|
|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q1
(mar 20) |
2020/Q2
(cze 20) |
2020/Q3
(wrz 20) |
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 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 113,10 | 100,60 | 100,00 | 80,00 | 80,00 | 76,95 | |
| Liczba akcji | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | 629 293 220 | |
| Wartość księgowa na akcję | 12,15 | 13,36 r/r +10.01% | 14,12 k/k +5.68% | 13,57 k/k -3.92% | 14,45 k/k +6.46% | 14,73 r/r +10.19% k/k +1.94% | 15,17 r/r +7.44% k/k +3.04% | 14,49 r/r +6.78% k/k -4.51% | 15,73 r/r +8.86% k/k +8.53% | 16,65 r/r +13.06% k/k +5.88% | 17,29 r/r +13.91% k/k +3.82% | 14,97 r/r +3.33% k/k -13.38% | 16,55 r/r +5.26% k/k +10.55% | 17,37 r/r +4.34% k/k +4.95% | 18,34 r/r +6.13% k/k +5.60% | 16,84 r/r +12.46% k/k -8.21% | 18,74 r/r +13.21% k/k +11.29% | 19,44 r/r +11.88% k/k +3.71% | 19,92 r/r +8.57% k/k +2.47% | 18,21 r/r +8.15% k/k -8.56% | 19,38 r/r +3.41% k/k +6.42% | |
| Cena / Wartość księgowa | | | | | | | | | | | | | | | | 6,72 | 5,37 k/k -20.08% | 5,15 k/k -4.16% | 4,02 k/k -21.93% | 4,39 r/r -34.60% k/k +9.37% | 3,97 r/r -26.03% k/k -9.62% | |
| Wartość księgowa Grahama na akcję | -18,33 | -34,60 r/r -88.78% | -33,89 k/k +2.05% | -34,03 k/k -0.41% | -32,89 k/k +3.35% | -34,73 r/r -0.38% k/k -5.61% | -34,11 r/r -0.64% k/k +1.80% | -34,12 r/r -0.25% k/k -0.02% | -33,76 r/r -2.63% k/k +1.06% | -34,53 r/r +0.60% k/k -2.29% | -34,84 r/r -2.13% k/k -0.90% | -38,07 r/r -11.60% k/k -9.29% | -38,67 r/r -14.56% k/k -1.56% | -39,82 r/r -15.33% k/k -2.97% | -40,77 r/r -17.02% k/k -2.38% | -43,68 r/r -14.71% k/k -7.14% | -44,72 r/r -15.65% k/k -2.39% | -45,35 r/r -13.88% k/k -1.40% | -46,71 r/r -14.57% k/k -3.00% | -48,70 r/r -11.49% k/k -4.26% | 0,00 r/r +100.00% k/k +100.00% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 118,46 | 126,13 r/r +6.47% | 132,32 k/k +4.91% | 133,48 k/k +0.88% | 135,55 k/k +1.55% | 141,49 r/r +12.18% k/k +4.38% | 140,58 r/r +6.24% k/k -0.64% | 144,68 r/r +8.39% k/k +2.92% | 148,61 r/r +9.63% k/k +2.72% | 152,67 r/r +7.91% k/k +2.73% | 158,10 r/r +12.46% k/k +3.55% | 168,72 r/r +16.62% k/k +6.72% | 180,04 r/r +21.15% k/k +6.71% | 189,19 r/r +23.91% k/k +5.08% | 200,42 r/r +26.77% k/k +5.94% | 207,56 r/r +23.02% k/k +3.56% | 215,66 r/r +19.78% k/k +3.90% | 211,48 r/r +11.79% k/k -1.94% | 224,48 r/r +12.01% k/k +6.15% | 226,38 r/r +9.07% k/k +0.85% | 225,48 r/r +4.55% k/k -0.40% | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | | | | 0,54 | 0,47 k/k -14.39% | 0,47 k/k +1.37% | 0,36 k/k -24.64% | 0,35 r/r -35.14% k/k -0.84% | 0,34 r/r -26.84% k/k -3.42% | |
