|
|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q1
(mar 20) |
2020/Q2
(cze 20) |
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 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | 688.00 | |
| Liczba akcji | 518 164 461 | 544 024 758 | 556 113 315 | 559 085 178 | 2 843 702 199 | 2 879 560 512 | 2 889 991 344 | 2 970 045 474 | 3 012 794 556 | 3 100 522 833 | 3 108 029 775 | 3 133 470 045 | 3 157 752 449 | 3 164 102 701 | 3 169 504 301 | 3 173 994 467 | 3 178 921 391 | 3 184 790 415 | 3 189 196 167 | |
| Wartość księgowa na akcję | 35.72 | 46.20 r/r +29.33% | 68.40 k/k +48.05% | 70.17 k/k +2.59% | 21.79 k/k -68.94% | 29.01 r/r -37.21% k/k +33.11% | 31.60 r/r -53.80% k/k +8.93% | 31.76 r/r -54.73% k/k +0.52% | 35.85 r/r +64.50% k/k +12.86% | 39.53 r/r +36.28% k/k +10.27% | 45.84 r/r +45.07% k/k +15.96% | 50.81 r/r +59.96% k/k +10.84% | 62.51 r/r +74.37% k/k +23.03% | 62.19 r/r +57.32% k/k -0.51% | 65.09 r/r +42.00% k/k +4.67% | 66.15 r/r +30.20% k/k +1.63% | 73.49 r/r +17.57% k/k +11.10% | 77.39 r/r +24.44% k/k +5.30% | 80.52 r/r +23.69% k/k +4.04% | |
| Cena / Wartość księgowa | 19.26 | 14.89 r/r -22.68% | 10.06 k/k -32.46% | 9.81 k/k -2.52% | 31.57 k/k +221.97% | 23.72 r/r +59.26% k/k -24.87% | 21.77 r/r +116.45% k/k -8.20% | 21.66 r/r +120.89% k/k -0.52% | 19.19 r/r -39.21% k/k -11.40% | 17.40 r/r -26.62% k/k -9.31% | 15.01 r/r -31.07% k/k -13.77% | 13.54 r/r -37.48% k/k -9.78% | 11.01 r/r -42.65% k/k -18.72% | 11.06 r/r -36.44% k/k +0.51% | 10.57 r/r -29.57% k/k -4.46% | 10.40 r/r -23.19% k/k -1.60% | 9.36 r/r -14.94% k/k -9.99% | 8.89 r/r -19.64% k/k -5.03% | 8.55 r/r -19.15% k/k -3.88% | |
| Wartość księgowa Grahama na akcję | -113.74 | -102.89 r/r +9.54% | -91.84 k/k +10.74% | -85.97 k/k +6.39% | -9.59 k/k +88.84% | -3.08 r/r +97.01% k/k +67.94% | -6.04 r/r +93.42% k/k -96.58% | -6.16 r/r +92.84% k/k -1.86% | -6.55 r/r +31.70% k/k -6.39% | -5.26 r/r -71.02% k/k +19.72% | -2.75 r/r +54.59% k/k +47.80% | -1.30 r/r +78.81% k/k +52.47% | 3.56 r/r +154.29% k/k +372.58% | 5.66 r/r +207.62% k/k +59.14% | 6.76 r/r +346.34% k/k +19.49% | 6.70 r/r +613.52% k/k -0.93% | 7.29 r/r +104.98% k/k +8.81% | 7.86 r/r +38.96% k/k +7.89% | 8.02 r/r +18.66% k/k +2.03% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | 193.47 | 121.57 k/k -37.16% | 101.74 k/k -16.31% | 102.70 k/k +0.94% | 94.38 r/r -51.22% k/k -8.09% | 87.48 r/r -28.04% k/k -7.31% | 85.74 r/r -15.73% k/k -1.99% | |
