|
|
2020/Q4
(gru 20) |
2021/Q4
(gru 21) |
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 | 10,40 | 10,40 | 10,40 | 10,40 | 10,40 | 10,40 | 10,40 | 10,40 | 10,40 | 10,40 | 10,40 | 10,40 | |
| Liczba akcji | 1 000 000 | 1 000 000 | 1 303 028 | 1 403 727 | 1 403 727 | 1 403 727 | 1 403 727 | 1 403 727 | 1 403 727 | 1 403 727 | 1 403 727 | 1 403 727 | |
| Wartość księgowa na akcję | 0,40 | 0,63 r/r +59.45% | 2,59 | 2,81 k/k +8.52% | 2,68 r/r +322.81% k/k -4.69% | 2,79 k/k +4.29% | 3,56 r/r +37.51% k/k +27.49% | 4,12 r/r +46.88% k/k +15.91% | 4,11 r/r +53.61% k/k -0.33% | 4,36 r/r +56.23% k/k +6.06% | 4,41 r/r +23.90% k/k +1.11% | 4,88 r/r +18.38% k/k +10.74% | |
| Cena / Wartość księgowa | 26,20~sektor 3,89 | 16,43~sektor 2,25 r/r -37.28%~sektor -42.07% | 4,02~sektor 2,11 | 3,70~sektor 2,09 k/k -7.85%~sektor -0.93% | 3,89~sektor 1,85 r/r -76.35%~sektor -17.66% k/k +4.92%~sektor -11.14% | 3,73~sektor 1,94 k/k -4.11%~sektor +4.54% | 2,92~sektor 1,85 r/r -27.27%~sektor -12.27% k/k -21.56%~sektor -4.68% | 2,52~sektor 1,88 r/r -31.92%~sektor -10.15% k/k -13.73%~sektor +1.48% | 2,53~sektor 2,00 r/r -34.90%~sektor +7.76% k/k +0.33%~sektor +6.57% | 2,39~sektor 1,94 r/r -35.99%~sektor -0.08% k/k -5.72%~sektor -3.07% | 2,36~sektor 1,94 r/r -19.29%~sektor +4.83% k/k -1.10%~sektor +0.01% | 2,13~sektor 1,95 r/r -15.52%~sektor +4.01% k/k -9.70%~sektor +0.68% | |
| Wartość księgowa Grahama na akcję | 0,33 | 0,36 r/r +7.51% | 2,48 | 2,83 k/k +14.17% | 2,44 r/r +581.34% k/k -13.73% | 2,57 k/k +5.29% | 3,64 r/r +46.85% k/k +41.61% | 4,32 r/r +52.86% k/k +18.85% | 3,99 r/r +63.55% k/k -7.70% | 4,28 r/r +66.60% k/k +7.25% | 4,20 r/r +15.57% k/k -1.76% | 4,74 r/r +9.67% k/k +12.78% | |
| Cena / Wartość księgowa Grahama | 31,23~sektor 10,09 | 29,05~sektor 3,91 r/r -6.98%~sektor -61.26% | 4,20~sektor 3,29 | 3,68~sektor 3,21 k/k -12.41%~sektor -2.17% | 4,26~sektor 3,42 r/r -85.32%~sektor -12.49% k/k +15.92%~sektor +6.46% | 4,05~sektor 2,97 k/k -5.02%~sektor -13.17% | 2,86~sektor 2,81 r/r -31.90%~sektor -14.55% k/k -29.38%~sektor -5.51% | 2,41~sektor 2,65 r/r -34.58%~sektor -17.48% k/k -15.85%~sektor -5.53% | 2,61~sektor 4,36 r/r -38.86%~sektor +27.45% k/k +8.34%~sektor +64.43% | 2,43~sektor 2,76 r/r -39.98%~sektor -7.15% k/k -6.76%~sektor -36.74% | 2,47~sektor 3,37 r/r -13.47%~sektor +20.22% k/k +1.80%~sektor +22.35% | 2,19~sektor 3,06 r/r -8.82%~sektor +15.27% k/k -11.33%~sektor -9.42% | |
| Przychody ze sprzedaży na akcję | 6,07 | 10,00 r/r +64.77% | 10,54 | 16,24 k/k +54.02% | 16,66 r/r +66.68% k/k +2.61% | 16,96 k/k +1.83% | 17,52 r/r +66.19% k/k +3.27% | 15,86 r/r -2.31% k/k -9.47% | 15,48 r/r -7.07% k/k -2.38% | 16,84 r/r -0.71% k/k +8.80% | 16,18 r/r -7.62% k/k -3.92% | 15,63 r/r -1.43% k/k -3.40% | |
