|
|
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 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | 150,50 | |
| 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 | 40,83~sektor 1,14 | 38,91~sektor 1,21 r/r -4.70%~sektor +6.23% | 12,85~sektor 1,12 | 13,12~sektor 0,90 r/r -66.29%~sektor -25.57% k/k +2.10%~sektor -19.94% | 12,72~sektor 0,92 k/k -3.04%~sektor +2.53% | 15,07~sektor 0,92 k/k +18.50%~sektor -0.34% | 5,86~sektor 0,92 r/r -54.35%~sektor -18.60% k/k -61.09%~sektor -0.51% | 6,16~sektor 0,89 r/r -53.05%~sektor -1.05% k/k +5.01%~sektor -2.68% | 6,43~sektor 0,86 r/r -49.44%~sektor -6.44% k/k +4.42%~sektor -3.05% | 6,97~sektor 0,88 r/r -53.76%~sektor -3.97% k/k +8.38%~sektor +2.29% | 7,62~sektor 0,85 r/r +29.95%~sektor -6.60% k/k +9.34%~sektor -3.23% | 3,92~sektor 0,87 r/r -36.36%~sektor -2.32% k/k -48.57%~sektor +1.78% | 4,07~sektor 0,87 r/r -36.75%~sektor +0.90% k/k +3.78%~sektor +0.15% | 4,27~sektor 0,91 r/r -38.70%~sektor +3.53% k/k +5.03%~sektor +4.95% | |
| 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 | 520,70~sektor 2,57 | 46,54~sektor 2,59 r/r -91.06%~sektor +0.69% | 11,53~sektor 1,82 | 20,61~sektor 1,98 r/r -55.71%~sektor -23.42% k/k +78.80%~sektor +8.94% | 24,81~sektor 1,69 k/k +20.35%~sektor -14.89% | 54,24~sektor 1,73 k/k +118.65%~sektor +2.34% | 8,23~sektor 2,40 r/r -28.63%~sektor +32.09% k/k -84.83%~sektor +39.20% | 9,24~sektor 2,45 r/r -55.20%~sektor +23.61% k/k +12.24%~sektor +1.95% | | | | 25,16~sektor 2,05 r/r +172.47%~sektor -16.30% | 56,78~sektor 1,86 k/k +125.62%~sektor -9.42% | | |
| 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 | 7,78~sektor 0,54 | 8,27~sektor 0,70 r/r +6.40%~sektor +29.45% | 9,42~sektor 0,56 | 7,16~sektor 0,56 r/r -13.51%~sektor -19.38% k/k -24.05%~sektor +0.98% | 7,51~sektor 0,54 k/k +4.87%~sektor -4.90% | 8,50~sektor 0,48 k/k +13.24%~sektor -10.20% | 11,43~sektor 0,45 r/r +21.29%~sektor -20.36% k/k +34.48%~sektor -7.65% | 13,75~sektor 0,46 r/r +92.15%~sektor -18.68% k/k +20.32%~sektor +3.12% | 11,74~sektor 0,44 r/r +56.45%~sektor -17.20% k/k -14.61%~sektor -3.18% | 9,53~sektor 0,44 r/r +12.14%~sektor -8.56% k/k -18.83%~sektor -0.83% | 7,48~sektor 0,44 r/r -34.59%~sektor -0.34% k/k -21.56%~sektor +0.66% | 8,13~sektor 0,44 r/r -40.89%~sektor -4.49% k/k +8.73%~sektor -1.17% | 8,46~sektor 0,47 r/r -27.97%~sektor +6.48% k/k +4.03%~sektor +7.93% | 8,66~sektor 0,50 r/r -9.11%~sektor +12.99% k/k +2.43%~sektor +5.24% | |
| 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 | | 827,00~sektor 10,55 | | 502,59~sektor 13,18 r/r -39.23%~sektor +24.91% | 291,84~sektor 13,84 k/k -41.93%~sektor +5.03% | | | | | | | | | | |
| 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 | | 640,99~sektor 11,75 | | 242,12~sektor 8,20 r/r -62.23%~sektor -30.19% | 247,90~sektor 9,84 k/k +2.39%~sektor +19.98% | | | | | | | | | | |
