|
|
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
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) |
|
| Kurs | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | 80.10 | |
| Liczba akcji | 1 000 000 | 1 000 000 | 1 352 500 | 1 477 500 | 1 477 500 | 1 477 500 | 1 477 500 | 1 477 500 | 1 477 500 | 1 477 500 | 1 557 500 | 1 557 500 | 1 557 500 | 1 557 500 | |
| Wartość księgowa na akcję | 0.25 | 2.74 r/r +980.31% | 3.81 | 3.27 r/r +19.21% k/k -14.08% | 2.91 k/k -10.93% | 2.35 k/k -19.23% | 2.00 r/r -47.36% k/k -14.84% | 1.34 r/r -58.99% k/k -33.06% | 3.00 r/r +3.02% k/k +123.76% | 3.85 r/r +63.50% k/k +28.18% | 2.87 r/r +43.24% k/k -25.39% | 2.12 r/r +58.18% k/k -26.08% | 0.96 r/r -67.94% k/k -54.65% | -0.10 r/r -102.55% k/k -110.20% | |
| Cena / Wartość księgowa | 315.35~sektor 1.85 | 29.19~sektor 1.65 r/r -90.74%~sektor -10.91% | 21.04~sektor 1.38 | 24.49~sektor 1.47 r/r -16.11%~sektor -10.83% k/k +16.38%~sektor +6.14% | 27.49~sektor 1.13 k/k +12.27%~sektor -23.37% | 34.04~sektor 1.11 k/k +23.81%~sektor -1.29% | 39.97~sektor 1.30 r/r +89.96%~sektor -5.99% k/k +17.43%~sektor +17.08% | 59.71~sektor 1.49 r/r +143.84%~sektor +1.29% k/k +49.39%~sektor +14.37% | 26.68~sektor 1.48 r/r -2.93%~sektor +31.22% k/k -55.31%~sektor -0.72% | 20.82~sektor 1.55 r/r -38.84%~sektor +39.37% k/k -21.99%~sektor +4.84% | 27.90~sektor 1.61 r/r -30.19%~sektor +23.72% k/k +34.04%~sektor +3.93% | 37.75~sektor 1.84 r/r -36.78%~sektor +23.63% k/k +35.28%~sektor +14.28% | 83.23~sektor 1.88 r/r +211.88%~sektor +27.35% k/k +120.48%~sektor +2.27% | | |
| Wartość księgowa Grahama na akcję | 0.86 | 2.46 r/r +186.48% | 3.54 | 3.12 r/r +26.77% k/k -11.96% | 2.87 k/k -8.06% | 2.32 k/k -18.85% | 1.98 r/r -44.11% k/k -14.91% | 1.52 r/r -51.35% k/k -23.36% | 3.17 r/r +10.70% k/k +109.19% | 3.18 r/r +36.57% k/k +0.11% | 2.27 r/r +14.92% k/k -28.39% | 1.61 r/r +5.87% k/k -29.40% | 0.77 r/r -75.63% k/k -51.84% | -0.47 r/r -114.66% k/k -160.22% | |
| Cena / Wartość księgowa Grahama | 93.36~sektor 3.56 | 32.59~sektor 4.98 r/r -65.09%~sektor +39.86% | 22.63~sektor 2.49 | 25.71~sektor 2.71 r/r -21.12%~sektor -45.48% k/k +13.58%~sektor +9.04% | 27.96~sektor 1.92 k/k +8.76%~sektor -29.13% | 34.45~sektor 2.20 k/k +23.23%~sektor +14.58% | 40.49~sektor 2.06 r/r +78.91%~sektor -17.17% k/k +17.52%~sektor -6.46% | 52.83~sektor 2.26 r/r +105.54%~sektor -16.60% k/k +30.49%~sektor +9.79% | 25.26~sektor 2.00 r/r -9.67%~sektor +4.03% k/k -52.20%~sektor -11.60% | 25.23~sektor 1.95 r/r -26.77%~sektor -11.43% k/k -0.11%~sektor -2.44% | 35.23~sektor 2.24 r/r -12.98%~sektor +8.70% k/k +39.65%~sektor +14.79% | 49.90~sektor 2.79 r/r -5.55%~sektor +23.09% k/k +41.64%~sektor +24.33% | 103.62~sektor 2.94 r/r +310.28%~sektor +47.13% k/k +107.64%~sektor +5.67% | | |
