|
|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
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) |
|
| Kurs | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | 7,38 | |
| Liczba akcji | 5 812 430 | 5 888 430 | 8 158 540 | 8 158 540 | 8 158 540 | 8 158 540 | 8 158 540 | 8 158 540 | 8 158 540 | 9 364 179 | 9 364 179 | 10 158 540 | 11 857 886 | 11 857 886 | 12 257 886 | 12 257 886 | 12 257 886 | |
| Wartość księgowa na akcję | 0,07 | 0,16 r/r +115.07% | 0,95 r/r +497.43% | 0,74 k/k -22.09% | 0,61 k/k -18.15% | 0,49 k/k -19.07% | 0,30 r/r -68.19% k/k -38.36% | 0,00 r/r -99.87% k/k -99.67% | 0,53 r/r -13.01% k/k +52860.00% | 0,27 r/r -44.63% k/k -48.49% | 0,52 r/r +71.88% k/k +91.35% | 0,28 r/r +27550.00% k/k -47.03% | 1,11 r/r +110.48% k/k +303.15% | 0,89 r/r +224.74% k/k -20.53% | 0,68 r/r +29.75% k/k -23.55% | 0,46 r/r +66.51% k/k -32.02% | 1,04 r/r -6.56% k/k +126.24% | |
| Cena / Wartość księgowa | 99,30~sektor 1,83 | 46,18~sektor 1,85 r/r -53.49%~sektor +0.75% | 7,73~sektor 1,60 r/r -83.26%~sektor -13.67% | 9,92~sektor 1,47 k/k +28.36%~sektor -7.63% | 12,12~sektor 1,30 k/k +22.17%~sektor -11.87% | 14,98~sektor 1,33 k/k +23.56%~sektor +2.24% | 24,30~sektor 1,54 r/r +214.33%~sektor -3.51% k/k +62.23%~sektor +15.93% | 7 526,25~sektor 1,01 r/r +75750.37%~sektor -31.27% k/k +30875.04%~sektor -34.20% | 13,93~sektor 1,04 r/r +14.95%~sektor -19.74% k/k -99.81%~sektor +2.92% | 27,05~sektor 1,10 r/r +80.59%~sektor -16.96% k/k +94.11%~sektor +5.78% | 14,14~sektor 1,38 r/r -41.81%~sektor -10.56% k/k -47.73%~sektor +24.86% | 26,69~sektor 1,26 r/r -99.65%~sektor +24.88% k/k +88.77%~sektor -8.13% | 6,62~sektor 1,38 r/r -52.49%~sektor +32.36% k/k -75.19%~sektor +9.09% | 8,33~sektor 1,47 r/r -69.20%~sektor +33.03% k/k +25.83%~sektor +6.31% | 10,90~sektor 1,66 r/r -22.93%~sektor +20.44% k/k +30.81%~sektor +13.04% | 16,03~sektor 1,69 r/r -39.94%~sektor +33.64% k/k +47.09%~sektor +1.94% | 7,09~sektor 1,79 r/r +7.02%~sektor +29.67% k/k -55.80%~sektor +5.84% | |
| Wartość księgowa Grahama na akcję | 0,07 | 0,09 r/r +29.53% | 0,79 r/r +802.06% | 0,57 k/k -27.64% | 0,40 k/k -29.15% | 0,26 k/k -35.05% | 0,09 r/r -88.75% k/k -66.21% | -0,23 r/r -140.05% k/k -357.56% | 0,06 r/r -85.43% k/k +125.77% | -0,23 r/r -187.76% k/k -491.33% | -0,20 r/r -326.86% k/k +12.65% | -0,50 r/r -120.86% k/k -150.75% | 0,34 r/r +472.62% k/k +166.81% | 0,05 r/r +121.03% k/k -85.63% | -0,08 r/r +58.41% k/k -272.73% | -0,27 r/r +46.73% k/k -221.17% | 0,31 r/r -8.61% k/k +214.60% | |
| Cena / Wartość księgowa Grahama | 109,43~sektor 2,84 | 84,55~sektor 2,74 r/r -22.74%~sektor -3.62% | 9,37~sektor 3,94 r/r -88.92%~sektor +43.80% | 12,95~sektor 2,77 k/k +38.20%~sektor -29.79% | 18,28~sektor 2,45 k/k +41.14%~sektor -11.42% | 28,15~sektor 2,26 k/k +54.00%~sektor -7.78% | 83,28~sektor 2,60 r/r +788.66%~sektor -33.93% k/k +195.85%~sektor +15.20% | | 125,44~sektor 2,25 r/r +586.25%~sektor -7.98% | | | | 21,92~sektor 2,00 r/r -82.52%~sektor -11.30% | 152,46~sektor 2,10 k/k +595.47%~sektor +5.12% | | | 23,98~sektor 2,92 r/r +9.40%~sektor +46.11% | |
