|
|
2016/Q4
(gru 16) |
2017/Q4
(gru 17) |
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 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | 42,60 | |
| Liczba akcji | 1 114 000 | 1 114 000 | 1 215 996 | 1 415 996 | 1 415 996 | 1 415 996 | 1 415 996 | 1 415 996 | 1 415 996 | 1 415 996 | 1 415 996 | 1 483 496 | 1 483 496 | 1 483 496 | 1 550 996 | 1 550 996 | 1 550 996 | 1 550 996 | 1 550 996 | 1 618 496 | |
| Wartość księgowa na akcję | 0,37 | 0,48 r/r +28.91% | 0,64 r/r +33.88% | 2,86 r/r +348.82% | 4,29 r/r +49.83% | 5,01 k/k +16.77% | 2,02 k/k -59.60% | 2,38 k/k +17.79% | 2,04 r/r -52.38% k/k -14.30% | 3,26 r/r -34.96% k/k +59.47% | 3,10 r/r +53.02% k/k -4.94% | 3,00 r/r +25.64% k/k -3.29% | 1,36 r/r -33.64% k/k -54.73% | 2,55 r/r -21.90% k/k +87.66% | -0,13 r/r -104.24% k/k -105.17% | 0,33 r/r -88.83% k/k +354.45% | 1,32 r/r -2.40% k/k +295.61% | 2,33 r/r -8.43% k/k +76.08% | 4,32 r/r +3387.45% k/k +85.47% | 6,35 r/r +1797.52% k/k +46.87% | |
| Cena / Wartość księgowa | 115,19~sektor 3,04 | 89,37~sektor 2,63 r/r -22.41%~sektor -13.41% | 66,75~sektor 3,18 r/r -25.31%~sektor +20.61% | 14,87~sektor 3,66 r/r -77.72%~sektor +15.34% | 9,93~sektor 2,36 r/r -33.26%~sektor -35.60% | 8,50~sektor 2,66 k/k -14.36%~sektor +12.87% | 21,04~sektor 2,57 k/k +147.50%~sektor -3.67% | 17,86~sektor 2,22 k/k -15.10%~sektor -13.49% | 20,84~sektor 2,80 r/r +109.99%~sektor +18.72% k/k +16.69%~sektor +26.21% | 13,07~sektor 1,87 r/r +53.76%~sektor -29.88% k/k -37.29%~sektor -33.33% | 13,75~sektor 1,73 r/r -34.65%~sektor -32.44% k/k +5.20%~sektor -7.20% | 14,22~sektor 1,75 r/r -20.41%~sektor -21.31% k/k +3.40%~sektor +0.78% | 31,41~sektor 2,18 r/r +50.69%~sektor -22.28% k/k +120.92%~sektor +24.65% | 16,74~sektor 1,88 r/r +28.05%~sektor +0.56% k/k -46.72%~sektor -13.74% | | 127,31~sektor 2,01 r/r +795.43%~sektor +15.28% | 32,18~sektor 2,22 r/r +2.46%~sektor +1.90% k/k -74.72%~sektor +10.18% | 18,28~sektor 2,24 r/r +9.21%~sektor +19.23% k/k -43.21%~sektor +0.93% | 9,85~sektor 2,28 k/k -46.09%~sektor +1.63% | 6,71~sektor 2,21 r/r -94.73%~sektor +9.62% k/k -31.91%~sektor -3.01% | |
