|
|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q2
(cze 20) |
2020/Q3
(wrz 20) |
2020/Q4
(gru 20) |
2021/Q1
(mar 21) |
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) |
2024/Q3
(wrz 24) |
|
| Kurs | 0,00 | 0,00 | 0,00 | 7,60 | 8,66 | 7,77 | 6,65 | 4,59 | 3,94 | 4,09 | 2,65 | 3,20 | 3,19 | 3,12 | 3,98 | 1,67 | 1,48 | 1,60 | 1,52 | 1,45 | |
| Liczba akcji | 3 200 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | |
| Wartość księgowa na akcję | 0,44 | 0,70 r/r +60.24% | 0,85 | 0,88 k/k +4.65% | 0,90 r/r +27.43% k/k +1.21% | 0,94 k/k +5.23% | 0,99 r/r +17.46% k/k +5.39% | 1,07 r/r +20.41% k/k +7.27% | 1,02 r/r +14.03% k/k -4.15% | 1,06 r/r +12.07% k/k +3.42% | 1,15 r/r +16.04% k/k +9.12% | 1,23 r/r +15.49% k/k +6.77% | 1,15 r/r +12.73% k/k -6.45% | 1,18 r/r +11.57% k/k +2.36% | 1,18 r/r +2.32% k/k +0.08% | 1,21 r/r -1.46% k/k +2.83% | 0,25 r/r -78.27% k/k -79.37% | 0,33 r/r -72.02% k/k +31.80% | 0,36 r/r -69.80% k/k +8.04% | 0,39 r/r -68.09% k/k +8.65% | |
| Cena / Wartość księgowa | | | | 8,59~sektor 6,86 | 9,67~sektor 7,79 k/k +12.58%~sektor +13.56% | 8,25~sektor 7,17 k/k -14.73%~sektor -7.95% | 6,70~sektor 7,03 k/k -18.79%~sektor -1.93% | 4,31~sektor 7,11 r/r -49.90%~sektor +3.70% k/k -35.73%~sektor +1.16% | 3,86~sektor 5,59 r/r -60.15%~sektor -28.22% k/k -10.46%~sektor -21.39% | 3,87~sektor 4,77 r/r -53.03%~sektor -33.44% k/k +0.49%~sektor -14.65% | 2,30~sektor 3,18 r/r -65.66%~sektor -54.77% k/k -40.62%~sektor -33.36% | 2,60~sektor 2,94 r/r -39.57%~sektor -58.72% k/k +13.10%~sektor -7.69% | 2,77~sektor 3,35 r/r -28.09%~sektor -40.13% k/k +6.55%~sektor +14.02% | 2,65~sektor 3,37 r/r -31.62%~sektor -29.48% k/k -4.44%~sektor +0.53% | 3,38~sektor 3,32 r/r +46.79%~sektor +4.49% k/k +27.46%~sektor -1.24% | 1,38~sektor 3,24 r/r -47.04%~sektor +10.51% k/k -59.19%~sektor -2.37% | 5,92~sektor 2,87 r/r +113.56%~sektor -14.18% k/k +329.64%~sektor -11.45% | 4,86~sektor 2,65 r/r +83.30%~sektor -21.21% k/k -17.98%~sektor -7.71% | 4,27~sektor 2,56 r/r +26.45%~sektor -23.00% k/k -12.07%~sektor -3.49% | 3,75~sektor 2,39 r/r +172.10%~sektor -26.36% k/k -12.19%~sektor -6.64% | |
| Wartość księgowa Grahama na akcję | 0,46 | 0,72 r/r +56.93% | 0,90 | 1,01 k/k +11.85% | 0,93 r/r +29.51% k/k -7.77% | 1,09 k/k +17.81% | 1,19 r/r +31.83% k/k +8.48% | 1,26 r/r +25.09% k/k +6.13% | 1,31 r/r +40.95% k/k +3.92% | 1,43 r/r +30.98% k/k +9.48% | 1,63 r/r +36.87% k/k +13.36% | 1,87 r/r +48.68% k/k +15.29% | 1,89 r/r +44.50% k/k +1.00% | 2,10 r/r +46.52% k/k +11.01% | 2,15 r/r +32.13% k/k +2.22% | 2,17 r/r +15.54% k/k +0.81% | 0,29 r/r -84.81% k/k -86.72% | 0,38 r/r -81.79% k/k +33.04% | 0,42 r/r -80.44% k/k +9.80% | 0,45 r/r -79.35% k/k +6.43% | |
