|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q3
(wrz 20) |
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) |
|
Kurs | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | |
Liczba akcji | 2 000 000 | 2 582 500 | 2 582 500 | 2 582 500 | 2 582 500 | 2 582 500 | 2 582 500 | 2 582 500 | 2 582 500 | 2 963 900 | 2 963 900 | 2 963 900 | 2 963 900 | 2 963 900 | 2 963 900 | 2 963 900 | 2 963 900 | |
Wartość księgowa na akcję | 0.38 | 1.05 r/r +175.96% | 1.00 | 1.01 r/r -3.66% k/k +0.59% | 0.97 k/k -3.77% | 0.94 k/k -2.75% | 0.92 r/r -8.50% k/k -2.79% | 1.25 r/r +24.51% k/k +36.88% | 1.23 r/r +26.52% k/k -2.22% | 1.05 r/r +11.28% k/k -14.46% | 1.03 r/r +11.98% k/k -2.18% | 0.79 r/r -37.18% k/k -23.21% | 0.77 r/r -37.38% k/k -2.54% | 0.75 r/r -28.69% k/k -2.59% | 0.75 r/r -26.83% k/k +0.36% | 0.71 r/r -10.02% k/k -5.57% | 0.68 r/r -10.97% k/k -3.57% | |
Cena / Wartość księgowa | 4.67~sektor 3.20 | 1.69~sektor 3.81 r/r -63.76%~sektor +19.19% | 1.77~sektor 3.07 | 1.76~sektor 2.76 r/r +3.81%~sektor -27.63% k/k -0.58%~sektor -10.14% | 1.83~sektor 2.94 k/k +3.92%~sektor +6.63% | 1.88~sektor 3.06 k/k +2.83%~sektor +4.17% | 1.93~sektor 2.83 r/r +9.29%~sektor -7.69% k/k +2.87%~sektor -7.51% | 1.41~sektor 3.09 r/r -19.69%~sektor +12.12% k/k -26.94%~sektor +9.14% | 1.44~sektor 2.53 r/r -20.96%~sektor -13.96% k/k +2.28%~sektor -18.17% | 1.69~sektor 2.38 r/r -10.14%~sektor -22.14% k/k +16.90%~sektor -5.74% | 1.72~sektor 2.45 r/r -10.69%~sektor -13.42% k/k +2.24%~sektor +2.85% | 2.25~sektor 2.55 r/r +59.19%~sektor -17.45% k/k +30.22%~sektor +4.07% | 2.30~sektor 2.58 r/r +59.68%~sektor +2.18% k/k +2.59%~sektor +1.28% | 2.37~sektor 2.50 r/r +40.22%~sektor +4.71% k/k +2.66%~sektor -3.40% | 2.36~sektor 2.45 r/r +36.65%~sektor -0.18% k/k -0.36%~sektor -1.95% | 2.50~sektor 2.54 r/r +11.13%~sektor -0.30% k/k +5.90%~sektor +3.94% | 2.59~sektor 2.67 r/r +12.33%~sektor +3.32% k/k +3.70%~sektor +4.95% | |
Wartość księgowa Grahama na akcję | 0.37 | 1.04 r/r +181.19% | 0.98 | 0.99 r/r -5.16% k/k +0.99% | 0.95 k/k -3.49% | 0.93 k/k -2.40% | 0.91 r/r -7.20% k/k -2.45% | 1.25 r/r +26.45% k/k +37.60% | 1.23 r/r +28.46% k/k -1.95% | 1.05 r/r +12.59% k/k -14.46% | 1.03 r/r +12.89% k/k -2.18% | 0.79 r/r -37.11% k/k -23.34% | 0.78 r/r -36.63% k/k -1.19% | 0.76 r/r -27.56% k/k -2.23% | 0.76 r/r -25.61% k/k +0.45% | 0.71 r/r -9.52% k/k -6.76% | 0.69 r/r -11.64% k/k -3.51% | |