| Wartość księgowa Grahama na akcję | -1,06 | -2,90 r/r -174.67% | -4,22 r/r -45.39% | -5,72 r/r -35.57% | -3,81 r/r +33.42% | -3,79 k/k +0.43% | -2,42 k/k +36.09% | -2,22 k/k +8.24% | -2,56 r/r +32.86% k/k -14.99% | -2,39 r/r +37.04% k/k +6.63% | -2,92 r/r -20.46% k/k -22.27% | -2,45 r/r -10.30% k/k +15.98% | -1,67 r/r +34.84% k/k +32.07% | -2,02 r/r +15.56% k/k -21.00% | -2,72 r/r +7.00% k/k -34.66% | -0,73 r/r +70.24% k/k +73.12% | 1,50 r/r +190.08% k/k +305.64% | 5,10 r/r +352.76% k/k +239.51% | 3,17 r/r +216.67% k/k -37.84% | 6,44 r/r +981.79% k/k +103.19% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | 28,38~sektor 3,41 | 8,36~sektor 3,37 k/k -70.55%~sektor -1.19% | 13,45~sektor 3,30 k/k +60.88%~sektor -1.90% | 6,62~sektor 2,87 k/k -50.78%~sektor -13.13% | |
| Przychody ze sprzedaży na akcję | 3,81 | 6,37 r/r +67.34% | 9,28 r/r +45.70% | 12,31 r/r +32.58% | 22,60 r/r +83.67% | 25,76 k/k +13.98% | 28,77 k/k +11.66% | 31,81 k/k +10.57% | 34,30 r/r +51.75% k/k +7.83% | 37,03 r/r +43.72% k/k +7.95% | 39,29 r/r +36.58% k/k +6.12% | 39,44 r/r +23.98% k/k +0.37% | 42,23 r/r +23.12% k/k +7.08% | 45,02 r/r +21.57% k/k +6.59% | 46,50 r/r +18.34% k/k +3.30% | 51,03 r/r +29.38% k/k +9.73% | 55,89 r/r +32.33% k/k +9.53% | 61,39 r/r +36.38% k/k +9.85% | 67,58 r/r +45.33% k/k +10.08% | 70,38 r/r +37.93% k/k +4.14% | |
| Cena / Przychody ze sprzedaży | 11,19~sektor 2,17 | 6,69~sektor 2,63 r/r -40.24%~sektor +21.16% | 4,59~sektor 3,75 r/r -31.36%~sektor +42.64% | 3,46~sektor 3,56 r/r -24.58%~sektor -5.02% | 1,88~sektor 3,54 r/r -45.56%~sektor -0.55% | 1,65~sektor 3,09 k/k -12.27%~sektor -12.77% | 1,48~sektor 3,08 k/k -10.45%~sektor -0.32% | 1,34~sektor 3,00 k/k -9.56%~sektor -2.61% | 1,24~sektor 2,93 r/r -34.10%~sektor -17.15% k/k -7.27%~sektor -2.15% | 1,15~sektor 2,95 r/r -30.42%~sektor -4.47% k/k -7.37%~sektor +0.58% | 1,08~sektor 2,71 r/r -26.78%~sektor -11.80% k/k -5.76%~sektor -7.98% | 1,08~sektor 2,48 r/r -19.35%~sektor -17.37% k/k -0.37%~sektor -8.76% | 1,01~sektor 2,31 r/r -18.78%~sektor -21.40% k/k -6.61%~sektor -6.93% | 0,95~sektor 2,13 r/r -17.74%~sektor -27.81% k/k -6.19%~sektor -7.62% | 0,92~sektor 2,03 r/r -15.50%~sektor -25.12% k/k -3.19%~sektor -4.55% | 0,83~sektor 2,17 r/r -22.70%~sektor -12.26% k/k -8.86%~sektor +6.92% | 0,76~sektor 2,56 r/r -24.44%~sektor +11.03% k/k -8.71%~sektor +17.77% | 0,69~sektor 2,50 r/r -26.67%~sektor +17.25% k/k -8.96%~sektor -2.45% | 0,63~sektor 2,77 r/r -31.20%~sektor +36.31% k/k -9.17%~sektor +10.96% | 0,61~sektor 2,96 r/r -27.50%~sektor +36.37% k/k -3.97%~sektor +6.97% | |