| Cena / Wartość księgowa Grahama | | | | 7,54~sektor 9,56 | 9,32~sektor 10,15 k/k +23.54%~sektor +6.19% | 7,10~sektor 10,01 k/k -23.84%~sektor -1.34% | 5,60~sektor 8,46 k/k -21.10%~sektor -15.48% | 3,64~sektor 8,67 r/r -51.77%~sektor -9.28% k/k -35.03%~sektor +2.45% | 3,00~sektor 7,25 r/r -67.76%~sektor -28.62% k/k -17.42%~sektor -16.45% | 2,85~sektor 6,59 r/r -59.81%~sektor -34.15% k/k -5.05%~sektor -8.99% | 1,63~sektor 4,70 r/r -70.88%~sektor -44.49% k/k -42.84%~sektor -28.75% | 1,71~sektor 4,24 r/r -53.06%~sektor -51.12% k/k +4.74%~sektor -9.78% | 1,69~sektor 5,14 r/r -43.90%~sektor -29.07% k/k -1.30%~sektor +21.23% | 1,49~sektor 4,81 r/r -47.94%~sektor -27.10% k/k -11.89%~sektor -6.46% | 1,85~sektor 5,04 r/r +13.66%~sektor +7.33% k/k +24.78%~sektor +4.90% | 0,77~sektor 4,96 r/r -54.83%~sektor +17.00% k/k -58.38%~sektor -1.64% | 5,15~sektor 4,40 r/r +205.40%~sektor -14.37% k/k +567.33%~sektor -11.28% | 4,18~sektor 4,27 r/r +181.65%~sektor -11.11% k/k -18.74%~sektor -2.89% | 3,62~sektor 3,77 r/r +95.27%~sektor -25.15% k/k -13.48%~sektor -11.67% | 3,24~sektor 3,00 r/r +320.51%~sektor -39.54% k/k -10.37%~sektor -20.55% | |
| Przychody ze sprzedaży na akcję | 0,36 | 0,29 r/r -20.62% | 0,52 | 0,72 k/k +39.14% | 0,88 r/r +204.52% k/k +20.96% | 1,04 k/k +18.53% | 1,00 r/r +91.85% k/k -3.83% | 1,02 r/r +40.41% k/k +1.83% | 0,95 r/r +8.72% k/k -6.35% | 0,95 r/r -8.36% k/k -0.08% | 1,03 r/r +3.18% k/k +8.28% | 1,13 r/r +10.86% k/k +9.42% | 1,20 r/r +25.92% k/k +6.37% | 1,30 r/r +36.80% k/k +8.55% | 1,26 r/r +22.73% k/k -2.87% | 1,10 r/r -2.15% k/k -12.76% | 1,02 r/r -14.81% k/k -7.39% | 0,94 r/r -28.09% k/k -8.37% | 0,86 r/r -32.17% k/k -8.37% | 0,84 r/r -23.70% k/k -1.87% | |
| Cena / Przychody ze sprzedaży | | | | 10,50~sektor 7,61 | 9,89~sektor 8,65 k/k -5.80%~sektor +13.71% | 7,49~sektor 9,45 k/k -24.30%~sektor +9.23% | 6,66~sektor 9,20 k/k -11.01%~sektor -2.63% | 4,51~sektor 8,70 r/r -57.04%~sektor +14.38% k/k -32.29%~sektor -5.42% | 4,13~sektor 6,88 r/r -58.20%~sektor -20.45% k/k -8.36%~sektor -20.92% | 4,30~sektor 7,03 r/r -42.56%~sektor -25.61% k/k +4.02%~sektor +2.15% | 2,57~sektor 5,10 r/r -61.38%~sektor -44.56% k/k -40.16%~sektor -27.43% | 2,84~sektor 3,93 r/r -37.05%~sektor -54.84% k/k +10.36%~sektor -22.96% | 2,66~sektor 