|
|
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 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | 221,10 | |
| 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 | 10,99 | 10,74 r/r -2.23% | 10,57 k/k -1.58% | 11,78 k/k +11.37% | 10,56 k/k -10.32% | 10,46 r/r -2.67% k/k -0.98% | 10,89 r/r +3.03% k/k +4.18% | 11,06 r/r -6.06% k/k +1.55% | 10,00 r/r -5.36% k/k -9.65% | 9,53 r/r -8.91% k/k -4.70% | 9,74 r/r -10.63% k/k +2.21% | 9,82 r/r -11.28% k/k +0.81% | 9,10 r/r -8.98% k/k -7.31% | 8,60 r/r -9.67% k/k -5.42% | 9,25 r/r -4.99% k/k +7.51% | 9,91 r/r +0.97% k/k +7.14% | 8,92 r/r -1.90% k/k -9.95% | 8,51 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 | 44,50 | | | | | | | | | 360,24 | | | 845,89 | 86,64 r/r -75.95% k/k -89.76% | 406,95 k/k +369.69% | | 183,58 r/r -78.30% | 81,24 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 | 6,16 | 5,66 r/r -8.02% | 6,22 k/k +9.77% | 6,75 k/k +8.55% | 6,88 k/k +1.87% | 7,44 r/r +31.39% k/k +8.23% | 6,89 r/r +10.79% k/k -7.43% | 6,20 r/r -8.16% k/k -10.02% | 5,87 r/r -14.61% k/k -5.28% | 5,41 r/r -27.34% k/k -7.91% | 5,06 r/r -26.51% k/k -6.37% | 4,83 r/r -22.01% k/k -4.51% | 4,69 r/r -20.19% k/k -3.07% | 4,49 r/r -16.90% k/k -4.11% | 4,39 r/r -13.19% k/k -2.19% | 4,33 r/r -10.45% k/k -1.49% | 4,32 r/r -7.78% k/k -0.18% | 4,41 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 | 46,75 | 44,03 r/r -5.82% | 65,12 k/k +47.90% | 85,83 k/k +31.81% | 97,91 k/k +14.08% | 137,78 r/r +212.94% k/k +40.72% | 78,12 r/r +19.97% k/k -43.30% | 58,55 r/r -31.79% k/k -25.05% | 51,26 r/r -47.65% k/k -12.45% | 46,21 r/r -66.46% k/k -9.84% | 41,71 r/r -46.61% k/k -9.75% | 39,30 r/r -32.87% k/k -5.76% | 38,32 r/r -25.24% k/k -2.51% | 35,43 r/r -23.32% k/k -7.53% | 32,41 r/r -22.29% k/k -8.53% | 30,91 r/r -21.37% k/k -4.64% | 29,66 r/r -22.61% k/k -4.05% | 29,48 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 | 36,95 | 33,57 r/r -9.14% | 49,46 k/k +47.32% | 64,10 k/k +29.60% | 71,73 k/k +11.89% | 100,75 r/r +200.09% k/k +40.46% | 58,43 r/r +18.13% k/k -42.01% | 44,37 r/r -30.79% k/k -24.06% | 38,98 r/r -45.65% k/k -12.14% | 35,00 r/r -65.26% k/k -10.22% | 31,47 r/r -46.14% k/k -10.09% | 29,43 r/r -33.67% k/k -6.48% | 28,47 r/r -26.97% k/k -3.27% | 26,51 r/r -24.25% k/k -6.87% | 24,63 r/r -21.72% k/k -7.08% | 23,95 r/r -18.62% k/k -2.79% | 23,31 r/r -18.13% k/k -2.68% | 23,30 r/r -12.11% k/k -0.02% | |
| Enterprise Value na akcję | 214,54 | 223,96 r/r +4.39% | 226,37 k/k +1.08% | 224,66 k/k -0.76% | 220,02 k/k -2.07% | 219,30 r/r -2.08% k/k -0.32% | 219,64 r/r -2.97% k/k +0.15% | 216,66 r/r -3.56% k/k -1.36% | 216,86 r/r -1.43% k/k +0.09% | 219,39 r/r +0.04% k/k +1.17% | 219,89 r/r +0.11% k/k +0.23% | 221,19 r/r +2.09% k/k +0.59% | 219,76 r/r +1.34% k/k -0.64% | 220,94 r/r +0.71% k/k +0.53% | 219,48 r/r -0.19% k/k -0.66% | 218,67 r/r -1.14% k/k -0.37% | 217,60 r/r -0.98% k/k -0.49% | 219,09 r/r -0.84% k/k +0.68% | |
| EV / Przychody ze sprzedaży | 5,98 | 5,74 r/r -3.98% | 6,37 k/k +10.96% | 6,86 k/k +7.73% | 6,84 k/k -0.23% | 7,38 r/r +28.66% k/k +7.88% | 6,84 r/r +7.50% k/k -7.29% | 6,07 r/r -11.43% k/k -11.24% | 5,76 r/r -15.83% k/k -5.19% | 5,37 r/r -27.32% k/k -6.84% | 5,03 r/r -26.43% k/k -6.15% | 4,84 r/r -20.38% k/k -3.94% | 4,66 r/r -19.12% k/k -3.69% | 4,49 r/r -16.31% k/k -3.60% | 4,36 r/r -13.35% k/k -2.83% | 4,28 r/r -11.47% k/k -1.85% | 4,25 r/r -8.68% k/k -0.67% | 4,37 r/r -2.59% k/k +2.83% | |
| EV / EBIT | 35,85 | 34,01 r/r -5.15% | 50,64 k/k +48.91% | 65,13 k/k +28.62% | 71,38 k/k +9.58% | 99,93 r/r +193.85% k/k +40.01% | 58,04 r/r +14.62% k/k -41.92% | 43,48 r/r -33.25% k/k -25.09% | 38,23 r/r -46.43% k/k -12.06% | 34,73 r/r -65.25% k/k -9.17% | 31,30 r/r -46.08% k/k -9.88% | 29,44 r/r -32.29% k/k -5.93% | 28,29 r/r -26.00% k/k -3.89% | 26,49 r/r -23.72% k/k -6.37% | 24,45 r/r -21.86% k/k -7.69% | 23,69 r/r -19.55% k/k -3.15% | 22,94 r/r -18.93% k/k -3.16% | 23,09 r/r -12.84% k/k +0.66% | |
| EV / EBITDA | 28,63 | 21,36 r/r -25.39% | 25,60 k/k +19.84% | 28,72 k/k +12.20% | 29,42 k/k +2.45% | 33,08 r/r +54.90% k/k +12.44% | 28,38 r/r +10.89% k/k -14.21% | 23,92 r/r -16.73% k/k -15.74% | 22,18 r/r -24.60% k/k -7.24% | 20,70 r/r -37.43% k/k -6.68% | 19,43 r/r -31.56% k/k -6.16% | 18,75 r/r -21.58% k/k -3.45% | 18,19 r/r -18.00% k/k -3.00% | 17,37 r/r -16.10% k/k -4.52% | 16,38 r/r -15.70% k/k -5.72% | 15,98 r/r -14.81% k/k -2.43% | 15,66 r/r -13.90% k/k -1.97% | 15,96 r/r -8.11% k/k +1.90% | |
* 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.
