|
|
2020/Q4
(wrz 20) |
2021/Q4
(wrz 21) |
2022/Q1
(gru 21) |
2022/Q2
(mar 22) |
2022/Q3
(cze 22) |
2022/Q4
(wrz 22) |
2023/Q1
(gru 22) |
2023/Q2
(mar 23) |
2023/Q3
(cze 23) |
2023/Q4
(wrz 23) |
2024/Q1
(gru 23) |
2024/Q2
(mar 24) |
2024/Q3
(cze 24) |
|
| Kurs | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | 1 280,00 | |
| Liczba akcji | 1 948 581 686 | 1 925 344 039 | 1 914 219 014 | 1 901 278 068 | 1 890 414 573 | 1 628 424 506 490 | 1 880 212 468 | 1 873 316 989 | 1 861 840 586 | 1 835 646 353 | 1 836 509 702 | 1 828 938 533 | 1 822 306 223 | |
| Wartość księgowa na akcję | 71,84 | 77,95 r/r +8.50% | 76,77 k/k -1.51% | 79,12 k/k +3.07% | 84,14 k/k +6.33% | 0,11 r/r -99.86% k/k -99.87% | 86,44 r/r +12.61% k/k +79792.33% | 88,39 r/r +11.70% k/k +2.25% | 85,98 r/r +2.19% k/k -2.72% | 92,20 r/r +85115.06% k/k +7.24% | 85,13 r/r -1.51% k/k -7.67% | 88,29 r/r -0.11% k/k +3.71% | 87,90 r/r +2.24% k/k -0.44% | |
| Cena / Wartość księgowa | 17,82 | 16,42 r/r -7.84% | 16,67 k/k +1.54% | 16,18 k/k -2.98% | 15,21 k/k -5.96% | 11 826,73 r/r +71919.81% k/k +77638.92% | 14,81 r/r -11.19% k/k -99.87% | 14,48 r/r -10.48% k/k -2.20% | 14,89 r/r -2.14% k/k +2.80% | 13,88 r/r -99.88% k/k -6.75% | 15,04 r/r +1.54% k/k +8.30% | 14,50 r/r +0.11% k/k -3.58% | 14,56 r/r -2.19% k/k +0.44% | |
| Wartość księgowa Grahama na akcję | -33,85 | -36,70 r/r -8.42% | -42,06 k/k -14.58% | -47,77 k/k -13.59% | -49,69 k/k -4.02% | -0,06 r/r +99.84% k/k +99.88% | -48,24 r/r -14.69% k/k -80294.00% | -44,77 r/r +6.29% k/k +7.19% | -40,99 r/r +17.51% k/k +8.44% | -43,41 r/r -72242.50% k/k -5.90% | -40,59 r/r +15.85% k/k +6.49% | -41,74 r/r +6.76% k/k -2.83% | -44,85 r/r -9.43% k/k -7.46% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 43,34 | 49,99 r/r +15.33% | 52,71 k/k +5.44% | 56,92 k/k +7.99% | 62,16 k/k +9.21% | 0,09 r/r -99.82% k/k -99.86% | 72,42 r/r +37.40% k/k +81088.34% | 74,95 r/r +31.68% k/k +3.49% | 75,81 r/r +21.96% k/k +1.15% | 77,73 r/r +87040.70% k/k +2.53% | 75,81 r/r +4.69% k/k -2.46% | 76,52 r/r +2.10% k/k +0.93% | 78,19 r/r +3.13% k/k +2.18% | |
| Cena / Przychody ze sprzedaży | 29,53 | 25,61 r/r -13.29% | 24,29 k/k -5.16% | 22,49 k/k -7.40% | 20,59 k/k -8.44% | 14 357,11 r/r +55966.27% k/k +69621.13% | 17,67 r/r -27.22% k/k -99.88% | 17,08 r/r -24.06% k/k -3.37% | 16,88 r/r -18.01% k/k -1.14% | 16,47 r/r -99.89% k/k -2.47% | 16,88 r/r -4.48% k/k +2.53% | 16,73 r/r -2.06% k/k -0.92% | 16,37 r/r -3.04% k/k -2.13% | |
| Zysk na akcję | 21,56 | 25,53 r/r +18.42% | 27,26 k/k +6.78% | 29,15 k/k +6.93% | 32,22 k/k +10.55% | 0,05 r/r -99.82% k/k -99.86% | 36,40 r/r +33.54% k/k +79907.03% | 38,16 r/r +30.90% k/k +4.81% | 39,35 r/r +22.10% k/k +3.12% | 41,12 r/r +90268.79% k/k +4.50% | 40,86 r/r +12.24% k/k -0.63% | 41,21 r/r +7.99% k/k +0.84% | 42,77 r/r +8.70% k/k +3.80% | |
