6.84%~sektor +12.38% | 0,30~sektor 0,60 k/k -0.73%~sektor -5.01% | 0,30~sektor 0,61 r/r +1.33%~sektor +8.46% k/k -0.83%~sektor +0.82% | 0,29~sektor 0,55 r/r -9.46%~sektor -2.18% k/k -1.28%~sektor -9.11% | 0,30~sektor 0,55 r/r -0.43%~sektor -13.03% k/k +2.45%~sektor -0.08% | 0,29~sektor 0,54 r/r -2.47%~sektor -10.98% k/k -2.76%~sektor -2.77% | 0,30~sektor 0,54 r/r +0.54%~sektor -11.29% k/k +2.22%~sektor +0.47% | 0,29~sektor 0,55 r/r +0.07%~sektor +0.29% k/k -1.74%~sektor +2.75% | 0,28~sektor 0,58 r/r -7.74%~sektor +4.95% k/k -5.54%~sektor +4.56% | 0,28~sektor 0,58 r/r -5.36%~sektor +8.96% k/k -0.25%~sektor +0.94% | 0,27~sektor 0,67 r/r -8.62%~sektor +24.33% k/k -1.30%~sektor +14.64% | |
| 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 | 10,54~sektor 2,94 | 5,64~sektor 1,82 r/r -46.48%~sektor -38.07% | 3,77~sektor 2,09 r/r -33.13%~sektor +14.82% | 4,76~sektor 1,75 | 6,69~sektor 1,63 k/k +40.66%~sektor -6.97% | 7,88~sektor 1,79 r/r +108.84%~sektor -14.25% k/k +17.78%~sektor +10.05% | 7,32~sektor 1,65 k/k -7.06%~sektor -7.99% | 6,25~sektor 1,79 r/r +31.34%~sektor +2.38% k/k -14.70%~sektor +8.68% | 5,15~sektor 1,64 r/r -23.03%~sektor +1.10% k/k -17.57%~sektor -8.13% | 4,48~sektor 1,78 r/r -43.18%~sektor -0.39% k/k -13.05%~sektor +8.42% | 4,20~sektor 1,88 r/r -42.59%~sektor +13.87% k/k -6.10%~sektor +5.19% | 3,95~sektor 1,65 r/r -36.72%~sektor -8.05% k/k -5.98%~sektor -12.24% | 3,77~sektor 1,74 r/r -26.70%~sektor +5.70% k/k -4.51%~sektor +5.60% | 3,45~sektor 1,60 r/r -22.93%~sektor -10.04% k/k -8.58%~sektor -7.72% | 3,10~sektor 1,43 r/r -26.25%~sektor -23.73% k/k -10.14%~sektor -10.82% | 2,82~sektor 1,52 r/r -28.77%~sektor -7.90% k/k -9.19%~sektor +5.98% | |
| 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 | 1,28~sektor 8,51 | 2,60~sektor 7,93 r/r +103.64%~sektor -6.83% | 1,53~sektor 9,43 r/r -41.18%~sektor +18.89% | 1,32~sektor 6,43 | 1,42~sektor 6,07 k/k +7.42%~sektor -5.60% | 1,68~sektor 5,78 r/r +9.97%~sektor -38.70% k/k +18.69%~sektor -4.76% | 1,96~sektor 5,85 k/k +16.74%~sektor +1.15% | 2,32~sektor 5,82 r/r +76.00%~sektor -9.40% k/k +18.24%~sektor -0.37% | 2,61~sektor 5,48 r/r +84.08%~sektor -9.63% k/k +12.35%~sektor -5.85% | 11,99~sektor 8,37 r/r +613.31%~sektor +44.92% k/k +359.93%~sektor +52.74% | 11,86~sektor 6,88 r/r +504.61%~sektor +17.71% k/k -1.05%~sektor -17.84% | | | 3,60~sektor 6,65 r/r -70.00%~sektor -20.54% | 5,19~sektor 5,71 r/r -56.28%~sektor -17.07% k/k +44.23%~sektor -14.26% | 3,17~sektor 7,25 k/k -38.94%~sektor +27.11% | |
| 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 | 0,96~sektor 6,65 | 1,85~sektor 6,27 r/r +92.93%~sektor -5.72% | 0,90~sektor 5,41 r/r -51.27%~sektor -13.78% | 0,92~sektor 4,77 | 1,03~sektor 3,91 k/k +12.13%~sektor -18.11% | 1,32~sektor 4,27 r/r +45.78%~sektor -21.01% k/k +27.53%~sektor +9.24% | 1,52~sektor 4,60 k/k +15.68%~sektor +7.69% | 1,57~sektor 4,67 r/r +70.24%~sektor -2.10% k/k +2.91%~sektor +1.63% | 1,60~sektor 4,75 r/r +54.56%~sektor +21.45% k/k +1.80%~sektor +1.58% | 4,10~sektor 6,77 r/r +211.05%~sektor +58.54% k/k +156.66%~sektor +42.60% | 4,38~sektor 6,51 r/r +187.58%~sektor +41.64% k/k +6.95%~sektor -3.79% | 25,93~sektor 7,42 r/r +1553.70%~sektor +58.67% k/k +491.80%~sektor +13.85% | 10,74~sektor 6,48 r/r +572.87%~sektor +36.52% k/k -58.58%~sektor -12.60% | 2,29~sektor 5,95 r/r -44.17%~sektor -12.06% k/k -78.70%~sektor -8.14% | 3,04~sektor 3,99 r/r -30.63%~sektor -38.68% k/k +32.88%~sektor -32.92% | 1,66~sektor 5,86 r/r -93.60%~sektor -20.93% k/k -45.40%~sektor +46.81% | |
