|
|
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
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) |
|
| Kurs | 0.00 | 0.00 | 0.00 | 14.22 | 14.12 | 23.40 | 19.00 | 17.70 | 23.70 | 30.50 | 29.90 | 20.80 | 17.00 | 8.50 | 9.45 | |
| Liczba akcji | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | |
| Wartość księgowa na akcję | 0.19 | 0.32 r/r +73.98% | 0.53 | 0.65 k/k +21.96% | 0.90 r/r +176.70% k/k +37.80% | 1.09 k/k +21.24% | 1.31 r/r +146.13% k/k +20.80% | 1.55 r/r +138.69% k/k +18.27% | 1.93 r/r +115.75% k/k +24.55% | 2.14 r/r +96.78% k/k +10.58% | 2.22 r/r +69.35% k/k +3.96% | 2.25 r/r +45.03% k/k +1.29% | 2.36 r/r +22.28% k/k +5.01% | 2.40 r/r +12.18% k/k +1.45% | 2.41 r/r +8.51% k/k +0.56% | |
| Cena / Wartość księgowa | | | | 21.88~sektor 7.11 | 15.77~sektor 5.59 k/k -27.94%~sektor -21.39% | 21.55~sektor 4.77 k/k +36.69%~sektor -14.65% | 14.49~sektor 3.18 k/k -32.78%~sektor -33.36% | 11.41~sektor 2.94 r/r -47.85%~sektor -58.72% k/k -21.23%~sektor -7.69% | 12.27~sektor 3.35 r/r -22.20%~sektor -40.13% k/k +7.50%~sektor +14.02% | 14.28~sektor 3.37 r/r -33.76%~sektor -29.48% k/k +16.38%~sektor +0.53% | 13.46~sektor 3.32 r/r -7.07%~sektor +4.49% k/k -5.70%~sektor -1.24% | 9.25~sektor 3.24 r/r -18.97%~sektor +10.51% k/k -31.32%~sektor -2.37% | 7.20~sektor 2.87 r/r -41.34%~sektor -14.18% k/k -22.17%~sektor -11.45% | 3.55~sektor 2.65 r/r -75.16%~sektor -21.12% k/k -50.71%~sektor -7.60% | 3.92~sektor 2.50 r/r -70.87%~sektor -24.92% k/k +10.56%~sektor -6.01% | |
| Wartość księgowa Grahama na akcję | 0.18 | 0.37 r/r +101.52% | 0.64 | 0.53 k/k -17.22% | 0.38 r/r +1.18% k/k -28.99% | 0.48 k/k +27.23% | 0.61 r/r -5.02% k/k +26.99% | 0.73 r/r +38.22% k/k +20.47% | 0.93 r/r +147.03% k/k +26.92% | 0.94 r/r +96.41% k/k +1.16% | 0.80 r/r +30.91% k/k -15.36% | 0.59 r/r -20.07% k/k -26.45% | -0.42 r/r -145.53% k/k -172.30% | -0.55 r/r -158.14% k/k -29.16% | -0.63 r/r -178.87% k/k -14.83% | |
| Cena / Wartość księgowa Grahama | | | | 26.80~sektor 8.67 | 37.47~sektor 7.25 k/k +39.83%~sektor -16.45% | 48.81~sektor 6.59 k/k +30.25%~sektor -8.99% | 31.21~sektor 4.70 k/k -36.06%~sektor -28.75% | 24.13~sektor 4.24 r/r -9.95%~sektor -51.12% k/k -22.67%~sektor -9.78% | 25.46~sektor 5.14 r/r -32.05%~sektor -29.07% k/k +5.50%~sektor +21.23% | 32.39~sektor 4.81 r/r -33.64%~sektor -27.10% k/k +27.22%~sektor -6.46% | 37.52~sektor 5.04 r/r +20.21%~sektor +7.33% k/k +15.82%~sektor +4.90% | 35.48~sektor 4.96 r/r +47.02%~sektor +17.00% k/k -5.42%~sektor -1.64% | | | | |
| Przychody ze sprzedaży na akcję | 1.65 | 2.01 r/r +21.85% | 2.34 | 2.64 k/k +13.00% | 2.87 r/r +43.27% k/k +8.90% | 3.23 k/k +12.40% | 3.62 r/r +55.14% k/k +12.16% | 4.05 r/r +53.42% k/k +11.74% | 4.64 r/r +61.46% k/k +14.61% | 5.02 r/r +55.28% k/k +8.10% | 5.31 r/r +46.41% k/k +5.75% | 5.39 r/r +33.01% k/k +1.52% | 5.31 r/r +14.38% k/k -1.44% | 5.15 r/r +2.74% k/k -2.90% | 4.95 r/r -6.63% k/k -3.90% | |
