|
|
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 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | 104,00 | |
| 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 | 873,95~sektor 3,78 | 17,41~sektor 2,38 r/r -98.01%~sektor -37.22% | 5,18~sektor 2,27 | 4,73~sektor 2,87 r/r -72.81%~sektor +20.78% k/k -8.65%~sektor +26.18% | 4,37~sektor 1,87 k/k -7.76%~sektor -34.82% | 4,22~sektor 1,75 k/k -3.30%~sektor -6.45% | 4,13~sektor 1,79 r/r -20.35%~sektor -21.30% k/k -2.24%~sektor +2.30% | 3,53~sektor 2,18 r/r -25.47%~sektor -24.17% k/k -14.53%~sektor +21.57% | 3,50~sektor 1,91 r/r -19.97%~sektor +2.19% k/k -0.94%~sektor -12.17% | 3,40~sektor 2,07 r/r -19.51%~sektor +18.51% k/k -2.75%~sektor +8.49% | 3,13~sektor 2,01 r/r -24.12%~sektor +12.11% k/k -7.84%~sektor -3.23% | 2,80~sektor 2,23 r/r -20.52%~sektor +2.43% k/k -10.48%~sektor +11.08% | 2,66~sektor 2,22 r/r -23.99%~sektor +16.02% k/k -5.27%~sektor -0.51% | 3,06~sektor 2,30 r/r -10.00%~sektor +10.77% k/k +15.15%~sektor +3.57% | |
| 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 | 873,95~sektor 4,32 | 17,41~sektor 2,99 r/r -98.01%~sektor -30.88% | 7,75~sektor 3,34 | 7,91~sektor 3,26 r/r -54.59%~sektor +9.21% k/k +1.95%~sektor -2.27% | 6,93~sektor 3,37 k/k -12.31%~sektor +3.32% | 6,88~sektor 2,97 k/k -0.72%~sektor -11.80% | 6,77~sektor 2,91 r/r -12.69%~sektor -12.87% k/k -1.63%~sektor -2.16% | 5,94~sektor 2,93 r/r -24.90%~sektor -10.20% k/k -12.31%~sektor +0.71% | 5,70~sektor 2,85 r/r -17.76%~sektor -15.44% k/k -3.97%~sektor -2.70% | 5,45~sektor 3,25 r/r -20.80%~sektor +9.40% k/k -4.40%~sektor +14.10% | 4,93~sektor 2,77 r/r -27.14%~sektor -4.75% k/k -9.50%~sektor -14.82% | 4,28~sektor 3,29 r/r -27.93%~sektor +12.17% k/k -13.26%~sektor +18.61% | 3,82~sektor 3,32 r/r -33.04%~sektor +16.43% k/k -10.78%~sektor +1.00% | 4,75~sektor 3,16 r/r -12.89%~sektor -2.81% k/k +24.36%~sektor -4.75% | |
| 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 | 114,79~sektor 3,56 | 13,93~sektor 3,60 r/r -87.86%~sektor +1.01% | 7,46~sektor 2,89 | 8,26~sektor 3,05 r/r -40.69%~sektor -15.13% k/k +10.78%~sektor +5.48% | 7,87~sektor 2,95 k/k -4.82%~sektor -3.43% | 7,34~sektor 2,71 k/k -6.62%~sektor -8.00% | 9,18~sektor 2,47 r/r +23.06%~sektor -14.61% k/k +24.99%~sektor -8.87% | 7,94~sektor 2,31 r/r -3.89%~sektor -24.29% k/k -13.48%~sektor -6.48% | 8,12~sektor 2,09 r/r +3.29%~sektor -28.92% k/k +2.29%~sektor -9.34% | 8,15~sektor 2,04 r/r +10.93%~sektor -24.81% k/k +0.29%~sektor -2.68% | 7,02~sektor 2,17 r/r -23.50%~sektor -12.15% k/k -13.81%~sektor +6.47% | 7,16~sektor 2,45 r/r -9.81%~sektor +6.10% k/k +2.00%~sektor +12.95% | 6,03~sektor 2,50 r/r -25.73%~sektor +19.22% k/k -15.77%~sektor +1.86% | 5,85~sektor 2,78 r/r -28.16%~sektor +36.57% k/k -2.99%~sektor +11.49% | |