| Przychody ze sprzedaży na akcję | 0,00 | 0,03 r/r +1268.42% | 0,00 r/r -90.38% | 0,01 k/k +100.00% | 0,02 k/k +348.00% | 0,03 k/k +16.96% | 0,03 r/r +964.00% k/k +1.53% | 0,21 r/r +4156.00% k/k +700.00% | 0,07 r/r +197.77% k/k -68.66% | 0,06 r/r +125.57% k/k -11.39% | 0,05 r/r +95.11% k/k -12.18% | -0,09 r/r -142.39% k/k -273.80% | 0,00 r/r -93.10% k/k +105.10% | -0,00 r/r -102.37% k/k -130.43% | 0,09 r/r +80.15% k/k +6778.57% | 0,10 r/r +215.08% k/k +11.02% | 0,15 r/r +3236.96% k/k +47.88% | |
| Cena / Przychody ze sprzedaży | 3 899,61~sektor 0,73 | 284,03~sektor 0,81 r/r -92.72%~sektor +11.22% | 3 010,50~sektor 0,79 r/r +959.92%~sektor -2.51% | 1 468,54~sektor 0,78 k/k -51.22%~sektor -1.42% | 329,02~sektor 0,83 k/k -77.60%~sektor +6.32% | 281,36~sektor 0,81 k/k -14.49%~sektor -2.49% | 277,47~sektor 1,01 r/r -90.78%~sektor +27.75% k/k -1.38%~sektor +25.01% | 34,68~sektor 0,75 r/r -97.64%~sektor -3.71% k/k -87.50%~sektor -25.70% | 110,68~sektor 0,77 r/r -66.36%~sektor -6.53% k/k +219.12%~sektor +3.20% | 124,97~sektor 0,85 r/r -55.58%~sektor +5.81% k/k +12.91%~sektor +10.38% | 142,20~sektor 1,20 r/r -48.75%~sektor +18.64% k/k +13.79%~sektor +40.17% | | 1 620,58~sektor 0,94 r/r +1364.20%~sektor +20.91% | | 78,94~sektor 1,49 r/r -44.49%~sektor +24.84% | 71,12~sektor 1,58 k/k -9.91%~sektor +5.78% | 48,07~sektor 1,99 r/r -97.03%~sektor +112.58% k/k -32.41%~sektor +25.79% | |
| Zysk na akcję | -0,13 | -0,27 r/r -115.10% | -0,21 r/r +24.70% | -0,31 k/k -52.13% | -0,47 k/k -48.30% | -0,56 k/k -19.06% | -0,65 r/r -212.22% k/k -16.24% | -0,52 r/r -64.37% k/k +19.91% | -0,74 r/r -59.21% k/k -43.64% | -0,74 r/r -32.21% k/k +1.13% | -1,27 r/r -97.09% k/k -73.28% | -1,31 r/r -152.80% k/k -2.72% | -1,05 r/r -40.73% k/k +20.04% | -1,13 r/r -53.14% k/k -7.59% | -0,74 r/r +42.28% k/k +34.68% | -0,78 r/r +40.20% k/k -6.42% | -0,90 r/r +14.26% k/k -14.65% | |
| Cena / Zysk | | | | | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | -0,13 | -0,27 r/r -115.42% | -0,22 r/r +17.93% | -0,33 k/k -46.51% | -0,52 k/k -56.53% | -0,58 k/k -13.20% | -0,69 r/r -207.83% k/k -18.58% | -0,56 r/r -69.44% k/k +19.36% | -0,75 r/r -45.02% k/k -33.97% | -0,73 r/r -25.68% k/k +1.90% | -1,23 r/r -77.42% k/k -67.40% | -1,27 r/r -127.36% k/k -3.34% | -1,00 r/r -33.72% k/k +21.20% | -1,08 r/r -47.59% k/k -8.28% | -0,71 r/r +41.99% k/k +34.21% | -0,76 r/r +40.13% k/k -6.66% | -0,89 r/r +11.25% k/k -16.80% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | | | |
| Enterprise Value na akcję | 7,38 | 7,24 r/r -1.89% | 6,61 r/r -8.68% | 6,81 k/k +3.06% | 6,96 k/k +2.14% | 7,16 k/k +2.82% | 7,31 r/r +10.61% k/k +2.20% | 7,61 r/r +11.64% k/k +4.02% | 7,05 r/r +1.29% k/k -7.33% | 7,29 r/r +1.81% k/k +3.34% | 7,18 r/r -1.79% k/k -1.42% | 7,47 r/r -1.86% k/k +3.95% | 6,69 r/r -5.06% k/k -10.35% | 6,95 r/r -4.55% k/k +3.91% | 7,17 r/r -0.17% k/k +3.10% | 6,95 r/r -6.96% k/k -3.12% | 6,44 r/r -3.76% k/k -7.27% | |
