|
|
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 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | 107.00 | |
| Liczba akcji | 1 000 000 | 1 000 000 | 1 064 800 | 1 064 800 | 1 064 800 | 1 064 800 | 1 064 800 | 1 064 800 | 1 064 800 | 1 064 800 | 1 064 800 | 1 064 800 | 1 071 900 | 1 071 900 | |
| Wartość księgowa na akcję | 0.12 | 5.97 r/r +4919.33% | 20.07 | 21.97 r/r +267.80% k/k +9.47% | 23.82 k/k +8.41% | 24.63 k/k +3.41% | 25.19 r/r +25.54% k/k +2.29% | 29.48 r/r +34.18% k/k +17.00% | 29.76 r/r +24.95% k/k +0.95% | 30.60 r/r +24.23% k/k +2.82% | 33.20 r/r +31.78% k/k +8.51% | 37.09 r/r +25.81% k/k +11.71% | 39.15 r/r +31.56% k/k +5.56% | 34.00 r/r +11.11% k/k -13.16% | |
| Cena / Wartość księgowa | 899.16~sektor 3.74 | 17.91~sektor 2.66 r/r -98.01%~sektor -28.90% | 5.33~sektor 2.35 | 4.87~sektor 2.75 r/r -72.81%~sektor +3.61% k/k -8.65%~sektor +17.04% | 4.49~sektor 2.01 k/k -7.76%~sektor -27.17% | 4.34~sektor 1.92 k/k -3.30%~sektor -4.08% | 4.25~sektor 2.00 r/r -20.35%~sektor -15.18% k/k -2.24%~sektor +3.74% | 3.63~sektor 2.31 r/r -25.47%~sektor -16.04% k/k -14.53%~sektor +15.86% | 3.60~sektor 2.06 r/r -19.97%~sektor +2.67% k/k -0.94%~sektor -10.94% | 3.50~sektor 2.19 r/r -19.51%~sektor +13.99% k/k -2.75%~sektor +6.50% | 3.22~sektor 2.18 r/r -24.12%~sektor +9.03% k/k -7.84%~sektor -0.78% | 2.89~sektor 2.28 r/r -20.52%~sektor -1.45% k/k -10.48%~sektor +4.72% | 2.73~sektor 2.30 r/r -23.99%~sektor +11.51% k/k -5.27%~sektor +0.77% | 3.15~sektor 2.33 r/r -10.00%~sektor +6.35% k/k +15.15%~sektor +1.57% | |
| Wartość księgowa Grahama na akcję | 0.12 | 5.97 r/r +4919.33% | 13.41 | 13.15 r/r +120.23% k/k -1.91% | 15.00 k/k +14.04% | 15.11 k/k +0.73% | 15.36 r/r +14.54% k/k +1.65% | 17.52 r/r +33.16% k/k +14.04% | 18.24 r/r +21.60% k/k +4.14% | 19.08 r/r +26.27% k/k +4.60% | 21.08 r/r +37.25% k/k +10.49% | 24.31 r/r +38.76% k/k +15.29% | 27.24 r/r +49.33% k/k +12.08% | 21.91 r/r +14.80% k/k -19.59% | |
| Cena / Wartość księgowa Grahama | 899.16~sektor 5.08 | 17.91~sektor 2.87 r/r -98.01%~sektor -43.59% | 7.98~sektor 3.45 | 8.13~sektor 3.39 r/r -54.59%~sektor +18.29% k/k +1.95%~sektor -1.57% | 7.13~sektor 3.43 k/k -12.31%~sektor +1.19% | 7.08~sektor 2.86 k/k -0.72%~sektor -16.59% | 6.97~sektor 3.02 r/r -12.69%~sektor -12.25% k/k -1.63%~sektor +5.63% | 6.11~sektor 3.24 r/r -24.90%~sektor -4.49% k/k -12.31%~sektor +7.14% | 5.87~sektor 3.24 