Cena / Wartość księgowa Grahama | 4.77~sektor 4.18 | 1.70~sektor 5.44 r/r -64.44%~sektor +30.03% | 1.81~sektor 5.64 | 1.79~sektor 3.98 r/r +5.45%~sektor -26.69% k/k -0.97%~sektor -29.36% | 1.85~sektor 4.60 k/k +3.61%~sektor +15.33% | 1.90~sektor 4.77 k/k +2.45%~sektor +3.87% | 1.95~sektor 3.65 r/r +7.75%~sektor -35.36% k/k +2.51%~sektor -23.61% | 1.41~sektor 4.17 r/r -20.93%~sektor +4.60% k/k -27.33%~sektor +14.32% | 1.44~sektor 4.32 r/r -22.16%~sektor -5.95% k/k +1.99%~sektor +3.69% | 1.69~sektor 4.01 r/r -11.18%~sektor -15.91% k/k +16.90%~sektor -7.13% | 1.72~sektor 4.04 r/r -11.41%~sektor +10.77% k/k +2.24%~sektor +0.62% | 2.25~sektor 3.86 r/r +59.02%~sektor -7.42% k/k +30.44%~sektor -4.46% | 2.28~sektor 4.04 r/r +57.81%~sektor -6.47% k/k +1.22%~sektor +4.76% | 2.33~sektor 4.24 r/r +38.04%~sektor +5.59% k/k +2.26%~sektor +4.85% | 2.32~sektor 4.05 r/r +34.42%~sektor +0.16% k/k -0.44%~sektor -4.55% | 2.49~sektor 4.11 r/r +10.52%~sektor +6.56% k/k +7.25%~sektor +1.64% | 2.58~sektor 3.95 r/r +13.16%~sektor -2.38% k/k +3.64%~sektor -4.03% | |
Przychody ze sprzedaży na akcję | 0.28 | 0.24 r/r -11.02% | 0.19 | 0.25 r/r +0.94% k/k +32.87% | 0.21 k/k -16.60% | 0.16 k/k -24.22% | 0.12 r/r -35.83% k/k -23.57% | 0.02 r/r -90.28% k/k -79.88% | 0.02 r/r -88.93% k/k -5.00% | 0.02 r/r -87.70% k/k -15.79% | 0.02 r/r -86.42% k/k -15.62% | 0.01 r/r -40.83% k/k -12.35% | 0.01 r/r -43.86% k/k -9.86% | 0.01 r/r -36.98% k/k -5.47% | 0.09 r/r +450.00% k/k +636.36% | 0.09 r/r +536.62% k/k +1.46% | 0.11 r/r +740.62% k/k +19.03% | |
Cena / Przychody ze sprzedaży | 6.44~sektor 3.57 | 7.23~sektor 4.73 r/r +12.37%~sektor +32.63% | 9.52~sektor 3.43 | 7.16~sektor 4.20 r/r -0.94%~sektor -11.15% k/k -24.77%~sektor +22.64% | 8.59~sektor 3.67 k/k +19.93%~sektor -12.76% | 11.34~sektor 4.01 k/k +32.01%~sektor +9.30% | 14.84~sektor 3.96 r/r +55.84%~sektor +15.55% k/k +30.84%~sektor -1.20% | 73.73~sektor 4.22 r/r +929.03%~sektor +0.33% k/k +396.77%~sektor +6.50% | 77.48~sektor 3.65 r/r +801.69%~sektor -0.49% k/k +5.08%~sektor -13.48% | 92.04~sektor 3.25 r/r +711.43%~sektor -18.80% k/k +18.80%~sektor -10.81% | 109.29~sektor 2.98 r/r +636.43%~sektor -24.72% k/k +18.75%~sektor -8.40% | 124.91~sektor 2.77 r/r +69.42%~sektor -34.28% k/k +14.29%~sektor -7.03% | 138.06~sektor 3.00 r/r +78.19%~sektor -17.77% k/k +10.53%~sektor +8.26% | 145.73~sektor 2.65 r/r +58.33%~sektor -18.68% k/k +5.56%~sektor -11.80% | 19.87~sektor 2.71 r/r -81.82%~sektor -9.14% k/k -86.36%~sektor +2.34% | 19.58~sektor 3.25 r/r -84.33%~sektor +17.25% k/k -1.49%~sektor +19.98% | 16.45~sektor 3.29 r/r -88.09%~sektor +9.56% k/k -15.99%~sektor +1.16% | |
