|
|
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/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) |
|
| Kurs | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | 151,45 | |
| Liczba akcji | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | 306 250 000 | |
| Wartość księgowa na akcję | 218,14 | 307,19 r/r +40.82% | 380,51 r/r +23.87% | 412,62 r/r +8.44% | 410,48 r/r -0.52% | 376,78 r/r -8.21% | 402,95 r/r +6.95% | 427,77 r/r +6.16% | 468,94 r/r +9.62% | 490,62 r/r +4.62% | 541,65 r/r +10.40% | 633,70 r/r +17.00% | 697,93 k/k +10.13% | 744,07 k/k +6.61% | 820,89 k/k +10.33% | 798,47 r/r +26.00% k/k -2.73% | 810,95 r/r +16.19% k/k +1.56% | 772,24 r/r +3.79% k/k -4.77% | 839,99 r/r +2.33% k/k +8.77% | 785,49 r/r -1.63% k/k -6.49% | 797,43 r/r -1.67% k/k +1.52% | |
| Cena / Wartość księgowa | 0,69 | 0,49 r/r -28.99% | 0,40 r/r -19.27% | 0,37 r/r -7.79% | 0,37 r/r +0.54% | 0,40 r/r +8.94% | 0,38 r/r -6.49% | 0,35 r/r -5.83% | 0,32 r/r -8.76% | 0,31 r/r -4.43% | 0,28 r/r -9.43% | 0,24 r/r -14.52% | 0,22 k/k -9.21% | 0,20 k/k -6.22% | 0,18 k/k -9.34% | 0,19 r/r -20.63% k/k +2.82% | 0,19 r/r -13.92% k/k -1.53% | 0,20 r/r -3.64% k/k +4.98% | 0,18 r/r -2.28% k/k -8.06% | 0,19 r/r +1.63% k/k +6.93% | 0,19 r/r +1.66% k/k -1.50% | |
| Wartość księgowa Grahama na akcję | -148,96 | -153,11 r/r -2.78% | 35,24 r/r +123.02% | 30,43 r/r -13.66% | 24,75 r/r -18.68% | 20,89 r/r -15.60% | 16,37 r/r -21.64% | 9,60 r/r -41.34% | 8,76 r/r -8.75% | 5,23 r/r -40.33% | 5,00 r/r -4.31% | 9,34 r/r +86.73% | 8,83 k/k -5.51% | 14,06 k/k +59.30% | -146,91 k/k -1144.83% | -101,24 r/r -1183.77% k/k +31.09% | -102,40 r/r -1260.09% k/k -1.14% | -87,35 r/r -721.22% k/k +14.69% | -89,15 r/r +39.31% k/k -2.07% | -85,23 r/r +15.82% k/k +4.40% | -85,44 r/r +16.56% k/k -0.25% | |
| Cena / Wartość księgowa Grahama | | | 4,30 | 4,98 r/r +15.82% | 6,12 r/r +22.97% | 7,25 r/r +18.48% | 9,25 r/r +27.61% | 15,77 r/r +70.46% | 17,29 r/r +9.59% | 28,97 r/r +67.57% | 30,27 r/r +4.51% | 16,21 r/r -46.45% | 17,16 k/k +5.83% | 10,77 k/k -37.23% | | | | | | | | |