| Zysk na akcję | -0,08 | 0,18 r/r +336.87% | 0,04 r/r -80.18% | 0,43 r/r +1124.86% | 1,43 r/r +229.01% | 1,61 k/k +12.82% | 1,59 k/k -1.23% | 1,36 k/k -14.52% | 0,71 r/r -50.45% k/k -47.98% | 0,47 r/r -70.64% k/k -33.16% | 0,35 r/r -78.01% k/k -26.01% | 0,06 r/r -95.89% k/k -84.01% | 0,19 r/r -72.63% k/k +246.15% | -1,22 r/r -358.79% k/k -731.94% | -1,88 r/r -636.87% k/k -53.49% | -1,44 r/r -2668.69% k/k +23.50% | -0,24 r/r -223.93% k/k +83.30% | 1,81 r/r +248.11% k/k +855.25% | 4,63 r/r +346.85% k/k +155.82% | 6,06 r/r +522.16% k/k +30.83% | |
| Cena / Zysk | | 238,47~sektor 17,07 | 1 204,68~sektor 29,60 r/r +405.16%~sektor +73.38% | 98,24~sektor 27,92 r/r -91.84%~sektor -5.67% | 29,86~sektor 15,47 r/r -69.60%~sektor -44.58% | 26,47~sektor 15,63 k/k -11.36%~sektor +0.99% | 26,80~sektor 16,82 k/k +1.24%~sektor +7.61% | 31,35~sektor 11,08 k/k +17.00%~sektor -34.10% | 60,26~sektor 16,33 r/r +101.80%~sektor +5.54% k/k +92.21%~sektor +47.37% | 90,17~sektor 16,25 r/r +240.66%~sektor +3.98% k/k +49.63%~sektor -0.50% | 121,86~sektor 13,73 r/r +354.75%~sektor -18.33% k/k +35.15%~sektor -15.48% | 761,41~sektor 15,58 r/r +2328.57%~sektor +40.56% k/k +524.81%~sektor +13.42% | 220,20~sektor 15,49 r/r +265.41%~sektor -5.12% k/k -71.08%~sektor -0.53% | | | | | 23,52~sektor 18,71 | 9,19~sektor 16,84 k/k -60.91%~sektor -9.99% | 7,03~sektor 20,60 k/k -23.57%~sektor +22.34% | |
| Zysk operacyjny na akcję | 0,13 | 0,52 r/r +306.85% | 0,71 r/r +35.07% | 1,03 r/r +45.62% | 2,04 r/r +98.50% | 2,13 k/k +4.67% | 2,51 k/k +17.57% | 2,25 k/k -10.22% | 1,70 r/r -16.87% k/k -24.76% | 1,49 r/r -30.24% k/k -12.16% | 1,24 r/r -50.65% k/k -16.83% | 0,88 r/r -60.93% k/k -28.93% | 1,23 r/r -27.61% k/k +39.43% | -0,33 r/r -121.95% k/k -126.63% | -1,08 r/r -187.55% k/k -231.75% | -0,80 r/r -191.25% k/k +25.92% | 0,24 r/r -80.73% k/k +129.45% | 2,52 r/r +871.58% k/k +966.06% | 5,79 r/r +633.63% k/k +129.44% | 7,60 r/r +1045.86% k/k +31.31% | |
| Cena / Zysk operacyjny | 331,86~sektor 27,11 | 81,54~sektor 13,02 r/r -75.43%~sektor -51.98% | 60,37~sektor 35,09 r/r -25.96%~sektor +169.48% | 41,46~sektor 22,62 r/r -31.33%~sektor -35.54% | 20,89~sektor 14,09 r/r -49.62%~sektor -37.71% | 19,95~sektor 16,21 k/k -4.47%~sektor +15.05% | 16,97~sektor 13,52 k/k -14.94%~sektor -16.61% | 18,90~sektor 12,65 k/k +11.38%~sektor -6.43% | 25,12~sektor 17,59 r/r +20.28%~sektor +24.86% k/k +32.90%~sektor +39.09% | 28,60~sektor 12,10 r/r +43.34%~sektor -25.32% k/k +13.85%~sektor -31.19% | 34,39~sektor 