r/r -17.76%~sektor -5.51% k/k -3.97%~sektor +0.10% | 5.61~sektor 3.39 r/r -20.80%~sektor +18.39% k/k -4.40%~sektor +4.50% | 5.08~sektor 2.89 r/r -27.14%~sektor -4.44% k/k -9.50%~sektor -14.74% | 4.40~sektor 3.34 r/r -27.93%~sektor +3.11% k/k -13.26%~sektor +15.61% | 3.93~sektor 3.21 r/r -33.03%~sektor -0.98% k/k -10.77%~sektor -3.87% | 4.88~sektor 3.29 r/r -12.89%~sektor -3.02% k/k +24.36%~sektor +2.35% | |
| Przychody ze sprzedaży na akcję | 0.91 | 7.46 r/r +723.84% | 13.94 | 12.58 r/r +68.60% k/k -9.73% | 13.22 k/k +5.07% | 14.16 k/k +7.09% | 11.33 r/r -18.74% k/k -19.99% | 13.09 r/r +4.05% k/k +15.58% | 12.80 r/r -3.18% k/k -2.24% | 12.76 r/r -9.86% k/k -0.29% | 14.81 r/r +30.72% k/k +16.03% | 14.52 r/r +10.87% k/k -1.97% | 17.24 r/r +34.64% k/k +18.72% | 17.77 r/r +39.19% k/k +3.08% | |
| Cena / Przychody ze sprzedaży | 118.10~sektor 3.43 | 14.34~sektor 3.59 r/r -87.86%~sektor +4.73% | 7.67~sektor 3.16 | 8.50~sektor 3.00 r/r -40.69%~sektor -16.59% k/k +10.78%~sektor -5.11% | 8.09~sektor 2.92 k/k -4.82%~sektor -2.56% | 7.56~sektor 2.62 k/k -6.62%~sektor -10.13% | 9.44~sektor 2.50 r/r +23.06%~sektor -20.89% k/k +24.99%~sektor -4.79% | 8.17~sektor 2.50 r/r -3.89%~sektor -16.51% k/k -13.48%~sektor +0.14% | 8.36~sektor 2.24 r/r +3.29%~sektor -23.12% k/k +2.29%~sektor -10.28% | 8.38~sektor 2.13 r/r +10.93%~sektor -18.64% k/k +0.29%~sektor -4.89% | 7.23~sektor 2.24 r/r -23.50%~sektor -10.21% k/k -13.81%~sektor +5.07% | 7.37~sektor 2.77 r/r -9.81%~sektor +10.76% k/k +2.00%~sektor +23.53% | 6.21~sektor 2.60 r/r -25.73%~sektor +15.87% k/k -15.77%~sektor -6.14% | 6.02~sektor 2.76 r/r -28.16%~sektor +29.46% k/k -2.99%~sektor +6.26% | |
| Zysk na akcję | 0.12 | 5.85 r/r +4990.43% | 11.04 | 8.21 r/r +40.21% k/k -25.66% | 8.37 k/k +1.97% | 8.79 k/k +4.99% | 5.85 r/r -47.05% k/k -33.47% | 7.51 r/r -8.52% k/k +28.43% | 6.53 r/r -21.96% k/k -13.01% | 5.97 r/r -32.09% k/k -8.64% | 7.89 r/r +35.00% k/k +32.26% | 7.14 r/r -4.94% k/k -9.57% | 9.12 r/r +39.66% k/k +27.81% | 8.74 r/r +46.38% k/k -4.24% | |
| Cena / Zysk | 930.43~sektor 27.63 | 18.28~sektor 17.18 r/r -98.04%~sektor -37.83% | 9.69~sektor 11.95 | 13.04~sektor 16.88 r/r -28.68%~sektor -1.74% k/k +34.52%~sektor +41.29% | 12.78~sektor 16.58 k/k -1.93%~sektor -1.76% | 12.18~sektor 15.60 k/k -4.76%~sektor -5.90% | 18.30~sektor 16.06 r/r +88.87%~sektor +34.40% k/k +50.31%~sektor +2.90% | 14.25~sektor 15.91 