|
|
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) |
2024/Q3
(wrz 24) |
|
| Kurs | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | 5,95 | |
| Liczba akcji | 1 000 000 | 1 450 000 | 1 500 000 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | |
| Wartość księgowa na akcję | 0,04 | 0,16 r/r +278.60% | 1,61 r/r +890.60% | 1,47 k/k -8.98% | 1,36 k/k -7.37% | 1,31 k/k -3.83% | 1,24 r/r -23.27% k/k -5.37% | 1,16 r/r -20.88% k/k -6.14% | 1,01 r/r -25.85% k/k -13.19% | 0,69 r/r -47.51% k/k -31.93% | 1,15 r/r -7.02% k/k +67.64% | 1,33 r/r +14.25% k/k +15.33% | 1,13 r/r +12.20% k/k -14.75% | 1,46 r/r +112.39% k/k +28.85% | 0,43 r/r -63.01% k/k -70.80% | 0,57 r/r -57.40% k/k +32.82% | 0,46 r/r -59.08% k/k -18.11% | 0,26 r/r -81.98% k/k -43.25% | |
| Cena / Wartość księgowa | 138,37~sektor 3,18 | 36,56~sektor 3,66 r/r -73.58%~sektor +15.34% | 3,69~sektor 2,36 r/r -89.91%~sektor -35.60% | 4,05~sektor 2,66 k/k +9.86%~sektor +12.87% | 4,38~sektor 2,57 k/k +7.95%~sektor -3.67% | 4,55~sektor 2,22 k/k +3.99%~sektor -13.49% | 4,81~sektor 2,80 r/r +30.33%~sektor +18.72% k/k +5.67%~sektor +26.21% | 5,12~sektor 1,87 r/r +26.39%~sektor -29.88% k/k +6.54%~sektor -33.33% | 5,90~sektor 1,73 r/r +34.87%~sektor -32.44% k/k +15.20%~sektor -7.20% | 8,67~sektor 1,75 r/r +90.53%~sektor -21.31% k/k +46.90%~sektor +0.78% | 5,17~sektor 2,18 r/r +7.55%~sektor -22.28% k/k -40.35%~sektor +24.65% | 4,48~sektor 1,88 r/r -12.47%~sektor +0.56% k/k -13.29%~sektor -13.74% | 5,26~sektor 2,11 r/r -10.87%~sektor +21.87% k/k +17.30%~sektor +12.47% | 4,08~sektor 2,01 r/r -52.92%~sektor +15.28% k/k -22.40%~sektor -4.66% | 13,98~sektor 2,22 r/r +170.35%~sektor +1.90% k/k +242.51%~sektor +10.18% | 10,53~sektor 2,24 r/r +134.74%~sektor +19.23% k/k -24.71%~sektor +0.93% | 12,85~sektor 2,28 r/r +144.37%~sektor +7.75% k/k +22.11%~sektor +1.63% | 22,65~sektor 2,21 r/r +454.91%~sektor +9.62% k/k +76.23%~sektor -3.01% | |
| Wartość księgowa Grahama na akcję | -0,02 | 0,12 r/r +642.27% | 1,60 r/r +1238.89% | 1,46 k/k -8.63% | 1,36 k/k -6.97% | 1,31 k/k -3.70% | 1,24 r/r -22.53% k/k -5.37% | 1,16 r/r -20.42% k/k -6.14% | 1,01 r/r -25.75% k/k -13.19% | 0,69 r/r -47.51% k/k -31.93% | 1,15 r/r -7.02% k/k +67.64% | 1,33 r/r +14.25% k/k +15.33% | 1,09 r/r +7.98% k/k -17.95% | 1,46 r/r +112.39% k/k +33.88% | 0,51 r/r -55.51% k/k -64.89% | 0,51 r/r -61.81% k/k -1.00% | 0,42 r/r -61.80% k/k -17.92% | 0,12 r/r -91.56% k/k -70.43% | |