| 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 | 904,35~sektor 28,09 | 17,77~sektor 15,43 r/r -98.04%~sektor -45.07% | 9,42~sektor 11,12 | 12,67~sektor 16,34 r/r -28.68%~sektor +5.88% k/k +34.52%~sektor +46.92% | 12,43~sektor 17,88 k/k -1.93%~sektor +9.42% | 11,83~sektor 14,09 k/k -4.76%~sektor -21.19% | 17,79~sektor 15,60 r/r +88.87%~sektor +40.25% k/k +50.31%~sektor +10.69% | 13,85~sektor 15,52 r/r +9.32%~sektor -4.98% k/k -22.14%~sektor -0.46% | 15,92~sektor 15,92 r/r +28.14%~sektor -10.93% k/k +14.95%~sektor +2.57% | 17,43~sektor 17,97 r/r +47.26%~sektor +27.54% k/k +9.46%~sektor +12.86% | 13,18~sektor 15,68 r/r -25.93%~sektor +0.56% k/k -24.39%~sektor -12.72% | 14,57~sektor 18,79 r/r +5.20%~sektor +21.05% k/k +10.58%~sektor +19.82% | 11,40~sektor 18,71 r/r -28.40%~sektor +17.50% k/k -21.76%~sektor -0.44% | 11,91~sektor 17,00 r/r -31.68%~sektor -5.39% k/k +4.43%~sektor -9.12% | |
| 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 | 787,88~sektor 22,58 | 16,61~sektor 15,11 r/r -97.89%~sektor -33.07% | 8,68~sektor 12,65 | 10,16~sektor 18,15 r/r -38.83%~sektor +20.06% k/k +17.08%~sektor +43.49% | 9,80~sektor 12,29 k/k -3.50%~sektor -32.29% | 9,26~sektor 13,93 k/k -5.57%~sektor +13.39% | 12,81~sektor 13,05 r/r +47.66%~sektor +3.19% k/k +38.40%~sektor -6.33% | 11,36~sektor 12,94 r/r +11.87%~sektor -28.68% k/k -11.30%~sektor -0.83% | 13,16~sektor 12,32 r/r +34.21%~sektor +0.25% k/k +15.78%~sektor -4.83% | 14,32~sektor 12,92 r/r +54.73%~sektor -7.24% k/k +8.86%~sektor +4.93% | 10,91~sektor 13,84 r/r -14.80%~sektor +6.02% k/k -23.79%~sektor +7.06% | 11,19~sektor 13,83 r/r -1.50%~sektor +6.89% k/k +2.56%~sektor -0.02% | 8,59~sektor 12,98 r/r -34.73%~sektor +5.41% k/k -23.29%~sektor -6.14% | 8,65~sektor 13,50 r/r -39.61%~sektor +4.45% k/k +0.71%~sektor +3.97% | |
| Enterprise Value na akcję | 103,86 | 99,54 r/r -4.16% | 90,91 | 90,83 r/r -8.75% k/k -0.09% | 89,28 k/k -1.71% | 89,41 k/k +0.15% | 88,86 r/r -2.26% k/k -0.61% | 87,35 r/r -3.83% k/k -1.70% | 86,70 r/r -2.89% k/k -0.75% | 85,64 r/r -4.22% k/k -1.22% | 83,78 r/r -5.72% k/k -2.17% | 85,00 r/r -2.68% k/k +1.46% | 79,56 r/r -8.23% k/k -6.40% | 78,29 r/r -8.57% k/k -1.59% | |
