|
|
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
2021/Q4
(gru 21) |
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 | 52,00 | 52,00 | 52,00 | 52,00 | 52,00 | 52,00 | 52,00 | 52,00 | 52,00 | 52,00 | 52,00 | 52,00 | 52,00 | |
| Liczba akcji | 415 000 | 415 000 | 465 000 | 465 000 | 465 000 | 465 000 | 465 000 | 465 000 | 465 000 | 465 000 | 465 000 | 465 000 | 465 000 | |
| Wartość księgowa na akcję | 1,11 | 3,26 r/r +192.63% | 19,19 r/r +489.16% | 22,30 | 24,43 k/k +9.59% | 25,20 r/r +31.29% k/k +3.13% | 28,11 k/k +11.53% | 29,84 r/r +33.84% k/k +6.18% | 31,64 r/r +29.48% k/k +6.01% | 33,97 r/r +34.82% k/k +7.39% | 37,81 r/r +34.53% k/k +11.29% | 40,63 r/r +36.15% k/k +7.46% | 43,08 r/r +36.18% k/k +6.03% | |
| Cena / Wartość księgowa | 46,71 | 15,96 r/r -65.83% | 2,71 r/r -83.03% | 2,33 | 2,13 k/k -8.75% | 2,06 r/r -23.83% k/k -3.04% | 1,85 k/k -10.34% | 1,74 r/r -25.29% k/k -5.82% | 1,64 r/r -22.76% k/k -5.67% | 1,53 r/r -25.83% k/k -6.88% | 1,38 r/r -25.67% k/k -10.15% | 1,28 r/r -26.55% k/k -6.94% | 1,21 r/r -26.57% k/k -5.70% | |
| Wartość księgowa Grahama na akcję | -0,76 | -8,80 r/r -1063.73% | 2,66 r/r +130.21% | 0,58 | 1,16 k/k +99.26% | 2,08 r/r -21.66% k/k +79.45% | 3,70 k/k +77.50% | 2,13 r/r +264.95% k/k -42.50% | -0,86 r/r -173.89% k/k -140.35% | -1,72 r/r -182.35% k/k -99.99% | -4,62 r/r -224.94% k/k -169.30% | -6,96 r/r -427.19% k/k -50.58% | -5,61 r/r -553.36% k/k +19.44% | |
| Cena / Wartość księgowa Grahama | | | 19,55 | 89,23 | 44,78 k/k -49.81% | 24,95 r/r +27.66% k/k -44.27% | 14,06 k/k -43.66% | 24,45 r/r -72.60% k/k +73.91% | | | | | | |
| Przychody ze sprzedaży na akcję | 5,96 | 9,22 r/r +54.61% | 14,71 r/r +59.57% | 18,21 | 22,16 k/k +21.68% | 19,64 r/r +33.56% k/k -11.36% | 21,69 k/k +10.40% | 23,91 r/r +31.29% k/k +10.26% | 23,95 r/r +8.09% k/k +0.18% | 25,25 r/r +28.54% k/k +5.40% | 26,14 r/r +20.52% k/k +3.51% | 26,20 r/r +9.57% k/k +0.25% | 27,75 r/r +15.86% k/k +5.93% | |
| Cena / Przychody ze sprzedaży | 8,72 | 5,64 r/r -35.32% | 3,54 r/r -37.33% | 2,86 | 2,35 k/k -17.82% | 2,65 r/r -25.12% k/k +12.82% | 2,40 k/k -9.42% | 2,17 r/r -23.83% k/k -9.31% | 2,17 r/r -7.48% k/k -0.18% | 2,06 r/r -22.21% k/k -5.13% | 1,99 r/r -17.03% k/k -3.39% | 1,98 r/r -8.74% k/k -0.25% | 1,87 r/r -13.70% k/k -5.60% | |
| Zysk na akcję | 0,31 | 2,14 r/r +590.03% | 6,61 r/r +208.15% | 7,48 | 9,87 k/k +32.02% | 6,30 r/r -4.65% k/k -36.15% | 6,74 k/k +6.89% | 7,84 r/r +4.89% k/k +16.41% | 7,50 r/r -24.04% k/k -4.39% | 8,78 r/r +39.28% k/k +17.07% | 8,71 r/r +29.25% k/k -0.81% | 8,58 r/r +9.41% k/k -1.46% | 9,24 r/r +23.21% k/k +7.67% | |
