|
|
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 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | 1,33 | |
| Liczba akcji | 1 220 000 | 1 337 500 | 1 366 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | |
| Wartość księgowa na akcję | 1,17 | 2,22 r/r +89.13% | 2,37 k/k +6.96% | 4,51 k/k +90.19% | 4,26 k/k -5.44% | 4,10 r/r +84.93% k/k -3.86% | 4,19 r/r +76.55% k/k +2.11% | 3,87 r/r -14.11% k/k -7.48% | 3,03 r/r -28.90% k/k -21.72% | 2,32 r/r -43.51% k/k -23.62% | 2,38 r/r -43.25% k/k +2.58% | 2,78 r/r -28.24% k/k +16.99% | 3,01 r/r -0.88% k/k +8.12% | 1,78 r/r -23.24% k/k -40.85% | 1,57 r/r -33.90% k/k -11.66% | 1,51 r/r -45.85% k/k -4.15% | 1,15 r/r -61.89% k/k -23.91% | |
| Cena / Wartość księgowa | 1,13~sektor 3,78 | 0,60~sektor 2,38 r/r -47.12%~sektor -37.22% | 0,56~sektor 2,83 k/k -6.52%~sektor +18.99% | 0,29~sektor 2,76 k/k -47.42%~sektor -2.46% | 0,31~sektor 2,27 k/k +5.76%~sektor -17.53% | 0,32~sektor 2,87 r/r -45.93%~sektor +20.78% k/k +4.01%~sektor +26.18% | 0,32~sektor 1,87 r/r -43.36%~sektor -33.84% k/k -2.07%~sektor -34.82% | 0,34~sektor 1,75 r/r +16.45%~sektor -36.55% k/k +8.09%~sektor -6.45% | 0,44~sektor 1,79 r/r +40.65%~sektor -21.30% k/k +27.75%~sektor +2.30% | 0,57~sektor 2,18 r/r +77.03%~sektor -24.17% k/k +30.91%~sektor +21.57% | 0,56~sektor 1,91 r/r +76.24%~sektor +2.19% k/k -2.51%~sektor -12.17% | 0,48~sektor 2,07 r/r +39.34%~sektor +18.51% k/k -14.54%~sektor +8.49% | 0,44~sektor 2,01 r/r +0.89%~sektor +12.11% k/k -7.50%~sektor -3.23% | 0,75~sektor 2,23 r/r +30.28%~sektor +2.43% k/k +69.05%~sektor +11.08% | 0,85~sektor 2,22 r/r +51.28%~sektor +16.02% k/k +13.21%~sektor -0.51% | 0,88~sektor 2,30 r/r +84.68%~sektor +10.77% k/k +4.33%~sektor +3.57% | 1,16~sektor 2,15 r/r +162.40%~sektor +7.32% k/k +31.42%~sektor -6.23% | |
| Wartość księgowa Grahama na akcję | 1,43 | 2,35 r/r +63.90% | 2,53 k/k +7.66% | 4,72 k/k +86.58% | 4,53 k/k -3.94% | 4,41 r/r +87.75% k/k -2.70% | 5,31 r/r +109.88% k/k +20.35% | 5,03 r/r +6.64% k/k -5.20% | 4,93 r/r +8.89% k/k -1.91% | 4,92 r/r +11.48% k/k -0.39% | 5,12 r/r -3.53% k/k +4.15% | 5,65 r/r +12.24% k/k +10.30% | 5,82 r/r +18.03% k/k +3.15% | 5,15 r/r +4.86% k/k -11.51% | 5,38 r/r +5.00% k/k +4.29% | 1,82 r/r -67.78% k/k -66.15% | 1,46 r/r -74.94% k/k -19.77% | |