r/r +9.32%~sektor -5.72% k/k -22.14%~sektor -0.89% | 16.38~sektor 15.45 r/r +28.14%~sektor -6.83% k/k +14.95%~sektor -2.91% | 17.93~sektor 18.32 r/r +47.26%~sektor +17.41% k/k +9.46%~sektor +18.58% | 13.56~sektor 15.60 r/r -25.93%~sektor -2.82% k/k -24.39%~sektor -14.83% | 14.99~sektor 17.81 r/r +5.20%~sektor +11.91% k/k +10.58%~sektor +14.13% | 11.73~sektor 20.78 r/r -28.40%~sektor +34.51% k/k -21.76%~sektor +16.69% | 12.25~sektor 16.61 r/r -31.68%~sektor -9.34% k/k +4.43%~sektor -20.08% | |
| Zysk operacyjny na akcję | 0.13 | 6.26 r/r +4644.70% | 11.99 | 10.24 r/r +63.49% k/k -14.59% | 10.61 k/k +3.62% | 11.24 k/k +5.90% | 8.12 r/r -32.28% k/k -27.75% | 9.15 r/r -10.61% k/k +12.74% | 7.91 r/r -25.49% k/k -13.63% | 7.26 r/r -35.37% k/k -8.14% | 9.53 r/r +17.37% k/k +31.22% | 9.29 r/r +1.52% k/k -2.49% | 12.11 r/r +53.21% k/k +30.35% | 12.03 r/r +65.60% k/k -0.71% | |
| Cena / Zysk operacyjny | 810.61~sektor 21.69 | 17.08~sektor 16.76 r/r -97.89%~sektor -22.74% | 8.93~sektor 12.58 | 10.45~sektor 18.24 r/r -38.84%~sektor +8.82% k/k +17.08%~sektor +45.01% | 10.08~sektor 12.97 k/k -3.50%~sektor -28.87% | 9.52~sektor 14.18 k/k -5.57%~sektor +9.31% | 13.18~sektor 13.33 r/r +47.66%~sektor +5.97% k/k +38.40%~sektor -6.00% | 11.69~sektor 13.69 r/r +11.87%~sektor -24.93% k/k -11.30%~sektor +2.71% | 13.53~sektor 11.14 r/r +34.21%~sektor -14.12% k/k +15.78%~sektor -18.62% | 14.73~sektor 12.86 r/r +54.73%~sektor -9.31% k/k +8.86%~sektor +15.43% | 11.23~sektor 14.76 r/r -14.80%~sektor +10.77% k/k -23.79%~sektor +14.80% | 11.52~sektor 13.90 r/r -1.50%~sektor +1.55% k/k +2.56%~sektor -5.83% | 8.83~sektor 13.17 r/r -34.73%~sektor +18.19% k/k -23.28%~sektor -5.29% | 8.90~sektor 13.90 r/r -39.61%~sektor +8.12% k/k +0.71%~sektor +5.59% | |
| Enterprise Value na akcję | 106.86 | 102.54 r/r -4.04% | 93.91 | 93.83 r/r -8.49% k/k -0.09% | 92.28 k/k -1.65% | 92.41 k/k +0.14% | 91.86 r/r -2.19% k/k -0.59% | 90.35 r/r -3.71% k/k -1.65% | 89.70 r/r -2.80% k/k -0.72% | 88.64 r/r -4.08% k/k -1.18% | 86.78 r/r -5.53% k/k -2.10% | 88.00 r/r -2.59% k/k +1.41% | 82.56 r/r -7.95% k/k -6.18% | 81.29 r/r -8.28% k/k -1.54% | |