3,55 r/r -35.62%~sektor -48.47% k/k -6.28%~sektor -9.78% | 2,40~sektor 3,89 r/r -44.24%~sektor -44.68% k/k -9.90%~sektor +9.66% | 3,15~sektor 3,74 r/r +22.38%~sektor -26.67% k/k +31.32%~sektor -3.80% | 1,51~sektor 3,73 r/r -46.67%~sektor -5.19% k/k -51.91%~sektor -0.39% | 1,45~sektor 3,34 r/r -45.54%~sektor -5.69% k/k -4.30%~sektor -10.25% | 1,71~sektor 3,36 r/r -28.68%~sektor -13.48% k/k +17.98%~sektor +0.61% | 1,77~sektor 3,74 r/r -43.70%~sektor -0.06% k/k +3.67%~sektor +11.12% | 1,72~sektor 3,07 r/r +13.79%~sektor -17.63% k/k -2.79%~sektor -17.91% | |
| Zysk na akcję | -0,03 | -0,01 r/r +79.47% | 0,16 | 0,21 k/k +34.51% | 0,19 r/r +2854.29% k/k -9.40% | 0,25 k/k +31.07% | 0,15 r/r -6.57% k/k -41.51% | 0,18 r/r -15.18% k/k +22.12% | 0,13 r/r -34.91% k/k -30.47% | 0,11 r/r -54.97% k/k -9.32% | 0,16 r/r +7.58% k/k +39.72% | 0,17 r/r -8.59% k/k +3.77% | 0,13 r/r +3.59% k/k -21.21% | 0,12 r/r +7.21% k/k -6.15% | 0,03 r/r -83.14% k/k -78.03% | -0,02 r/r -110.91% k/k -167.16% | -0,90 r/r -792.69% k/k -4902.78% | -0,85 r/r -795.25% k/k +5.81% | -0,82 r/r -3169.78% k/k +3.01% | -0,83 r/r -4485.00% k/k -0.32% | |
| Cena / Zysk | | | | 35,72~sektor 27,93 | 44,93~sektor 31,04 k/k +25.77%~sektor +11.17% | 30,74~sektor 27,12 k/k -31.58%~sektor -12.65% | 45,01~sektor 24,11 k/k +46.41%~sektor -11.10% | 25,40~sektor 29,81 r/r -28.89%~sektor +6.73% k/k -43.56%~sektor +23.65% | 31,35~sektor 23,53 r/r -30.21%~sektor -24.21% k/k +23.44%~sektor -21.06% | 35,96~sektor 19,66 r/r +16.96%~sektor -27.49% k/k +14.68%~sektor -16.43% | 16,67~sektor 16,54 r/r -62.97%~sektor -31.39% k/k -53.65%~sektor -15.89% | 19,39~sektor 18,26 r/r -23.65%~sektor -38.74% k/k +16.36%~sektor +10.39% | 24,54~sektor 19,86 r/r -21.74%~sektor -15.61% k/k +26.53%~sektor +8.76% | 25,57~sektor 22,52 r/r -28.87%~sektor +14.50% k/k +4.22%~sektor +13.39% | 148,79~sektor 26,97 r/r +792.71%~sektor +63.08% k/k +481.79%~sektor +19.79% | | | | | | |
| Zysk operacyjny na akcję | -0,03 | -0,01 r/r +79.29% | 0,15 | 0,27 k/k +78.15% | 0,24 r/r +3488.57% k/k -11.82% | 0,31 k/k +29.22% | 0,22 r/r +42.91% k/k -29.59% | 0,18 r/r -31.97% k/k -15.20% | 0,14 r/r -39.38% k/k -21.42% | 0,12 r/r -62.41% k/k -19.89% | 0,16 r/r -27.02% k/k +36.72% | 0,16 r/r -13.77% k/k +0.19% | 0,14 r/r -3.48% k/k -12.04% | 0,14 r/r +25.17% k/k +3.89% | 0,08 r/r -52.25% k/k -47.85% | 0,03 r/r -83.40% k/k -65.16% | -0,81 r/r -685.01% k/k -3199.24% | -0,76 r/r -627.05% k/k +6.40% | -0,79 r/r -1144.15% k/k -3.32% | -0,76 r/r -3011.45% k/k +2.85% | |
