|
|
2018/Q4
(sty 19) |
2019/Q4
(sty 20) |
2020/Q1
(kwi 20) |
2020/Q2
(lip 20) |
2020/Q3
(paź 20) |
2020/Q4
(sty 21) |
2021/Q1
(kwi 21) |
2021/Q2
(lip 21) |
2021/Q3
(paź 21) |
2021/Q4
(sty 22) |
2022/Q1
(kwi 22) |
2022/Q2
(lip 22) |
2022/Q3
(paź 22) |
2022/Q4
(sty 23) |
2023/Q1
(kwi 23) |
2023/Q2
(lip 23) |
2023/Q3
(paź 23) |
2023/Q4
(sty 24) |
|
| Kurs | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | 231.20 | |
| Liczba akcji | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | 3 116 652 000 | |
| Wartość księgowa na akcję | 20.12 | 20.58 r/r +2.28% | 20.91 k/k +1.60% | 18.77 k/k -10.21% | 20.94 k/k +11.51% | 21.14 r/r +2.74% k/k +0.99% | 20.30 r/r -2.94% k/k -4.01% | 19.99 r/r +6.45% k/k -1.52% | 22.12 r/r +5.66% k/k +10.68% | 23.21 r/r +9.78% k/k +4.93% | 22.71 r/r +11.89% k/k -2.17% | 22.53 r/r +12.71% k/k -0.80% | 24.30 r/r +9.87% k/k +7.89% | 25.70 r/r +10.71% k/k +5.73% | 23.90 r/r +5.26% k/k -6.98% | 22.31 r/r -0.96% k/k -6.66% | 24.78 r/r +1.94% k/k +11.05% | 25.98 r/r +1.10% k/k +4.86% | |
| Cena / Wartość księgowa | 11.49 | 11.23 r/r -2.23% | 11.06 k/k -1.58% | 12.31 k/k +11.37% | 11.04 k/k -10.32% | 10.93 r/r -2.67% k/k -0.99% | 11.39 r/r +3.03% k/k +4.18% | 11.57 r/r -6.06% k/k +1.55% | 10.45 r/r -5.36% k/k -9.65% | 9.96 r/r -8.91% k/k -4.70% | 10.18 r/r -10.63% k/k +2.21% | 10.26 r/r -11.28% k/k +0.81% | 9.51 r/r -8.98% k/k -7.31% | 9.00 r/r -9.67% k/k -5.42% | 9.67 r/r -4.99% k/k +7.51% | 10.36 r/r +0.97% k/k +7.13% | 9.33 r/r -1.90% k/k -9.95% | 8.90 r/r -1.09% k/k -4.63% | |
| Wartość księgowa Grahama na akcję | 4.97 | -2.80 r/r -156.33% | -3.16 k/k -12.95% | -3.70 k/k -16.93% | -2.46 k/k +33.57% | -1.33 r/r +52.65% k/k +46.03% | -2.33 r/r +26.23% k/k -75.97% | -2.52 r/r +31.96% k/k -7.85% | -0.75 r/r +69.39% k/k +70.11% | 0.61 r/r +146.32% k/k +181.65% | -0.57 r/r +75.52% k/k -193.01% | -1.30 r/r +48.42% k/k -127.24% | 0.26 r/r +134.77% k/k +120.15% | 2.55 r/r +315.75% k/k +876.24% | 0.54 r/r +195.17% k/k -78.71% | -0.37 r/r +71.40% k/k -168.29% | 1.20 r/r +360.75% k/k +424.64% | 2.72 r/r +6.65% k/k +125.98% | |
| Cena / Wartość księgowa Grahama | 46.53 | | | | | | | | | 376.70 | | | 884.53 | 90.60 r/r -75.95% k/k -89.76% | 425.54 k/k +369.69% | | 191.96 r/r -78.30% | 84.95 r/r -6.24% k/k -55.75% | |
