|
2015/Q4
(gru 15) |
2016/Q4
(gru 16) |
2017/Q4
(gru 17) |
2018/Q2
(cze 18) |
2018/Q3
(wrz 18) |
2018/Q4
(gru 18) |
2019/Q1
(mar 19) |
2019/Q2
(cze 19) |
2019/Q3
(wrz 19) |
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) |
|
Kurs | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | |
Liczba akcji | 4 800 000 | 8 863 495 | 9 732 495 | 9 752 495 | 11 380 420 | 11 380 420 | 11 420 670 | 11 420 670 | 11 420 670 | 11 420 670 | 11 420 670 | 11 527 170 | 11 527 170 | 12 342 170 | 13 425 927 | 13 425 927 | 13 425 927 | 14 249 915 | 15 740 645 | 15 740 645 | 15 790 645 | 15 787 263 | 17 383 053 | 17 383 053 | 17 383 053 | 17 463 690 | |
Wartość księgowa na akcję | 2.99 | 4.40 r/r +47.23% | 2.84 r/r -35.38% | 2.85 | 3.76 k/k +31.70% | 3.47 r/r +21.93% k/k -7.76% | 3.42 k/k -1.34% | 3.12 r/r +9.46% k/k -8.67% | 2.95 r/r -21.47% k/k -5.52% | 2.52 r/r -27.36% k/k -14.68% | 2.25 r/r -34.30% k/k -10.77% | 2.13 r/r -31.96% k/k -5.41% | 2.06 r/r -30.18% k/k -3.04% | 2.70 r/r +7.16% k/k +30.95% | 2.30 r/r +2.53% k/k -14.63% | 2.11 r/r -0.82% k/k -8.50% | 1.90 r/r -7.69% k/k -9.76% | 2.57 r/r -4.92% k/k +34.88% | 2.20 r/r -4.46% k/k -14.21% | 2.04 r/r -3.43% k/k -7.52% | 1.87 r/r -1.85% k/k -8.28% | 1.82 r/r -29.26% k/k -2.79% | 2.19 r/r -0.34% k/k +20.86% | 2.15 r/r +5.71% k/k -1.91% | 2.06 r/r +10.30% k/k -4.29% | 1.98 r/r +9.17% k/k -3.79% | |
Cena / Wartość księgowa | 1.51~sektor 2.66 | 1.02~sektor 2.79 r/r -32.08%~sektor +4.87% | 1.58~sektor 3.24 r/r +54.73%~sektor +16.16% | 1.58~sektor 3.27 | 1.20~sektor 3.52 k/k -24.07%~sektor +7.65% | 1.30~sektor 4.85 r/r -17.98%~sektor +49.72% k/k +8.41%~sektor +37.87% | 1.32~sektor 3.64 k/k +1.36%~sektor -25.01% | 1.44~sektor 3.44 r/r -8.64%~sektor +5.13% k/k +9.49%~sektor -5.55% | 1.52~sektor 3.22 r/r +27.34%~sektor -8.35% k/k +5.85%~sektor -6.15% | 1.79~sektor 4.63 r/r +37.67%~sektor -4.64% k/k +17.20%~sektor +43.45% | 2.00~sektor 3.56 r/r +52.22%~sektor -2.22% k/k +12.06%~sektor -23.10% | 2.12~sektor 3.12 r/r +46.98%~sektor -9.19% k/k +5.72%~sektor -12.29% | 2.18~sektor 2.71 r/r +43.22%~sektor -15.93% k/k +3.14%~sektor -13.11% | 1.67~sektor 2.28 r/r -6.69%~sektor -50.73% k/k -23.64%~sektor -15.92% | 1.95~sektor 2.22 r/r -2.47%~sektor -37.69% k/k +17.13%~sektor -2.75% | 2.13~sektor 2.37 r/r +0.83%~sektor -24.13% k/k +9.29%~sektor +6.79% | 2.37~sektor 2.32 r/r +8.33%~sektor -14.29% k/k +10.82%~sektor -1.84% | 1.75~sektor 2.47 r/r +5.17%~sektor +8.17% k/k -25.87%~sektor +6.11% | 2.04~sektor 2.38 r/r +4.66%~sektor +7.19% k/k +16.57%~sektor -3.64% | 2.21~sektor 2.24 r/r +3.56%~sektor -5.40% k/k +8.14%~sektor -5.75% | 2.41~sektor 