| Cena / Zysk operacyjny | | | | 28,25~sektor 29,30 | 36,50~sektor 28,41 k/k +29.20%~sektor -3.05% | 25,35~sektor 24,07 k/k -30.55%~sektor -15.27% | 30,82~sektor 20,65 k/k +21.59%~sektor -14.23% | 25,05~sektor 29,25 r/r -11.32%~sektor -0.18% k/k -18.71%~sektor +41.69% | 27,37~sektor 23,81 r/r -25.01%~sektor -16.19% k/k +9.26%~sektor -18.60% | 35,49~sektor 15,37 r/r +39.99%~sektor -36.15% k/k +29.64%~sektor -35.46% | 16,83~sektor 14,67 r/r -45.41%~sektor -28.96% k/k -52.59%~sektor -4.57% | 20,29~sektor 16,86 r/r -19.04%~sektor -42.36% k/k +20.56%~sektor +14.96% | 22,99~sektor 14,60 r/r -16.01%~sektor -38.69% k/k +13.34%~sektor -13.42% | 21,63~sektor 19,72 r/r -39.05%~sektor +28.29% k/k -5.92%~sektor +35.07% | 52,89~sektor 19,92 r/r +214.35%~sektor +35.85% k/k +144.53%~sektor +1.05% | 63,62~sektor 22,37 r/r +213.62%~sektor +32.69% k/k +20.28%~sektor +12.29% | | | | | |
| Enterprise Value na akcję | | | | 7,25 | 8,32 k/k +14.77% | 7,37 k/k -11.49% | 6,31 k/k -14.27% | 4,25 r/r -41.38% k/k -32.69% | 3,64 r/r -56.27% k/k -14.38% | 3,84 r/r -47.88% k/k +5.49% | 2,45 r/r -61.24% k/k -36.25% | 2,95 r/r -30.54% k/k +20.64% | 2,96 r/r -18.57% k/k +0.37% | 3,02 r/r -21.44% k/k +1.77% | 3,92 r/r +60.24% k/k +30.04% | 1,67 r/r -43.43% k/k -57.41% | 1,53 r/r -48.51% k/k -8.64% | 1,56 r/r -48.13% k/k +2.52% | 1,46 r/r -62.82% k/k -6.80% | 1,40 r/r -15.99% k/k -3.76% | |
| EV / Przychody ze sprzedaży | | | | 10,02~sektor 7,22 | 9,50~sektor 8,48 k/k -5.12%~sektor +17.47% | 7,10~sektor 9,47 k/k -25.33%~sektor +11.70% | 6,33~sektor 8,08 k/k -10.85%~sektor -14.68% | 4,18~sektor 8,48 r/r -58.26%~sektor +17.56% k/k -33.90%~sektor +5.00% | 3,82~sektor 6,56 r/r -59.78%~sektor -22.56% k/k -8.58%~sektor -22.61% | 4,04~sektor 7,00 r/r -43.13%~sektor -26.07% k/k +5.57%~sektor +6.65% | 2,38~sektor 4,69 r/r -62.44%~sektor -41.93% k/k -41.12%~sektor -32.99% | 2,62~sektor 3,83 r/r -37.35%~sektor -54.83% k/k +10.25%~sektor -18.32% | 2,47~sektor 3,29 r/r -35.33%~sektor -49.92% k/k -5.64%~sektor -14.20% | 2,32~sektor 3,97 r/r -42.58%~sektor -43.35% k/k -6.25%~sektor +20.64% | 3,10~sektor 3,67 r/r +30.57%~sektor -21.83% k/k +33.87%~sektor -7.54% | 1,51~sektor 3,72 r/r -42.19%~sektor -2.92% k/k -51.18%~sektor +1.44% | 1,49~sektor 3,26 r/r -39.55%~sektor -0.83% k/k -1.34%~sektor -12.36% | 1,67~sektor 3,07 r/r -27.86%~sektor -22.70% k/k +11.89%~sektor -5.97% | 1,70~sektor 3,21 r/r -45.20%~sektor -12.43% k/k +1.70%~sektor +4.76% | 1,67~sektor 3,00 r/r +10.11%~sektor -19.41% k/k -1.92%~sektor -6.65% | |