| Przychody ze sprzedaży na akcję | 13,90 | 67,21 r/r +383.46% | 57,83 r/r -13.95% | 36,70 r/r -36.54% | 47,79 r/r +30.23% | 0,00 r/r -100.00% | 20,95 | 46,90 r/r +123.93% | 52,33 r/r +11.57% | 62,88 r/r +20.16% | 41,41 r/r -34.15% | 69,55 r/r +67.96% | 85,29 k/k +22.63% | 79,57 k/k -6.71% | 76,17 k/k -4.27% | 69,42 r/r -0.19% k/k -8.87% | 59,10 r/r -30.70% k/k -14.86% | 58,74 r/r -26.18% k/k -0.62% | 69,79 r/r -8.38% k/k +18.81% | 74,24 r/r +6.94% k/k +6.38% | 72,57 r/r +22.79% k/k -2.24% | |
| Cena / Przychody ze sprzedaży | 10,89 | 2,25 r/r -79.32% | 2,62 r/r +16.21% | 4,13 r/r +57.58% | 3,17 r/r -23.22% | | 7,23 | 3,23 r/r -55.34% | 2,89 r/r -10.37% | 2,41 r/r -16.78% | 3,66 r/r +51.85% | 2,18 r/r -40.46% | 1,78 k/k -18.46% | 1,90 k/k +7.19% | 1,99 k/k +4.46% | 2,18 r/r +0.19% k/k +9.73% | 2,56 r/r +44.30% k/k +17.45% | 2,58 r/r +35.46% k/k +0.62% | 2,17 r/r +9.15% k/k -15.83% | 2,04 r/r -6.49% k/k -6.00% | 2,09 r/r -18.56% k/k +2.30% | |
| Zysk na akcję | 16,49 | 0,53 r/r -96.76% | 104,36 r/r +19458.51% | 32,61 r/r -68.75% | 42,14 r/r +29.24% | 0,00 r/r -100.00% | 19,85 | 45,38 r/r +128.63% | 48,76 r/r +7.46% | 61,28 r/r +25.67% | 39,54 r/r -35.48% | 68,57 r/r +73.43% | 85,80 k/k +25.11% | 80,97 k/k -5.63% | 80,90 k/k -0.09% | 73,31 r/r +6.90% k/k -9.38% | 60,34 r/r -29.67% k/k -17.69% | 58,64 r/r -27.58% k/k -2.82% | 68,68 r/r -15.11% k/k +17.12% | 72,35 r/r -1.31% k/k +5.35% | 71,14 r/r +17.90% k/k -1.67% | |
| Cena / Zysk | 9,19 | 283,82 r/r +2989.79% | 1,45 r/r -99.49% | 4,64 r/r +220.04% | 3,59 r/r -22.62% | | 7,63 | 3,34 r/r -56.26% | 3,11 r/r -6.94% | 2,47 r/r -20.43% | 3,83 r/r +54.99% | 2,21 r/r -42.34% | 1,77 k/k -20.07% | 1,87 k/k +5.96% | 1,87 k/k +0.09% | 2,07 r/r -6.46% k/k +10.35% | 2,51 r/r +42.18% k/k +21.49% | 2,58 r/r +38.08% k/k +2.90% | 2,21 r/r +17.80% k/k -14.61% | 2,09 r/r +1.33% k/k -5.08% | 2,13 r/r -15.18% k/k +1.70% | |
| Zysk operacyjny na akcję | 9,61 | 3,07 r/r -68.03% | 105,34 r/r +3329.11% | 36,02 r/r -65.80% | 46,81 r/r +29.94% | 0,00 r/r -100.00% | 20,25 | 45,77 r/r +126.01% | 49,14 r/r +7.36% | 61,09 r/r +24.30% | 39,07 r/r -36.04% | 68,66 r/r +75.73% | 84,32 k/k +22.80% | 79,05 k/k -6.25% | 78,24 k/k -1.03% | 71,84 r/r +4.62% k/k -8.18% | 61,68 r/r -26.85% k/k -14.13% | 61,28 r/r -22.48% k/k -0.66% | 72,73 r/r -7.04% k/k +18.69% | 76,85 r/r +6.98% k/k +5.67% | 75,34 r/r +22.15% k/k -1.96% | |