| Cena / Przychody ze sprzedaży | | | | 5.39~sektor 8.70 | 4.91~sektor 6.88 k/k -8.82%~sektor -20.92% | 7.24~sektor 7.03 k/k +47.44%~sektor +2.15% | 5.24~sektor 5.10 k/k -27.61%~sektor -27.43% | 4.37~sektor 3.93 r/r -18.87%~sektor -54.84% k/k -16.63%~sektor -22.96% | 5.11~sektor 3.55 r/r +3.96%~sektor -48.47% k/k +16.83%~sektor -9.78% | 6.08~sektor 3.89 r/r -16.06%~sektor -44.68% k/k +19.05%~sektor +9.66% | 5.64~sektor 3.74 r/r +7.49%~sektor -26.67% k/k -7.30%~sektor -3.80% | 3.86~sektor 3.73 r/r -11.65%~sektor -5.19% k/k -31.47%~sektor -0.39% | 3.20~sektor 3.34 r/r -37.29%~sektor -5.69% k/k -17.07%~sektor -10.25% | 1.65~sektor 3.38 r/r -72.88%~sektor -13.11% k/k -48.51%~sektor +1.04% | 1.91~sektor 3.69 r/r -66.15%~sektor -1.42% k/k +15.68%~sektor +9.14% | |
| Zysk na akcję | 0.10 | 0.17 r/r +77.50% | 0.32 | 0.39 k/k +24.11% | 0.55 r/r +221.01% k/k +39.83% | 0.61 k/k +10.90% | 0.75 r/r +139.21% k/k +24.30% | 0.88 r/r +124.13% k/k +16.29% | 1.03 r/r +87.57% k/k +17.02% | 1.05 r/r +73.19% k/k +2.40% | 0.91 r/r +20.58% k/k -13.46% | 0.70 r/r -20.35% k/k -23.19% | 0.42 r/r -59.26% k/k -40.15% | 0.24 r/r -77.40% k/k -43.21% | 0.16 r/r -82.53% k/k -33.11% | |
| Cena / Zysk | | | | 36.35~sektor 29.81 | 25.81~sektor 23.53 k/k -28.99%~sektor -21.06% | 38.58~sektor 19.66 k/k +49.44%~sektor -16.43% | 25.20~sektor 16.54 k/k -34.68%~sektor -15.89% | 20.19~sektor 18.26 r/r -44.46%~sektor -38.74% k/k -19.89%~sektor +10.39% | 23.10~sektor 19.86 r/r -10.51%~sektor -15.61% k/k +14.43%~sektor +8.76% | 29.03~sektor 22.52 r/r -24.74%~sektor +14.50% k/k +25.68%~sektor +13.39% | 32.89~sektor 26.97 r/r +30.51%~sektor +63.08% k/k +13.28%~sektor +19.79% | 29.78~sektor 23.59 r/r +47.53%~sektor +29.21% k/k -9.44%~sektor -12.54% | 40.67~sektor 22.93 r/r +76.06%~sektor +15.46% k/k +36.56%~sektor -2.81% | 35.80~sektor 17.94 r/r +23.33%~sektor -20.33% k/k -11.96%~sektor -21.76% | 59.51~sektor 17.82 r/r +80.95%~sektor -33.93% k/k +66.20%~sektor -0.65% | |
| Zysk operacyjny na akcję | 0.11 | 0.24 r/r +108.29% | 0.42 | 0.51 k/k +21.63% | 0.66 r/r +181.46% k/k +29.89% | 0.74 k/k +11.67% | 0.91 r/r +115.16% k/k +21.96% | 1.02 r/r +99.45% k/k +12.75% | 1.13 r/r +69.31% k/k +10.27% | 1.11 r/r +49.78% k/k -1.21% | 0.96 r/r +5.74% k/k -13.90% | 0.72 r/r -29.09% k/k -24.40% | 0.55 r/r -51.44% k/k -24.48% | 0.37 r/r -66.53% k/k -31.91% | 0.27 r/r -71.97% k/k -27.89% | |
| Cena / Zysk operacyjny | | | | 27.78~sektor 29.25 | 21.24~sektor 23.81 k/k -23.56%~sektor -18.60% | 31.52~sektor 15.37 k/k +48.40%~sektor -35.46% | 20.99~sektor 14.67 k/k -33.42%~sektor -4.57% | 17.34~sektor 16.86 r/r -37.59%~sektor -42.36% k/k -17.37%~sektor +14.96% | 21.06~sektor 14.60 r/r -0.87%~sektor -38.69% k/k +21.43%~sektor -13.42% | 27.43~sektor 19.72 r/r -12.98%~sektor +28.29% k/k +30.27%~sektor +35.07% | 31.23~sektor 19.92 r/r +48.82%~sektor +35.85% k/k +13.86%~sektor +1.05% | 28.74~sektor 22.37 r/r +65.73%~sektor +32.69% k/k -7.98%~sektor +12.29% | 31.10~sektor 15.92 r/r +47.71%~sektor +9.07% k/k +8.23%~sektor -28.83% | 22.84~sektor 13.00 r/r -16.74%~sektor -34.05% k/k -26.57%~sektor -18.33% | 35.21~sektor 14.79 r/r +12.74%~sektor -25.76% k/k +54.17%~sektor +13.74% | |
