|
|
2010/Q4
(gru 10) |
2011/Q4
(gru 11) |
2012/Q4
(gru 12) |
2013/Q4
(gru 13) |
2014/Q4
(gru 14) |
2015/Q4
(gru 15) |
2016/Q4
(gru 16) |
2017/Q4
(gru 17) |
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
2021/Q4
(gru 21) |
2022/Q4
(gru 22) |
2023/Q3
(wrz 23) |
2023/Q4
(gru 23) |
2024/Q1
(mar 24) |
2024/Q2
(cze 24) |
2024/Q3
(wrz 24) |
|
| Kurs | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | 33,00 | |
| Liczba akcji | 10 000 000 | 40 000 000 | 40 000 000 | 40 000 000 | 40 000 000 | 40 000 000 | 40 800 000 | 40 800 000 | 40 800 000 | 40 800 000 | 40 800 000 | 40 800 000 | 40 800 000 | 40 800 000 | 40 800 000 | 40 800 000 | 40 800 000 | 40 800 000 | |
| Wartość księgowa na akcję | 5,87 | 2,04 r/r -65.22% | 2,88 r/r +41.17% | 3,85 r/r +33.48% | 5,15 r/r +33.91% | 5,79 r/r +12.40% | 7,94 r/r +37.15% | 10,72 r/r +34.97% | 5,85 r/r -45.40% | 4,61 r/r -21.27% | 6,71 r/r +45.69% | 12,25 r/r +82.50% | 10,70 r/r -12.64% | 12,96 | 13,68 r/r +27.75% k/k +5.52% | 15,19 k/k +11.06% | 14,27 k/k -6.07% | 15,00 r/r +15.77% k/k +5.17% | |
| Cena / Wartość księgowa | 5,62~sektor 0,35 | 16,16~sektor 0,48 r/r +187.52%~sektor +36.09% | 11,45~sektor 0,63 r/r -29.16%~sektor +32.33% | 8,58~sektor 0,67 r/r -25.08%~sektor +5.57% | 6,41~sektor 0,74 r/r -25.32%~sektor +11.88% | 5,70~sektor 0,74 r/r -11.04%~sektor -1.08% | 4,15~sektor 0,65 r/r -27.09%~sektor -11.99% | 3,08~sektor 0,76 r/r -25.91%~sektor +17.26% | 5,64~sektor 0,68 r/r +83.14%~sektor -10.79% | 7,16~sektor 0,64 r/r +27.01%~sektor -5.10% | 4,91~sektor 0,57 r/r -31.36%~sektor -11.70% | 2,69~sektor 0,63 r/r -45.20%~sektor +10.04% | 3,08~sektor 0,54 r/r +14.46%~sektor -13.69% | 2,55~sektor 0,55 | 2,41~sektor 0,57 r/r -21.72%~sektor +5.49% k/k -5.23%~sektor +3.06% | 2,17~sektor 0,57 k/k -9.96%~sektor +0.92% | 2,31~sektor 0,68 k/k +6.47%~sektor +18.79% | 2,20~sektor 0,99 r/r -13.62%~sektor +78.44% k/k -4.92%~sektor +44.43% | |
| Wartość księgowa Grahama na akcję | 5,48 | 1,91 r/r -65.20% | 0,47 r/r -75.12% | -0,41 r/r -186.90% | -2,95 r/r -615.71% | -1,43 r/r +51.45% | -4,40 r/r -206.80% | -8,48 r/r -92.83% | -2,15 r/r +74.70% | -1,89 r/r +11.81% | 1,86 r/r +198.55% | 8,14 r/r +336.68% | 8,99 r/r +10.36% | 10,95 | 11,59 r/r +28.99% k/k +5.87% | 13,13 k/k +13.25% | 12,14 k/k -7.52% | 12,75 r/r +16.47% k/k +5.04% | |