| Cena / Zysk | 59,38 | 50,14 r/r -15.56% | 46,95 k/k -6.35% | 43,91 k/k -6.48% | 39,72 k/k -9.54% | 28 134,45 r/r +56012.35% k/k +70729.10% | 35,16 r/r -25.12% k/k -99.88% | 33,55 r/r -23.60% k/k -4.59% | 32,53 r/r -18.10% k/k -3.02% | 31,13 r/r -99.89% k/k -4.31% | 31,33 r/r -10.91% k/k +0.63% | 31,06 r/r -7.40% k/k -0.84% | 29,93 r/r -8.01% k/k -3.66% | |
| Zysk operacyjny na akcję | 27,94 | 32,77 r/r +17.31% | 34,63 k/k +5.66% | 37,95 k/k +9.59% | 39,82 k/k +4.95% | 0,06 r/r -99.83% k/k -99.86% | 45,88 r/r +32.50% k/k +80114.16% | 47,57 r/r +25.35% k/k +3.67% | 48,95 r/r +22.92% k/k +2.92% | 49,99 r/r +87294.93% k/k +2.12% | 49,67 r/r +8.26% k/k -0.64% | 49,03 r/r +3.07% k/k -1.30% | 51,02 r/r +4.23% k/k +4.07% | |
| Cena / Zysk operacyjny | 45,82 | 39,06 r/r -14.76% | 36,97 k/k -5.36% | 33,73 k/k -8.75% | 32,14 k/k -4.71% | 22 367,88 r/r +57168.82% k/k +69492.56% | 27,90 r/r -24.53% k/k -99.88% | 26,91 r/r -20.22% k/k -3.54% | 26,15 r/r -18.65% k/k -2.84% | 25,61 r/r -99.89% k/k -2.07% | 25,77 r/r -7.63% k/k +0.64% | 26,11 r/r -2.98% k/k +1.31% | 25,09 r/r -4.05% k/k -3.91% | |
| Enterprise Value na akcję | 1 289,49 | 1 287,24 r/r -0.17% | 1 286,26 k/k -0.08% | 1 291,39 k/k +0.40% | 1 295,41 k/k +0.31% | 1 280,01 r/r -0.56% k/k -1.19% | 1 296,75 r/r +0.81% k/k +1.31% | 1 295,50 r/r +0.32% k/k -0.10% | 1 290,96 r/r -0.34% k/k -0.35% | 1 289,94 r/r +0.78% k/k -0.08% | 1 295,24 r/r -0.12% k/k +0.41% | 1 296,60 r/r +0.08% k/k +0.10% | 1 296,94 r/r +0.46% k/k +0.03% | |
| EV / Przychody ze sprzedaży | 29,75 | 25,75 r/r -13.45% | 24,40 k/k -5.23% | 22,69 k/k -7.03% | 20,84 k/k -8.15% | 14 357,27 r/r +55651.40% k/k +68792.51% | 17,91 r/r -26.63% k/k -99.88% | 17,29 r/r -23.82% k/k -3.46% | 17,03 r/r -18.29% k/k -1.49% | 16,60 r/r -99.88% k/k -2.55% | 17,08 r/r -4.59% k/k +2.95% | 16,94 r/r -1.98% k/k -0.82% | 16,59 r/r -2.59% k/k -2.10% | |
| EV / EBIT | 46,16 | 39,28 r/r -14.91% | 37,15 k/k -5.43% | 34,03 k/k -8.39% | 32,53 k/k -4.42% | 22 368,13 r/r +56847.36% k/k +68665.54% | 28,26 r/r -23.92% k/k -99.87% | 27,24 r/r -19.97% k/k -3.63% | 26,37 r/r -18.93% k/k -3.18% | 25,80 r/r -99.88% k/k -2.15% | 26,08 r/r -7.74% k/k +1.05% | 26,45 r/r -2.90% k/k +1.42% | 25,42 r/r -3.61% k/k -3.88% | |
| EV / EBITDA | 43,78 | 37,38 r/r -14.62% | 35,44 k/k -5.17% | 32,56 k/k -8.13% | 31,08 k/k -4.55% | 21 389,22 r/r +57125.47% k/k +68718.78% | 27,01 r/r -23.81% k/k -99.87% | 26,02 r/r -20.09% k/k -3.64% | 25,24 r/r -18.79% k/k -3.01% | 24,70 r/r -99.88% k/k -2.15% | 24,98 r/r -7.52% k/k +1.13% | 25,31 r/r -2.72% k/k +1.36% | 24,34 r/r -3.55% k/k -3.84% | |
* 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.
