|
|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
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) |
|
| Kurs | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | 46,70 | |
| Liczba akcji | 1 452 762 | 2 152 762 | 3 331 034 | 3 331 034 | 3 331 034 | 4 663 448 | 4 663 448 | 4 663 448 | 4 663 448 | 4 663 448 | 4 663 448 | 4 663 448 | 4 663 448 | 4 663 448 | 4 663 448 | 4 663 448 | |
| Wartość księgowa na akcję | 0,53 | -0,00 r/r -100.53% | 3,85 r/r +137692.86% | 3,67 | 3,39 k/k -7.55% | 22,09 r/r +473.34% k/k +550.85% | 21,86 k/k -1.01% | 21,88 r/r +496.09% k/k +0.08% | 21,77 r/r +541.41% k/k -0.52% | 21,67 r/r -1.91% k/k -0.47% | 21,40 r/r -2.14% k/k -1.24% | 20,72 r/r -5.32% k/k -3.18% | 19,66 r/r -9.68% k/k -5.10% | 18,77 r/r -13.39% k/k -4.54% | 18,07 r/r -15.54% k/k -3.70% | 17,04 r/r -17.77% k/k -5.74% | |
| Cena / Wartość księgowa | 88,80~sektor 2,99 | | 12,12~sektor 1,65 | 12,72~sektor 1,55 | 13,76~sektor 1,80 k/k +8.16%~sektor +15.72% | 2,11~sektor 1,85 r/r -82.56%~sektor +12.34% k/k -84.64%~sektor +2.96% | 2,14~sektor 1,91 k/k +1.02%~sektor +3.41% | 2,13~sektor 1,88 r/r -83.22%~sektor +21.30% k/k -0.07%~sektor -1.55% | 2,15~sektor 1,93 r/r -84.41%~sektor +7.10% k/k +0.52%~sektor +2.17% | 2,16~sektor 2,12 r/r +1.95%~sektor +14.60% k/k +0.47%~sektor +10.18% | 2,18~sektor 2,00 r/r +2.19%~sektor +4.31% k/k +1.26%~sektor -5.87% | 2,25~sektor 2,00 r/r +5.62%~sektor +6.09% k/k +3.29%~sektor +0.12% | 2,38~sektor 2,03 r/r +10.73%~sektor +5.55% k/k +5.38%~sektor +1.65% | 2,49~sektor 2,28 r/r +15.45%~sektor +7.44% k/k +4.76%~sektor +12.15% | 2,58~sektor 2,04 r/r +18.40%~sektor +1.93% k/k +3.84%~sektor -10.70% | 2,74~sektor 2,03 r/r +21.61%~sektor +1.61% k/k +6.08%~sektor -0.20% | |
| Wartość księgowa Grahama na akcję | -0,45 | -0,57 r/r -25.88% | 3,66 r/r +745.07% | 3,18 | 2,94 k/k -7.48% | 21,41 r/r +485.64% k/k +628.29% | 21,16 k/k -1.17% | 20,54 r/r +546.42% k/k -2.93% | 18,08 r/r +514.93% k/k -11.99% | 16,55 r/r -22.69% k/k -8.44% | 14,22 r/r -32.81% k/k -14.11% | 12,96 r/r -36.90% k/k -8.84% | 10,77 r/r -40.44% k/k -16.92% | 6,94 r/r -58.06% k/k -35.53% | 5,91 r/r -58.44% k/k -14.88% | 4,95 r/r -61.82% k/k -16.26% | |
| Cena / Wartość księgowa Grahama | | | 12,77~sektor 7,92 | 14,70~sektor 1,45 | 15,89~sektor 3,31 k/k +8.09%~sektor +127.59% | 2,18~sektor 2,02 r/r -82.92%~sektor -74.52% k/k -86.27%~sektor -38.94% | 2,21~sektor 2,10 k/k +1.18%~sektor +3.79% | 2,27~sektor 2,19 r/r -84.53%~sektor +50.90% k/k +3.02%~sektor +4.62% | 2,58~sektor 2,47 r/r -83.74%~sektor -25.16% k/k +13.63%~sektor +12.87% | 2,82~sektor 3,09 r/r +29.35%~sektor +53.28% k/k +9.22%~sektor +25.07% | 3,28~sektor 3,28 r/r +48.83%~sektor +56.79% k/k +16.42%~sektor +6.16% | 3,60~sektor 4,10 r/r +58.48%~sektor +87.03% k/k +9.70%~sektor +24.80% | 4,34~sektor 4,34 r/r +67.88%~sektor +75.32% k/k +20.37%~sektor +5.80% | 6,73~sektor 5,50 r/r +138.44%~sektor +77.81% k/k +55.12%~sektor +26.85% | 7,90~sektor 6,38 r/r +140.62%~sektor +94.15% k/k +17.48%~sektor +15.92% | 9,44~sektor 6,84 r/r +161.94%~sektor +66.76% k/k +19.42%~sektor +7.19% | |
