|
|
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) |
|
| Kurs | 0,00 | 0,00 | 0,00 | 108,00 | 167,02 | 125,00 | 121,00 | 113,80 | 156,00 | 198,00 | 210,00 | 190,00 | 192,00 | 202,00 | |
| Liczba akcji | 1 401 232 | 1 401 232 | 1 586 232 | 1 586 232 | 1 586 232 | 1 586 232 | 1 982 790 | 1 982 790 | 1 982 790 | 1 982 790 | 1 982 790 | 2 379 347 | 2 379 347 | 2 379 347 | |
| Wartość księgowa na akcję | 3,69 | 3,87 r/r +4.94% | 11,72 | 11,47 r/r +196.65% k/k -2.06% | 11,83 k/k +3.13% | 9,99 k/k -15.61% | 25,66 r/r +119.05% k/k +157.00% | 24,44 r/r +112.99% k/k -4.77% | 23,40 r/r +97.78% k/k -4.23% | 21,59 r/r +116.25% k/k -7.73% | 19,75 r/r -23.04% k/k -8.55% | 38,40 r/r +57.13% k/k +94.44% | 37,00 r/r +58.10% k/k -3.65% | 35,23 r/r +63.14% k/k -4.79% | |
| Cena / Wartość księgowa | | | | 9,41~sektor 0,89 | 14,11~sektor 0,86 k/k +49.95%~sektor -4.25% | 12,52~sektor 0,82 k/k -11.31%~sektor -3.75% | 4,71~sektor 0,85 k/k -62.33%~sektor +3.30% | 4,66~sektor 0,87 r/r -50.53%~sektor -3.00% k/k -1.24%~sektor +1.89% | 6,67~sektor 0,91 r/r -52.77%~sektor +5.92% k/k +43.14%~sektor +4.55% | 9,17~sektor 1,01 r/r -26.75%~sektor +22.27% k/k +37.56%~sektor +11.11% | 10,63~sektor 1,01 r/r +125.52%~sektor +18.51% k/k +15.97%~sektor +0.12% | 4,95~sektor 1,20 r/r +6.25%~sektor +37.95% k/k -53.47%~sektor +18.60% | 5,19~sektor 1,10 r/r -22.15%~sektor +21.82% k/k +4.88%~sektor -7.67% | 5,73~sektor 1,08 r/r -37.46%~sektor +7.26% k/k +10.50%~sektor -2.16% | |
| Wartość księgowa Grahama na akcję | 0,29 | 3,23 r/r +1018.89% | 13,05 | 7,30 r/r +125.78% k/k -44.07% | 6,07 k/k -16.91% | 2,77 k/k -54.27% | 18,29 r/r +40.11% k/k +559.21% | 16,30 r/r +123.20% k/k -10.90% | -6,83 r/r -212.62% k/k -141.93% | -10,42 r/r -475.70% k/k -52.57% | -14,79 r/r -180.87% k/k -41.89% | 5,98 r/r -63.30% k/k +140.44% | 2,65 r/r +138.80% k/k -55.68% | -1,16 r/r +88.83% k/k -143.94% | |
| Cena / Wartość księgowa Grahama | | | | 14,79~sektor 2,38 | 27,53~sektor 2,20 k/k +86.11%~sektor -7.77% | 45,05~sektor 1,87 k/k +63.64%~sektor -14.89% | 6,62~sektor 2,13 k/k -85.32%~sektor +13.80% | 6,98~sektor 2,45 r/r -52.79%~sektor +3.00% k/k +5.56%~sektor +15.30% | | | | 31,77~sektor 3,18 r/r +354.92%~sektor +29.47% | 72,43~sektor 2,46 k/k +128.00%~sektor -22.53% | | |
| Przychody ze sprzedaży na akcję | 19,35 | 18,19 r/r -6.01% | 15,97 | 21,03 r/r +15.61% k/k +31.66% | 20,05 k/k -4.64% | 17,71 k/k -11.70% | 13,17 r/r -17.56% k/k -25.64% | 10,94 r/r -47.96% k/k -16.89% | 12,82 r/r -36.08% k/k +17.12% | 15,79 r/r -10.83% k/k +23.20% | 20,13 r/r +52.87% k/k +27.48% | 18,51 r/r +69.16% k/k -8.03% | 17,79 r/r +38.84% k/k -3.88% | 17,37 r/r +10.02% k/k -2.38% | |
| Cena / Przychody ze sprzedaży | | | | 5,14~sektor 0,69 | 8,33~sektor 0,69 k/k +62.17%~sektor -1.04% | 7,06~sektor 0,53 k/k -15.25%~sektor -23.49% | 9,19~sektor 0,56 k/k +30.18%~sektor +6.45% | 10,40~sektor 0,56 r/r +102.47%~sektor -18.75% k/k +13.16%~sektor +0.80% | 12,17~sektor 0,55 r/r +46.13%~sektor -19.97% k/k +17.05%~sektor -2.52% | 12,54~sektor 0,58 r/r +77.64%~sektor +10.98% k/k +3.03%~sektor +6.10% | 10,43~sektor 0,69 r/r +13.53%~sektor +23.02% k/k -16.80%~sektor +17.99% | 10,26~sektor 0,62 r/r -1.30%~sektor +9.76% k/k -1.62%~sektor -10.06% | 10,79~sektor 0,59 r/r -11.35%~sektor +8.03% k/k +5.13%~sektor -4.06% | 11,63~sektor 0,67 r/r -7.27%~sektor +15.39% k/k +7.77%~sektor +13.33% | |
