|
|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
2021/Q1
(mar 21) |
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) |
2024/Q3
(wrz 24) |
|
| Kurs | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 66,80 | 69,00 | 55,50 | 35,75 | 34,50 | 25,20 | 29,20 | 29,00 | 35,50 | 33,00 | 30,90 | 42,10 | 45,40 | |
| Liczba akcji | 28 115 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 515 000 | 28 134 560 | 28 134 560 | 28 134 560 | |
| Wartość księgowa na akcję | 0,57 | 0,57 r/r -0.62% | 0,85 r/r +49.73% | 0,56 k/k -33.35% | 0,99 k/k +76.34% | 1,10 k/k +10.35% | 1,29 r/r +52.77% k/k +17.78% | 1,45 r/r +156.57% k/k +11.95% | 0,90 r/r -9.53% k/k -37.82% | 1,05 r/r -4.09% k/k +16.99% | 1,32 r/r +2.48% k/k +25.85% | 1,55 r/r +6.95% k/k +16.84% | 1,37 r/r +52.46% k/k -11.37% | 1,60 r/r +52.23% k/k +16.81% | 1,96 r/r +48.22% k/k +22.53% | 2,12 r/r +37.22% k/k +8.17% | 1,78 r/r +29.78% k/k -16.17% | 2,10 r/r +31.09% k/k +18.00% | |
| Cena / Wartość księgowa | | | | | | 60,88~sektor 3,68 | 53,39~sektor 2,77 k/k -12.30%~sektor -24.79% | 38,36~sektor 2,58 k/k -28.15%~sektor -6.94% | 39,74~sektor 2,40 k/k +3.59%~sektor -6.96% | 32,78~sektor 2,16 r/r -46.15%~sektor -41.34% k/k -17.51%~sektor -9.92% | 19,03~sektor 2,36 r/r -64.36%~sektor -14.79% k/k -41.95%~sektor +9.25% | 18,87~sektor 2,34 r/r -50.81%~sektor -9.30% k/k -0.83%~sektor -0.94% | 21,14~sektor 2,49 r/r -46.79%~sektor +3.70% k/k +12.05%~sektor +6.38% | 22,16~sektor 2,67 r/r -32.40%~sektor +23.61% k/k +4.80%~sektor +7.37% | 16,81~sektor 2,49 r/r -11.65%~sektor +5.73% k/k -24.13%~sektor -6.55% | 14,55~sektor 2,34 r/r -22.88%~sektor +0.35% k/k -13.44%~sektor -5.99% | 23,65~sektor 2,52 r/r +11.86%~sektor +1.35% k/k +62.53%~sektor +7.44% | 21,62~sektor 2,73 r/r -2.44%~sektor +2.19% k/k -8.61%~sektor +8.26% | |
| Wartość księgowa Grahama na akcję | -0,06 | -0,11 r/r -83.77% | 0,19 r/r +263.96% | -0,09 k/k -148.49% | 0,28 k/k +413.78% | -0,69 k/k -343.48% | -0,55 r/r -398.44% k/k +19.44% | -0,44 r/r -393.78% k/k +19.77% | -2,14 r/r -857.12% k/k -381.12% | -2,14 r/r -210.54% k/k +0.13% | -1,99 r/r -259.43% k/k +6.76% | -1,79 r/r -303.76% k/k +9.87% | -2,00 r/r +6.30% k/k -11.65% | -1,75 r/r +18.00% k/k +12.59% | -1,43 r/r +28.36% k/k +18.54% | -1,35 r/r +24.78% k/k +5.37% | -1,68 r/r +16.22% k/k -24.35% | -1,44 r/r +17.75% k/k +14.19% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 0,73 | 0,98 r/r +33.88% | 1,65 r/r +68.52% | 1,88 k/k +13.98% | 2,09 k/k +11.11% | 2,38 k/k +14.19% | 2,81 r/r +70.83% k/k +18.12% | 3,18 r/r +69.53% k/k +13.12% | 3,57 r/r +71.42% k/k +12.35% | 3,97 r/r +66.90% k/k +11.18% | 4,32 r/r +53.74% k/k +8.80% | 4,63 r/r +45.61% k/k +7.14% | 4,90 r/r +37.10% k/k +5.78% | 5,11 r/r +28.64% k/k +4.32% | 5,35 r/r +23.77% k/k +4.69% | 5,75 r/r +24.04% k/k +7.37% | 6,09 r/r +24.30% k/k +6.01% | 6,44 r/r +26.06% k/k +5.80% | |
