|
|
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 -21.21% k/k -50.71%~sektor -7.71% | 3,92~sektor 2,56 r/r -70.87%~sektor -23.00% k/k +10.56%~sektor -3.49% | |
| 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 3,36 r/r -72.88%~sektor -13.48% k/k -48.51%~sektor +0.61% | 1,91~sektor 3,74 r/r -66.15%~sektor -0.06% k/k +15.68%~sektor +11.12% | |
| 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 3,07 r/r -72.37%~sektor -22.70% k/k -48.65%~sektor -5.97% | 1,90~sektor 3,21 r/r -65.46%~sektor -12.43% k/k +16.70%~sektor +4.76% | |
| 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 0,96 r/r +68.44%~sektor +150.26% k/k -9.21%~sektor -79.08% | 30,73~sektor -2,46 r/r +52.62%~sektor -255.56% k/k +11.26%~sektor -355.19% | 22,50~sektor -3,32 r/r -15.19%~sektor -140.95% k/k -26.78%~sektor -34.89% | 34,99~sektor -3,59 r/r +15.03%~sektor -177.93% k/k +55.53%~sektor -8.21% | |
| 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 -0,66 r/r -58.15%~sektor -112.96% k/k -43.78%~sektor -127.86% | 10,23~sektor -1,50 r/r -54.10%~sektor -130.65% k/k +15.11%~sektor -128.70% | |
* 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.