2.34 r/r +1.89%~sektor +0.58% k/k +9.02%~sektor +4.36% | 2.48~sektor 2.48 r/r +41.37%~sektor +0.55% k/k +2.86%~sektor +6.08% | 2.05~sektor 2.34 r/r +0.34%~sektor -1.50% k/k -17.26%~sektor -5.59% | 2.09~sektor 2.36 r/r -5.41%~sektor +5.16% k/k +1.95%~sektor +0.62% | 2.19~sektor 2.39 r/r -9.34%~sektor +2.34% k/k +4.49%~sektor +1.56% | 2.27~sektor 2.41 r/r -8.40%~sektor -2.98% k/k +3.94%~sektor +0.57% | |
Wartość księgowa Grahama na akcję | -0.64 | 1.77 r/r +378.12% | -0.08 r/r -104.66% | -0.19 | 1.00 k/k +640.42% | 0.45 r/r +646.29% k/k -55.22% | 0.23 k/k -48.38% | -0.25 r/r -33.75% k/k -207.07% | -0.59 r/r -158.92% k/k -138.07% | -1.03 r/r -329.20% k/k -74.19% | -1.47 r/r -733.56% k/k -42.70% | -1.61 r/r -547.97% k/k -9.50% | -1.71 r/r -188.88% k/k -6.14% | -0.81 r/r +21.69% k/k +52.78% | -0.96 r/r +34.40% k/k -19.53% | -1.13 r/r +30.01% k/k -16.83% | -1.36 r/r +20.34% k/k -20.81% | -0.57 r/r +28.93% k/k +57.87% | -0.67 r/r +30.71% k/k -16.55% | -0.88 r/r +22.04% k/k -31.43% | -1.09 r/r +19.84% k/k -24.22% | -1.12 r/r -95.68% k/k -2.83% | -0.51 r/r +23.47% k/k +54.42% | -0.61 r/r +30.68% k/k -19.06% | -0.75 r/r +31.72% k/k -22.35% | -0.82 r/r +27.05% k/k -9.86% | |
Cena / Wartość księgowa Grahama | | 2.55~sektor 15.35 | | | 4.48~sektor 19.73 | 10.01~sektor 16.89 k/k +123.31%~sektor -14.35% | 19.39~sektor 17.97 k/k +93.70%~sektor +6.38% | | | | | | | | | | | | | | | | | | | | |
Przychody ze sprzedaży na akcję | 0.28 | 0.04 r/r -85.89% | 0.01 r/r -66.24% | 0.00 | 0.00 k/k -56.76% | 0.01 r/r -47.73% k/k +331.25% | 0.02 k/k +228.99% | 0.04 r/r +1097.30% k/k +95.15% | 0.05 r/r +3218.75% k/k +19.86% | 0.06 r/r +753.62% k/k +10.92% | 0.06 r/r +172.25% k/k +4.92% | 0.07 r/r +50.11% k/k +7.61% | 0.10 r/r +95.48% k/k +56.09% | 0.11 r/r +92.36% k/k +9.15% | 0.13 r/r +117.15% k/k +18.45% | 0.15 r/r +119.85% k/k +8.94% | 0.16 r/r +57.03% k/k +11.49% | 0.18 r/r +62.22% k/k +12.76% | 0.20 r/r +45.98% k/k +6.58% | 0.24 r/r +63.20% k/k +21.80% | 0.32 r/r +95.95% k/k +33.86% | 0.36 r/r +96.46% k/k +13.06% | 0.40 r/r +103.22% k/k +10.25% | 0.47 r/r +96.44% k/k +17.73% | 0.47 r/r +47.59% k/k +0.58% | 0.44 r/r +21.13% k/k -7.21% | |
Cena / Przychody ze sprzedaży | 16.24~sektor 1.70 | 114.98~sektor 2.28 r/r +608.15%~sektor +34.38% | 340.01~sektor 2.59 r/r +195.70%~sektor +13.72% | 1 215.70~sektor 1.82 | 2 867.01~sektor 1.91 k/k +135.83%~sektor +4.98% | 648.63~sektor 5.82 r/r +90.77%~sektor +124.38% k/k -77.38%~sektor +204.93% | 198.30~sektor 3.65 k/k -69.43%~sektor -37.22% | 101.65~sektor 3.59 r/r -91.64%~sektor +97.47% k/k -48.74%~sektor -1.74% | 84.82~sektor 3.10 r/r -97.04%~sektor +62.35% k/k -16.56%~sektor -13.69% | 76.46~sektor 4.25 r/r -88.21%~sektor -26.89% k/k -9.86%~sektor +37.32% | 72.78~sektor 2.19 r/r -63.30%~sektor -40.03% k/k -4.81%~sektor -48.51% | 67.68~sektor 1.97 r/r -33.42%~sektor -45.19% k/k -7.01%~sektor -10.20% | 43.37~sektor 1.45 r/r -48.87%~sektor -53.02% k/k -35.91%~sektor -26.02% | 39.72~sektor 2.53 r/r -48.04%~sektor -40.56% k/k -8.41%~sektor +73.76% | 33.53~sektor 2.48 r/r -53.93%~sektor +13.04% k/k -15.60%~sektor -2.08% | 30.78~sektor 2.45 r/r -54.53%~sektor +24.34% k/k -8.21%~sektor -1.22% | 27.61~sektor 2.23 r/r -36.34%~sektor +53.17% k/k -10.29%~sektor -8.86% | 24.49~sektor 2.75 r/r -38.36%~sektor +8.60% k/k -11.31%~sektor +23.20% | 22.97~sektor 2.64 r/r -31.50%~sektor +6.81% k/k -6.22%~sektor -3.70% | 18.86~sektor 2.71 r/r -38.72%~sektor +10.80% k/k -17.88%~sektor +2.47% | 14.09~sektor 2.82 r/r -48.97%~sektor +26.60% k/k -25.29%~sektor +4.13% | 12.46~sektor 3.30 r/r -49.10%~sektor +20.23% k/k -11.55%~sektor +17.00% | 11.30~sektor 3.26 r/r -50.78%~sektor +23.25% k/k -9.31%~sektor -1.28% | 9.60~sektor 3.25 r/r -49.09%~sektor +19.78% k/k -15.05%~sektor -0.41% | 9.55~sektor 3.15 r/r -32.25%~sektor +11.75% k/k -0.58%~sektor -2.85% | 10.29~sektor 2.70 r/r -17.44%~sektor -18.12% k/k +7.79%~sektor -14.27% | |
Zysk na akcję | -1.02 | -2.14 r/r -109.70% | -1.07 r/r +49.90% | -1.12 | -0.96 k/k +14.31% | -0.91 r/r +15.15% k/k +5.24% | -0.93 k/k -1.84% | -0.85 r/r +24.07% k/k +8.18% | -0.91 r/r +5.90% k/k -6.18% | -1.29 r/r -41.08% k/k -42.07% | -1.47 r/r -57.94% k/k -14.02% | -1.26 r/r -47.68% k/k +14.15% | -1.14 r/r -26.25% k/k +9.22% | -0.79 r/r +38.21% k/k +30.47% | -0.81 r/r +45.08% k/k -1.36% | -0.81 r/r +35.30% k/k -1.14% | -1.03 r/r +10.04% k/k -26.21% | -0.88 r/r -10.27% k/k +14.78% | -0.71 r/r +12.23% k/k +19.32% | -0.89 r/r -9.40% k/k -26.08% | -1.15 r/r -11.79% k/k -28.96% | -0.60 r/r +31.00% k/k +47.40% | -0.45 r/r +36.83% k/k +26.14% | -0.26 r/r +71.34% k/k +42.80% | 0.14 r/r +112.17% k/k +154.78% | -0.28 r/r +53.33% k/k -301.64% | |
Cena / Zysk | | | | | | | | | | | | | | | | | | | | | | | | | 32.16~sektor 19.60 | | |
Zysk operacyjny na akcję | -0.95 | -1.88 r/r -99.24% | -0.83 r/r +55.80% | -1.16 | -1.10 k/k +4.96% | -1.03 r/r -23.15% k/k +6.88% | -0.98 k/k +4.49% | -0.92 r/r +20.50% k/k +5.94% | -0.91 r/r +17.37% k/k +1.23% | -1.24 r/r -20.84% k/k -36.18% | -1.30 r/r -32.59% k/k -4.80% | -1.16 r/r -26.14% k/k +10.52% | -1.06 r/r -16.59% k/k +8.70% | -0.75 r/r +39.20% k/k +28.99% | -0.67 r/r +48.74% k/k +11.65% | -0.69 r/r +40.54% k/k -3.80% | -0.74 r/r +30.17% k/k -7.21% | -0.61 r/r +19.53% k/k +18.16% | -0.53 r/r +20.20% k/k +12.38% | -0.53 r/r +23.31% k/k +0.24% | -0.46 r/r +37.60% k/k +12.76% | -0.56 r/r +6.96% k/k -22.01% | -0.45 r/r +14.99% k/k +19.94% | -0.37 r/r +29.73% k/k +17.55% | -0.35 r/r +23.91% k/k +5.53% | -0.22 r/r +60.11% k/k +36.04% | |