Zysk na akcję | -0.04 | -0.03 r/r +20.51% | -0.05 | -0.04 r/r -22.26% k/k +26.97% | -0.05 k/k -29.82% | -0.07 k/k -32.32% | -0.08 r/r -47.78% k/k -17.82% | -0.11 r/r -200.26% k/k -48.37% | -0.11 r/r -127.44% k/k +1.67% | -0.09 r/r -44.55% k/k +15.91% | -0.09 r/r -22.69% k/k 0.00% | -0.31 r/r -168.01% k/k -224.12% | -0.30 r/r -168.63% k/k +1.44% | -0.30 r/r -219.87% k/k -0.13% | -0.28 r/r -192.56% k/k +8.54% | -0.08 r/r +74.00% k/k +71.20% | -0.08 r/r +73.62% k/k 0.00% | |
Cena / Zysk | | | | | | | | | | | | | | | | | | |
Zysk operacyjny na akcję | -0.04 | -0.03 r/r +20.51% | -0.05 | -0.04 r/r -20.00% k/k +25.00% | -0.05 k/k -34.41% | -0.07 k/k -33.20% | -0.08 r/r -54.64% k/k -15.17% | -0.11 r/r -206.99% k/k -48.89% | -0.11 r/r -127.00% k/k +0.61% | -0.09 r/r -41.29% k/k +17.09% | -0.10 r/r -24.90% k/k -1.81% | -0.30 r/r -160.60% k/k -210.65% | -0.29 r/r -156.21% k/k +2.28% | -0.29 r/r -207.23% k/k +0.58% | -0.26 r/r -175.05% k/k +8.86% | -0.07 r/r +74.93% k/k +71.69% | -0.07 r/r +74.35% k/k 0.00% | |
Cena / Zysk operacyjny | | | | | | | | | | | | | | | | | | |
Enterprise Value na akcję | 1.72 | 1.32 r/r -23.01% | 1.53 | 1.59 r/r +20.02% k/k +3.77% | 1.67 k/k +5.05% | 1.73 k/k +3.69% | 1.69 r/r +10.50% k/k -2.24% | 1.39 r/r -12.31% k/k -17.65% | 1.46 r/r -12.35% k/k +5.01% | 1.55 r/r -10.45% k/k +5.94% | 1.60 r/r -5.13% k/k +3.57% | 1.67 r/r +20.09% k/k +4.23% | 1.71 r/r +17.02% k/k +2.32% | 1.75 r/r +13.16% k/k +2.44% | 1.70 r/r +6.18% k/k -2.81% | 1.74 r/r +4.19% k/k +2.28% | 1.77 r/r +3.33% k/k +1.48% | |
EV / Przychody ze sprzedaży | 6.25~sektor 3.47 | 5.41~sektor 4.68 r/r -13.48%~sektor +34.87% | 8.23~sektor 3.39 | 6.43~sektor 4.02 r/r +18.89%~sektor -14.07% k/k -21.93%~sektor +18.55% | 8.10~sektor 3.57 k/k +25.98%~sektor -11.10% | 11.08~sektor 3.57 k/k +36.88%~sektor -0.09% | 14.18~sektor 3.60 r/r +72.21%~sektor +6.08% k/k +27.92%~sektor +0.74% | 58.00~sektor 3.84 r/r +802.32%~sektor -4.47% k/k +309.07%~sektor +6.75% | 64.00~sektor 3.39 r/r +690.34%~sektor -5.14% k/k +10.34%~sektor -11.72% | 80.55~sektor 2.97 r/r +626.66%~sektor -16.85% k/k +25.85%~sektor -12.42% | 99.06~sektor 2.80 r/r +598.69%~sektor -22.10% k/k +22.99%~sektor -5.62% | 118.00~sektor 2.64 r/r +103.45%~sektor -31.20% k/k +19.12%~sektor -5.72% | 133.45~sektor 2.88 r/r +108.51%~sektor -15.08% k/k +13.09%~sektor +8.96% | 144.31~sektor 2.50 r/r +79.16%~sektor -15.74% k/k +8.14%~sektor -13.10% | 19.13~sektor 2.68 r/r -80.69%~sektor -4.44% k/k -86.75%~sektor +7.03% | 19.27~sektor 3.05 r/r -83.67%~sektor +15.44% k/k +0.75%~sektor +13.90% | 16.43~sektor 2.94 r/r -87.69%~sektor +2.02% k/k -14.75%~sektor -3.70% | |