| Przychody ze sprzedaży na akcję | 155.72 | 171.57 r/r +10.18% | 183.02 k/k +6.67% | 182.62 k/k -0.22% | 38.96 k/k -78.67% | 41.16 r/r -76.01% k/k +5.65% | 48.28 r/r -73.62% k/k +17.30% | 54.20 r/r -70.32% k/k +12.27% | 60.41 r/r +55.06% k/k +11.45% | 70.48 r/r +71.23% k/k +16.67% | 80.68 r/r +67.10% k/k +14.47% | 89.73 r/r +65.54% k/k +11.22% | 105.30 r/r +74.31% k/k +17.35% | 113.33 r/r +60.80% k/k +7.62% | 122.85 r/r +52.27% k/k +8.40% | 131.01 r/r +46.01% k/k +6.64% | 129.48 r/r +22.96% k/k -1.17% | 119.57 r/r +5.51% k/k -7.65% | 121.78 r/r -0.87% k/k +1.85% | |
| Cena / Przychody ze sprzedaży | 4.42 | 4.01 r/r -9.24% | 3.76 k/k -6.25% | 3.77 k/k +0.22% | 17.66 k/k +368.71% | 16.71 r/r +316.83% k/k -5.34% | 14.25 r/r +279.06% k/k -14.75% | 12.69 r/r +236.90% k/k -10.93% | 11.39 r/r -35.51% k/k -10.28% | 9.76 r/r -41.60% k/k -14.28% | 8.53 r/r -40.15% k/k -12.64% | 7.67 r/r -39.59% k/k -10.09% | 6.53 r/r -42.63% k/k -14.79% | 6.07 r/r -37.81% k/k -7.08% | 5.60 r/r -34.33% k/k -7.75% | 5.25 r/r -31.51% k/k -6.23% | 5.31 r/r -18.67% k/k +1.18% | 5.75 r/r -5.22% k/k +8.29% | 5.65 r/r +0.88% k/k -1.82% | |
| Zysk na akcję | -7.08 | -6.02 r/r +15.03% | -0.87 k/k +85.49% | 2.60 k/k +397.62% | 0.76 k/k -70.79% | 0.94 r/r +115.64% k/k +23.96% | 1.54 r/r +276.19% k/k +63.50% | 2.82 r/r +8.52% k/k +83.30% | 4.50 r/r +492.74% k/k +59.55% | 7.23 r/r +668.00% k/k +60.62% | 10.97 r/r +613.06% k/k +51.80% | 12.73 r/r +351.29% k/k +16.01% | 15.75 r/r +249.97% k/k +23.73% | 17.47 r/r +141.70% k/k +10.93% | 16.86 r/r +53.72% k/k -3.45% | 17.15 r/r +34.73% k/k +1.68% | 14.54 r/r -7.68% k/k -15.22% | 18.53 r/r +6.08% k/k +27.46% | 17.21 r/r +2.07% k/k -7.10% | |
| Cena / Zysk | | | | 264.74 | 906.33 k/k +242.35% | 731.10 k/k -19.33% | 447.20 k/k -38.83% | 243.97 r/r -7.85% k/k -45.45% | 152.91 r/r -83.13% k/k -37.32% | 95.20 r/r -86.98% k/k -37.74% | 62.71 r/r -85.98% k/k -34.12% | 54.06 r/r -77.84% k/k -13.80% | 43.69 r/r -71.43% k/k -19.18% | 39.39 r/r -58.63% k/k -9.85% | 40.80 r/r -34.95% k/k +3.58% | 40.12 r/r -25.78% k/k -1.65% | 47.32 r/r +8.31% k/k +17.95% | 37.13 r/r -5.73% k/k -21.54% | 39.97 r/r -2.03% k/k +7.65% | |
| Zysk operacyjny na akcję | -2.82 | -0.48 r/r +82.89% | 5.32 k/k +1203.78% | 8.74 k/k +64.29% | 2.45 k/k -71.96% | 2.60 r/r +640.29% k/k +6.25% | 3.10 r/r -41.77% k/k +18.95% | 4.25 r/r -51.30% k/k +37.42% | 5.81 r/r +137.24% k/k +36.60% | 8.54 r/r +228.19% k/k +46.98% | 12.44 r/r +301.80% k/k +45.63% | 14.27 r/r +235.43% k/k +14.72% | 17.41 r/r +199.61% k/k +22.01% | 19.00 r/r +122.42% k/k +9.11% | 18.27 r/r +46.91% k/k -3.81% | 17.87 r/r +25.25% k/k -2.20% | 14.52 r/r -16.59% k/k -18.74% | 10.99 r/r -42.18% k/k -24.36% | 9.52 r/r -47.92% k/k -13.37% | |
