|
|
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 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | 4,00 | |
| 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 | 21,51~sektor 3,66 | 12,36~sektor 2,36 r/r -42.52%~sektor -35.60% | 7,51~sektor 2,57 | 6,16~sektor 2,22 k/k -18.01%~sektor -13.49% | 4,47~sektor 2,80 r/r -63.86%~sektor +18.72% k/k -27.43%~sektor +26.21% | 3,68~sektor 1,87 k/k -17.52%~sektor -33.33% | 3,05~sektor 1,73 r/r -59.37%~sektor -32.44% k/k -17.22%~sektor -7.20% | 2,58~sektor 1,75 r/r -58.10%~sektor -21.31% k/k -15.45%~sektor +0.78% | 2,07~sektor 2,18 r/r -53.65%~sektor -22.28% k/k -19.71%~sektor +24.65% | 1,87~sektor 1,88 r/r -49.18%~sektor +0.56% k/k -9.57%~sektor -13.74% | 1,80~sektor 2,11 r/r -40.95%~sektor +21.87% k/k -3.81%~sektor +12.47% | 1,78~sektor 2,01 r/r -31.05%~sektor +15.28% k/k -1.27%~sektor -4.66% | 1,69~sektor 2,22 r/r -18.22%~sektor +1.90% k/k -4.78%~sektor +10.18% | 1,67~sektor 2,24 r/r -10.86%~sektor +19.23% k/k -1.42%~sektor +0.93% | 1,66~sektor 2,28 r/r -7.84%~sektor +7.75% k/k -0.56%~sektor +1.63% | |
| 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 | 21,65~sektor 4,37 | 10,74~sektor 2,87 r/r -50.38%~sektor -34.28% | 6,24~sektor 3,80 | 7,54~sektor 3,19 k/k +20.81%~sektor -16.17% | 10,62~sektor 3,28 r/r -1.17%~sektor +14.16% k/k +40.82%~sektor +2.90% | 8,34~sektor 3,44 k/k -21.40%~sektor +4.75% | 6,57~sektor 2,84 r/r +5.29%~sektor -25.34% k/k -21.26%~sektor -17.37% | 5,45~sektor 2,85 r/r -27.65%~sektor -10.76% k/k -16.99%~sektor +0.21% | 4,30~sektor 2,99 r/r -59.52%~sektor -8.78% k/k -21.21%~sektor +5.17% | 4,25~sektor 2,97 r/r -49.09%~sektor -13.67% k/k -1.15%~sektor -0.86% | 5,02~sektor 3,25 r/r -23.61%~sektor +14.63% k/k +18.14%~sektor +9.72% | 6,82~sektor 2,86 r/r +25.11%~sektor +0.66% k/k +35.96%~sektor -12.00% | | | | |
| 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 | 2,43~sektor 3,56 | 1,99~sektor 3,54 r/r -17.93%~sektor -0.55% | 1,71~sektor 3,08 | 1,52~sektor 3,00 k/k -11.50%~sektor -2.61% | 1,39~sektor 2,93 r/r -30.20%~sektor -17.15% k/k -8.18%~sektor -2.15% | 1,24~sektor 2,95 k/k -11.03%~sektor +0.58% | 1,10~sektor 2,71 r/r -35.54%~sektor -11.80% k/k -10.84%~sektor -7.98% | 0,99~sektor 2,48 r/r -34.82%~sektor -17.37% k/k -10.51%~sektor -8.76% | 0,86~sektor 2,31 r/r -38.07%~sektor -21.40% k/k -12.76%~sektor -6.93% | 0,80~sektor 2,13 r/r -35.60%~sektor -27.81% k/k -7.48%~sektor -7.62% | 0,75~sektor 2,03 r/r -31.70%~sektor -25.12% k/k -5.44%~sektor -4.55% | 0,74~sektor 2,17 r/r -24.82%~sektor -12.26% k/k -1.50%~sektor +6.92% | 0,75~sektor 2,56 r/r -12.57%~sektor +11.03% k/k +1.47%~sektor +17.77% | 0,78~sektor 2,50 r/r -2.67%~sektor +17.25% k/k +2.99%~sektor -2.45% | 0,81~sektor 2,77 r/r +7.10%~sektor +36.31% k/k +4.05%~sektor +10.96% | |