| Cena / Przychody ze sprzedaży | 1,71~sektor 1,26 | 1,04~sektor 1,15 r/r -39.31%~sektor -8.10% | 0,99~sektor 1,13 | 0,64~sektor 0,94 k/k -35.08%~sektor -16.67% | 0,62~sektor 0,93 r/r -40.00%~sektor -19.33% k/k -2.53%~sektor -1.12% | 0,61~sektor 0,93 k/k -1.81%~sektor -0.35% | 0,59~sektor 0,94 r/r -39.83%~sektor -16.93% k/k -3.16%~sektor +1.18% | 0,66~sektor 0,98 r/r +2.37%~sektor +3.62% k/k +10.46%~sektor +3.94% | 0,67~sektor 0,99 r/r +7.59%~sektor +6.31% k/k +2.44%~sektor +1.44% | 0,62~sektor 0,96 r/r +0.72%~sektor +3.32% k/k -8.08%~sektor -3.16% | 0,64~sektor 0,96 r/r +8.25%~sektor +2.53% k/k +4.08%~sektor +0.42% | 0,67~sektor 0,97 r/r +1.45%~sektor -0.38% k/k +3.52%~sektor +0.99% | |
| Zysk na akcję | 0,16 | 0,15 r/r -10.37% | 0,26 | 0,76 k/k +190.16% | 0,53 r/r +258.64% k/k -30.97% | 0,54 k/k +2.83% | 1,24 r/r +369.34% k/k +127.87% | 1,40 r/r +83.67% k/k +13.55% | 1,43 r/r +172.15% k/k +2.29% | 1,57 r/r +189.50% k/k +9.38% | 0,85 r/r -31.14% k/k -45.80% | 0,76 r/r -45.96% k/k -10.89% | |
| Cena / Zysk | 63,41~sektor 6,30 | 70,75~sektor 7,95 r/r +11.56%~sektor +26.16% | 39,51~sektor 8,19 | 13,62~sektor 7,73 k/k -65.53%~sektor -5.64% | 19,73~sektor 6,99 r/r -72.12%~sektor -12.08% k/k +44.87%~sektor -9.55% | 19,18~sektor 6,04 k/k -2.76%~sektor -13.54% | 8,42~sektor 8,42 r/r -78.69%~sektor +2.79% k/k -56.11%~sektor +39.29% | 7,41~sektor 11,15 r/r -45.56%~sektor +44.24% k/k -11.93%~sektor +32.40% | 7,25~sektor 10,50 r/r -63.26%~sektor +50.19% k/k -2.23%~sektor -5.81% | 6,63~sektor 10,58 r/r -65.46%~sektor +75.07% k/k -8.58%~sektor +0.79% | 12,23~sektor 12,23 r/r +45.23%~sektor +45.23% k/k +84.51%~sektor +15.54% | 13,72~sektor 13,72 r/r +85.06%~sektor +23.09% k/k +12.22%~sektor +12.22% | |
| Zysk operacyjny na akcję | 0,19 | 0,25 r/r +28.95% | 0,37 | 1,03 k/k +175.84% | 0,91 r/r +273.35% k/k -11.26% | 0,93 k/k +1.48% | 1,53 r/r +309.66% k/k +64.93% | 1,80 r/r +74.22% k/k +17.31% | 1,72 r/r +88.48% k/k -4.00% | 1,93 r/r +108.45% k/k +12.23% | 1,27 r/r -17.17% k/k -34.46% | 1,16 r/r -35.58% k/k -8.77% | |
| Cena / Zysk operacyjny | 54,74~sektor 5,07 | 42,45~sektor 6,17 r/r -22.45%~sektor +21.66% | 27,83~sektor 5,94 | 10,09~sektor 5,58 k/k -63.74%~sektor -5.95% | 11,37~sektor 5,19 r/r -73.22%~sektor -15.90% k/k +12.70%~sektor -7.04% | 11,20~sektor 4,45 k/k -1.46%~sektor -14.17% | 6,79~sektor 6,05 r/r -75.59%~sektor +1.93% k/k -39.37%~sektor +35.82% | 5,79~sektor 7,26 r/r -42.60%~sektor +29.99% k/k -14.76%~sektor +19.95% | 6,03~sektor 9,34 r/r -46.94%~sektor +80.01% k/k +4.17%~sektor +28.73% | 5,38~sektor 8,41 r/r -52.03%~sektor +88.85% k/k -10.90%~sektor -9.95% | 8,20~sektor 8,96 r/r +20.73%~sektor +48.11% k/k +52.59%~sektor +6.52% | 8,99~sektor 12,57 r/r +55.23%~sektor +73.16% k/k +9.61%~sektor +40.24% | |