13,75 r/r +102.62%~sektor +1.71% k/k +20.24%~sektor +13.57% | 48,39~sektor 13,14 r/r +155.98%~sektor +3.94% k/k +40.71%~sektor -4.38% | 34,70~sektor 13,16 r/r +38.14%~sektor -25.21% k/k -28.28%~sektor +0.09% | | | | 180,03~sektor 13,41 r/r +418.76%~sektor +1.92% | 16,89~sektor 12,48 k/k -90.62%~sektor -6.92% | 7,36~sektor 13,30 k/k -56.42%~sektor +6.57% | 5,61~sektor 12,51 k/k -23.84%~sektor -5.97% | |
| Enterprise Value na akcję | 45,57 | 48,58 r/r +6.62% | 49,45 r/r +1.78% | 48,27 r/r -2.37% | 45,68 r/r -5.36% | 45,74 k/k +0.13% | 45,41 k/k -0.73% | 44,46 k/k -2.09% | 44,24 r/r -3.15% k/k -0.49% | 44,46 r/r -2.81% k/k +0.49% | 44,64 r/r -1.71% k/k +0.40% | 44,20 r/r -0.58% k/k -0.97% | 42,96 r/r -2.89% k/k -2.81% | 42,80 r/r -3.72% k/k -0.37% | 43,30 r/r -2.99% k/k +1.16% | 42,94 r/r -2.87% k/k -0.84% | 41,60 r/r -3.17% k/k -3.12% | 40,29 r/r -5.88% k/k -3.16% | 38,43 r/r -11.26% k/k -4.62% | 35,85 r/r -16.51% k/k -6.71% | |
| EV / Przychody ze sprzedaży | 11,97~sektor 1,84 | 7,63~sektor 2,64 r/r -36.29%~sektor +43.56% | 5,33~sektor 3,14 r/r -30.15%~sektor +18.80% | 3,92~sektor 3,33 r/r -26.37%~sektor +6.05% | 2,02~sektor 3,19 r/r -48.48%~sektor -3.98% | 1,78~sektor 2,95 k/k -12.15%~sektor -7.81% | 1,58~sektor 2,99 k/k -11.10%~sektor +1.61% | 1,40~sektor 2,90 k/k -11.45%~sektor -3.25% | 1,29~sektor 2,60 r/r -36.18%~sektor -18.59% k/k -7.72%~sektor -10.17% | 1,20~sektor 2,70 r/r -32.38%~sektor -8.39% k/k -6.92%~sektor +3.73% | 1,14~sektor 2,46 r/r -28.03%~sektor -17.95% k/k -5.39%~sektor -8.99% | 1,12~sektor 2,28 r/r -19.81%~sektor -21.22% k/k -1.33%~sektor -7.10% | 1,02~sektor 2,17 r/r -21.13%~sektor -16.49% k/k -9.23%~sektor -4.79% | 0,95~sektor 2,04 r/r -20.81%~sektor -24.27% k/k -6.54%~sektor -5.93% | 0,93~sektor 1,86 r/r -18.03%~sektor -24.06% k/k -2.07%~sektor -8.73% | 0,84~sektor 2,03 r/r -24.92%~sektor -11.15% k/k -9.62%~sektor +8.69% | 0,74~sektor 2,26 r/r -26.84%~sektor +3.95% k/k -11.55%~sektor +11.39% | 0,66~sektor 2,43 r/r -30.98%~sektor +19.03% k/k -11.84%~sektor +7.72% | 0,57~sektor 2,50 r/r -38.93%~sektor +33.91% k/k -13.35%~sektor +2.68% | 0,51~sektor 2,49 r/r -39.47%~sektor +22.69% k/k -10.41%~sektor -0.41% | |