| 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 | 41,67~sektor 27,92 | 23,47~sektor 15,47 r/r -43.66%~sektor -44.58% | 12,69~sektor 16,82 | 10,22~sektor 11,08 k/k -19.43%~sektor -34.10% | 7,31~sektor 16,33 r/r -68.85%~sektor +5.54% k/k -28.48%~sektor +47.37% | 6,59~sektor 16,25 k/k -9.83%~sektor -0.50% | 5,31~sektor 13,73 r/r -58.20%~sektor -18.33% k/k -19.55%~sektor -15.48% | 4,56~sektor 15,58 r/r -55.38%~sektor +40.56% k/k -14.01%~sektor +13.42% | 3,90~sektor 15,49 r/r -46.69%~sektor -5.12% k/k -14.54%~sektor -0.53% | 3,81~sektor 16,03 r/r -42.26%~sektor -1.34% k/k -2.34%~sektor +3.47% | 4,40~sektor 17,85 r/r -17.07%~sektor +29.95% k/k +15.55%~sektor +11.32% | 5,73~sektor 16,51 r/r +25.55%~sektor +5.97% k/k +30.18%~sektor -7.50% | 9,57~sektor 18,81 r/r +145.46%~sektor +21.43% k/k +67.08%~sektor +13.97% | 16,85~sektor 18,71 r/r +342.55%~sektor +16.69% k/k +76.07%~sektor -0.57% | 25,19~sektor 16,84 r/r +472.54%~sektor -5.64% k/k +49.50%~sektor -9.99% | |
| 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 | 35,27~sektor 22,62 | 16,93~sektor 14,09 r/r -51.99%~sektor -37.71% | 9,51~sektor 13,52 | 7,82~sektor 12,65 k/k -17.78%~sektor -6.43% | 6,02~sektor 17,59 r/r -64.47%~sektor +24.86% k/k -23.02%~sektor +39.09% | 5,39~sektor 12,10 k/k -10.45%~sektor -31.19% | 4,42~sektor 13,75 r/r -53.52%~sektor +1.71% k/k -18.00%~sektor +13.57% | 3,92~sektor 13,14 r/r -49.86%~sektor +3.94% k/k -11.30%~sektor -4.38% | 3,55~sektor 13,16 r/r -40.94%~sektor -25.21% k/k -9.31%~sektor +0.09% | 3,60~sektor 11,52 r/r -33.24%~sektor -4.84% k/k +1.22%~sektor -12.45% | 4,18~sektor 12,66 r/r -5.43%~sektor -7.92% k/k +16.15%~sektor +9.89% | 5,53~sektor 13,47 r/r +41.03%~sektor +2.46% k/k +32.27%~sektor +6.40% | 7,32~sektor 13,41 r/r +105.93%~sektor +1.92% k/k +32.42%~sektor -0.43% | 10,75~sektor 12,48 r/r +198.77%~sektor +8.35% k/k +46.86%~sektor -6.92% | 14,90~sektor 13,30 r/r +256.70%~sektor +5.08% k/k +38.67%~sektor +6.57% | |
| Enterprise Value na akcję | 3,77 | 3,67 r/r -2.56% | 3,61 | 3,57 k/k -1.04% | 3,50 r/r -4.77% k/k -2.14% | 3,35 k/k -4.08% | 3,20 r/r -11.45% k/k -4.66% | 3,04 r/r -15.03% k/k -5.05% | 2,96 r/r -15.30% k/k -2.46% | 3,00 r/r -10.60% k/k +1.24% | 3,22 r/r +0.77% k/k +7.47% | 3,19 r/r +5.01% k/k -1.06% | 3,79 r/r +28.15% k/k +19.04% | 3,87 r/r +29.22% k/k +2.09% | 3,94 r/r +22.34% k/k +1.75% | |