| Enterprise Value na akcję | 11,12 | 10,76 r/r -3.29% | 11,75 | 10,06 k/k -14.45% | 9,73 r/r -9.52% k/k -3.20% | 10,08 k/k +3.54% | 10,69 r/r -9.05% k/k +6.07% | 9,87 r/r -1.83% k/k -7.66% | 8,06 r/r -17.18% k/k -18.33% | 9,39 r/r -6.86% k/k +16.44% | 8,40 r/r -21.38% k/k -10.47% | 8,63 r/r -12.57% k/k +2.69% | |
| EV / Przychody ze sprzedaży | 1,83~sektor 1,10 | 1,08~sektor 1,14 r/r -41.31%~sektor +3.85% | 1,12~sektor 1,16 | 0,62~sektor 0,92 k/k -44.46%~sektor -20.78% | 0,58~sektor 0,84 r/r -45.71%~sektor -26.58% k/k -5.65%~sektor -8.65% | 0,59~sektor 0,89 k/k +1.68%~sektor +5.51% | 0,61~sektor 0,92 r/r -45.27%~sektor -20.92% k/k +2.71%~sektor +3.56% | 0,62~sektor 0,89 r/r +0.48%~sektor -3.63% k/k +1.98%~sektor -3.45% | 0,52~sektor 0,81 r/r -10.88%~sektor -3.10% k/k -16.33%~sektor -8.15% | 0,56~sektor 0,71 r/r -6.21%~sektor -20.26% k/k +7.01%~sektor -13.17% | 0,52~sektor 0,76 r/r -14.91%~sektor -17.55% k/k -6.82%~sektor +7.07% | 0,55~sektor 0,81 r/r -11.30%~sektor -8.68% k/k +6.32%~sektor +6.94% | |
| EV / EBIT | 58,55~sektor 3,08 | 43,91~sektor 5,15 r/r -25.00%~sektor +66.95% | 31,45~sektor 5,08 | 9,75~sektor 5,21 k/k -68.98%~sektor +2.50% | 10,64~sektor 4,95 r/r -75.77%~sektor -3.91% k/k +9.09%~sektor -5.11% | 10,86~sektor 4,54 k/k +2.03%~sektor -8.23% | 6,98~sektor 5,88 r/r -77.80%~sektor +15.59% k/k -35.69%~sektor +29.51% | 5,50~sektor 5,54 r/r -43.66%~sektor +6.23% k/k -21.29%~sektor -5.80% | 4,68~sektor 5,39 r/r -56.06%~sektor +9.06% k/k -14.92%~sektor -2.58% | 4,85~sektor 0,82 r/r -55.32%~sektor -81.97% k/k +3.75%~sektor -84.83% | 6,63~sektor -0,23 r/r -5.09%~sektor -103.96% k/k +36.61%~sektor -128.46% | 7,46~sektor 7,46 r/r +35.72%~sektor +34.81% k/k +12.55%~sektor +3304.85% | |
| EV / EBITDA | 48,58~sektor 3,03 | 35,16~sektor 4,54 r/r -27.63%~sektor +49.49% | 26,00~sektor 4,45 | 8,99~sektor 4,58 k/k -65.43%~sektor +2.71% | 9,58~sektor 4,33 r/r -72.76%~sektor -4.63% k/k +6.51%~sektor -5.43% | 9,66~sektor 3,97 k/k +0.85%~sektor -8.21% | 6,47~sektor 4,79 r/r -75.11%~sektor +7.42% k/k -32.99%~sektor +20.49% | 5,14~sektor 4,65 r/r -42.83%~sektor +1.69% k/k -20.58%~sektor -2.78% | 4,35~sektor 4,22 r/r -54.53%~sektor -2.52% k/k -15.28%~sektor -9.34% | 4,60~sektor 3,89 r/r -52.39%~sektor -2.16% k/k +5.59%~sektor -7.87% | 6,25~sektor 4,92 r/r -3.34%~sektor +2.82% k/k +36.06%~sektor +26.62% | 7,10~sektor 11,23 r/r +38.08%~sektor +141.34% k/k +13.46%~sektor +128.21% | |
* 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.