| Przychody ze sprzedaży na akcję | 0.88 | 0.67 r/r -23.15% | 0.75 | 0.38 r/r -43.37% k/k -49.14% | 0.55 k/k +44.17% | 0.53 k/k -3.58% | 0.82 r/r +9.30% k/k +54.60% | 0.70 r/r +83.18% k/k -14.76% | 0.50 r/r -9.72% k/k -28.95% | 0.43 r/r -19.13% k/k -13.63% | 0.19 r/r -76.44% k/k -54.95% | 0.48 r/r -30.76% k/k +150.44% | 0.68 r/r +36.86% k/k +40.45% | 0.87 r/r +103.05% k/k +28.15% | |
| Cena / Przychody ze sprzedaży | 91.33~sektor 0.91 | 118.84~sektor 0.90 r/r +30.12%~sektor -1.48% | 106.73~sektor 0.90 | 209.84~sektor 1.01 r/r +76.57%~sektor +12.76% k/k +96.60%~sektor +12.32% | 145.57~sektor 0.99 k/k -30.63%~sektor -2.07% | 150.95~sektor 1.01 k/k +3.70%~sektor +1.52% | 97.65~sektor 1.06 r/r -8.51%~sektor +17.73% k/k -35.31%~sektor +5.43% | 114.57~sektor 1.33 r/r -45.40%~sektor +31.45% k/k +17.33%~sektor +25.42% | 161.24~sektor 0.91 r/r +10.76%~sektor -8.23% k/k +40.74%~sektor -31.64% | 186.67~sektor 0.96 r/r +23.66%~sektor -4.36% k/k +15.77%~sektor +5.81% | 414.47~sektor 1.20 r/r +324.46%~sektor +13.17% k/k +122.04%~sektor +24.75% | 165.46~sektor 1.78 r/r +44.42%~sektor +34.07% k/k -60.08%~sektor +48.58% | 117.81~sektor 1.54 r/r -26.94%~sektor +69.45% k/k -28.80%~sektor -13.60% | 91.94~sektor 1.82 r/r -50.75%~sektor +88.83% k/k -21.96%~sektor +17.91% | |
| Zysk na akcję | -0.13 | -1.40 r/r -974.62% | -1.72 | -1.61 r/r -14.97% k/k +6.85% | -1.56 k/k +2.86% | -1.63 k/k -4.42% | -1.66 r/r +3.75% k/k -1.87% | -1.93 r/r -20.35% k/k -16.47% | -2.38 r/r -52.45% k/k -23.04% | -2.87 r/r -75.99% k/k -20.55% | -3.17 r/r -90.92% k/k -10.52% | -3.28 r/r -69.93% k/k -3.67% | -3.68 r/r -54.85% k/k -12.12% | -3.75 r/r -30.76% k/k -1.80% | |
| Cena / Zysk | | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | -0.13 | -1.35 r/r -939.23% | -1.67 | -1.58 r/r -17.28% k/k +5.18% | -1.54 k/k +3.03% | -1.60 k/k -4.05% | -1.63 r/r +2.42% k/k -2.00% | -1.90 r/r -20.17% k/k -16.77% | -2.35 r/r -53.17% k/k -23.60% | -2.87 r/r -79.39% k/k -21.86% | -3.19 r/r -95.67% k/k -11.25% | -3.32 r/r -74.32% k/k -4.02% | -3.72 r/r -58.13% k/k -12.13% | -3.74 r/r -30.33% k/k -0.43% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | |
| Enterprise Value na akcję | 79.88 | 76.83 r/r -3.82% | 76.82 | 77.34 r/r +0.67% k/k +0.67% | 77.77 k/k +0.56% | 78.36 k/k +0.76% | 79.07 r/r +2.92% k/k +0.90% | 79.48 r/r +2.77% k/k +0.53% | 77.97 r/r +0.25% k/k -1.91% | 76.98 r/r -1.76% k/k -1.26% | 77.98 r/r -1.37% k/k +1.30% | 78.79 r/r -0.87% k/k +1.04% | 79.77 r/r +2.31% k/k +1.23% | 78.46 r/r +1.93% k/k -1.63% | |