| Przychody ze sprzedaży na akcję | 0,00 | 0,23 | 0,21 r/r -9.56% | 0,27 | 0,24 k/k -11.21% | 0,24 r/r +12.18% k/k -1.75% | 0,26 k/k +9.08% | 0,28 r/r +3.00% k/k +8.25% | 0,26 r/r +7.17% k/k -7.62% | 0,21 r/r -9.12% k/k -16.69% | 0,30 r/r +16.61% k/k +39.96% | 0,28 r/r +0.07% k/k -7.10% | 0,32 r/r +25.01% k/k +15.40% | 0,30 r/r +40.06% k/k -6.66% | 0,19 r/r -35.62% k/k -35.67% | 0,13 r/r -53.79% k/k -33.32% | |
| Cena / Przychody ze sprzedaży | | 201,07~sektor 3,10 | 222,23~sektor 2,79 r/r +10.52%~sektor -10.22% | 172,84~sektor 4,48 | 194,69~sektor 3,78 k/k +12.64%~sektor -15.74% | 198,16~sektor 3,09 r/r -10.83%~sektor +10.91% k/k +1.78%~sektor -18.19% | 181,64~sektor 2,78 k/k -8.34%~sektor -10.03% | 167,78~sektor 2,63 r/r -2.93%~sektor -41.28% k/k -7.63%~sektor -5.33% | 181,64~sektor 2,51 r/r -6.71%~sektor -33.48% k/k +8.26%~sektor -4.54% | 218,00~sektor 2,91 r/r +10.01%~sektor -5.86% k/k +20.02%~sektor +15.77% | 155,78~sektor 2,75 r/r -14.23%~sektor -1.15% k/k -28.54%~sektor -5.52% | 167,65~sektor 2,72 r/r -0.08%~sektor +3.42% k/k +7.62%~sektor -0.95% | 145,29~sektor 2,72 r/r -20.01%~sektor +8.12% k/k -13.34%~sektor -0.21% | 155,67~sektor 3,11 r/r -28.59%~sektor +6.91% k/k +7.15%~sektor +14.48% | 241,98~sektor 3,25 r/r +55.33%~sektor +18.28% k/k +55.44%~sektor +4.52% | 362,97~sektor 3,66 r/r +116.50%~sektor +34.44% k/k +50.00%~sektor +12.58% | |
| Zysk na akcję | -0,60 | -0,45 r/r +25.68% | -0,26 r/r +41.32% | -0,31 | -0,53 k/k -70.75% | -0,80 r/r -204.10% k/k -52.57% | -0,95 k/k -18.26% | -0,88 r/r -185.51% k/k +7.33% | -0,79 r/r -51.18% k/k +9.58% | -0,42 r/r +47.38% k/k +46.90% | -0,47 r/r +50.71% k/k -10.79% | -1,16 r/r -32.57% k/k -149.22% | -2,11 r/r -165.40% k/k -81.01% | -2,91 r/r -588.90% k/k -37.84% | -3,36 r/r -618.00% k/k -15.47% | -3,74 r/r -220.76% k/k -11.34% | |
| Cena / Zysk | | | | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | -0,87 | -0,32 r/r +63.63% | -0,29 r/r +9.10% | -0,32 | -0,54 k/k -67.30% | -0,75 r/r -160.27% k/k -37.32% | -0,91 k/k -21.72% | -1,00 r/r -208.31% k/k -10.25% | -1,11 r/r -103.66% k/k -10.52% | -1,12 r/r -50.35% k/k -1.37% | -1,34 r/r -47.57% k/k -19.48% | -2,12 r/r -112.08% k/k -58.45% | -2,93 r/r -164.48% k/k -37.82% | -3,62 r/r -222.29% k/k -23.53% | -3,97 r/r -196.42% k/k -9.88% | -4,18 r/r -96.69% k/k -5.14% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | | |
| Enterprise Value na akcję | 44,06 | 45,24 r/r +2.68% | 42,41 r/r -6.26% | 42,43 | 42,79 k/k +0.84% | 24,45 r/r -42.35% k/k -42.86% | 24,12 k/k -1.36% | 24,71 r/r -41.77% k/k +2.45% | 27,48 r/r -35.77% k/k +11.23% | 29,09 r/r +18.97% k/k +5.84% | 31,17 r/r +29.23% k/k +7.15% | 32,15 r/r +30.11% k/k +3.15% | 31,28 r/r +13.80% k/k -2.72% | 34,32 r/r +17.97% k/k +9.72% | 36,10 r/r +15.82% k/k +5.19% | 36,77 r/r +14.36% k/k +1.86% | |