| Cena / Wartość księgowa Grahama | | 49,87~sektor 4,37 | 3,73~sektor 2,87 r/r -92.53%~sektor -34.28% | 4,08~sektor 3,73 k/k +9.44%~sektor +29.80% | 4,38~sektor 3,80 k/k +7.49%~sektor +1.96% | 4,55~sektor 3,19 k/k +3.84%~sektor -16.17% | 4,81~sektor 3,28 r/r +29.08%~sektor +14.16% k/k +5.67%~sektor +2.90% | 5,12~sektor 3,44 r/r +25.67%~sektor -7.88% k/k +6.54%~sektor +4.75% | 5,90~sektor 2,84 r/r +34.68%~sektor -25.34% k/k +15.20%~sektor -17.37% | 8,67~sektor 2,85 r/r +90.53%~sektor -10.76% k/k +46.90%~sektor +0.21% | 5,17~sektor 2,99 r/r +7.55%~sektor -8.78% k/k -40.35%~sektor +5.17% | 4,48~sektor 2,97 r/r -12.47%~sektor -13.67% k/k -13.29%~sektor -0.86% | 5,47~sektor 3,25 r/r -7.39%~sektor +14.63% k/k +21.88%~sektor +9.72% | 4,08~sektor 2,86 r/r -52.92%~sektor +0.66% k/k -25.31%~sektor -12.00% | 11,62~sektor 3,41 r/r +124.78%~sektor +13.94% k/k +184.78%~sektor +19.04% | 11,74~sektor 3,37 r/r +161.88%~sektor +13.57% k/k +1.02%~sektor -1.19% | 14,31~sektor 3,30 r/r +161.77%~sektor +1.54% k/k +21.83%~sektor -1.90% | 48,39~sektor 2,87 r/r +1085.35%~sektor +0.25% k/k +238.22%~sektor -13.13% | |
| Przychody ze sprzedaży na akcję | 0,06 | 0,12 r/r +94.43% | 0,61 r/r +414.33% | 0,62 k/k +2.16% | 0,69 k/k +10.54% | 0,74 k/k +7.29% | 0,79 r/r +29.92% k/k +7.23% | 0,88 r/r +41.64% k/k +11.38% | 0,87 r/r +25.88% k/k -1.76% | 0,73 r/r -1.65% k/k -16.18% | 1,45 r/r +82.62% k/k +99.11% | 1,68 r/r +90.80% k/k +16.37% | 1,66 r/r +91.55% k/k -1.37% | 2,20 r/r +202.30% k/k +32.29% | 0,73 r/r -49.37% k/k -66.66% | 0,35 r/r -79.28% k/k -52.38% | 0,25 r/r -85.20% k/k -29.52% | -0,34 r/r -115.56% k/k -239.04% | |
| Cena / Przychody ze sprzedaży | 97,54~sektor 3,75 | 50,16~sektor 3,56 r/r -48.58%~sektor -5.02% | 9,75~sektor 3,54 r/r -80.55%~sektor -0.55% | 9,55~sektor 3,09 k/k -2.12%~sektor -12.77% | 8,64~sektor 3,08 k/k -9.53%~sektor -0.32% | 8,05~sektor 3,00 k/k -6.79%~sektor -2.61% | 7,51~sektor 2,93 r/r -23.03%~sektor -17.15% k/k -6.74%~sektor -2.15% | 6,74~sektor 2,95 r/r -29.39%~sektor -4.47% k/k -10.21%~sektor +0.58% | 6,86~sektor 2,71 r/r -20.56%~sektor -11.80% k/k +1.78%~sektor -7.98% | 8,19~sektor 2,48 r/r +1.68%~sektor -17.37% k/k +19.31%~sektor -8.76% | 4,11~sektor 2,31 r/r -45.24%~sektor -21.40% k/k -49.78%~sektor -6.93% | 3,53~sektor 2,13 r/r -47.59%~sektor -27.81% k/k -14.07%~sektor -7.62% | 3,58~sektor 2,03 r/r -47.79%~sektor -25.12% k/k +1.40%~sektor -4.55% | 2,71~sektor 2,17 r/r -66.92%~sektor -12.26% k/k -24.41%~sektor +6.92% | 8,12~sektor 2,56 r/r +97.54%~sektor +11.03% k/k +199.91%~sektor +17.77% | 17,05~sektor 2,50 r/r +382.65%~sektor +17.25% k/k +109.96%~sektor -2.45% | 24,19~sektor 2,77 r/r +575.39%~sektor +36.31% k/k +41.88%~sektor +10.96% | | |
