|
|
2020/Q4
(gru 20) |
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 | 200,00 | 200,00 | 200,00 | 200,00 | 200,00 | 200,00 | 200,00 | 200,00 | 200,00 | 200,00 | 200,00 | 200,00 | 200,00 | |
| Liczba akcji | 247 449 | 487 261 | 487 261 | 587 261 | 587 261 | 587 261 | 587 261 | 887 261 | 887 261 | 887 261 | 887 261 | 887 261 | 887 261 | |
| Wartość księgowa na akcję | 7,94 | 61,35 r/r +672.61% | 55,69 k/k -9.23% | 75,25 k/k +35.11% | 74,06 k/k -1.57% | 65,90 r/r +7.40% k/k -11.03% | 146,46 r/r +162.97% k/k +122.25% | 92,81 r/r +23.33% k/k -36.63% | 88,11 r/r +18.97% k/k -5.06% | 76,45 r/r +16.01% k/k -13.24% | 66,45 r/r -54.63% k/k -13.08% | 53,92 r/r -41.90% k/k -18.85% | 42,40 r/r -51.88% k/k -21.37% | |
| Cena / Wartość księgowa | 25,19~sektor 3,20 | 3,26~sektor 3,06 r/r -87.06%~sektor -4.41% | 3,59~sektor 2,95 k/k +10.16%~sektor -3.77% | 2,66~sektor 2,66 k/k -25.99%~sektor -9.78% | 2,70~sektor 2,04 k/k +1.60%~sektor -23.07% | 3,04~sektor 2,76 r/r -6.89%~sektor -9.78% k/k +12.39%~sektor +35.09% | 1,37~sektor 1,96 r/r -61.97%~sektor -33.36% k/k -55.01%~sektor -28.92% | 2,16~sektor 1,83 r/r -18.92%~sektor -31.21% k/k +57.81%~sektor -6.87% | 2,27~sektor 2,27 r/r -15.95%~sektor +11.01% k/k +5.33%~sektor +24.14% | 2,62~sektor 2,49 r/r -13.80%~sektor -9.81% k/k +15.26%~sektor +9.75% | 3,01~sektor 2,39 r/r +120.40%~sektor +21.68% k/k +15.04%~sektor -4.10% | 3,71~sektor 2,06 r/r +72.11%~sektor +12.54% k/k +23.23%~sektor -13.87% | 4,72~sektor 2,35 r/r +107.82%~sektor +3.64% k/k +27.18%~sektor +14.33% | |
| Wartość księgowa Grahama na akcję | -24,47 | 35,84 r/r +246.42% | 30,56 k/k -14.71% | 40,10 k/k +31.20% | 28,15 k/k -29.79% | 9,79 r/r -72.67% k/k -65.21% | 95,18 r/r +211.42% k/k +871.90% | 35,07 r/r -12.54% k/k -63.15% | -24,34 r/r -186.45% k/k -169.39% | -115,36 r/r -1277.97% k/k -374.03% | -143,28 r/r -250.54% k/k -24.20% | -174,38 r/r -597.26% k/k -21.71% | -171,95 r/r -606.57% k/k +1.40% | |
| Cena / Wartość księgowa Grahama | | 5,58~sektor 5,55 | 6,54~sektor 6,83 k/k +17.25%~sektor +23.08% | 4,99~sektor 7,71 k/k -23.78%~sektor +12.98% | 7,10~sektor 7,10 k/k +42.44%~sektor -7.88% | 20,42~sektor 6,18 r/r +265.93%~sektor +11.44% k/k +187.46%~sektor -13.01% | 2,10~sektor 8,35 r/r -67.89%~sektor +22.40% k/k -89.71%~sektor +35.19% | 5,70~sektor 5,85 r/r +14.34%~sektor -24.11% k/k +171.41%~sektor -29.95% | | | | | | |