| Cena / Przychody ze sprzedaży | | | | | | 28,06~sektor 3,12 | 24,53~sektor 2,59 k/k -12.55%~sektor -16.99% | 17,45~sektor 2,35 k/k -28.89%~sektor -9.25% | 10,00~sektor 2,43 k/k -42.67%~sektor +3.38% | 8,68~sektor 1,97 r/r -69.06%~sektor -36.67% k/k -13.20%~sektor -18.67% | 5,83~sektor 1,95 r/r -76.24%~sektor -24.79% k/k -32.86%~sektor -1.43% | 6,30~sektor 2,51 r/r -63.87%~sektor +6.80% k/k +8.15%~sektor +28.87% | 5,92~sektor 2,71 r/r -40.83%~sektor +11.84% k/k -6.12%~sektor +8.25% | 6,94~sektor 2,89 r/r -20.01%~sektor +46.41% k/k +17.34%~sektor +6.47% | 6,17~sektor 2,26 r/r +5.80%~sektor +16.01% k/k -11.20%~sektor -21.90% | 5,38~sektor 2,21 r/r -14.69%~sektor -11.99% k/k -12.79%~sektor -2.23% | 6,91~sektor 2,42 r/r +16.79%~sektor -10.94% k/k +28.53%~sektor +9.54% | 7,05~sektor 2,71 r/r +1.45%~sektor -6.05% k/k +1.93%~sektor +12.31% | |
| Zysk na akcję | 0,11 | 0,14 r/r +29.14% | 0,44 r/r +218.85% | 0,51 k/k +17.48% | 0,82 k/k +59.10% | 0,81 k/k -1.60% | 0,89 r/r +102.69% k/k +10.20% | 0,88 r/r +70.99% k/k -0.89% | 0,61 r/r -25.91% k/k -31.06% | 0,61 r/r -24.56% k/k +0.20% | 0,64 r/r -28.34% k/k +4.67% | 0,66 r/r -24.57% k/k +4.34% | 0,74 r/r +21.94% k/k +11.43% | 0,82 r/r +35.68% k/k +11.49% | 0,92 r/r +44.70% k/k +11.63% | 1,03 r/r +54.75% k/k +11.59% | 1,08 r/r +45.57% k/k +4.82% | 1,16 r/r +41.11% k/k +8.08% | |
| Cena / Zysk | | | | | | 82,90~sektor 16,45 | 77,70~sektor 19,74 k/k -6.27%~sektor +19.97% | 63,06~sektor 15,84 k/k -18.84%~sektor -19.76% | 58,93~sektor 13,50 k/k -6.56%~sektor -14.76% | 56,75~sektor 12,54 r/r -31.54%~sektor -23.77% k/k -3.69%~sektor -7.10% | 39,60~sektor 18,22 r/r -49.03%~sektor -7.73% k/k -30.22%~sektor +45.21% | 43,98~sektor 20,79 r/r -30.26%~sektor +31.22% k/k +11.06%~sektor +14.12% | 39,20~sektor 17,40 r/r -33.47%~sektor +28.84% k/k -10.86%~sektor -16.32% | 43,04~sektor 19,03 r/r -24.16%~sektor +51.72% k/k +9.79%~sektor +9.40% | 35,84~sektor 22,82 r/r -9.49%~sektor +25.27% k/k -16.73%~sektor +19.90% | 30,08~sektor 19,51 r/r -31.61%~sektor -6.15% k/k -16.09%~sektor -14.50% | 39,09~sektor 17,14 r/r -0.28%~sektor -1.47% k/k +29.98%~sektor -12.14% | 39,01~sektor 16,19 r/r -9.38%~sektor -14.91% k/k -0.22%~sektor -5.52% | |
| Zysk operacyjny na akcję | 0,15 | 0,19 r/r +25.00% | 0,58 r/r +205.81% | 0,66 k/k +13.63% | 0,69 k/k +3.99% | 0,67 k/k -2.71% | 0,76 r/r +29.74% k/k +12.85% | 0,77 r/r +15.29% k/k +0.98% | 0,79 r/r +14.63% k/k +3.40% | 0,83 r/r +23.17% k/k +4.54% | 0,88 r/r +16.40% k/k +6.65% | 0,92 r/r +20.02% k/k +4.12% | 0,96 r/r +21.49% k/k +4.66% | 1,05 r/r +26.80% k/k +9.11% | 1,11 r/r +25.64% k/k +5.67% | 1,24 r/r +34.54% k/k +11.49% | 1,35 r/r +40.91% k/k +9.61% | 1,45 r/r +38.40% k/k +7.17% | |
| Cena / Zysk operacyjny | | | | | | 99,48~sektor 19,51 | 91,05~sektor 15,33 k/k -8.47%~sektor -21.42% | 72,53~sektor 14,20 k/k -20.34%~sektor -7.37% | 45,18~sektor 13,25 k/k -37.70%~sektor -6.73% | 41,71~sektor 10,64 r/r -58.07%~sektor -45.45% k/k -7.68%~sektor -19.65% | 28,57~sektor 13,81 r/r -68.62%~sektor -9.96% k/k -31.51%~sektor +29.70% | 31,79~sektor 15,58 r/r -56.16%~sektor +9.72% k/k +11.29%~sektor +12.88% | 30,17~sektor 15,28 r/r -33.23%~sektor +15.35% k/k -5.11%~sektor -1.94% | 33,85~sektor 16,78 r/r -18.85%~sektor +57.65% k/k +12.19%~sektor +9.82% | 29,78~sektor 17,57 r/r +4.23%~sektor +27.30% k/k -12.03%~sektor +4.73% | 25,01~sektor 16,50 r/r -21.34%~sektor +5.87% k/k -16.02%~sektor -6.13% | 31,08~sektor 13,32 r/r +3.03%~sektor -12.80% k/k +24.30%~sektor -19.23% | 31,28~sektor 14,98 r/r -7.59%~sektor -10.73% k/k +0.63%~sektor +12.42% | |
