|
|
2018/Q4
(gru 18) |
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) |
2024/Q3
(wrz 24) |
|
| Kurs | 0,00 | 0,00 | 0,00 | 0,00 | 72,50 | 63,00 | 56,10 | 38,00 | 40,90 | 58,00 | 56,20 | 57,00 | 62,00 | 67,40 | 62,30 | 54,10 | |
| Liczba akcji | 68 563 080 | 67 073 370 | 66 973 370 | 66 973 370 | 68 104 250 | 68 104 250 | 68 104 250 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | |
| Wartość księgowa na akcję | -0,34 | 0,83 r/r +341.90% | 1,54 r/r +85.86% | 3,06 | 3,66 r/r +137.43% k/k +19.63% | 4,60 k/k +25.65% | 3,35 k/k -27.11% | 4,50 r/r +47.27% k/k +34.41% | 4,62 r/r +26.29% k/k +2.58% | 5,38 r/r +17.02% k/k +16.43% | 4,29 r/r +28.04% k/k -20.24% | 5,42 r/r +20.44% k/k +26.42% | 5,32 r/r +15.15% k/k -1.92% | 6,14 r/r +14.13% k/k +15.40% | 4,79 r/r +11.68% k/k -21.95% | 5,72 r/r +5.39% k/k +19.30% | |
| Cena / Wartość księgowa | | | | | 19,82~sektor 2,49 | 13,71~sektor 2,55 k/k -30.84%~sektor +2.22% | 16,74~sektor 1,67 k/k +22.17%~sektor -34.53% | 8,44~sektor 1,44 k/k -49.60%~sektor -13.99% | 8,85~sektor 1,31 r/r -55.33%~sektor -47.40% k/k +4.92%~sektor -8.61% | 10,78~sektor 1,58 r/r -21.33%~sektor -38.18% k/k +21.80%~sektor +20.12% | 13,10~sektor 1,80 r/r -21.76%~sektor +7.95% k/k +21.49%~sektor +14.33% | 10,51~sektor 1,60 r/r +24.55%~sektor +11.58% k/k -19.77%~sektor -11.10% | 11,65~sektor 1,49 r/r +31.65%~sektor +13.28% k/k +10.90%~sektor -7.23% | 10,98~sektor 1,50 r/r +1.82%~sektor -4.88% k/k -5.80%~sektor +0.87% | 13,00~sektor 1,78 r/r -0.74%~sektor -1.21% k/k +18.43%~sektor +18.74% | 9,46~sektor 1,69 r/r -9.94%~sektor +5.39% k/k -27.21%~sektor -5.16% | |
| Wartość księgowa Grahama na akcję | -1,98 | -1,10 r/r +44.70% | -0,27 r/r +74.92% | 0,08 | 0,32 r/r +216.92% k/k +310.47% | 1,08 k/k +234.57% | -8,64 k/k -903.38% | -7,62 r/r -9828.99% k/k +11.82% | -7,17 r/r -2329.68% k/k +5.93% | -6,41 r/r -696.36% k/k +10.51% | -7,02 r/r +18.79% k/k -9.40% | -6,21 r/r +18.51% k/k +11.51% | -5,73 r/r +20.00% k/k +7.64% | -5,14 r/r +19.81% k/k +10.31% | -6,15 r/r +12.34% k/k -19.58% | -5,13 r/r +17.30% k/k +16.52% | |
| Cena / Wartość księgowa Grahama | | | | | 225,60~sektor 4,06 | 58,59~sektor 5,39 k/k -74.03%~sektor +32.81% | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 4,77 | 5,48 r/r +14.80% | 4,47 r/r -18.43% | 6,40 | 6,98 r/r +56.10% k/k +9.04% | 7,58 k/k +8.67% | 7,90 k/k +4.16% | 8,72 r/r +36.24% k/k +10.38% | 8,91 r/r +27.78% k/k +2.27% | 9,55 r/r +25.95% k/k +7.11% | 10,22 r/r +29.47% k/k +7.08% | 10,19 r/r +16.92% k/k -0.33% | 10,61 r/r +19.04% k/k +4.13% | 10,77 r/r +12.77% k/k +1.47% | 10,90 r/r +6.63% k/k +1.26% | 11,08 r/r +8.68% k/k +1.59% | |