| EV / Przychody ze sprzedaży | | 194,80~sektor 5,14 | 201,82~sektor 2,59 r/r +3.60%~sektor -49.59% | 157,06~sektor 5,01 | 178,39~sektor 4,12 k/k +13.58%~sektor -17.80% | 103,75~sektor 3,13 r/r -48.59%~sektor +20.80% k/k -41.84%~sektor -24.03% | 93,80~sektor 2,85 k/k -9.58%~sektor -8.94% | 88,77~sektor 2,72 r/r -43.48%~sektor -45.65% k/k -5.36%~sektor -4.44% | 106,89~sektor 2,56 r/r -40.08%~sektor -37.94% k/k +20.41%~sektor -6.13% | 135,78~sektor 3,02 r/r +30.88%~sektor -3.61% k/k +27.03%~sektor +18.00% | 103,97~sektor 3,28 r/r +10.83%~sektor +15.09% k/k -23.43%~sektor +8.73% | 115,42~sektor 2,94 r/r +30.01%~sektor +8.06% k/k +11.01%~sektor -10.27% | 97,30~sektor 2,69 r/r -8.98%~sektor +5.21% k/k -15.70%~sektor -8.61% | 114,39~sektor 3,31 r/r -15.76%~sektor +9.75% k/k +17.56%~sektor +23.10% | 187,04~sektor 3,76 r/r +79.90%~sektor +14.65% k/k +63.51%~sektor +13.58% | 285,77~sektor 4,92 r/r +147.59%~sektor +67.12% k/k +52.79%~sektor +30.80% | |
| EV / EBIT | -50,80~sektor -5,36 | -143,44~sektor -0,90 r/r -182.36%~sektor +83.27% | -147,93~sektor 0,11 r/r -3.13%~sektor +111.96% | -130,64~sektor 0,17 | -78,75~sektor -0,29 k/k +39.72%~sektor -275.69% | -32,76~sektor 0,38 r/r +77.85%~sektor +252.38% k/k +58.39%~sektor +228.26% | -26,55~sektor 4,75 k/k +18.96%~sektor +1155.67% | -24,67~sektor 5,02 r/r +81.11%~sektor +2889.33% k/k +7.07%~sektor +5.65% | -24,83~sektor -3,51 r/r +68.46%~sektor -1090.81% k/k -0.65%~sektor -169.98% | -25,93~sektor -1,11 r/r +20.87%~sektor -392.78% k/k -4.40%~sektor +68.47% | -23,25~sektor -0,81 r/r +12.43%~sektor -117.11% k/k +10.32%~sektor +26.64% | -15,14~sektor -1,16 r/r +38.65%~sektor -123.06% k/k +34.89%~sektor -42.41% | -10,69~sektor 0,94 r/r +56.97%~sektor +126.73% k/k +29.42%~sektor +181.12% | -9,49~sektor -0,58 r/r +63.39%~sektor +48.02% k/k +11.18%~sektor -161.33% | -9,08~sektor -0,57 r/r +60.93%~sektor +29.76% k/k +4.27%~sektor +0.87% | -8,80~sektor -0,61 r/r +41.86%~sektor +47.37% k/k +3.12%~sektor -6.71% | |
| EV / EBITDA | -67,38~sektor -1,50 | -869,63~sektor -1,01 r/r -1190.64%~sektor +32.55% | -354,96~sektor 0,11 r/r +59.18%~sektor +110.39% | -240,39~sektor 0,56 | -107,01~sektor 0,64 k/k +55.49%~sektor +15.60% | -39,25~sektor 6,48 r/r +88.94%~sektor +6048.58% k/k +63.32%~sektor +906.46% | -31,19~sektor 6,47 k/k +20.53%~sektor -0.09% | -28,56~sektor 6,04 r/r +88.12%~sektor +984.09% k/k +8.44%~sektor -6.74% | -28,78~sektor 6,07 r/r +73.10%~sektor +843.16% k/k -0.79%~sektor +0.57% | -30,77~sektor 7,28 r/r +21.62%~sektor +12.38% k/k -6.89%~sektor +19.92% | -27,27~sektor 5,90 r/r +12.55%~sektor -8.90% k/k +11.35%~sektor -19.00% | -16,87~sektor 2,59 r/r +40.94%~sektor -57.19% k/k +38.16%~sektor -56.17% | -11,61~sektor 2,06 r/r +59.67%~sektor -66.04% k/k +31.17%~sektor -20.21% | -10,12~sektor 1,95 r/r +67.10%~sektor -73.28% k/k +12.81%~sektor -5.66% | -9,63~sektor 1,99 r/r +64.69%~sektor -66.28% k/k +4.84%~sektor +2.23% | -9,63~sektor 2,12 r/r +42.88%~sektor -17.83% k/k -0.03%~sektor +6.78% | |
* 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.