| Cena / Wartość księgowa Grahama | 6,02~sektor 2,24 | 17,30~sektor 1,90 r/r +187.39%~sektor -15.15% | 69,52~sektor 3,33 r/r +301.87%~sektor +75.27% | | | | | | | | 17,70~sektor 1,97 | 4,05~sektor 2,35 r/r -77.10%~sektor +19.51% | 3,67~sektor 1,77 r/r -9.39%~sektor -24.66% | 3,01~sektor 1,74 | 2,85~sektor 1,81 r/r -22.48%~sektor +1.97% k/k -5.54%~sektor +3.70% | 2,51~sektor 1,73 k/k -11.70%~sektor -4.29% | 2,72~sektor 1,82 k/k +8.13%~sektor +5.44% | 2,59~sektor 1,56 r/r -14.14%~sektor -10.39% k/k -4.80%~sektor -14.37% | |
| Przychody ze sprzedaży na akcję | 7,85 | 2,71 r/r -65.51% | 4,27 r/r +57.69% | 4,25 r/r -0.50% | 5,67 r/r +33.45% | 9,07 r/r +59.91% | 5,68 r/r -37.37% | 10,37 r/r +82.60% | 17,53 r/r +69.05% | 21,04 r/r +20.00% | 20,94 r/r -0.47% | 26,60 r/r +27.01% | 24,65 r/r -7.33% | 28,45 | 29,80 r/r +20.91% k/k +4.77% | 27,17 k/k -8.84% | 27,70 k/k +1.97% | 25,38 r/r -10.79% k/k -8.39% | |
| Cena / Przychody ze sprzedaży | 4,20~sektor 1,46 | 12,18~sektor 1,53 r/r +189.91%~sektor +4.66% | 7,73~sektor 3,38 r/r -36.59%~sektor +120.78% | 7,76~sektor 2,78 r/r +0.50%~sektor -17.93% | 5,82~sektor 2,83 r/r -25.06%~sektor +1.89% | 3,64~sektor 3,03 r/r -37.46%~sektor +7.32% | 5,81~sektor 2,84 r/r +59.67%~sektor -6.43% | 3,18~sektor 2,72 r/r -45.23%~sektor -4.08% | 1,88~sektor 2,89 r/r -40.85%~sektor +6.12% | 1,57~sektor 1,83 r/r -16.67%~sektor -36.64% | 1,58~sektor 2,05 r/r +0.48%~sektor +12.01% | 1,24~sektor 1,79 r/r -21.27%~sektor -12.72% | 1,34~sektor 1,78 r/r +7.91%~sektor -0.51% | 1,16~sektor 1,77 | 1,11~sektor 1,57 r/r -17.29%~sektor -11.88% k/k -4.55%~sektor -11.21% | 1,21~sektor 1,43 k/k +9.70%~sektor -8.85% | 1,19~sektor 1,52 k/k -1.93%~sektor +6.52% | 1,30~sektor 1,29 r/r +12.09%~sektor -27.31% k/k +9.17%~sektor -15.68% | |
| Zysk na akcję | 2,09 | 0,65 r/r -68.82% | 0,85 r/r +31.00% | 1,09 r/r +27.53% | 1,30 r/r +19.33% | 1,67 r/r +28.62% | 3,11 r/r +85.84% | 0,46 r/r -85.18% | 1,28 r/r +179.01% | -1,02 r/r -179.66% | 1,97 r/r +292.56% | 5,51 r/r +179.87% | 5,19 r/r -5.84% | 5,27 | 5,37 r/r +3.42% k/k +1.89% | 4,40 k/k -18.08% | 4,29 k/k -2.45% | 3,95 r/r -25.13% k/k -8.05% | |