| Enterprise Value na akcję | | | | | | 66,70 | 68,65 k/k +2.92% | 54,95 k/k -19.97% | 35,72 k/k -35.00% | 35,20 r/r -47.24% k/k -1.46% | 25,69 r/r -62.57% k/k -27.00% | 29,41 r/r -46.47% k/k +14.48% | 29,12 r/r -18.46% k/k -0.99% | 35,46 r/r +0.76% k/k +21.77% | 33,07 r/r +28.69% k/k -6.76% | 30,65 r/r +4.19% k/k -7.32% | 42,18 r/r +44.83% k/k +37.64% | 45,23 r/r +27.54% k/k +7.23% | |
| EV / Przychody ze sprzedaży | | | | | | 28,02~sektor 2,74 | 24,41~sektor 2,50 k/k -12.87%~sektor -8.76% | 17,27~sektor 2,37 k/k -29.25%~sektor -5.37% | 9,99~sektor 1,95 k/k -42.14%~sektor -17.84% | 8,86~sektor 2,17 r/r -68.39%~sektor -21.01% k/k -11.37%~sektor +11.36% | 5,94~sektor 2,20 r/r -75.66%~sektor -12.04% k/k -32.90%~sektor +1.60% | 6,35~sektor 2,46 r/r -63.24%~sektor +3.72% k/k +6.85%~sektor +11.58% | 5,94~sektor 2,99 r/r -40.53%~sektor +53.66% k/k -6.40%~sektor +21.72% | 6,94~sektor 2,98 r/r -21.67%~sektor +37.66% k/k +16.73%~sektor -0.24% | 6,18~sektor 2,05 r/r +3.97%~sektor -6.90% k/k -10.93%~sektor -31.29% | 5,33~sektor 1,86 r/r -16.00%~sektor -24.45% k/k -13.68%~sektor -9.46% | 6,93~sektor 2,25 r/r +16.52%~sektor -24.78% k/k +29.84%~sektor +21.20% | 7,02~sektor 2,73 r/r +1.17%~sektor -8.49% k/k +1.36%~sektor +21.36% | |
| EV / EBIT | | | | | | 99,34~sektor 10,57 | 90,59~sektor 10,56 k/k -8.81%~sektor -0.07% | 71,80~sektor 7,98 k/k -20.74%~sektor -24.43% | 45,14~sektor 6,65 k/k -37.13%~sektor -16.73% | 42,55~sektor 6,57 r/r -57.16%~sektor -37.87% k/k -5.73%~sektor -1.20% | 29,13~sektor 11,11 r/r -67.85%~sektor +5.21% k/k -31.55%~sektor +69.21% | 32,03~sektor 12,49 r/r -55.40%~sektor +56.45% k/k +9.95%~sektor +12.39% | 30,30~sektor 11,58 r/r -32.88%~sektor +74.20% k/k -5.40%~sektor -7.28% | 33,81~sektor 10,20 r/r -20.54%~sektor +55.40% k/k +11.61%~sektor -11.86% | 29,84~sektor 11,95 r/r +2.43%~sektor +7.57% k/k -11.77%~sektor +17.12% | 24,80~sektor 10,47 r/r -22.56%~sektor -16.12% k/k -16.87%~sektor -12.36% | 31,14~sektor 10,04 r/r +2.79%~sektor -13.25% k/k +25.57%~sektor -4.11% | 31,16~sektor 12,29 r/r -7.84%~sektor +20.40% k/k +0.07%~sektor +22.33% | |
| EV / EBITDA | | | | | | 80,78~sektor 8,50 | 73,29~sektor 6,83 k/k -9.28%~sektor -19.71% | 56,10~sektor 6,28 k/k -23.45%~sektor -8.08% | 34,29~sektor 5,39 k/k -38.88%~sektor -14.13% | 31,66~sektor 6,57 r/r -60.81%~sektor -22.74% k/k -7.67%~sektor +21.92% | 21,05~sektor 6,67 r/r -71.27%~sektor -2.28% k/k -33.50%~sektor +1.55% | 22,52~sektor 8,34 r/r -59.85%~sektor +32.90% k/k +6.98%~sektor +25.01% | 20,90~sektor 10,88 r/r -39.05%~sektor +101.93% k/k -7.21%~sektor +30.47% | 23,51~sektor 10,67 r/r -25.73%~sektor +62.42% k/k +12.51%~sektor -1.94% | 20,72~sektor 8,19 r/r -1.58%~sektor +22.78% k/k -11.88%~sektor -23.23% | 17,53~sektor 7,87 r/r -22.16%~sektor -5.69% k/k -15.38%~sektor -3.97% | 22,31~sektor 8,62 r/r +6.73%~sektor -20.83% k/k +27.22%~sektor +9.51% | 22,48~sektor 10,14 r/r -4.38%~sektor -5.01% k/k +0.80%~sektor +17.67% | |
* 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.