| Zysk na akcję | -0,02 | -0,24 r/r -1472.67% | -0,28 r/r -17.00% | -0,26 k/k +6.23% | -0,28 k/k -7.96% | -0,31 k/k -9.70% | -0,32 r/r -15.69% k/k -4.18% | -0,31 r/r -18.66% k/k +3.82% | -0,35 r/r -25.59% k/k -14.26% | -0,62 r/r -102.48% k/k -76.86% | -0,09 r/r +72.78% k/k +86.00% | 0,17 r/r +154.09% k/k +291.14% | 0,19 r/r +154.86% k/k +15.89% | 0,77 r/r +224.28% k/k +300.68% | -0,56 r/r -549.02% k/k -173.12% | -0,84 r/r -608.13% k/k -49.65% | -0,82 r/r -526.08% k/k +2.82% | -1,28 r/r -265.53% k/k -55.66% | |
| Cena / Zysk | | | | | | | | | | | | 35,82~sektor 16,03 | 30,91~sektor 17,85 k/k -13.71%~sektor +11.32% | 7,71~sektor 16,51 k/k -75.04%~sektor -7.50% | | | | | |
| Zysk operacyjny na akcję | -0,02 | -0,24 r/r -1472.67% | -0,27 r/r -16.15% | -0,26 k/k +6.24% | -0,28 k/k -7.75% | -0,30 k/k -9.79% | -0,32 r/r -17.01% k/k -5.50% | -0,31 r/r -20.05% k/k +3.81% | -0,35 r/r -27.46% k/k -14.40% | -0,62 r/r -104.21% k/k -75.91% | -0,01 r/r +97.19% k/k +98.55% | 0,24 r/r +179.35% k/k +2818.89% | 0,28 r/r +179.02% k/k +13.94% | 0,92 r/r +248.45% k/k +230.45% | -0,35 r/r -3763.33% k/k -137.74% | -0,60 r/r -344.42% k/k -72.02% | -0,56 r/r -299.53% k/k +6.99% | -1,05 r/r -214.19% k/k -89.11% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | 24,32~sektor 11,52 | 21,34~sektor 12,66 k/k -12.24%~sektor +9.89% | 6,46~sektor 13,47 k/k -69.74%~sektor +6.40% | | | | | |
| Enterprise Value na akcję | 5,95 | 5,85 r/r -1.70% | 4,93 r/r -15.67% | 5,22 k/k +5.75% | 5,61 k/k +7.48% | 5,74 k/k +2.40% | 6,02 r/r +22.05% k/k +4.87% | 6,42 r/r +23.01% k/k +6.58% | 6,77 r/r +20.73% k/k +5.49% | 5,89 r/r +2.56% k/k -13.01% | 7,19 r/r +19.45% k/k +22.14% | 7,23 r/r +12.68% k/k +0.55% | 7,46 r/r +10.29% k/k +3.25% | 5,90 r/r +0.24% k/k -20.94% | 7,63 r/r +6.08% k/k +29.25% | 5,95 r/r -17.72% k/k -22.01% | 5,92 r/r -20.67% k/k -0.44% | 5,86 r/r -0.76% k/k -1.11% | |
| EV / Przychody ze sprzedaży | 97,54~sektor 3,14 | 49,31~sektor 3,33 r/r -49.45%~sektor +6.05% | 8,09~sektor 3,19 r/r -83.60%~sektor -3.98% | 8,37~sektor 2,95 k/k +3.50%~sektor -7.81% | 8,14~sektor 2,99 k/k -2.77%~sektor +1.61% | 7,77~sektor 2,90 k/k -4.56%~sektor -3.25% | 7,60~sektor 2,60 r/r -6.06%~sektor -18.59% k/k -2.20%~sektor -10.17% | 7,27~sektor 2,70 r/r -13.15%~sektor -8.39% k/k -4.31%~sektor +3.73% | 7,80~sektor 2,46 r/r -4.10%~sektor -17.95% k/k +7.37%~sektor -8.99% | 8,10~sektor 2,28 r/r +4.28%~sektor -21.22% k/k +3.78%~sektor -7.10% | 4,97~sektor 2,17 r/r -34.59%~sektor -16.49% k/k -38.66%~sektor -4.79% | 4,29~sektor 2,04 r/r -40.94%~sektor -24.27% k/k -13.60%~sektor -5.93% | 4,49~sektor 1,86 r/r -42.42%~sektor -24.06% k/k +4.69%~sektor -8.73% | 2,69~sektor 2,03 r/r -66.84%~sektor -11.15% k/k -40.24%~sektor +8.69% | 10,41~sektor 2,26 r/r +109.55%~sektor +3.95% k/k +287.64%~sektor +11.39% | 17,05~sektor 2,43 r/r +297.12%~sektor +19.03% k/k +63.74%~sektor +7.72% | 24,08~sektor 2,50 r/r +435.81%~sektor +33.91% k/k +41.26%~sektor +2.68% | | |