| Przychody ze sprzedaży na akcję | 8,51 | 4,79 r/r -43.64% | 5,08 k/k +6.04% | 4,46 k/k -12.34% | 4,64 k/k +4.20% | 3,11 r/r -35.03% k/k -32.93% | 3,38 r/r -33.44% k/k +8.64% | 1,83 r/r -58.82% k/k -45.77% | 1,50 r/r -67.62% k/k -18.06% | 1,94 r/r -37.69% k/k +29.09% | 1,37 r/r -59.43% k/k -29.27% | 1,31 r/r -28.81% k/k -4.84% | 12,47 r/r +729.09% k/k +854.24% | |
| Cena / Przychody ze sprzedaży | 23,51~sektor 2,78 | 41,72~sektor 1,42 r/r +77.44%~sektor -48.74% | 39,34~sektor 1,19 k/k -5.69%~sektor -16.12% | 44,88~sektor 1,11 k/k +14.08%~sektor -6.67% | 43,07~sektor 1,10 k/k -4.03%~sektor -1.13% | 64,22~sektor 1,10 r/r +53.93%~sektor -22.38% k/k +49.10%~sektor +0.29% | 59,11~sektor 1,10 r/r +50.24%~sektor -8.06% k/k -7.95%~sektor -0.65% | 109,00~sektor 1,10 r/r +142.87%~sektor -1.72% k/k +84.40%~sektor -0.24% | 133,02~sektor 1,07 r/r +208.85%~sektor -3.03% k/k +22.04%~sektor -2.45% | 103,05~sektor 1,65 r/r +60.47%~sektor +49.76% k/k -22.53%~sektor +54.90% | 145,69~sektor 1,61 r/r +146.47%~sektor +46.86% k/k +41.38%~sektor -2.58% | 153,11~sektor 1,71 r/r +40.47%~sektor +56.27% k/k +5.09%~sektor +6.16% | 16,04~sektor 1,01 r/r -87.94%~sektor -5.82% k/k -89.52%~sektor -41.21% | |
| Zysk na akcję | -4,12 | -16,60 r/r -303.03% | -21,36 k/k -28.71% | -18,41 k/k +13.83% | -12,94 k/k +29.69% | -19,07 r/r -14.88% k/k -47.31% | -20,62 r/r +3.47% k/k -8.15% | -13,99 r/r +24.00% k/k +32.16% | -17,90 r/r -38.27% k/k -27.93% | -24,16 r/r -26.70% k/k -34.98% | -30,02 r/r -45.56% k/k -24.26% | -38,88 r/r -177.94% k/k -29.53% | -45,71 r/r -155.43% k/k -17.57% | |
| Cena / Zysk | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | -2,26 | -15,95 r/r -606.23% | -20,89 k/k -30.91% | -18,08 k/k +13.43% | -12,92 k/k +28.54% | -19,41 r/r -21.64% k/k -50.20% | -20,93 r/r -0.23% k/k -7.87% | -14,68 r/r +18.83% k/k +29.89% | -18,29 r/r -41.53% k/k -24.60% | -24,56 r/r -26.55% k/k -34.31% | -30,36 r/r -45.00% k/k -23.60% | -38,51 r/r -162.39% k/k -26.86% | -43,06 r/r -135.49% k/k -11.83% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | |
| Enterprise Value na akcję | 225,72 | 165,05 r/r -26.88% | 171,54 k/k +3.93% | 166,34 k/k -3.03% | 179,73 k/k +8.05% | 190,24 r/r +15.26% k/k +5.85% | 107,49 r/r -37.34% k/k -43.50% | 167,43 r/r +0.66% k/k +55.77% | 236,73 r/r +31.71% k/k +41.39% | 308,04 r/r +61.92% k/k +30.12% | 336,01 r/r +212.60% k/k +9.08% | 363,19 r/r +116.92% k/k +8.09% | 362,44 r/r +53.10% k/k -0.21% | |