| Enterprise Value na akcję | 40,24 | 51,91 r/r +29.01% | 44,53 r/r -14.21% | 57,59 | 48,35 k/k -16.06% | 54,97 r/r +23.44% k/k +13.70% | 64,62 k/k +17.56% | 67,99 r/r +18.06% k/k +5.22% | 51,50 r/r +6.53% k/k -24.26% | 61,39 r/r +11.69% k/k +19.21% | 65,94 r/r +2.05% k/k +7.41% | 66,53 r/r -2.15% k/k +0.89% | 71,62 r/r +39.06% k/k +7.64% | 78,78 r/r +28.33% k/k +10.01% | 80,66 r/r +22.32% k/k +2.38% | 83,88 r/r +26.07% k/k +3.99% | |
| EV / Przychody ze sprzedaży | 33,14~sektor 4,83 | 22,88~sektor 4,07 r/r -30.95%~sektor -15.82% | 13,13~sektor 3,66 r/r -42.63%~sektor -9.95% | 21,40~sektor 2,29 | 25,27~sektor 2,48 k/k +18.07%~sektor +7.98% | 33,84~sektor 2,97 r/r +157.78%~sektor -19.04% k/k +33.92%~sektor +19.71% | 36,97~sektor 2,95 k/k +9.25%~sektor -0.63% | 33,18~sektor 3,52 r/r +55.05%~sektor +53.49% k/k -10.25%~sektor +19.49% | 20,72~sektor 3,32 r/r -18.00%~sektor +33.81% k/k -37.56%~sektor -5.86% | 21,47~sektor 2,68 r/r -36.54%~sektor -9.75% k/k +3.65%~sektor -19.25% | 21,66~sektor 2,78 r/r -41.42%~sektor -5.84% k/k +0.86%~sektor +3.68% | 20,55~sektor 2,98 r/r -38.08%~sektor -15.40% k/k -5.14%~sektor +7.35% | 21,12~sektor 3,09 r/r +1.93%~sektor -6.68% k/k +2.79%~sektor +3.84% | 21,24~sektor 2,47 r/r -1.10%~sektor -7.60% k/k +0.57%~sektor -20.06% | 19,54~sektor 2,42 r/r -9.79%~sektor -12.65% k/k -8.01%~sektor -1.98% | 18,45~sektor 2,32 r/r -10.20%~sektor -22.18% k/k -5.57%~sektor -4.36% | |
| EV / EBIT | 3,02~sektor 8,17 | 7,52~sektor 8,35 r/r +148.90%~sektor +2.24% | 3,14~sektor 5,17 r/r -58.19%~sektor -38.09% | 4,14~sektor 5,64 | 3,90~sektor 5,67 k/k -5.87%~sektor +0.49% | 5,66~sektor 6,03 r/r +79.94%~sektor +16.52% k/k +44.99%~sektor +6.26% | 7,69~sektor 7,57 k/k +35.99%~sektor +25.54% | 8,33~sektor 7,58 r/r +100.99%~sektor +34.31% k/k +8.29%~sektor +0.19% | 6,42~sektor 8,81 r/r +64.63%~sektor +55.29% k/k -22.89%~sektor +16.19% | 19,65~sektor 7,40 r/r +247.41%~sektor +22.82% k/k +205.96%~sektor -15.96% | 22,57~sektor 8,89 r/r +193.48%~sektor +17.45% k/k +14.88%~sektor +20.04% | 134,77~sektor 5,78 r/r +1518.15%~sektor -23.76% k/k +497.08%~sektor -34.96% | 60,09~sektor 4,43 r/r +835.69%~sektor -49.65% k/k -55.41%~sektor -23.26% | 14,08~sektor 5,71 r/r -28.36%~sektor -22.91% k/k -76.57%~sektor +28.68% | 19,15~sektor 3,98 r/r -15.15%~sektor -55.16% k/k +36.05%~sektor -30.18% | 10,88~sektor 5,58 r/r -91.93%~sektor -3.36% k/k -43.22%~sektor +40.15% | |
| EV / EBITDA | 2,95~sektor 7,94 | 7,20~sektor 8,17 r/r +143.77%~sektor +2.97% | 3,11~sektor 5,02 r/r -56.76%~sektor -38.54% | 4,12~sektor 5,17 | 3,86~sektor 5,52 k/k -6.45%~sektor +6.63% | 5,57~sektor 5,82 r/r +78.91%~sektor +15.82% k/k +44.47%~sektor +5.42% | 7,56~sektor 6,29 k/k +35.71%~sektor +8.10% | 8,14~sektor 6,78 r/r +97.42%~sektor +30.98% k/k +7.63%~sektor +7.79% | 6,19~sektor 6,84 r/r +60.62%~sektor +24.00% k/k -23.88%~sektor +0.94% | 18,33~sektor 7,05 r/r +229.12%~sektor +21.17% k/k +196.04%~sektor +3.02% | 20,77~sektor 8,17 r/r +174.71%~sektor +29.88% k/k +13.27%~sektor +15.86% | 90,69~sektor 5,63 r/r +1014.73%~sektor -16.85% k/k +336.73%~sektor -30.99% | 50,97~sektor 5,39 r/r +723.15%~sektor -21.20% k/k -43.79%~sektor -4.35% | 13,35~sektor 5,64 r/r -27.18%~sektor -19.91% k/k -73.81%~sektor +4.71% | 17,85~sektor 4,52 r/r -14.04%~sektor -44.69% k/k +33.71%~sektor -19.99% | 10,46~sektor 4,65 r/r -88.47%~sektor -17.46% k/k -41.40%~sektor +3.00% | |
* 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.