| EV / Przychody ze sprzedaży | 91.09~sektor 0.88 | 113.99~sektor 1.00 r/r +25.15%~sektor +13.10% | 102.37~sektor 0.83 | 202.61~sektor 1.00 r/r +77.74%~sektor -0.39% k/k +97.92%~sektor +20.48% | 141.34~sektor 1.04 k/k -30.24%~sektor +4.56% | 147.68~sektor 1.05 k/k +4.49%~sektor +1.07% | 96.39~sektor 0.96 r/r -5.84%~sektor +16.05% k/k -34.73%~sektor -8.85% | 113.69~sektor 1.44 r/r -43.89%~sektor +45.07% k/k +17.94%~sektor +50.62% | 156.95~sektor 0.98 r/r +11.04%~sektor -5.69% k/k +38.05%~sektor -32.03% | 179.40~sektor 1.07 r/r +21.48%~sektor +1.39% k/k +14.31%~sektor +8.64% | 403.51~sektor 1.14 r/r +318.63%~sektor +19.24% k/k +124.92%~sektor +7.20% | 162.76~sektor 1.78 r/r +43.17%~sektor +22.91% k/k -59.66%~sektor +55.25% | 117.32~sektor 1.56 r/r -25.25%~sektor +58.84% k/k -27.92%~sektor -12.15% | 90.06~sektor 1.81 r/r -49.80%~sektor +70.00% k/k -23.23%~sektor +16.27% | |
| EV / EBIT | -614.48~sektor -1.52 | -56.87~sektor 3.92 r/r +90.75%~sektor +357.26% | -45.98~sektor 3.61 | -48.81~sektor 1.94 r/r +14.16%~sektor -50.58% k/k -6.17%~sektor -46.39% | -50.62~sektor 0.89 k/k -3.70%~sektor -54.12% | -49.02~sektor 1.30 k/k +3.16%~sektor +46.57% | -48.49~sektor 3.79 r/r -5.48%~sektor +5.01% k/k +1.07%~sektor +191.25% | -41.75~sektor 1.47 r/r +14.47%~sektor -24.13% k/k +13.91%~sektor -61.26% | -33.13~sektor -1.28 r/r +34.55%~sektor -244.50% k/k +20.64%~sektor -187.39% | -26.84~sektor 2.08 r/r +45.24%~sektor +59.48% k/k +18.98%~sektor +261.76% | -24.44~sektor -1.43 r/r +49.60%~sektor -137.57% k/k +8.95%~sektor -168.62% | -23.74~sektor -5.08 r/r +43.13%~sektor -445.74% k/k +2.87%~sektor -256.43% | -21.43~sektor -4.01 r/r +35.30%~sektor -212.44% k/k +9.72%~sektor +21.03% | -20.99~sektor -3.90 r/r +21.79%~sektor -287.94% k/k +2.05%~sektor +2.70% | |
| EV / EBITDA | -688.64~sektor 4.02 | -57.94~sektor 4.80 r/r +91.59%~sektor +19.36% | -51.08~sektor 2.84 | -56.35~sektor 2.21 r/r +2.75%~sektor -53.96% k/k -10.30%~sektor -22.20% | -59.97~sektor 2.14 k/k -6.43%~sektor -3.36% | -58.83~sektor 2.31 k/k +1.90%~sektor +8.33% | -58.41~sektor 2.83 r/r -14.34%~sektor -0.52% k/k +0.71%~sektor +22.14% | -49.10~sektor 2.97 r/r +12.87%~sektor +34.53% k/k +15.95%~sektor +5.21% | -37.75~sektor -2.23 r/r +37.06%~sektor -204.50% k/k +23.12%~sektor -175.07% | -31.86~sektor 1.35 r/r +45.85%~sektor -41.75% k/k +15.59%~sektor +160.38% | -30.85~sektor -1.77 r/r +47.18%~sektor -162.74% k/k +3.17%~sektor -231.56% | -32.56~sektor -1.99 r/r +33.68%~sektor -166.96% k/k -5.55%~sektor -12.29% | -30.88~sektor -5.08 r/r +18.18%~sektor -127.77% k/k +5.16%~sektor -155.34% | -29.42~sektor -2.88 r/r +7.66%~sektor -313.68% k/k +4.73%~sektor +43.35% | |
* 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.