| Enterprise Value na akcję | | | | 13.79 | 13.62 k/k -1.28% | 22.75 k/k +67.11% | 18.20 k/k -20.03% | 16.74 r/r +21.34% k/k -8.03% | 22.66 r/r +66.43% k/k +35.41% | 29.50 r/r +29.64% k/k +30.17% | 29.12 r/r +60.04% k/k -1.28% | 19.99 r/r +19.43% k/k -31.37% | 16.79 r/r -25.89% k/k -15.98% | 8.37 r/r -71.61% k/k -50.14% | 9.39 r/r -67.75% k/k +12.15% | |
| EV / Przychody ze sprzedaży | | | | 5.23~sektor 8.48 | 4.74~sektor 6.56 k/k -9.35%~sektor -22.61% | 7.04~sektor 7.00 k/k +48.68%~sektor +6.65% | 5.02~sektor 4.69 k/k -28.70%~sektor -32.99% | 4.13~sektor 3.83 r/r -20.91%~sektor -54.83% k/k -17.70%~sektor -18.32% | 4.88~sektor 3.29 r/r +3.08%~sektor -49.92% k/k +18.15%~sektor -14.20% | 5.88~sektor 3.97 r/r -16.51%~sektor -43.35% k/k +20.42%~sektor +20.64% | 5.49~sektor 3.67 r/r +9.31%~sektor -21.83% k/k -6.65%~sektor -7.54% | 3.71~sektor 3.72 r/r -10.21%~sektor -2.92% k/k -32.39%~sektor +1.44% | 3.16~sektor 3.26 r/r -35.21%~sektor -0.83% k/k -14.74%~sektor -12.36% | 1.62~sektor 3.08 r/r -72.37%~sektor -22.43% k/k -48.65%~sektor -5.63% | 1.90~sektor 3.17 r/r -65.46%~sektor -13.51% k/k +16.70%~sektor +3.09% | |
| EV / EBIT | | | | 26.95~sektor -6.01 | 20.48~sektor -8.88 k/k -24.00%~sektor -47.86% | 30.65~sektor -9.58 k/k +49.64%~sektor -7.85% | 20.10~sektor -3.81 k/k -34.42%~sektor +60.22% | 16.39~sektor -1.92 r/r -39.16%~sektor +68.06% k/k -18.43%~sektor +49.65% | 20.13~sektor 1.58 r/r -1.70%~sektor +117.81% k/k +22.80%~sektor +182.45% | 26.53~sektor -1.38 r/r -13.45%~sektor +85.62% k/k +31.76%~sektor -187.09% | 30.42~sektor 4.61 r/r +51.34%~sektor +220.97% k/k +14.67%~sektor +434.55% | 27.61~sektor 0.98 r/r +68.44%~sektor +151.14% k/k -9.21%~sektor -78.71% | 30.73~sektor -2.46 r/r +52.62%~sektor -255.56% k/k +11.26%~sektor -350.80% | 22.50~sektor -3.26 r/r -15.19%~sektor -136.79% k/k -26.78%~sektor -32.56% | 34.99~sektor -3.57 r/r +15.03%~sektor -177.48% k/k +55.53%~sektor -9.46% | |
| EV / EBITDA | | | | 24.80~sektor -0.34 | 18.45~sektor -8.15 k/k -25.60%~sektor -2263.39% | 26.64~sektor -7.25 k/k +44.38%~sektor +11.07% | 17.32~sektor -0.71 k/k -34.96%~sektor +90.16% | 13.88~sektor 4.36 r/r -44.03%~sektor +1364.71% k/k -19.88%~sektor +711.26% | 16.88~sektor 6.34 r/r -8.50%~sektor +177.80% k/k +21.63%~sektor +45.38% | 21.24~sektor 5.05 r/r -20.25%~sektor +169.76% k/k +25.84%~sektor -20.26% | 22.29~sektor 4.89 r/r +28.68%~sektor +785.25% k/k +4.94%~sektor -3.30% | 12.64~sektor 5.95 r/r -8.92%~sektor +36.47% k/k -43.29%~sektor +21.73% | 15.81~sektor 2.35 r/r -6.34%~sektor -62.91% k/k +25.08%~sektor -60.49% | 8.89~sektor -1.36 r/r -58.15%~sektor -126.84% k/k -43.78%~sektor -157.70% | 10.23~sektor -1.36 r/r -54.10%~sektor -127.82% k/k +15.11%~sektor -0.22% | |
* 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.
