|
|
2020/Q4
(gru 20) |
2021/Q4
(gru 21) |
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 | 38,60 | 38,60 | 38,60 | 38,60 | 38,60 | 38,60 | 38,60 | 38,60 | 38,60 | 38,60 | 38,60 | 38,60 | |
| Liczba akcji | 1 000 000 | 1 053 675 | 1 053 675 | 1 053 675 | 1 053 675 | 1 053 675 | 1 053 675 | 1 053 675 | 1 053 675 | 1 053 675 | 1 053 675 | 1 053 675 | |
| Wartość księgowa na akcję | 0,29 | 2,92 r/r +903.54% | 6,07 | 8,05 k/k +32.56% | 9,40 r/r +222.00% k/k +16.77% | 9,94 k/k +5.69% | 11,23 r/r +84.82% k/k +12.97% | 13,73 r/r +70.50% k/k +22.29% | 15,54 r/r +65.25% k/k +13.17% | 17,31 r/r +74.19% k/k +11.41% | 15,14 r/r +34.87% k/k -12.53% | 15,81 r/r +15.15% k/k +4.41% | |
| Cena / Wartość księgowa | 132,65 | 13,22 r/r -90.04% | 6,35 | 4,79 k/k -24.56% | 4,11 r/r -68.94% k/k -14.36% | 3,88 k/k -5.39% | 3,44 r/r -45.89% k/k -11.48% | 2,81 r/r -41.35% k/k -18.23% | 2,48 r/r -39.49% k/k -11.64% | 2,23 r/r -42.59% k/k -10.24% | 2,55 r/r -25.85% k/k +14.33% | 2,44 r/r -13.16% k/k -4.23% | |
| Wartość księgowa Grahama na akcję | 0,25 | 2,75 r/r +995.02% | 6,07 | 8,25 k/k +35.92% | 9,26 r/r +237.08% k/k +12.31% | 9,96 k/k +7.46% | 11,17 r/r +84.04% k/k +12.19% | 13,42 r/r +62.69% k/k +20.15% | 15,55 r/r +67.79% k/k +15.83% | 17,53 r/r +76.03% k/k +12.73% | 15,55 r/r +39.24% k/k -11.26% | 16,41 r/r +22.28% k/k +5.52% | |
| Cena / Wartość księgowa Grahama | 153,78 | 14,04 r/r -90.87% | 6,36 | 4,68 k/k -26.43% | 4,17 r/r -70.33% k/k -10.96% | 3,88 k/k -6.94% | 3,46 r/r -45.66% k/k -10.87% | 2,88 r/r -38.53% k/k -16.77% | 2,48 r/r -40.40% k/k -13.67% | 2,20 r/r -43.19% k/k -11.30% | 2,48 r/r -28.18% k/k +12.69% | 2,35 r/r -18.22% k/k -5.23% | |
| Przychody ze sprzedaży na akcję | 0,32 | 1,89 r/r +487.42% | 6,35 | 9,26 k/k +45.85% | 11,54 r/r +510.08% k/k +24.62% | 13,28 k/k +15.06% | 15,89 r/r +150.30% k/k +19.69% | 16,79 r/r +81.35% k/k +5.67% | 18,82 r/r +63.13% k/k +12.10% | 21,09 r/r +58.86% k/k +12.04% | 18,63 r/r +17.22% k/k -11.68% | 17,49 r/r +4.15% k/k -6.11% | |
| Cena / Przychody ze sprzedaży | 119,88 | 20,41 r/r -82.98% | 6,08 | 4,17 k/k -31.43% | 3,35 r/r -83.61% k/k -19.76% | 2,91 k/k -13.09% | 2,43 r/r -60.05% k/k -16.45% | 2,30 r/r -44.86% k/k -5.36% | 2,05 r/r -38.70% k/k -10.79% | 1,83 r/r -37.05% k/k -10.75% | 2,07 r/r -14.69% k/k +13.22% | 2,21 r/r -3.98% k/k +6.52% | |