| EV / EBIT | 354,98~sektor 2,86 | 92,99~sektor 0,97 r/r -73.80%~sektor -66.10% | 70,08~sektor 1,74 r/r -24.64%~sektor +79.07% | 46,98~sektor -2,21 r/r -32.96%~sektor -227.12% | 22,40~sektor -1,34 r/r -52.32%~sektor +39.27% | 21,43~sektor -1,14 k/k -4.34%~sektor +15.30% | 18,09~sektor -0,38 k/k -15.56%~sektor +66.12% | 19,73~sektor -1,36 k/k +9.05%~sektor -253.61% | 26,09~sektor -1,13 r/r +16.49%~sektor +15.83% k/k +32.25%~sektor +17.06% | 29,85~sektor -2,69 r/r +39.30%~sektor -137.03% k/k +14.40%~sektor -138.52% | 36,03~sektor -0,63 r/r +99.17%~sektor -64.62% k/k +20.72%~sektor +76.47% | 50,21~sektor -0,66 r/r +154.50%~sektor +51.43% k/k +39.34%~sektor -4.33% | 35,00~sektor 1,36 r/r +34.14%~sektor +220.41% k/k -30.30%~sektor +305.63% | -130,92~sektor -0,43 r/r -538.61%~sektor +84.16% k/k -474.06%~sektor -131.38% | -39,93~sektor 1,35 r/r -210.80%~sektor +313.66% k/k +69.50%~sektor +417.40% | -53,45~sektor 0,58 r/r -206.45%~sektor +188.11% k/k -33.86%~sektor -56.98% | 175,80~sektor -1,77 r/r +402.29%~sektor -230.56% k/k +428.92%~sektor -404.71% | 15,97~sektor -2,20 r/r +112.20%~sektor -415.74% k/k -90.91%~sektor -23.94% | 6,64~sektor -2,25 r/r +116.63%~sektor -265.97% k/k -58.43%~sektor -2.14% | 4,72~sektor -2,39 r/r +108.83%~sektor -510.97% k/k -28.95%~sektor -6.54% | |
| EV / EBITDA | 83,08~sektor 3,43 | 47,06~sektor 1,30 r/r -43.35%~sektor -62.21% | 44,34~sektor 3,43 r/r -5.78%~sektor +164.87% | 32,86~sektor -2,41 r/r -25.89%~sektor -170.28% | 14,68~sektor 0,67 r/r -55.34%~sektor +127.83% | 13,96~sektor 0,82 k/k -4.87%~sektor +22.70% | 11,62~sektor 1,19 k/k -16.80%~sektor +45.10% | 11,59~sektor -0,61 k/k -0.22%~sektor -151.29% | 12,78~sektor -0,81 r/r -12.90%~sektor -221.31% k/k +10.29%~sektor -32.85% | 13,24~sektor -1,36 r/r -5.12%~sektor -264.60% k/k +3.62%~sektor -66.49% | 14,80~sektor 0,37 r/r +27.38%~sektor -69.06% k/k +11.71%~sektor +127.27% | 17,24~sektor 1,67 r/r +48.74%~sektor +372.19% k/k +16.52%~sektor +351.21% | 9,62~sektor 3,06 r/r -24.77%~sektor +476.20% k/k -44.22%~sektor +83.62% | 13,71~sektor 2,36 r/r +3.50%~sektor +273.93% k/k +42.56%~sektor -23.03% | 19,88~sektor 3,55 r/r +34.38%~sektor +859.98% k/k +45.03%~sektor +50.53% | 17,05~sektor 3,25 r/r -1.07%~sektor +94.77% k/k -14.22%~sektor -8.46% | 19,46~sektor 1,44 r/r +102.34%~sektor -53.01% k/k +14.09%~sektor -55.70% | 9,34~sektor -0,68 r/r -31.90%~sektor -128.64% k/k -52.02%~sektor -146.92% | 4,99~sektor -1,05 r/r -74.89%~sektor -129.59% k/k -46.52%~sektor -55.50% | 3,74~sektor -0,96 r/r -78.10%~sektor -129.65% k/k -25.18%~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.