| Cena / Wartość księgowa Grahama | 0,93~sektor 4,32 | 0,57~sektor 2,99 r/r -39.00%~sektor -30.88% | 0,53~sektor 3,82 k/k -7.12%~sektor +27.82% | 0,28~sektor 3,85 k/k -46.41%~sektor +0.69% | 0,29~sektor 3,34 k/k +4.11%~sektor -13.17% | 0,30~sektor 3,26 r/r -46.74%~sektor +9.21% k/k +2.76%~sektor -2.27% | 0,25~sektor 3,37 r/r -52.36%~sektor -11.72% k/k -16.91%~sektor +3.32% | 0,26~sektor 2,97 r/r -6.21%~sektor -22.67% k/k +5.51%~sektor -11.80% | 0,27~sektor 2,91 r/r -8.18%~sektor -12.87% k/k +1.93%~sektor -2.16% | 0,27~sektor 2,93 r/r -10.28%~sektor -10.20% k/k +0.41%~sektor +0.71% | 0,26~sektor 2,85 r/r +3.67%~sektor -15.44% k/k -3.99%~sektor -2.70% | 0,24~sektor 3,25 r/r -10.93%~sektor +9.40% k/k -9.35%~sektor +14.10% | 0,23~sektor 2,77 r/r -15.25%~sektor -4.75% k/k -3.01%~sektor -14.82% | 0,26~sektor 3,29 r/r -4.66%~sektor +12.17% k/k +12.96%~sektor +18.61% | 0,25~sektor 3,32 r/r -4.77%~sektor +16.43% k/k -4.11%~sektor +1.00% | 0,73~sektor 3,16 r/r +210.40%~sektor -2.81% k/k +195.47%~sektor -4.75% | 0,91~sektor 2,89 r/r +298.95%~sektor +4.38% k/k +24.65%~sektor -8.52% | |
| Przychody ze sprzedaży na akcję | 1,00 | 2,48 r/r +148.05% | 3,31 k/k +33.61% | 3,54 k/k +6.78% | 3,91 k/k +10.52% | 4,13 r/r +66.65% k/k +5.69% | 4,38 r/r +32.39% k/k +6.13% | 4,72 r/r +33.53% k/k +7.71% | 4,83 r/r +23.58% k/k +2.28% | 4,19 r/r +1.33% k/k -13.33% | 3,79 r/r -13.66% k/k -9.56% | 3,73 r/r -21.08% k/k -1.56% | 3,60 r/r -25.40% k/k -3.32% | 3,35 r/r -20.06% k/k -7.13% | 2,86 r/r -24.53% k/k -14.61% | 2,09 r/r -43.84% k/k -26.75% | 1,15 r/r -68.04% k/k -44.98% | |
| Cena / Przychody ze sprzedaży | 1,33~sektor 3,56 | 0,54~sektor 3,60 r/r -59.69%~sektor +1.01% | 0,40~sektor 2,99 k/k -25.16%~sektor -16.85% | 0,38~sektor 3,08 k/k -6.35%~sektor +2.86% | 0,34~sektor 2,89 k/k -9.52%~sektor -5.92% | 0,32~sektor 3,05 r/r -39.99%~sektor -15.13% k/k -5.38%~sektor +5.48% | 0,30~sektor 2,95 r/r -24.45%~sektor -1.44% k/k -5.78%~sektor -3.43% | 0,28~sektor 2,71 r/r -25.10%~sektor -11.84% k/k -7.15%~sektor -8.00% | 0,28~sektor 2,47 r/r -19.07%~sektor -14.61% k/k -2.24%~sektor -8.87% | 0,32~sektor 2,31 r/r -1.30%~sektor -24.29% k/k +15.40%~sektor -6.48% | 0,35~sektor 2,09 r/r +15.82%~sektor -28.92% k/k +10.57%~sektor -9.34% | 0,36~sektor 2,04 r/r +26.70%~sektor -24.81% k/k +1.57%~sektor -2.68% | 0,37~sektor 2,17 r/r +34.06%~sektor -12.15% k/k +3.45%~sektor +6.47% | 0,40~sektor 2,45 r/r +25.08%~sektor +6.10% k/k +7.67%~sektor +12.95% | 0,47~sektor 2,50 r/r +32.47%~sektor +19.22% k/k +17.11%~sektor +1.86% | 0,64~sektor 2,78 r/r +78.06%~sektor +36.57% k/k +36.52%~sektor +11.49% | 1,16~sektor 2,95 r/r +212.87%~sektor +36.13% k/k +81.76%~sektor +6.12% | |