| EV / Przychody ze sprzedaży | 114,63~sektor 3,38 | 13,34~sektor 3,16 r/r -88.37%~sektor -6.62% | 6,52~sektor 2,83 | 7,22~sektor 2,63 r/r -45.88%~sektor -16.59% k/k +10.68%~sektor -6.91% | 6,75~sektor 2,66 k/k -6.45%~sektor +0.92% | 6,31~sektor 2,46 k/k -6.48%~sektor -7.60% | 7,84~sektor 2,28 r/r +20.28%~sektor -19.36% k/k +24.22%~sektor -7.10% | 6,67~sektor 2,17 r/r -7.58%~sektor -17.75% k/k -14.96%~sektor -5.05% | 6,77~sektor 2,03 r/r +0.30%~sektor -23.52% k/k +1.53%~sektor -6.16% | 6,71~sektor 1,87 r/r +6.25%~sektor -23.74% k/k -0.93%~sektor -7.87% | 5,66~sektor 2,04 r/r -27.88%~sektor -10.66% k/k -15.68%~sektor +8.84% | 5,85~sektor 2,43 r/r -12.23%~sektor +12.00% k/k +3.50%~sektor +19.02% | 4,62~sektor 2,43 r/r -31.84%~sektor +19.65% k/k -21.16%~sektor +0.26% | 4,41~sektor 2,65 r/r -34.32%~sektor +41.31% k/k -4.53%~sektor +8.80% | |
| EV / EBIT | 786,80~sektor -2,18 | 15,89~sektor -1,31 r/r -97.98%~sektor +39.75% | 7,58~sektor -1,33 | 8,87~sektor -1,14 r/r -44.19%~sektor +13.22% k/k +16.97%~sektor +14.62% | 8,41~sektor -2,61 k/k -5.14%~sektor -129.23% | 7,96~sektor -0,59 k/k -5.44%~sektor +77.47% | 10,94~sektor -0,66 r/r +44.32%~sektor +50.63% k/k +37.55%~sektor -11.95% | 9,54~sektor 1,36 r/r +7.58%~sektor +219.40% k/k -12.81%~sektor +306.50% | 10,97~sektor -0,43 r/r +30.33%~sektor +83.66% k/k +14.91%~sektor -131.38% | 11,79~sektor 1,36 r/r +48.20%~sektor +332.15% k/k +7.53%~sektor +420.05% | 8,79~sektor 0,55 r/r -19.67%~sektor +182.95% k/k -25.44%~sektor -60.00% | 9,15~sektor -1,69 r/r -4.14%~sektor -224.67% k/k +4.06%~sektor -410.37% | 6,57~sektor -2,29 r/r -40.10%~sektor -438.09% k/k -28.20%~sektor -35.42% | 6,51~sektor -2,24 r/r -44.79%~sektor -264.46% k/k -0.89%~sektor +2.18% | |
| EV / EBITDA | 786,80~sektor -2,42 | 15,89~sektor 0,74 r/r -97.98%~sektor +130.42% | 7,58~sektor -0,61 | 8,86~sektor -0,83 r/r -44.25%~sektor -212.34% k/k +16.90%~sektor -34.82% | 8,40~sektor -1,31 k/k -5.19%~sektor -58.64% | 7,94~sektor 0,38 k/k -5.48%~sektor +129.26% | 10,91~sektor 1,63 r/r +43.96%~sektor +366.51% k/k +37.42%~sektor +325.89% | 9,16~sektor 2,99 r/r +3.32%~sektor +461.87% k/k -16.10%~sektor +83.06% | 9,81~sektor 2,40 r/r +16.79%~sektor +283.04% k/k +7.17%~sektor -19.76% | 9,80~sektor 3,55 r/r +23.44%~sektor +825.42% k/k -0.10%~sektor +47.92% | 7,26~sektor 3,34 r/r -33.50%~sektor +104.41% k/k -25.96%~sektor -5.93% | 7,39~sektor 1,44 r/r -19.32%~sektor -51.86% k/k +1.78%~sektor -56.89% | 5,47~sektor -0,68 r/r -44.29%~sektor -128.48% k/k -26.00%~sektor -147.47% | 5,32~sektor -1,07 r/r -45.70%~sektor -130.26% k/k -2.63%~sektor -57.17% | |
* 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.