| Przychody ze sprzedaży na akcję | 35.91 | 39.03 r/r +8.71% | 35.56 k/k -8.90% | 32.76 k/k -7.88% | 32.15 k/k -1.84% | 29.71 r/r -23.89% k/k -7.60% | 32.10 r/r -9.74% k/k +8.03% | 35.67 r/r +8.89% k/k +11.13% | 37.66 r/r +17.11% k/k +5.57% | 40.89 r/r +37.64% k/k +8.59% | 43.67 r/r +36.07% k/k +6.81% | 45.73 r/r +28.22% k/k +4.72% | 47.18 r/r +25.30% k/k +3.17% | 49.21 r/r +20.34% k/k +4.29% | 50.31 r/r +15.19% k/k +2.24% | 51.07 r/r +11.67% k/k +1.51% | 51.16 r/r +8.43% k/k +0.18% | 50.10 r/r +1.80% k/k -2.09% | |
| Cena / Przychody ze sprzedaży | 6.44 | 5.92 r/r -8.02% | 6.50 k/k +9.77% | 7.06 k/k +8.55% | 7.19 k/k +1.88% | 7.78 r/r +31.39% k/k +8.23% | 7.20 r/r +10.79% k/k -7.43% | 6.48 r/r -8.16% k/k -10.02% | 6.14 r/r -14.61% k/k -5.27% | 5.65 r/r -27.35% k/k -7.91% | 5.29 r/r -26.51% k/k -6.37% | 5.06 r/r -22.01% k/k -4.51% | 4.90 r/r -20.19% k/k -3.07% | 4.70 r/r -16.90% k/k -4.11% | 4.60 r/r -13.19% k/k -2.19% | 4.53 r/r -10.45% k/k -1.49% | 4.52 r/r -7.78% k/k -0.18% | 4.62 r/r -1.77% k/k +2.13% | |
| Zysk na akcję | 4.73 | 5.02 r/r +6.17% | 3.40 k/k -32.38% | 2.58 k/k -24.13% | 2.26 k/k -12.34% | 1.60 r/r -68.05% k/k -28.94% | 2.83 r/r -16.65% k/k +76.38% | 3.78 r/r +46.60% k/k +33.43% | 4.31 r/r +91.03% k/k +14.23% | 4.78 r/r +198.16% k/k +10.92% | 5.30 r/r +87.31% k/k +10.80% | 5.63 r/r +48.96% k/k +6.11% | 5.77 r/r +33.77% k/k +2.58% | 6.24 r/r +30.42% k/k +8.14% | 6.82 r/r +28.68% k/k +9.32% | 7.15 r/r +27.17% k/k +4.87% | 7.46 r/r +29.21% k/k +4.22% | 7.50 r/r +20.18% k/k +0.58% | |
| Cena / Zysk | 48.88 | 46.04 r/r -5.82% | 68.09 k/k +47.90% | 89.75 k/k +31.81% | 102.39 k/k +14.07% | 144.07 r/r +212.94% k/k +40.72% | 81.69 r/r +19.97% k/k -43.30% | 61.22 r/r -31.79% k/k -25.05% | 53.60 r/r -47.65% k/k -12.45% | 48.32 r/r -66.46% k/k -9.84% | 43.61 r/r -46.61% k/k -9.75% | 41.10 r/r -32.87% k/k -5.76% | 40.07 r/r -25.24% k/k -2.51% | 37.05 r/r -23.32% k/k -7.53% | 33.89 r/r -22.29% k/k -8.53% | 32.32 r/r -21.37% k/k -4.64% | 31.01 r/r -22.61% k/k -4.05% | 30.83 r/r -16.79% k/k -0.58% | |
| Zysk operacyjny na akcję | 5.98 | 6.59 r/r +10.06% | 4.47 k/k -32.12% | 3.45 k/k -22.84% | 3.08 k/k -10.63% | 2.19 r/r -66.68% k/k -28.81% | 3.78 r/r -15.35% k/k +72.44% | 4.98 r/r +44.48% k/k +31.69% | 5.67 r/r +84.01% k/k +13.82% | 6.32 r/r +187.88% k/k +11.38% | 7.03 r/r +85.67% k/k +11.22% | 7.51 r/r +50.77% k/k +6.93% | 7.77 r/r +36.94% k/k +3.38% | 8.34 r/r +32.02% k/k +7.38% | 8.98 r/r +27.74% k/k +7.62% | 9.23 r/r +22.88% k/k +2.87% | 9.49 r/r +22.14% k/k +2.76% | 9.49 r/r +13.78% k/k +0.02% | |