| Zysk na akcję | -2,34 | 0,18 r/r +107.76% | -1,32 | 0,30 r/r +64.56% k/k +122.66% | 0,52 k/k +72.19% | -1,33 k/k -357.82% | -2,52 r/r -90.25% k/k -89.16% | -3,55 r/r -1283.97% k/k -40.99% | -4,88 r/r -1046.58% k/k -37.66% | -5,21 r/r -292.18% k/k -6.82% | -5,93 r/r -135.64% k/k -13.66% | -6,03 r/r -69.99% k/k -1.71% | -6,55 r/r -34.28% k/k -8.74% | -6,82 r/r -30.75% k/k -4.01% | |
| Cena / Zysk | | | | 360,66~sektor 10,87 | 323,88~sektor 10,88 k/k -10.20%~sektor +0.08% | | | | | | | | | | |
| Zysk operacyjny na akcję | -2,37 | 0,23 r/r +109.92% | -1,31 | 0,62 r/r +164.74% k/k +147.47% | 0,61 k/k -2.33% | -1,20 k/k -298.34% | -2,62 r/r -100.18% k/k -117.68% | -4,37 r/r -803.52% k/k -66.84% | -5,92 r/r -1074.86% k/k -35.34% | -6,68 r/r -455.06% k/k -12.93% | -7,36 r/r -180.97% k/k -10.19% | -7,09 r/r -62.05% k/k +3.77% | -7,76 r/r -31.15% k/k -9.53% | -8,13 r/r -21.59% k/k -4.69% | |
| Cena / Zysk operacyjny | | | | 173,75~sektor 8,19 | 275,11~sektor 8,70 k/k +58.34%~sektor +6.22% | | | | | | | | | | |
| Enterprise Value na akcję | | | | 103,86 | 166,06 k/k +59.88% | 125,67 k/k -24.32% | 107,18 k/k -14.71% | 102,08 r/r -1.72% k/k -4.77% | 152,14 r/r -8.38% k/k +49.05% | 197,42 r/r +57.09% k/k +29.76% | 209,56 r/r +95.52% k/k +6.15% | 169,31 r/r +65.87% k/k -19.21% | 175,83 r/r +15.57% k/k +3.85% | 187,01 r/r -5.27% k/k +6.36% | |
| EV / Przychody ze sprzedaży | | | | 4,94~sektor 0,85 | 8,28~sektor 0,80 k/k +67.67%~sektor -6.35% | 7,10~sektor 0,62 k/k -14.30%~sektor -22.24% | 8,14~sektor 0,64 k/k +14.69%~sektor +3.23% | 9,33~sektor 0,66 r/r +88.85%~sektor -22.85% k/k +14.59%~sektor +2.62% | 11,87~sektor 0,64 r/r +43.34%~sektor -19.37% k/k +27.27%~sektor -2.12% | 12,50~sektor 0,65 r/r +76.17%~sektor +5.63% k/k +5.33%~sektor +1.87% | 10,41~sektor 0,84 r/r +27.90%~sektor +31.14% k/k -16.73%~sektor +28.16% | 9,15~sektor 0,64 r/r -1.95%~sektor -1.97% k/k -12.15%~sektor -23.29% | 9,88~sektor 0,77 r/r -16.76%~sektor +20.40% k/k +8.04%~sektor +20.21% | 10,76~sektor 0,68 r/r -13.90%~sektor +3.38% k/k +8.95%~sektor -12.52% | |
| EV / EBIT | | | | 167,09~sektor 9,62 | 273,53~sektor 9,17 k/k +63.70%~sektor -4.66% | -104,37~sektor 7,00 k/k -138.16%~sektor -23.68% | -40,89~sektor 8,43 k/k +60.82%~sektor +20.40% | -23,34~sektor 7,87 r/r -113.97%~sektor -18.13% k/k +42.92%~sektor -6.56% | -25,71~sektor 7,79 r/r -109.40%~sektor -14.99% k/k -10.13%~sektor -1.00% | -29,54~sektor 8,03 r/r +71.70%~sektor +14.77% k/k -14.91%~sektor +3.04% | -28,46~sektor 8,46 r/r +30.41%~sektor +0.42% k/k +3.66%~sektor +5.36% | -23,89~sektor 5,74 r/r -2.36%~sektor -27.06% k/k +16.04%~sektor -32.13% | -22,65~sektor 7,10 r/r +11.88%~sektor -8.97% k/k +5.19%~sektor +23.55% | -23,01~sektor 6,69 r/r +22.09%~sektor -16.73% k/k -1.60%~sektor -5.75% | |
| EV / EBITDA | | | | 53,44~sektor 5,69 | 78,12~sektor 5,98 k/k +46.18%~sektor +5.11% | 214,58~sektor 5,19 k/k +174.70%~sektor -13.25% | -118,93~sektor 5,01 k/k -155.42%~sektor -3.39% | -44,92~sektor 5,13 r/r -184.05%~sektor -9.91% k/k +62.23%~sektor +2.27% | -46,33~sektor 5,25 r/r -159.31%~sektor -12.29% k/k -3.15%~sektor +2.33% | -57,05~sektor 5,55 r/r -126.59%~sektor +6.95% k/k -23.14%~sektor +5.78% | -57,34~sektor 5,39 r/r +51.78%~sektor +7.43% k/k -0.51%~sektor -2.95% | -46,76~sektor 5,41 r/r -4.10%~sektor +5.49% k/k +18.46%~sektor +0.42% | -41,55~sektor 5,27 r/r +10.32%~sektor +0.39% k/k +11.14%~sektor -2.61% | -40,34~sektor 6,02 r/r +29.29%~sektor +8.50% k/k +2.90%~sektor +14.32% | |
* 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.