| Enterprise Value na akcję | 150,25 | 149,60 r/r -0.43% | 146,71 | 146,36 r/r -2.17% k/k -0.23% | 149,54 k/k +2.17% | 151,17 k/k +1.09% | 136,68 r/r -6.83% k/k -9.59% | 138,78 r/r -5.18% k/k +1.53% | 146,64 r/r -1.94% k/k +5.67% | 149,92 r/r -0.83% k/k +2.23% | 150,06 r/r +9.79% k/k +0.09% | 129,81 r/r -6.46% k/k -13.49% | 134,33 r/r -8.40% k/k +3.48% | 135,51 r/r -9.61% k/k +0.88% | |
| EV / Przychody ze sprzedaży | 7,76~sektor 0,64 | 8,23~sektor 0,77 r/r +5.95%~sektor +21.13% | 9,19~sektor 0,66 | 6,96~sektor 0,64 r/r -15.38%~sektor -16.32% k/k -24.23%~sektor -1.92% | 7,46~sektor 0,62 k/k +7.14%~sektor -4.18% | 8,54~sektor 0,65 k/k +14.48%~sektor +4.65% | 10,38~sektor 0,59 r/r +13.01%~sektor -10.22% k/k +21.59%~sektor -8.72% | 12,68~sektor 0,52 r/r +82.19%~sektor -19.85% k/k +22.16%~sektor -12.44% | 11,44~sektor 0,55 r/r +53.43%~sektor -10.97% k/k -9.77%~sektor +6.43% | 9,49~sektor 0,56 r/r +11.21%~sektor -13.43% k/k -17.02%~sektor +1.77% | 7,45~sektor 0,67 r/r -28.18%~sektor +13.27% k/k -21.48%~sektor +19.43% | 7,01~sektor 0,50 r/r -44.70%~sektor -2.75% k/k -5.94%~sektor -24.82% | 7,55~sektor 0,56 r/r -34.02%~sektor +2.86% k/k +7.65%~sektor +12.57% | 7,80~sektor 0,61 r/r -17.85%~sektor +9.93% k/k +3.33%~sektor +8.76% | |
| EV / EBIT | -63,51~sektor 7,80 | 637,17~sektor 8,87 r/r +1103.30%~sektor +13.80% | -112,04~sektor 7,60 | 235,46~sektor 8,46 r/r -63.05%~sektor -4.68% k/k +310.15%~sektor +11.27% | 246,32~sektor 9,01 k/k +4.61%~sektor +6.54% | -125,55~sektor 7,73 k/k -150.97%~sektor -14.20% | -52,15~sektor 7,76 r/r +53.46%~sektor +2.08% k/k +58.46%~sektor +0.36% | -31,73~sektor 7,23 r/r -113.48%~sektor -14.51% k/k +39.15%~sektor -6.81% | -24,78~sektor 6,69 r/r -110.06%~sektor -25.81% k/k +21.92%~sektor -7.55% | -22,43~sektor 5,83 r/r +82.13%~sektor -24.57% k/k +9.47%~sektor -12.77% | -20,38~sektor 6,60 r/r +60.93%~sektor -14.95% k/k +9.16%~sektor +13.16% | -18,32~sektor 5,59 r/r +42.28%~sektor -22.73% k/k +10.11%~sektor -15.33% | -17,31~sektor 4,99 r/r +30.16%~sektor -25.30% k/k +5.53%~sektor -10.62% | -16,68~sektor 3,82 r/r +25.66%~sektor -34.58% k/k +3.64%~sektor -23.60% | |
| EV / EBITDA | -91,06~sektor 5,31 | 104,24~sektor 7,55 r/r +214.48%~sektor +42.09% | 4 654,22~sektor 8,47 | 75,30~sektor 6,11 r/r -27.76%~sektor -19.04% k/k -98.38%~sektor -27.81% | 70,34~sektor 6,91 k/k -6.59%~sektor +13.00% | 258,12~sektor 6,43 k/k +266.94%~sektor -6.83% | -151,66~sektor 5,56 r/r -103.26%~sektor -34.30% k/k -158.75%~sektor -13.56% | -61,07~sektor 5,30 r/r -181.09%~sektor -13.22% k/k +59.73%~sektor -4.64% | -44,66~sektor 4,65 r/r -163.48%~sektor -32.64% k/k +26.87%~sektor -12.29% | -43,33~sektor 4,79 r/r -116.79%~sektor -25.55% k/k +2.98%~sektor +2.98% | -41,06~sektor 4,51 r/r +72.92%~sektor -18.90% k/k +5.22%~sektor -5.84% | -35,85~sektor 4,38 r/r +41.29%~sektor -17.45% k/k +12.70%~sektor -2.94% | -31,74~sektor 4,46 r/r +28.92%~sektor -4.11% k/k +11.46%~sektor +1.88% | -29,23~sektor 4,98 r/r +32.53%~sektor +3.88% k/k +7.90%~sektor +11.57% | |
* 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.