| Cena / Zysk operacyjny | 38.64 | 35.11 r/r -9.14% | 51.72 k/k +47.32% | 67.03 k/k +29.60% | 75.00 k/k +11.89% | 105.35 r/r +200.09% k/k +40.46% | 61.10 r/r +18.13% k/k -42.01% | 46.39 r/r -30.79% k/k -24.06% | 40.76 r/r -45.65% k/k -12.14% | 36.60 r/r -65.26% k/k -10.22% | 32.91 r/r -46.14% k/k -10.09% | 30.77 r/r -33.67% k/k -6.48% | 29.77 r/r -26.97% k/k -3.27% | 27.72 r/r -24.25% k/k -6.87% | 25.76 r/r -21.72% k/k -7.08% | 25.04 r/r -18.62% k/k -2.79% | 24.37 r/r -18.13% k/k -2.68% | 24.36 r/r -12.11% k/k -0.02% | |
| Enterprise Value na akcję | 224.64 | 234.06 r/r +4.19% | 236.47 k/k +1.03% | 234.76 k/k -0.73% | 230.12 k/k -1.98% | 229.40 r/r -1.99% k/k -0.31% | 229.74 r/r -2.85% k/k +0.15% | 226.76 r/r -3.41% k/k -1.30% | 226.96 r/r -1.37% k/k +0.09% | 229.49 r/r +0.04% k/k +1.11% | 229.99 r/r +0.11% k/k +0.22% | 231.29 r/r +2.00% k/k +0.56% | 229.86 r/r +1.28% k/k -0.62% | 231.04 r/r +0.68% k/k +0.51% | 229.58 r/r -0.18% k/k -0.63% | 228.77 r/r -1.09% k/k -0.35% | 227.70 r/r -0.94% k/k -0.47% | 229.19 r/r -0.80% k/k +0.65% | |
| EV / Przychody ze sprzedaży | 6.26 | 6.00 r/r -4.16% | 6.65 k/k +10.91% | 7.17 k/k +7.77% | 7.16 k/k -0.14% | 7.72 r/r +28.78% k/k +7.89% | 7.16 r/r +7.64% k/k -7.30% | 6.36 r/r -11.29% k/k -11.19% | 6.03 r/r -15.78% k/k -5.19% | 5.61 r/r -27.32% k/k -6.89% | 5.27 r/r -26.43% k/k -6.16% | 5.06 r/r -20.45% k/k -3.97% | 4.87 r/r -19.17% k/k -3.67% | 4.70 r/r -16.34% k/k -3.62% | 4.56 r/r -13.34% k/k -2.80% | 4.48 r/r -11.42% k/k -1.84% | 4.45 r/r -8.64% k/k -0.65% | 4.58 r/r -2.56% k/k +2.80% | |
| EV / EBIT | 37.54 | 35.54 r/r -5.33% | 52.90 k/k +48.84% | 68.06 k/k +28.66% | 74.65 k/k +9.68% | 104.54 r/r +194.12% k/k +40.03% | 60.71 r/r +14.77% k/k -41.92% | 45.50 r/r -33.14% k/k -25.05% | 40.01 r/r -46.40% k/k -12.06% | 36.33 r/r -65.25% k/k -9.22% | 32.73 r/r -46.08% k/k -9.89% | 30.78 r/r -32.35% k/k -5.96% | 29.59 r/r -26.04% k/k -3.87% | 27.70 r/r -23.74% k/k -6.39% | 25.58 r/r -21.86% k/k -7.66% | 24.78 r/r -19.51% k/k -3.13% | 24.00 r/r -18.90% k/k -3.14% | 24.15 r/r -12.81% k/k +0.63% | |
| EV / EBITDA | 29.97 | 22.32 r/r -25.53% | 26.74 k/k +19.78% | 30.01 k/k +12.24% | 30.77 k/k +2.54% | 34.61 r/r +55.04% k/k +12.46% | 29.69 r/r +11.03% k/k -14.21% | 25.03 r/r -16.60% k/k -15.69% | 23.22 r/r -24.56% k/k -7.24% | 21.65 r/r -37.43% k/k -6.73% | 20.32 r/r -31.56% k/k -6.17% | 19.61 r/r -21.65% k/k -3.48% | 19.03 r/r -18.04% k/k -2.97% | 18.16 r/r -16.12% k/k -4.55% | 17.13 r/r -15.69% k/k -5.69% | 16.72 r/r -14.76% k/k -2.41% | 16.39 r/r -13.86% k/k -1.94% | 16.70 r/r -8.08% k/k +1.86% | |
* 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.