| EV / EBIT | -396,67~sektor 1,74 | -24,80~sektor -2,21 r/r +93.75%~sektor -227.12% | -18,00~sektor -1,34 r/r +27.41%~sektor +39.27% | -20,30~sektor -1,14 k/k -12.79%~sektor +15.30% | -20,25~sektor -0,38 k/k +0.27%~sektor +66.12% | -18,89~sektor -1,36 k/k +6.71%~sektor -253.61% | -18,77~sektor -1,13 r/r -4.30%~sektor +15.83% k/k +0.61%~sektor +17.06% | -20,80~sektor -2,69 r/r -2.47%~sektor -137.03% k/k -10.81%~sektor -138.52% | -19,18~sektor -0,63 r/r +5.27%~sektor -64.62% k/k +7.79%~sektor +76.47% | -9,49~sektor -0,66 r/r +49.79%~sektor +51.43% k/k +50.55%~sektor -4.33% | -797,70~sektor 1,36 r/r -4148.80%~sektor +220.41% k/k -8309.90%~sektor +305.63% | 29,55~sektor -0,43 r/r +242.04%~sektor +84.16% k/k +103.70%~sektor -131.38% | 26,78~sektor 1,35 r/r +239.59%~sektor +313.66% k/k -9.39%~sektor +417.40% | 6,41~sektor 0,58 r/r +167.53%~sektor +188.11% k/k -76.08%~sektor -56.98% | -21,94~sektor -1,77 r/r +97.25%~sektor -230.56% k/k -442.51%~sektor -404.71% | -9,94~sektor -2,20 r/r -133.65%~sektor -415.74% k/k +54.67%~sektor -23.94% | -10,65~sektor -2,25 r/r -139.76%~sektor -265.97% k/k -7.05%~sektor -2.14% | -5,57~sektor -2,39 r/r -186.91%~sektor -510.97% k/k +47.71%~sektor -6.54% | |
| EV / EBITDA | -396,67~sektor 3,43 | -26,09~sektor -2,41 r/r +93.42%~sektor -170.28% | -19,94~sektor 0,67 r/r +23.58%~sektor +127.83% | -22,56~sektor 0,82 k/k -13.16%~sektor +22.70% | -22,33~sektor 1,19 k/k +1.06%~sektor +45.10% | -20,31~sektor -0,61 k/k +9.03%~sektor -151.29% | -19,68~sektor -0,81 r/r +1.29%~sektor -221.31% k/k +3.08%~sektor -32.85% | -21,38~sektor -1,36 r/r +5.23%~sektor -264.60% k/k -8.64%~sektor -66.49% | -19,29~sektor 0,37 r/r +13.61%~sektor -69.06% k/k +9.80%~sektor +127.27% | -9,49~sektor 1,67 r/r +53.30%~sektor +372.19% k/k +50.82%~sektor +351.21% | -797,70~sektor 3,06 r/r -3952.57%~sektor +476.20% k/k -8309.90%~sektor +83.62% | 29,09~sektor 2,36 r/r +236.04%~sektor +273.93% k/k +103.65%~sektor -23.03% | 26,41~sektor 3,55 r/r +236.92%~sektor +859.98% k/k -9.21%~sektor +50.53% | 6,38~sektor 3,25 r/r +167.25%~sektor +94.77% k/k -75.85%~sektor -8.46% | -22,14~sektor 1,44 r/r +97.22%~sektor -53.01% k/k -447.16%~sektor -55.70% | -9,93~sektor -0,68 r/r -134.15%~sektor -128.64% k/k +55.14%~sektor -146.92% | -10,63~sektor -1,05 r/r -140.26%~sektor -129.59% k/k -7.04%~sektor -55.50% | -5,56~sektor -0,96 r/r -187.22%~sektor -129.65% k/k +47.68%~sektor +8.26% | |
* 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.