| Cena / Zysk | 167,29 | 24,25 r/r -85.51% | 7,87 r/r -67.55% | 6,96 | 5,27 k/k -24.25% | 8,25 r/r +4.88% k/k +56.62% | 7,72 k/k -6.45% | 6,63 r/r -4.66% k/k -14.10% | 6,94 r/r +31.64% k/k +4.59% | 5,93 r/r -28.20% k/k -14.58% | 5,97 r/r -22.63% k/k +0.82% | 6,06 r/r -8.60% k/k +1.48% | 5,63 r/r -18.84% k/k -7.13% | |
| Zysk operacyjny na akcję | 0,43 | 2,92 r/r +584.76% | 7,52 r/r +157.58% | 8,13 | 10,66 k/k +31.07% | 6,91 r/r -8.18% k/k -35.20% | 8,10 k/k +17.22% | 9,73 r/r +19.67% k/k +20.21% | 9,40 r/r -11.80% k/k -3.40% | 10,49 r/r +51.90% k/k +11.60% | 10,54 r/r +30.20% k/k +0.47% | 10,38 r/r +6.69% k/k -1.49% | 11,48 r/r +22.09% k/k +10.54% | |
| Cena / Zysk operacyjny | 121,92 | 17,81 r/r -85.40% | 6,91 r/r -61.18% | 6,39 | 4,88 k/k -23.70% | 7,53 r/r +8.90% k/k +54.33% | 6,42 k/k -14.69% | 5,34 r/r -16.44% k/k -16.81% | 5,53 r/r +13.38% k/k +3.52% | 4,96 r/r -34.17% k/k -10.39% | 4,93 r/r -23.19% k/k -0.47% | 5,01 r/r -6.28% k/k +1.51% | 4,53 r/r -18.10% k/k -9.53% | |
| Enterprise Value na akcję | 54,95 | 55,12 r/r +0.31% | 52,38 r/r -4.97% | 51,02 | 50,36 k/k -1.30% | 52,86 r/r +0.92% k/k +4.97% | 52,00 k/k -1.63% | 52,00 r/r +1.92% k/k 0.00% | 52,00 r/r +3.26% k/k 0.00% | 51,58 r/r -2.42% k/k -0.81% | 52,00 r/r 0.00% k/k +0.81% | 52,00 r/r 0.00% k/k 0.00% | 50,83 r/r -2.25% k/k -2.25% | |
| EV / Przychody ze sprzedaży | 9,22 | 5,98 r/r -35.12% | 3,56 r/r -40.45% | 2,80 | 2,27 k/k -18.88% | 2,69 r/r -24.44% k/k +18.43% | 2,40 k/k -10.89% | 2,17 r/r -22.37% k/k -9.31% | 2,17 r/r -4.47% k/k -0.18% | 2,04 r/r -24.09% k/k -5.90% | 1,99 r/r -17.03% k/k -2.60% | 1,98 r/r -8.74% k/k -0.25% | 1,83 r/r -15.64% k/k -7.73% | |
| EV / EBIT | 128,83 | 18,87 r/r -85.35% | 6,96 r/r -63.11% | 6,27 | 4,72 k/k -24.70% | 7,65 r/r +9.91% k/k +62.00% | 6,42 k/k -16.08% | 5,34 r/r -14.83% k/k -16.81% | 5,53 r/r +17.08% k/k +3.52% | 4,92 r/r -35.76% k/k -11.11% | 4,93 r/r -23.19% k/k +0.34% | 5,01 r/r -6.28% k/k +1.51% | 4,43 r/r -19.94% k/k -11.57% | |
| EV / EBITDA | 118,77 | 17,62 r/r -85.16% | 6,34 r/r -64.01% | 5,92 | 4,29 k/k -27.49% | 6,41 r/r +1.00% k/k +49.29% | 5,51 k/k -14.06% | 4,38 r/r -26.04% k/k -20.51% | 4,58 r/r +6.64% k/k +4.56% | 4,08 r/r -36.25% k/k -10.76% | 4,00 r/r -27.43% k/k -2.17% | 4,03 r/r -7.89% k/k +0.90% | 3,56 r/r -22.31% k/k -11.81% | |
* 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.