| Zysk na akcję | -0,15 | -0,23 r/r -56.82% | 0,06 k/k +126.88% | -0,14 k/k -325.53% | -0,27 k/k -91.06% | -0,41 r/r -80.03% k/k -55.43% | -0,51 r/r -935.12% k/k -24.69% | -0,63 r/r -355.88% k/k -23.11% | -1,23 r/r -363.25% k/k -94.15% | -1,90 r/r -360.72% k/k -54.59% | -1,92 r/r -274.71% k/k -1.41% | -1,21 r/r -90.78% k/k +37.32% | -0,14 r/r +88.59% k/k +88.39% | -0,54 r/r +71.63% k/k -284.23% | -0,81 r/r +58.15% k/k -49.62% | -1,70 r/r -41.21% k/k -111.50% | -2,29 r/r -1533.83% k/k -34.38% | |
| Cena / Zysk | | | 21,64~sektor 15,77 | | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | -0,16 | -0,15 r/r +7.86% | 0,14 k/k +190.99% | -0,07 k/k -150.22% | -0,21 k/k -215.00% | -0,41 r/r -174.53% k/k -90.71% | -0,49 r/r -459.01% k/k -19.00% | -0,58 r/r -758.24% k/k -20.06% | -1,22 r/r -471.20% k/k -109.65% | -1,73 r/r -323.87% k/k -41.52% | -1,79 r/r -267.37% k/k -3.14% | -1,00 r/r -71.40% k/k +43.99% | 0,10 r/r +108.19% k/k +110.02% | -0,50 r/r +70.86% k/k -603.59% | -0,75 r/r +58.13% k/k -48.18% | -1,74 r/r -73.72% k/k -132.41% | -2,25 r/r -2340.62% k/k -29.20% | |
| Cena / Zysk operacyjny | | | 9,82~sektor 16,21 | | | | | | | | | | 13,27~sektor 13,84 | | | | | |
| Enterprise Value na akcję | 0,80 | 0,68 r/r -15.02% | 0,94 k/k +38.06% | -0,46 k/k -149.33% | 0,46 k/k +199.31% | 1,22 r/r +79.86% k/k +165.94% | 1,27 r/r +35.03% k/k +3.64% | 1,31 r/r +382.04% k/k +3.04% | 0,81 r/r +76.55% k/k -37.84% | 1,25 r/r +1.90% k/k +53.50% | 1,13 r/r -11.20% k/k -9.69% | 1,20 r/r -8.30% k/k +6.40% | 1,17 r/r +43.62% k/k -2.64% | 0,92 r/r -26.21% k/k -21.13% | 1,23 r/r +9.26% k/k +33.72% | 1,31 r/r +9.51% k/k +6.64% | 1,18 r/r +0.88% k/k -10.30% | |
| EV / Przychody ze sprzedaży | 0,80~sektor 3,38 | 0,27~sektor 3,16 r/r -65.73%~sektor -6.62% | 0,28~sektor 2,94 k/k +3.32%~sektor -6.90% | -0,13~sektor 3,09 k/k -146.19%~sektor +5.03% | 0,12~sektor 2,83 k/k +189.85%~sektor -8.37% | 0,30~sektor 2,63 r/r +7.91%~sektor -16.59% k/k +151.66%~sektor -6.91% | 0,29~sektor 2,66 r/r +2.01%~sektor -9.58% k/k -2.33%~sektor +0.92% | 0,28~sektor 2,46 r/r +311.22%~sektor -20.45% k/k -4.36%~sektor -7.60% | 0,17~sektor 2,28 r/r +42.91%~sektor -19.36% k/k -39.21%~sektor -7.10% | 0,30~sektor 2,17 r/r +0.57%~sektor -17.75% k/k +77.11%~sektor -5.05% | 0,30~sektor 2,03 r/r +2.83%~sektor -23.52% k/k -0.13%~sektor -6.16% | 0,32~sektor 1,87 r/r +16.23%~sektor -23.74% k/k +8.10%~sektor -7.87% | 0,32~sektor 2,04 r/r +92.51%~sektor -10.66% k/k +0.68%~sektor +8.84% | 0,28~sektor 2,43 r/r -7.69%~sektor +12.00% k/k -15.07%~sektor +19.02% | 0,43~sektor 2,43 r/r +44.77%~sektor +19.65% k/k +56.62%~sektor +0.26% | 0,63~sektor 2,65 r/r +94.96%~sektor +41.31% k/k +45.58%~sektor +8.80% | 1,02~sektor 2,57 r/r +215.66%~sektor +25.90% k/k +63.01%~sektor -3.03% | |