| EV / Przychody ze sprzedaży | 3 899,61~sektor 0,85 | 278,65~sektor 0,91 r/r -92.85%~sektor +7.29% | 2 697,20~sektor 1,01 r/r +867.95%~sektor +10.88% | 1 355,93~sektor 0,81 k/k -49.73%~sektor -19.83% | 310,30~sektor 0,83 k/k -77.12%~sektor +1.90% | 272,82~sektor 0,64 k/k -12.08%~sektor -22.37% | 274,96~sektor 1,00 r/r -89.81%~sektor -0.68% k/k +0.78%~sektor +56.59% | 35,75~sektor 0,97 r/r -97.36%~sektor +20.03% k/k -87.00%~sektor -3.11% | 105,73~sektor 1,00 r/r -65.93%~sektor +20.64% k/k +195.74%~sektor +2.42% | 123,37~sektor 0,91 r/r -54.78%~sektor +41.53% k/k +16.69%~sektor -8.92% | 138,39~sektor 1,02 r/r -49.67%~sektor +2.04% k/k +12.17%~sektor +12.90% | | 1 469,69~sektor 0,99 r/r +1290.09%~sektor -0.41% | | 76,69~sektor 1,48 r/r -44.58%~sektor +44.55% | 66,94~sektor 1,57 k/k -12.72%~sektor +5.89% | 41,95~sektor 1,98 r/r -97.15%~sektor +99.39% k/k -37.33%~sektor +26.17% | |
| EV / EBIT | -58,05~sektor 2,48 | -26,45~sektor 0,21 r/r +54.44%~sektor -91.57% | -29,43~sektor 4,03 r/r -11.27%~sektor +1828.95% | -20,70~sektor 3,72 k/k +29.67%~sektor -7.82% | -13,51~sektor 7,49 k/k +34.74%~sektor +101.49% | -12,27~sektor 2,57 k/k +9.17%~sektor -65.68% | -10,57~sektor 1,89 r/r +64.07%~sektor -53.14% k/k +13.81%~sektor -26.48% | -13,64~sektor 0,64 r/r +34.11%~sektor -82.72% k/k -28.97%~sektor -66.01% | -9,43~sektor 0,96 r/r +30.16%~sektor -87.20% k/k +30.83%~sektor +49.31% | -9,94~sektor 4,38 r/r +18.99%~sektor +70.34% k/k -5.35%~sektor +356.58% | -5,85~sektor 1,20 r/r +44.65%~sektor -36.67% k/k +41.11%~sektor -72.67% | -5,89~sektor -1,24 r/r +56.83%~sektor -292.95% k/k -0.59%~sektor -203.55% | -6,70~sektor 1,75 r/r +29.00%~sektor +82.18% k/k -13.76%~sektor +240.98% | -6,43~sektor -1,14 r/r +35.32%~sektor -126.15% k/k +4.03%~sektor -165.53% | -10,07~sektor -4,35 r/r -72.08%~sektor -463.83% k/k -56.69%~sektor -280.33% | -9,15~sektor -3,37 r/r -55.40%~sektor -172.08% k/k +9.16%~sektor +22.56% | -7,26~sektor -3,62 r/r -8.44%~sektor -307.21% k/k +20.62%~sektor -7.37% | |
| EV / EBITDA | -61,90~sektor 5,27 | -28,27~sektor 4,35 r/r +54.33%~sektor -17.45% | -33,95~sektor 5,18 r/r -20.08%~sektor +18.89% | -23,30~sektor 5,98 k/k +31.37%~sektor +15.52% | -14,78~sektor 5,08 k/k +36.55%~sektor -14.98% | -13,22~sektor 2,36 k/k +10.55%~sektor -53.66% | -11,21~sektor 2,39 r/r +66.98%~sektor -53.83% k/k +15.22%~sektor +1.45% | -15,19~sektor 1,86 r/r +34.79%~sektor -68.93% k/k -35.51%~sektor -22.26% | -10,21~sektor 2,45 r/r +30.96%~sektor -51.78% k/k +32.82%~sektor +31.95% | -10,69~sektor 2,73 r/r +19.12%~sektor +16.01% k/k -4.78%~sektor +11.48% | -6,08~sektor 2,70 r/r +45.74%~sektor +12.89% k/k +43.12%~sektor -1.28% | -6,03~sektor -1,82 r/r +60.32%~sektor -197.86% k/k +0.90%~sektor -167.39% | -6,93~sektor 1,13 r/r +32.07%~sektor -53.77% k/k -15.01%~sektor +162.34% | -6,70~sektor -1,44 r/r +37.32%~sektor -152.85% k/k +3.32%~sektor -227.43% | -11,61~sektor -2,77 r/r -90.83%~sektor -202.53% k/k -73.17%~sektor -91.53% | -11,08~sektor -4,56 r/r -83.82%~sektor -150.70% k/k +4.54%~sektor -64.78% | -8,90~sektor -1,54 r/r -28.35%~sektor -235.74% k/k +19.70%~sektor +66.25% | |
* 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.