EV / EBIT | -44.06~sektor 2.09 | -42.71~sektor -3.66 r/r +3.07%~sektor -275.19% | -30.88~sektor -0.80 | -42.72~sektor -2.60 r/r -0.01%~sektor +28.99% k/k -38.36%~sektor -226.19% | -33.40~sektor -1.59 k/k +21.83%~sektor +38.80% | -25.97~sektor -2.15 k/k +22.23%~sektor -35.37% | -22.06~sektor -2.51 r/r +28.56%~sektor -215.67% k/k +15.08%~sektor -16.81% | -12.19~sektor -1.80 r/r +71.46%~sektor +30.56% k/k +44.73%~sektor +28.24% | -12.89~sektor -4.60 r/r +61.41%~sektor -189.24% k/k -5.72%~sektor -154.91% | -16.46~sektor -2.09 r/r +36.64%~sektor +2.87% k/k -27.69%~sektor +54.54% | -16.74~sektor -1.85 r/r +24.09%~sektor +26.22% k/k -1.75%~sektor +11.27% | -5.62~sektor 3.16 r/r +53.90%~sektor +274.99% k/k +66.44%~sektor +270.19% | -5.88~sektor -0.64 r/r +54.35%~sektor +85.99% k/k -4.69%~sektor -120.40% | -6.06~sektor 2.14 r/r +63.16%~sektor +202.45% k/k -3.04%~sektor +432.52% | -6.46~sektor 0.94 r/r +61.39%~sektor +150.65% k/k -6.65%~sektor -56.13% | -23.37~sektor -2.32 r/r -315.84%~sektor -173.55% k/k -261.44%~sektor -347.15% | -23.71~sektor -2.95 r/r -303.04%~sektor -358.35% k/k -1.47%~sektor -27.15% | |
EV / EBITDA | -46.45~sektor 5.61 | -48.13~sektor -3.76 r/r -3.62%~sektor -166.94% | -38.75~sektor 4.61 | -67.23~sektor 1.49 r/r -39.69%~sektor +139.60% k/k -73.52%~sektor -67.77% | -49.52~sektor 1.80 k/k +26.35%~sektor +20.92% | -34.10~sektor 1.48 k/k +31.14%~sektor -17.51% | -27.47~sektor -1.56 r/r +29.11%~sektor -133.75% k/k +19.45%~sektor -204.99% | -13.99~sektor -0.47 r/r +79.19%~sektor -131.84% k/k +49.06%~sektor +69.60% | -14.81~sektor -2.06 r/r +70.10%~sektor -214.35% k/k -5.83%~sektor -334.28% | -18.29~sektor -0.04 r/r +46.36%~sektor -102.99% k/k -23.52%~sektor +97.84% | -17.94~sektor 2.84 r/r +34.67%~sektor +282.20% k/k +1.90%~sektor +6490.20% | -5.68~sektor 5.73 r/r +59.43%~sektor +1310.07% k/k +68.36%~sektor +101.92% | -5.88~sektor 4.31 r/r +60.27%~sektor +309.79% k/k -3.63%~sektor -24.71% | -6.06~sektor 4.32 r/r +66.86%~sektor +9821.17% k/k -3.04%~sektor +0.06% | -6.46~sektor 4.15 r/r +63.97%~sektor +46.27% k/k -6.65%~sektor -3.85% | -23.37~sektor 3.36 r/r -311.60%~sektor -41.37% k/k -261.44%~sektor -19.06% | -23.71~sektor 2.32 r/r -303.04%~sektor -46.20% k/k -1.47%~sektor -30.91% | |
* 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.