| EV / Przychody ze sprzedaży | 26,53~sektor 2,69 | 34,43~sektor 1,52 r/r +29.75%~sektor -43.37% | 33,74~sektor 1,20 k/k -1.99%~sektor -21.55% | 37,33~sektor 1,27 k/k +10.61%~sektor +6.21% | 38,70~sektor 1,06 k/k +3.69%~sektor -16.66% | 61,08~sektor 1,22 r/r +77.42%~sektor -20.00% k/k +57.82%~sektor +15.21% | 31,77~sektor 1,29 r/r -5.86%~sektor +7.66% k/k -47.99%~sektor +5.59% | 91,25~sektor 1,41 r/r +144.47%~sektor +11.02% k/k +187.24%~sektor +9.52% | 157,45~sektor 1,43 r/r +306.80%~sektor +35.26% k/k +72.55%~sektor +1.54% | 158,72~sektor 1,73 r/r +159.84%~sektor +41.68% k/k +0.81%~sektor +20.67% | 244,77~sektor 1,57 r/r +670.49%~sektor +21.61% k/k +54.21%~sektor -9.37% | 278,04~sektor 1,67 r/r +204.70%~sektor +18.59% k/k +13.59%~sektor +6.79% | 29,08~sektor 1,31 r/r -81.53%~sektor -8.46% k/k -89.54%~sektor -21.62% | |
| EV / EBIT | -99,92~sektor 1,44 | -10,35~sektor 1,44 r/r +89.65%~sektor -0.34% | -8,21~sektor 1,96 k/k +20.61%~sektor +35.90% | -9,20~sektor 1,65 k/k -12.01%~sektor -15.82% | -13,91~sektor 1,78 k/k -51.20%~sektor +8.20% | -9,80~sektor 2,57 r/r +5.24%~sektor +78.39% k/k +29.53%~sektor +44.11% | -5,13~sektor -0,79 r/r +37.49%~sektor -140.39% k/k +47.62%~sektor -130.77% | -11,41~sektor 1,42 r/r -24.00%~sektor -13.49% k/k -122.19%~sektor +280.31% | -12,95~sektor 1,01 r/r +6.93%~sektor -43.38% k/k -13.48%~sektor -29.18% | -12,54~sektor 4,60 r/r -27.95%~sektor +79.24% k/k +3.11%~sektor +356.18% | -11,07~sektor 5,30 r/r -115.59%~sektor +771.58% k/k +11.75%~sektor +15.29% | -9,43~sektor 3,31 r/r +17.33%~sektor +132.22% k/k +14.80%~sektor -37.65% | -8,42~sektor 3,78 r/r +34.99%~sektor +274.43% k/k +10.76%~sektor +14.19% | |
| EV / EBITDA | 36,22~sektor 2,70 | -14,76~sektor 2,09 r/r -140.76%~sektor -22.52% | -10,66~sektor 2,33 k/k +27.77%~sektor +11.69% | -11,83~sektor 1,56 k/k -10.92%~sektor -33.36% | -20,17~sektor 1,67 k/k -70.57%~sektor +7.03% | -12,55~sektor 1,93 r/r +15.00%~sektor -7.85% k/k +37.80%~sektor +15.69% | -6,65~sektor 1,67 r/r +37.60%~sektor -28.56% k/k +46.97%~sektor -13.41% | -15,02~sektor 2,52 r/r -27.00%~sektor +62.20% k/k -125.76%~sektor +51.29% | -16,38~sektor 2,14 r/r +18.79%~sektor +28.33% k/k -9.07%~sektor -15.32% | -14,91~sektor 1,97 r/r -18.79%~sektor +2.51% k/k +9.03%~sektor -7.58% | -12,65~sektor 2,03 r/r -90.13%~sektor +21.67% k/k +15.13%~sektor +2.76% | -10,43~sektor 1,76 r/r +30.59%~sektor -30.12% k/k +17.58%~sektor -13.11% | -9,71~sektor 3,25 r/r +40.76%~sektor +51.97% k/k +6.91%~sektor +84.15% | |
* 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.