| EV / Przychody ze sprzedaży | 117.94~sektor 3.33 | 13.74~sektor 3.32 r/r -88.35%~sektor -0.21% | 6.74~sektor 3.01 | 7.46~sektor 2.70 r/r -45.73%~sektor -18.75% k/k +10.69%~sektor -10.39% | 6.98~sektor 2.64 k/k -6.40%~sektor -2.28% | 6.53~sektor 2.50 k/k -6.49%~sektor -5.14% | 8.11~sektor 2.48 r/r +20.37%~sektor -17.62% k/k +24.24%~sektor -0.84% | 6.90~sektor 2.20 r/r -7.46%~sektor -18.29% k/k -14.91%~sektor -11.11% | 7.01~sektor 2.17 r/r +0.40%~sektor -17.64% k/k +1.55%~sektor -1.51% | 6.94~sektor 1.92 r/r +6.41%~sektor -23.03% k/k -0.89%~sektor -11.34% | 5.86~sektor 2.15 r/r -27.73%~sektor -13.27% k/k -15.62%~sektor +11.73% | 6.06~sektor 2.55 r/r -12.15%~sektor +15.53% k/k +3.45%~sektor +18.41% | 4.79~sektor 2.47 r/r -31.63%~sektor +13.71% k/k -20.98%~sektor -3.06% | 4.58~sektor 2.42 r/r -34.11%~sektor +25.75% k/k -4.48%~sektor -1.95% | |
| EV / EBIT | 809.53~sektor -2.37 | 16.37~sektor -1.48 r/r -97.98%~sektor +37.67% | 7.83~sektor -1.91 | 9.16~sektor -1.13 r/r -44.03%~sektor +23.83% k/k +16.97%~sektor +41.03% | 8.70~sektor -3.14 k/k -5.09%~sektor -179.28% | 8.22~sektor -0.92 k/k -5.44%~sektor +70.72% | 11.31~sektor -0.81 r/r +44.43%~sektor +57.42% k/k +37.58%~sektor +11.70% | 9.87~sektor 1.10 r/r +7.72%~sektor +198.12% k/k -12.76%~sektor +235.89% | 11.35~sektor -0.45 r/r +30.46%~sektor +85.69% k/k +14.94%~sektor -140.73% | 12.20~sektor 1.39 r/r +48.41%~sektor +250.70% k/k +7.57%~sektor +408.36% | 9.11~sektor 0.59 r/r -19.52%~sektor +172.73% k/k -25.39%~sektor -57.39% | 9.47~sektor -1.80 r/r -4.05%~sektor -263.30% k/k +4.00%~sektor -405.12% | 6.82~sektor -2.31 r/r -39.92%~sektor -413.23% k/k -28.03%~sektor -28.01% | 6.76~sektor -2.55 r/r -44.62%~sektor -283.48% k/k -0.83%~sektor -10.24% | |
| EV / EBITDA | 809.53~sektor -2.63 | 16.37~sektor 1.45 r/r -97.98%~sektor +155.31% | 7.83~sektor -0.61 | 9.15~sektor -0.85 r/r -44.09%~sektor -158.62% k/k +16.90%~sektor -38.97% | 8.68~sektor -1.41 k/k -5.14%~sektor -66.16% | 8.21~sektor 0.42 k/k -5.48%~sektor +129.36% | 11.28~sektor 1.72 r/r +44.07%~sektor +381.42% k/k +37.44%~sektor +315.06% | 9.47~sektor 3.27 r/r +3.46%~sektor +483.63% k/k -16.05%~sektor +89.45% | 10.15~sektor 2.54 r/r +16.90%~sektor +279.58% k/k +7.19%~sektor -22.22% | 10.15~sektor 3.64 r/r +23.61%~sektor +776.85% k/k -0.06%~sektor +43.37% | 7.52~sektor 3.32 r/r -33.37%~sektor +92.39% k/k -25.91%~sektor -8.93% | 7.65~sektor 1.44 r/r -19.25%~sektor -55.95% k/k +1.73%~sektor -56.62% | 5.67~sektor -0.76 r/r -44.12%~sektor -129.73% k/k -25.83%~sektor -152.50% | 5.53~sektor -0.90 r/r -45.53%~sektor -124.84% k/k -2.57%~sektor -19.78% | |
* 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.