| Zysk na akcję | 0,23 | 0,15 r/r -36.59% | 3,40 | 5,23 k/k +53.50% | 6,48 r/r +4364.88% k/k +24.06% | 7,12 k/k +9.85% | 8,15 r/r +139.50% k/k +14.49% | 8,68 r/r +66.05% k/k +6.42% | 9,14 r/r +40.92% k/k +5.28% | 10,37 r/r +45.64% k/k +13.54% | 7,27 r/r -10.90% k/k -29.96% | 5,43 r/r -37.42% k/k -25.25% | |
| Cena / Zysk | 168,56 | 265,83 r/r +57.71% | 11,34 | 7,39 k/k -34.85% | 5,95 r/r -97.76% k/k -19.40% | 5,42 k/k -8.97% | 4,73 r/r -58.25% k/k -12.65% | 4,45 r/r -39.78% k/k -6.04% | 4,23 r/r -29.04% k/k -5.02% | 3,72 r/r -31.34% k/k -11.92% | 5,31 r/r +12.23% k/k +42.77% | 7,11 r/r +59.79% k/k +33.78% | |
| Zysk operacyjny na akcję | 0,25 | 0,15 r/r -40.45% | 3,42 | 5,29 k/k +54.58% | 6,56 r/r +4356.90% k/k +23.93% | 7,36 k/k +12.28% | 8,55 r/r +149.78% k/k +16.13% | 8,96 r/r +69.30% k/k +4.77% | 9,88 r/r +50.62% k/k +10.26% | 11,16 r/r +51.60% k/k +13.00% | 7,92 r/r -7.38% k/k -29.05% | 6,38 r/r -28.79% k/k -19.44% | |
| Cena / Zysk operacyjny | 156,28 | 262,40 r/r +67.91% | 11,28 | 7,30 k/k -35.31% | 5,89 r/r -97.76% k/k -19.31% | 5,24 k/k -10.93% | 4,52 r/r -59.96% k/k -13.89% | 4,31 r/r -40.93% k/k -4.56% | 3,91 r/r -33.61% k/k -9.30% | 3,46 r/r -34.04% k/k -11.51% | 4,88 r/r +7.97% k/k +40.95% | 6,05 r/r +40.43% k/k +24.14% | |
| Enterprise Value na akcję | 38,36 | 36,90 r/r -3.79% | 34,95 | 33,42 k/k -4.40% | 34,26 r/r -7.15% k/k +2.53% | 33,58 k/k -1.99% | 30,11 r/r -13.85% k/k -10.33% | 31,18 r/r -6.70% k/k +3.54% | 30,63 r/r -10.61% k/k -1.76% | 30,15 r/r -10.22% k/k -1.56% | 30,99 r/r +2.92% k/k +2.79% | 34,13 r/r +9.48% k/k +10.14% | |
| EV / Przychody ze sprzedaży | 119,12 | 19,51 r/r -83.62% | 5,51 | 3,61 k/k -34.45% | 2,97 r/r -84.78% k/k -17.72% | 2,53 k/k -14.81% | 1,89 r/r -65.58% k/k -25.09% | 1,86 r/r -48.55% k/k -2.02% | 1,63 r/r -45.20% k/k -12.36% | 1,43 r/r -43.48% k/k -12.14% | 1,66 r/r -12.20% k/k +16.38% | 1,95 r/r +5.12% k/k +17.31% | |
| EV / EBIT | 155,29 | 250,86 r/r +61.54% | 10,21 | 6,32 k/k -38.15% | 5,23 r/r -97.92% k/k -17.27% | 4,56 k/k -12.70% | 3,52 r/r -65.51% k/k -22.79% | 3,48 r/r -44.89% k/k -1.18% | 3,10 r/r -40.65% k/k -10.90% | 2,70 r/r -40.78% k/k -12.89% | 3,91 r/r +11.13% k/k +44.88% | 5,35 r/r +53.75% k/k +36.72% | |
| EV / EBITDA | 154,04 | 180,85 r/r +17.40% | 9,93 | 6,18 k/k -37.82% | 5,12 r/r -97.17% k/k -17.03% | 4,48 k/k -12.55% | 3,47 r/r -65.07% k/k -22.57% | 3,43 r/r -44.51% k/k -1.23% | 3,04 r/r -40.59% k/k -11.16% | 2,65 r/r -40.94% k/k -13.07% | 3,78 r/r +8.90% k/k +42.77% | 5,10 r/r +48.72% k/k +34.87% | |
* 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.