| Cena / Przychody ze sprzedaży | | | | | 10,39~sektor 1,09 | 8,31~sektor 0,93 k/k -20.04%~sektor -14.43% | 7,10~sektor 0,96 k/k -14.51%~sektor +3.60% | 4,36~sektor 0,81 k/k -38.63%~sektor -16.25% | 4,59~sektor 0,82 r/r -55.85%~sektor -24.88% k/k +5.24%~sektor +1.18% | 6,07~sektor 0,72 r/r -26.90%~sektor -23.04% k/k +32.40%~sektor -12.34% | 5,50~sektor 0,83 r/r -22.63%~sektor -13.43% k/k -9.51%~sektor +16.53% | 5,59~sektor 0,76 r/r +28.30%~sektor -5.75% k/k +1.76%~sektor -8.81% | 5,84~sektor 0,75 r/r +27.35%~sektor -8.05% k/k +4.46%~sektor -1.29% | 6,26~sektor 0,74 r/r +3.05%~sektor +3.70% k/k +7.14%~sektor -1.13% | 5,71~sektor 0,81 r/r +3.96%~sektor -3.30% k/k -8.71%~sektor +8.66% | 4,88~sektor 1,01 r/r -12.67%~sektor +33.42% k/k -14.52%~sektor +25.81% | |
| Zysk na akcję | 1,72 | 1,91 r/r +11.52% | 1,60 r/r -16.57% | 3,65 | 3,74 r/r +134.24% k/k +2.45% | 4,03 k/k +7.77% | 2,92 k/k -27.56% | 2,88 r/r -20.98% k/k -1.20% | 2,48 r/r -33.80% k/k -14.17% | 2,44 r/r -39.44% k/k -1.41% | 2,59 r/r -11.38% k/k +6.01% | 2,55 r/r -11.46% k/k -1.29% | 2,71 r/r +9.48% k/k +6.13% | 2,79 r/r +14.25% k/k +2.88% | 2,56 r/r -1.02% k/k -8.16% | 2,77 r/r +8.50% k/k +8.20% | |
| Cena / Zysk | | | | | 19,39~sektor 8,15 | 15,63~sektor 6,75 k/k -19.37%~sektor -17.20% | 19,22~sektor 8,42 k/k +22.93%~sektor +24.68% | 13,17~sektor 6,83 k/k -31.44%~sektor -18.82% | 16,52~sektor 9,77 r/r -14.79%~sektor +19.88% k/k +25.40%~sektor +43.03% | 23,76~sektor 9,81 r/r +52.02%~sektor +45.29% k/k +43.84%~sektor +0.36% | 21,72~sektor 12,14 r/r +13.04%~sektor +44.22% k/k -8.59%~sektor +23.76% | 22,32~sektor 14,33 r/r +69.41%~sektor +109.81% k/k +2.75%~sektor +18.11% | 22,87~sektor 10,44 r/r +38.47%~sektor +6.80% k/k +2.50%~sektor -27.19% | 24,17~sektor 11,36 r/r +1.72%~sektor +15.85% k/k +5.67%~sektor +8.86% | 24,33~sektor 12,17 r/r +12.00%~sektor +0.29% k/k +0.64%~sektor +7.14% | 19,52~sektor 16,32 r/r -12.52%~sektor +13.89% k/k -19.74%~sektor +34.12% | |
| Zysk operacyjny na akcję | 1,85 | 2,38 r/r +28.63% | 2,03 r/r -14.74% | 3,19 | 3,34 r/r +64.37% k/k +4.77% | 3,71 k/k +11.06% | 3,74 k/k +0.80% | 3,84 r/r +20.53% k/k +2.75% | 3,70 r/r +10.75% k/k -3.73% | 3,81 r/r +2.76% k/k +3.05% | 3,93 r/r +5.04% k/k +3.04% | 3,89 r/r +1.27% k/k -0.93% | 4,13 r/r +11.58% k/k +6.06% | 4,11 r/r +7.80% k/k -0.43% | 4,15 r/r +5.69% k/k +1.02% | 4,29 r/r +10.16% k/k +3.26% | |
| Cena / Zysk operacyjny | | | | | 21,70~sektor 10,04 | 16,98~sektor 8,22 k/k -21.76%~sektor -18.14% | 15,00~sektor 8,69 k/k -11.66%~sektor +5.80% | 9,89~sektor 7,23 k/k -34.08%~sektor -16.86% | 11,06~sektor 8,54 r/r -49.06%~sektor -14.93% k/k +11.80%~sektor +18.14% | 15,21~sektor 7,73 r/r -10.41%~sektor -5.97% k/k +37.61%~sektor -9.51% | 14,31~sektor 7,64 r/r -4.63%~sektor -12.07% k/k -5.96%~sektor -1.07% | 14,65~sektor 7,62 r/r +48.12%~sektor +5.42% k/k +2.38%~sektor -0.32% | 15,02~sektor 6,49 r/r +35.86%~sektor -23.94% k/k +2.55%~sektor -14.76% | 16,40~sektor 8,17 r/r +7.80%~sektor +5.80% k/k +9.18%~sektor +25.87% | 15,00~sektor 8,21 r/r +4.89%~sektor +7.38% k/k -8.50%~sektor +0.41% | 12,62~sektor 12,49 r/r -13.85%~sektor +63.93% k/k -15.90%~sektor +52.16% | |