| EV / EBIT | | | | 26,95~sektor -1,82 | 35,07~sektor -5,74 k/k +30.13%~sektor -214.94% | 24,03~sektor -9,77 k/k -31.49%~sektor -70.13% | 29,27~sektor -8,82 k/k +21.79%~sektor +9.75% | 23,22~sektor -6,01 r/r -13.84%~sektor -229.23% k/k -20.65%~sektor +31.92% | 25,31~sektor -8,88 r/r -27.83%~sektor -54.57% k/k +9.00%~sektor -47.86% | 33,31~sektor -9,58 r/r +38.60%~sektor +2.01% k/k +31.58%~sektor -7.85% | 15,54~sektor -3,81 r/r -46.91%~sektor +56.81% k/k -53.35%~sektor +60.22% | 18,71~sektor -1,92 r/r -19.42%~sektor +68.06% k/k +20.44%~sektor +49.65% | 21,36~sektor 1,58 r/r -15.64%~sektor +117.81% k/k +14.11%~sektor +182.45% | 20,90~sektor -1,38 r/r -37.23%~sektor +85.62% k/k -2.11%~sektor -187.09% | 52,11~sektor 4,61 r/r +235.37%~sektor +220.97% k/k +149.27%~sektor +434.55% | 63,62~sektor 0,96 r/r +239.94%~sektor +150.26% k/k +22.09%~sektor -79.08% | -1,88~sektor -2,46 r/r -108.80%~sektor -255.56% k/k -102.95%~sektor -355.19% | -2,06~sektor -3,32 r/r -109.85%~sektor -140.95% k/k -9.54%~sektor -34.89% | -1,86~sektor -3,59 r/r -103.56%~sektor -177.93% k/k +9.80%~sektor -8.21% | -1,84~sektor -3,10 r/r -102.89%~sektor -421.36% k/k +0.92%~sektor +13.73% | |
| EV / EBITDA | | | | 26,88~sektor 5,33 | 34,85~sektor 2,31 k/k +29.67%~sektor -56.71% | 23,86~sektor -10,02 k/k -31.56%~sektor -534.64% | 28,93~sektor -0,22 k/k +21.28%~sektor +97.84% | 22,88~sektor -0,34 r/r -14.88%~sektor -106.47% k/k -20.92%~sektor -59.05% | 24,88~sektor -8,15 r/r -28.61%~sektor -453.45% k/k +8.74%~sektor -2263.39% | 32,60~sektor -7,25 r/r +36.65%~sektor +27.68% k/k +31.02%~sektor +11.07% | 15,32~sektor -0,71 r/r -47.05%~sektor -229.09% k/k -53.01%~sektor +90.16% | 18,54~sektor 4,36 r/r -18.98%~sektor +1364.71% k/k +21.01%~sektor +711.26% | 21,20~sektor 6,34 r/r -14.78%~sektor +177.80% k/k +14.37%~sektor +45.38% | 20,87~sektor 5,05 r/r -35.98%~sektor +169.76% k/k -1.57%~sektor -20.26% | 52,11~sektor 4,89 r/r +240.16%~sektor +785.25% k/k +149.70%~sektor -3.30% | 63,62~sektor 5,95 r/r +243.17%~sektor +36.47% k/k +22.09%~sektor +21.73% | -1,88~sektor 2,35 r/r -108.86%~sektor -62.91% k/k -102.95%~sektor -60.49% | -2,06~sektor -0,66 r/r -109.86%~sektor -112.96% k/k -9.54%~sektor -127.86% | -1,86~sektor -1,50 r/r -103.56%~sektor -130.65% k/k +9.80%~sektor -128.70% | -1,84~sektor -1,34 r/r -102.89%~sektor -122.56% k/k +0.92%~sektor +10.41% | |
* 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.