| EV / EBIT | -4,96~sektor -2,18 | -4,57~sektor -1,31 r/r +7.77%~sektor +39.75% | 6,94~sektor -1,14 k/k +251.73%~sektor +13.23% | 6,82~sektor -0,44 k/k -1.74%~sektor +61.06% | -2,15~sektor -1,33 k/k -131.51%~sektor -200.86% | -3,00~sektor -1,14 r/r +34.49%~sektor +13.22% k/k -39.45%~sektor +14.62% | -2,61~sektor -2,61 r/r -137.61%~sektor -129.27% k/k +12.89%~sektor -129.23% | -2,24~sektor -0,59 r/r -132.85%~sektor -32.67% k/k +14.18%~sektor +77.47% | -0,66~sektor -0,66 r/r +69.09%~sektor +50.63% k/k +70.35%~sektor -11.95% | -0,72~sektor 1,36 r/r +75.96%~sektor +219.40% k/k -8.47%~sektor +306.50% | -0,63~sektor -0,43 r/r +75.83%~sektor +83.66% k/k +12.43%~sektor -131.38% | -1,20~sektor 1,36 r/r +46.50%~sektor +332.15% k/k -89.95%~sektor +420.05% | 11,64~sektor 0,55 r/r +1852.97%~sektor +182.95% k/k +1071.61%~sektor -60.00% | -1,82~sektor -1,69 r/r -153.20%~sektor -224.67% k/k -115.67%~sektor -410.37% | -1,65~sektor -2,29 r/r -160.97%~sektor -438.09% k/k +9.74%~sektor -35.42% | -0,76~sektor -2,24 r/r +36.96%~sektor -264.46% k/k +54.12%~sektor +2.18% | -0,52~sektor -2,37 r/r -104.50%~sektor -534.96% k/k +30.58%~sektor -5.80% | |
| EV / EBITDA | -4,96~sektor -2,42 | -4,57~sektor 0,74 r/r +7.77%~sektor +130.42% | 6,94~sektor 0,83 k/k +251.73%~sektor +12.28% | 6,82~sektor 1,21 k/k -1.74%~sektor +46.35% | -2,15~sektor -0,61 k/k -131.51%~sektor -150.71% | -3,00~sektor -0,83 r/r +34.49%~sektor -212.34% k/k -39.45%~sektor -34.82% | -2,61~sektor -1,31 r/r -137.61%~sektor -258.72% k/k +12.89%~sektor -58.64% | -2,24~sektor 0,38 r/r -132.85%~sektor -68.27% k/k +14.18%~sektor +129.26% | -0,66~sektor 1,63 r/r +69.09%~sektor +366.51% k/k +70.35%~sektor +325.89% | -0,72~sektor 2,99 r/r +75.96%~sektor +461.87% k/k -8.47%~sektor +83.06% | -0,63~sektor 2,40 r/r +75.83%~sektor +283.04% k/k +12.43%~sektor -19.76% | -1,20~sektor 3,55 r/r +46.50%~sektor +825.42% k/k -89.95%~sektor +47.92% | 11,64~sektor 3,34 r/r +1852.97%~sektor +104.41% k/k +1071.61%~sektor -5.93% | -1,82~sektor 1,44 r/r -153.20%~sektor -51.86% k/k -115.67%~sektor -56.89% | -1,65~sektor -0,68 r/r -160.97%~sektor -128.48% k/k +9.74%~sektor -147.47% | -0,76~sektor -1,07 r/r +36.96%~sektor -130.26% k/k +54.12%~sektor -57.17% | -0,52~sektor -0,96 r/r -104.50%~sektor -128.87% k/k +30.58%~sektor +10.23% | |
* 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.