| Cena / Zysk | 15,79~sektor 10,06 | 50,64~sektor 9,01 r/r +220.69%~sektor -10.37% | 38,66~sektor 18,87 r/r -23.66%~sektor +109.38% | 30,31~sektor 20,54 r/r -21.59%~sektor +8.84% | 25,40~sektor 19,23 r/r -16.20%~sektor -6.36% | 19,75~sektor 11,87 r/r -22.25%~sektor -38.26% | 10,63~sektor 15,52 r/r -46.19%~sektor +30.72% | 71,69~sektor 13,81 r/r +574.53%~sektor -11.01% | 25,69~sektor 8,51 r/r -64.16%~sektor -38.37% | | 16,75~sektor 9,53 | 5,99~sektor 5,76 r/r -64.27%~sektor -39.58% | 6,36~sektor 8,06 r/r +6.20%~sektor +39.91% | 6,26~sektor 4,46 | 6,15~sektor 6,52 r/r -3.31%~sektor -19.04% k/k -1.86%~sektor +46.44% | 7,50~sektor 5,66 k/k +22.07%~sektor -13.19% | 7,69~sektor 7,29 k/k +2.51%~sektor +28.74% | 8,36~sektor 8,66 r/r +33.56%~sektor +94.46% k/k +8.76%~sektor +18.83% | |
| Zysk operacyjny na akcję | 2,23 | 0,63 r/r -71.66% | 1,01 r/r +59.45% | 0,17 r/r -83.14% | 1,80 r/r +960.40% | 2,22 r/r +22.98% | 3,29 r/r +48.00% | 1,07 r/r -67.28% | 2,49 r/r +131.77% | 2,31 r/r -7.15% | 2,92 r/r +26.41% | 6,92 r/r +136.65% | 6,26 r/r -9.59% | 6,36 | 6,52 r/r +4.29% k/k +2.51% | 5,36 k/k -17.83% | 5,25 k/k -2.16% | 4,82 r/r -24.23% k/k -8.07% | |
| Cena / Zysk operacyjny | 14,77~sektor 4,31 | 52,13~sektor 4,21 r/r +252.88%~sektor -2.34% | 32,69~sektor 23,45 r/r -37.28%~sektor +456.65% | 193,86~sektor 26,73 r/r +492.95%~sektor +14.01% | 18,28~sektor 13,94 r/r -90.57%~sektor -47.87% | 14,87~sektor 14,04 r/r -18.69%~sektor +0.76% | 10,05~sektor 13,05 r/r -32.44%~sektor -7.08% | 30,70~sektor 9,89 r/r +205.64%~sektor -24.16% | 13,25~sektor 6,65 r/r -56.85%~sektor -32.78% | 14,27~sektor 6,35 r/r +7.70%~sektor -4.56% | 11,29~sektor 5,44 r/r -20.89%~sektor -14.25% | 4,77~sektor 4,11 r/r -57.74%~sektor -24.56% | 5,27~sektor 6,81 r/r +10.60%~sektor +65.73% | 5,19~sektor 6,34 | 5,06~sektor 5,64 r/r -4.11%~sektor -17.09% k/k -2.45%~sektor -11.04% | 6,16~sektor 3,95 k/k +21.70%~sektor -29.95% | 6,29~sektor 5,77 k/k +2.20%~sektor +46.07% | 6,84~sektor 7,05 r/r +31.98%~sektor +11.24% k/k +8.78%~sektor +22.21% | |
| Enterprise Value na akcję | 36,56 | 34,70 r/r -5.10% | 35,28 r/r +1.67% | 36,21 r/r +2.63% | 36,74 r/r +1.48% | 36,70 r/r -0.13% | 38,80 r/r +5.74% | 44,53 r/r +14.76% | 43,27 r/r -2.83% | 40,90 r/r -5.47% | 37,60 r/r -8.07% | 34,69 r/r -7.75% | 36,83 r/r +6.19% | 40,90 | 40,58 r/r +10.18% k/k -0.78% | 39,54 k/k -2.57% | 41,91 k/k +6.00% | 43,31 r/r +5.91% k/k +3.35% | |