| EV / Przychody ze sprzedaży | 2,29~sektor 3,33 | 1,83~sektor 3,19 r/r -20.04%~sektor -3.98% | 1,55~sektor 2,99 | 1,35~sektor 2,90 k/k -12.42%~sektor -3.25% | 1,22~sektor 2,60 r/r -33.53%~sektor -18.59% k/k -10.14%~sektor -10.17% | 1,04~sektor 2,70 k/k -14.66%~sektor +3.73% | 0,88~sektor 2,46 r/r -42.92%~sektor -17.95% k/k -15.00%~sektor -8.99% | 0,75~sektor 2,28 r/r -44.61%~sektor -21.22% k/k -15.02%~sektor -7.10% | 0,64~sektor 2,17 r/r -47.55%~sektor -16.49% k/k -14.90%~sektor -4.79% | 0,60~sektor 2,04 r/r -42.43%~sektor -24.27% k/k -6.33%~sektor -5.93% | 0,61~sektor 1,86 r/r -31.18%~sektor -24.06% k/k +1.61%~sektor -8.73% | 0,59~sektor 2,03 r/r -21.06%~sektor -11.15% k/k -2.54%~sektor +8.69% | 0,71~sektor 2,26 r/r +12.06%~sektor +3.95% k/k +20.80%~sektor +11.39% | 0,75~sektor 2,43 r/r +25.77%~sektor +19.03% k/k +5.13%~sektor +7.72% | 0,80~sektor 2,50 r/r +31.05%~sektor +33.91% k/k +5.87%~sektor +2.68% | |
| EV / EBIT | 33,22~sektor -2,21 | 15,54~sektor -1,34 r/r -53.22%~sektor +39.27% | 8,58~sektor -0,38 | 6,98~sektor -1,36 k/k -18.64%~sektor -253.61% | 5,26~sektor -1,13 r/r -66.16%~sektor +15.83% k/k -24.67%~sektor +17.06% | 4,52~sektor -2,69 k/k -14.11%~sektor -138.52% | 3,53~sektor -0,63 r/r -58.84%~sektor -64.62% k/k -21.83%~sektor +76.47% | 2,97~sektor -0,66 r/r -57.40%~sektor +51.43% k/k -15.78%~sektor -4.33% | 2,63~sektor 1,36 r/r -49.98%~sektor +220.41% k/k -11.54%~sektor +305.63% | 2,70~sektor -0,43 r/r -40.32%~sektor +84.16% k/k +2.48%~sektor -131.38% | 3,36~sektor 1,35 r/r -4.70%~sektor +313.66% k/k +24.82%~sektor +417.40% | 4,40~sektor 0,58 r/r +48.09%~sektor +188.11% k/k +30.88%~sektor -56.98% | 6,94~sektor -1,77 r/r +163.91%~sektor -230.56% k/k +57.64%~sektor -404.71% | 10,41~sektor -2,20 r/r +286.07%~sektor -415.74% k/k +49.92%~sektor -23.94% | 14,68~sektor -2,25 r/r +336.42%~sektor -265.97% k/k +41.09%~sektor -2.14% | |
| EV / EBITDA | 28,20~sektor -2,41 | 14,29~sektor 0,67 r/r -49.31%~sektor +127.83% | 7,97~sektor 1,19 | 6,42~sektor -0,61 k/k -19.40%~sektor -151.29% | 4,74~sektor -0,81 r/r -66.86%~sektor -221.31% k/k -26.25%~sektor -32.85% | 3,93~sektor -1,36 k/k -17.13%~sektor -66.49% | 3,04~sektor 0,37 r/r -61.81%~sektor -69.06% k/k -22.47%~sektor +127.27% | 2,52~sektor 1,67 r/r -60.81%~sektor +372.19% k/k -17.29%~sektor +351.21% | 2,21~sektor 3,06 r/r -53.44%~sektor +476.20% k/k -12.38%~sektor +83.62% | 2,16~sektor 2,36 r/r -45.01%~sektor +273.93% k/k -2.13%~sektor -23.03% | 2,47~sektor 3,55 r/r -18.98%~sektor +859.98% k/k +14.23%~sektor +50.53% | 2,02~sektor 3,25 r/r -19.92%~sektor +94.77% k/k -18.25%~sektor -8.46% | 3,57~sektor 1,44 r/r +61.96%~sektor -53.01% k/k +77.21%~sektor -55.70% | 4,11~sektor -0,68 r/r +90.49%~sektor -128.64% k/k +15.11%~sektor -146.92% | 4,29~sektor -1,05 r/r +74.14%~sektor -129.59% k/k +4.43%~sektor -55.50% | |
* 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.