| Enterprise Value na akcję | | | | | 70,37 | 60,06 k/k -14.65% | 59,33 k/k -1.22% | 42,88 k/k -27.72% | 44,96 r/r -36.12% k/k +4.84% | 60,68 r/r +1.03% k/k +34.98% | 58,13 r/r -2.01% k/k -4.20% | 59,35 r/r +38.40% k/k +2.09% | 63,95 r/r +42.25% k/k +7.76% | 68,42 r/r +12.76% k/k +6.99% | 62,68 r/r +7.83% k/k -8.39% | 55,69 r/r -6.16% k/k -11.15% | |
| EV / Przychody ze sprzedaży | | | | | 10,09~sektor 1,32 | 7,92~sektor 1,23 k/k -21.46%~sektor -6.94% | 7,51~sektor 1,18 k/k -5.16%~sektor -4.40% | 4,92~sektor 1,03 k/k -34.52%~sektor -12.86% | 5,04~sektor 1,02 r/r -50.01%~sektor -23.03% k/k +2.50%~sektor -0.73% | 6,36~sektor 0,97 r/r -19.78%~sektor -21.41% k/k +26.02%~sektor -4.97% | 5,69~sektor 0,92 r/r -24.32%~sektor -21.92% k/k -10.53%~sektor -5.03% | 5,82~sektor 0,84 r/r +18.38%~sektor -18.22% k/k +2.43%~sektor -8.72% | 6,03~sektor 0,82 r/r +19.50%~sektor -19.25% k/k +3.48%~sektor -1.98% | 6,35~sektor 0,89 r/r -0.01%~sektor -7.80% k/k +5.44%~sektor +8.50% | 5,75~sektor 0,97 r/r +1.12%~sektor +4.99% k/k -9.52%~sektor +8.15% | 5,03~sektor 1,12 r/r -13.65%~sektor +33.44% k/k -12.54%~sektor +16.01% | |
| EV / EBIT | | | | | 21,07~sektor 4,31 | 16,19~sektor 5,15 k/k -23.15%~sektor +19.52% | 15,86~sektor 5,50 k/k -2.00%~sektor +6.82% | 11,16~sektor 6,46 k/k -29.66%~sektor +17.44% | 12,15~sektor 6,11 r/r -42.32%~sektor +41.89% k/k +8.90%~sektor -5.37% | 15,92~sektor 4,04 r/r -1.68%~sektor -21.50% k/k +30.98%~sektor -33.88% | 14,80~sektor 6,39 r/r -6.72%~sektor +16.08% k/k -7.03%~sektor +57.96% | 15,25~sektor 7,07 r/r +36.66%~sektor +9.39% k/k +3.05%~sektor +10.67% | 15,49~sektor 7,47 r/r +27.49%~sektor +22.25% k/k +1.59%~sektor +5.76% | 16,65~sektor 8,03 r/r +4.60%~sektor +98.54% k/k +7.46%~sektor +7.38% | 15,10~sektor 9,28 r/r +2.02%~sektor +45.37% k/k -9.31%~sektor +15.66% | 12,99~sektor 12,99 r/r -14.81%~sektor +83.82% k/k -13.96%~sektor +39.95% | |
| EV / EBITDA | | | | | 20,01~sektor 4,17 | 15,44~sektor 4,51 k/k -22.83%~sektor +8.22% | 15,13~sektor 4,46 k/k -2.00%~sektor -1.30% | 10,46~sektor 3,97 k/k -30.88%~sektor -10.99% | 11,44~sektor 3,63 r/r -42.84%~sektor -13.01% k/k +9.35%~sektor -8.52% | 14,87~sektor 3,96 r/r -3.65%~sektor -12.31% k/k +30.08%~sektor +9.11% | 13,45~sektor 3,78 r/r -11.09%~sektor -15.22% k/k -9.57%~sektor -4.57% | 13,82~sektor 4,02 r/r +32.20%~sektor +1.43% k/k +2.77%~sektor +6.49% | 13,81~sektor 4,00 r/r +20.72%~sektor +10.20% k/k -0.14%~sektor -0.61% | 14,69~sektor 4,21 r/r -1.24%~sektor +6.21% k/k +6.41%~sektor +5.16% | 13,48~sektor 6,40 r/r +0.21%~sektor +69.42% k/k -8.24%~sektor +52.21% | 11,64~sektor 9,10 r/r -15.78%~sektor +126.26% k/k -13.63%~sektor +42.23% | |
* 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.