| EV / Przychody ze sprzedaży | 4,66~sektor 4,55 | 12,81~sektor 6,99 r/r +175.11%~sektor +53.70% | 8,26~sektor 6,51 r/r -35.53%~sektor -6.97% | 8,52~sektor 5,91 r/r +3.15%~sektor -9.08% | 6,48~sektor 5,44 r/r -23.95%~sektor -7.95% | 4,05~sektor 5,07 r/r -37.54%~sektor -6.93% | 6,83~sektor 4,55 r/r +68.84%~sektor -10.12% | 4,29~sektor 3,60 r/r -37.15%~sektor -20.95% | 2,47~sektor 4,85 r/r -42.52%~sektor +34.60% | 1,94~sektor 4,04 r/r -21.23%~sektor -16.59% | 1,80~sektor 3,67 r/r -7.63%~sektor -9.08% | 1,30~sektor 2,95 r/r -27.37%~sektor -19.72% | 1,49~sektor 2,71 r/r +14.59%~sektor -8.10% | 1,44~sektor 3,09 | 1,36~sektor 2,48 r/r -8.88%~sektor -8.46% k/k -5.29%~sektor -19.80% | 1,46~sektor 2,36 k/k +6.89%~sektor -4.75% | 1,51~sektor 2,32 k/k +3.95%~sektor -1.90% | 1,71~sektor 1,83 r/r +18.72%~sektor -40.77% k/k +12.82%~sektor -20.97% | |
| EV / EBIT | 16,37~sektor 8,57 | 54,81~sektor 7,07 r/r +234.87%~sektor -17.53% | 34,95~sektor 17,04 r/r -36.24%~sektor +140.99% | 212,69~sektor 12,22 r/r +508.57%~sektor -28.28% | 20,36~sektor 8,77 r/r -90.43%~sektor -28.25% | 16,53~sektor 8,16 r/r -18.79%~sektor -6.96% | 11,81~sektor 15,94 r/r -28.56%~sektor +95.47% | 41,43~sektor 10,46 r/r +250.74%~sektor -34.37% | 17,37~sektor 8,16 r/r -58.07%~sektor -21.97% | 17,68~sektor 8,37 r/r +1.80%~sektor +2.49% | 12,86~sektor 5,17 r/r -27.28%~sektor -38.19% | 5,01~sektor 5,92 r/r -61.02%~sektor +14.51% | 5,89~sektor 7,40 r/r +17.45%~sektor +24.98% | 6,43~sektor 4,43 | 6,22~sektor 5,46 r/r +5.64%~sektor -26.25% k/k -3.21%~sektor +23.32% | 7,38~sektor 4,01 k/k +18.58%~sektor -26.50% | 7,99~sektor 5,53 k/k +8.33%~sektor +37.95% | 8,98~sektor 6,63 r/r +39.78%~sektor +49.67% k/k +12.42%~sektor +19.71% | |
| EV / EBITDA | 15,99~sektor 8,15 | 53,94~sektor 7,00 r/r +237.29%~sektor -14.04% | 34,39~sektor 21,73 r/r -36.25%~sektor +210.26% | 191,69~sektor 13,33 r/r +457.42%~sektor -38.68% | 20,09~sektor 8,60 r/r -89.52%~sektor -35.49% | 16,29~sektor 11,04 r/r -18.91%~sektor +28.48% | 11,69~sektor 15,61 r/r -28.23%~sektor +41.29% | 40,29~sektor 10,09 r/r +244.62%~sektor -35.33% | 16,63~sektor 7,93 r/r -58.72%~sektor -21.43% | 16,84~sektor 8,18 r/r +1.24%~sektor +3.22% | 12,38~sektor 4,99 r/r -26.50%~sektor -39.00% | 4,94~sektor 5,82 r/r -60.12%~sektor +16.49% | 5,79~sektor 7,05 r/r +17.29%~sektor +21.17% | 6,32~sektor 5,33 | 6,11~sektor 5,40 r/r +5.60%~sektor -23.41% k/k -3.25%~sektor +1.18% | 7,22~sektor 4,52 k/k +18.05%~sektor -16.34% | 7,81~sektor 4,60 k/k +8.18%~sektor +1.97% | 8,75~sektor 5,36 r/r +38.48%~sektor +0.52% k/k +12.08%~sektor +16.46% | |
* 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.