| Cena / Zysk operacyjny | 15,76 | 49,30 r/r +212.77% | 1,44 r/r -97.08% | 4,20 r/r +192.44% | 3,24 r/r -23.04% | | 7,48 | 3,31 r/r -55.75% | 3,08 r/r -6.85% | 2,48 r/r -19.55% | 3,88 r/r +56.34% | 2,21 r/r -43.09% | 1,80 k/k -18.57% | 1,92 k/k +6.66% | 1,94 k/k +1.04% | 2,11 r/r -4.42% k/k +8.91% | 2,46 r/r +36.70% k/k +16.46% | 2,47 r/r +29.01% k/k +0.66% | 2,08 r/r +7.57% k/k -15.74% | 1,97 r/r -6.52% k/k -5.36% | 2,01 r/r -18.13% k/k +2.00% | |
| Enterprise Value na akcję | 283,64 | 229,36 r/r -19.14% | 117,25 r/r -48.88% | 116,08 r/r -1.00% | 119,90 r/r +3.29% | 145,72 r/r +21.53% | 146,42 r/r +0.48% | 142,31 r/r -2.81% | 142,94 r/r +0.44% | 147,10 r/r +2.91% | 147,76 r/r +0.45% | 147,38 r/r -0.26% | 143,96 k/k -2.32% | 150,47 k/k +4.52% | 308,25 k/k +104.86% | 258,75 r/r +75.57% k/k -16.06% | 256,24 r/r +77.99% k/k -0.97% | 238,55 r/r +58.54% k/k -6.90% | 246,36 r/r -20.08% k/k +3.27% | 239,91 r/r -7.28% k/k -2.61% | 237,82 r/r -7.19% k/k -0.87% | |
| EV / Przychody ze sprzedaży | 20,40 | 3,41 r/r -83.27% | 2,03 r/r -40.59% | 3,16 r/r +56.00% | 2,51 r/r -20.69% | | 6,99 | 3,03 r/r -56.60% | 2,73 r/r -9.97% | 2,34 r/r -14.36% | 3,57 r/r +52.54% | 2,12 r/r -40.62% | 1,69 k/k -20.34% | 1,89 k/k +12.04% | 4,05 k/k +114.00% | 3,73 r/r +75.91% k/k -7.89% | 4,34 r/r +156.85% k/k +16.31% | 4,06 r/r +114.75% k/k -6.32% | 3,53 r/r -12.77% k/k -13.08% | 3,23 r/r -13.30% k/k -8.45% | 3,28 r/r -24.41% k/k +1.40% | |
| EV / EBIT | 29,52 | 74,66 r/r +152.92% | 1,11 r/r -98.51% | 3,22 r/r +189.51% | 2,56 r/r -20.51% | | 7,23 | 3,11 r/r -57.00% | 2,91 r/r -6.44% | 2,41 r/r -17.21% | 3,78 r/r +57.04% | 2,15 r/r -43.24% | 1,71 k/k -20.46% | 1,90 k/k +11.49% | 3,94 k/k +107.00% | 3,60 r/r +67.81% k/k -8.58% | 4,15 r/r +143.31% k/k +15.33% | 3,89 r/r +104.52% k/k -6.29% | 3,39 r/r -14.03% k/k -12.99% | 3,12 r/r -13.33% k/k -7.84% | 3,16 r/r -24.01% k/k +1.11% | |
| EV / EBITDA | 29,52 | 74,66 r/r +152.92% | 1,11 r/r -98.51% | 3,22 r/r +189.51% | 2,56 r/r -20.51% | | 7,23 | 3,10 r/r -57.07% | 2,84 r/r -8.45% | 2,40 r/r -15.65% | 3,75 r/r +56.46% | 2,15 r/r -42.76% | 1,71 k/k -20.46% | 1,90 k/k +11.49% | 3,94 k/k +107.00% | 3,60 r/r +67.81% k/k -8.58% | 4,15 r/r +143.31% k/k +15.33% | 3,89 r/r +104.52% k/k -6.29% | 3,39 r/r -14.03% k/k -12.99% | 3,12 r/r -13.33% k/k -7.84% | 3,16 r/r -24.01% k/k +1.11% | |
* 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.