| Cena / Zysk operacyjny | | | 129.40 | 78.76 k/k -39.13% | 280.86 k/k +256.59% | 264.35 k/k -5.88% | 222.23 r/r +71.74% k/k -15.93% | 161.72 r/r +105.32% k/k -27.23% | 118.39 r/r -57.85% k/k -26.80% | 80.55 r/r -69.53% k/k -31.96% | 55.31 r/r -75.11% k/k -31.33% | 48.21 r/r -70.19% k/k -12.83% | 39.51 r/r -66.62% k/k -18.04% | 36.21 r/r -55.04% k/k -8.35% | 37.65 r/r -31.93% k/k +3.96% | 38.49 r/r -20.16% k/k +2.25% | 47.37 r/r +19.89% k/k +23.06% | 62.63 r/r +72.94% k/k +32.21% | 72.29 r/r +92.02% k/k +15.43% | |
| Enterprise Value na akcję | 748.12 | 737.92 r/r -1.36% | 731.27 k/k -0.90% | 727.02 k/k -0.58% | 686.85 k/k -5.52% | 677.96 r/r -8.13% k/k -1.29% | 679.39 r/r -7.09% k/k +0.21% | 679.26 r/r -6.57% k/k -0.02% | 677.52 r/r -1.36% k/k -0.26% | 673.93 r/r -0.59% k/k -0.53% | 670.93 r/r -1.25% k/k -0.45% | 668.12 r/r -1.64% k/k -0.42% | 662.94 r/r -2.15% k/k -0.78% | 669.70 r/r -0.63% k/k +1.02% | 669.89 r/r -0.16% k/k +0.03% | 671.23 r/r +0.46% k/k +0.20% | 672.14 r/r +1.39% k/k +0.14% | 674.20 r/r +0.67% k/k +0.31% | 679.94 r/r +1.50% k/k +0.85% | |
| EV / Przychody ze sprzedaży | 4.80 | 4.30 r/r -10.48% | 4.00 k/k -7.10% | 3.98 k/k -0.36% | 17.63 k/k +342.82% | 16.47 r/r +282.96% k/k -6.57% | 14.07 r/r +252.17% k/k -14.57% | 12.53 r/r +214.77% k/k -10.94% | 11.22 r/r -36.38% k/k -10.50% | 9.56 r/r -41.94% k/k -14.74% | 8.32 r/r -40.90% k/k -13.03% | 7.45 r/r -40.58% k/k -10.47% | 6.30 r/r -43.86% k/k -15.45% | 5.91 r/r -38.20% k/k -6.13% | 5.45 r/r -34.43% k/k -7.73% | 5.12 r/r -31.19% k/k -6.04% | 5.19 r/r -17.54% k/k +1.32% | 5.64 r/r -4.58% k/k +8.62% | 5.58 r/r +2.39% k/k -0.98% | |
| EV / EBIT | -265.74 | -1 532.00 r/r -476.50% | 137.54 k/k +108.98% | 83.23 k/k -39.49% | 280.39 k/k +236.89% | 260.49 r/r +117.00% k/k -7.10% | 219.45 r/r +59.56% k/k -15.75% | 159.66 r/r +91.84% k/k -27.25% | 116.58 r/r -58.42% k/k -26.98% | 78.90 r/r -69.71% k/k -32.32% | 53.94 r/r -75.42% k/k -31.64% | 46.82 r/r -70.68% k/k -13.20% | 38.07 r/r -67.34% k/k -18.68% | 35.25 r/r -55.32% k/k -7.41% | 36.66 r/r -32.04% k/k +3.99% | 37.56 r/r -19.79% k/k +2.45% | 46.28 r/r +21.55% k/k +23.23% | 61.37 r/r +74.10% k/k +32.61% | 71.44 r/r +94.90% k/k +16.41% | |
| EV / EBITDA | -450.25 | 888.30 r/r +297.29% | 109.38 k/k -87.69% | 71.57 k/k -34.57% | 252.65 k/k +252.98% | 120.35 r/r -86.45% k/k -52.36% | 98.27 r/r -10.16% k/k -18.35% | 77.39 r/r +8.12% k/k -21.25% | 60.41 r/r -76.09% k/k -21.93% | 54.55 r/r -54.67% k/k -9.70% | 40.56 r/r -58.72% k/k -25.65% | 35.48 r/r -54.15% k/k -12.53% | 29.50 r/r -51.18% k/k -16.86% | 27.66 r/r -49.30% k/k -6.22% | 28.07 r/r -30.79% k/k +1.48% | 28.39 r/r -19.99% k/k +1.13% | 32.80 r/r +11.19% k/k +15.53% | 40.25 r/r +45.50% k/k +22.71% | 43.11 r/r +53.55% k/k +7.10% | |
* 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.