| Zysk na akcję | 2,74 | 2,64 r/r -3.73% | 2,49 k/k -5.66% | 2,30 k/k -7.71% | 2,41 k/k +4.73% | 2,29 r/r -13.24% k/k -4.86% | 2,43 r/r -2.31% k/k +6.23% | 2,86 r/r +24.42% k/k +17.55% | 3,05 r/r +26.64% k/k +6.60% | 3,38 r/r +47.84% k/k +11.07% | 3,60 r/r +48.14% k/k +6.44% | 3,97 r/r +38.87% k/k +10.19% | 4,18 r/r +37.07% k/k +5.21% | 4,40 r/r +29.94% k/k +5.29% | 4,82 r/r +33.93% k/k +9.71% | 5,06 r/r +27.60% k/k +4.99% | 5,33 r/r +27.64% k/k +5.24% | 5,22 r/r +18.79% k/k -2.00% | 5,05 r/r +4.61% k/k -3.39% | 4,59 r/r -9.41% k/k -9.08% | 4,37 r/r -17.98% k/k -4.72% | |
| Cena / Zysk | | | | | | | | | | | | | | | | 22,33 | 18,87 k/k -15.48% | 19,14 k/k +1.43% | 15,85 k/k -17.20% | 17,44 r/r -21.92% k/k +9.99% | 17,60 r/r -6.74% k/k +0.95% | |
| Zysk operacyjny na akcję | 4,01 | 4,78 r/r +19.17% | 4,78 k/k +0.08% | 4,52 k/k -5.52% | 4,63 k/k +2.55% | 4,69 r/r -1.94% k/k +1.12% | 4,72 r/r -1.22% k/k +0.82% | 5,25 r/r +16.26% k/k +11.20% | 5,52 r/r +19.08% k/k +5.04% | 5,89 r/r +25.73% k/k +6.77% | 6,14 r/r +30.01% k/k +4.25% | 6,71 r/r +27.67% k/k +9.20% | 7,01 r/r +27.12% k/k +4.59% | 7,27 r/r +23.48% k/k +3.71% | 7,83 r/r +27.44% k/k +7.59% | 8,10 r/r +20.81% k/k +3.52% | 8,49 r/r +21.11% k/k +4.85% | 8,19 r/r +12.66% k/k -3.53% | 8,22 r/r +5.03% k/k +0.31% | 7,68 r/r -5.25% k/k -6.62% | 7,85 r/r -7.64% k/k +2.21% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | 13,96 | 11,84 k/k -15.17% | 12,20 k/k +3.04% | 9,73 k/k -20.25% | 10,42 r/r -25.35% k/k +7.08% | 9,81 r/r -17.18% k/k -5.89% | |
| Enterprise Value na akcję | | | | | | | | | | | | | | | | 130,07 | 116,45 k/k -10.47% | 115,27 k/k -1.02% | 97,69 k/k -15.25% | 101,83 r/r -21.71% k/k +4.24% | 67,40 r/r -42.13% k/k -33.81% | |
| EV / Przychody ze sprzedaży | | | | | | | | | | | | | | | | 0,63 | 0,54 k/k -13.83% | 0,55 k/k +0.94% | 0,44 k/k -20.16% | 0,45 r/r -28.23% k/k +3.35% | 0,30 r/r -44.65% k/k -33.55% | |
| EV / EBIT | | | | | | | | | | | | | | | | 16,05 | 13,71 k/k -14.61% | 14,07 k/k +2.61% | 11,88 k/k -15.51% | 13,27 r/r -17.37% k/k +11.62% | 8,59 r/r -37.34% k/k -35.24% | |
| EV / EBITDA | | | | | | | | | | | | | | | | -10,33 | 7,87 k/k +176.15% | 7,99 k/k +1.56% | 6,57 k/k -17.83% | 6,99 r/r +167.69% k/k +6.52% | 7,06 r/r -10.21% k/k +1.02% | |
* 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.