Cena / Zysk operacyjny | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Enterprise Value na akcję | 4.37 | 3.15 r/r -28.04% | 4.14 r/r +31.47% | 4.08 | 3.03 k/k -25.84% | 3.40 r/r -17.82% k/k +12.25% | 3.77 k/k +11.03% | 4.25 r/r +4.00% k/k +12.52% | 4.17 r/r +37.72% k/k -1.79% | 5.11 r/r +50.29% k/k +22.50% | 5.46 r/r +44.72% k/k +6.91% | 5.63 r/r +32.66% k/k +3.14% | 5.80 r/r +39.06% k/k +2.95% | 4.88 r/r -4.53% k/k -15.90% | 5.13 r/r -6.16% k/k +5.09% | 5.28 r/r -6.25% k/k +3.04% | 5.53 r/r -4.71% k/k +4.64% | 4.80 r/r -1.49% k/k -13.06% | 4.93 r/r -3.81% k/k +2.62% | 5.14 r/r -2.59% k/k +4.35% | 5.43 r/r -1.76% k/k +5.53% | 5.42 r/r +12.91% k/k -0.08% | 4.84 r/r -1.86% k/k -10.80% | 4.95 r/r -3.83% k/k +2.24% | 5.05 r/r -6.95% k/k +2.11% | 5.07 r/r -6.62% k/k +0.28% | |
EV / Przychody ze sprzedaży | 15.77~sektor 1.47 | 80.38~sektor 2.37 r/r +409.58%~sektor +60.85% | 312.50~sektor 2.73 r/r +288.77%~sektor +14.97% | 1 103.06~sektor 2.60 | 1 929.15~sektor 4.17 k/k +74.89%~sektor +60.42% | 489.92~sektor 5.66 r/r +56.77%~sektor +107.51% k/k -74.60%~sektor +35.80% | 166.29~sektor 3.64 k/k -66.06%~sektor -35.60% | 95.92~sektor 3.50 r/r -91.30%~sektor +34.90% k/k -42.32%~sektor -3.85% | 78.60~sektor 2.91 r/r -95.93%~sektor -30.12% k/k -18.06%~sektor -16.90% | 86.79~sektor 4.07 r/r -82.28%~sektor -27.98% k/k +10.42%~sektor +39.95% | 88.33~sektor 1.85 r/r -46.88%~sektor -49.23% k/k +1.78%~sektor -54.60% | 84.72~sektor 2.71 r/r -11.68%~sektor -22.66% k/k -4.09%~sektor +46.49% | 55.89~sektor 1.41 r/r -28.89%~sektor -51.51% k/k -34.02%~sektor -47.90% | 43.05~sektor 2.67 r/r -50.40%~sektor -34.42% k/k -22.98%~sektor +89.28% | 38.18~sektor 2.00 r/r -56.77%~sektor +8.33% k/k -11.30%~sektor -25.01% | 36.12~sektor 2.25 r/r -57.37%~sektor -16.89% k/k -5.41%~sektor +12.39% | 33.90~sektor 2.18 r/r -39.34%~sektor +54.49% k/k -6.13%~sektor -3.16% | 26.14~sektor 2.26 r/r -39.28%~sektor -15.36% k/k -22.90%~sektor +3.70% | 25.16~sektor 2.16 r/r -34.11%~sektor +7.98% k/k -3.76%~sektor -4.32% | 21.56~sektor 2.21 r/r -40.31%~sektor -1.97% k/k -14.31%~sektor +2.03% | 17.00~sektor 2.41 r/r -49.86%~sektor +10.72% k/k -21.16%~sektor +9.37% | 15.02~sektor 2.83 r/r -42.53%~sektor +24.97% k/k -11.62%~sektor +17.04% | 12.15~sektor 3.08 r/r -51.70%~sektor +42.39% k/k -19.11%~sektor +9.02% | 10.55~sektor 2.92 r/r -51.04%~sektor +32.22% k/k -13.15%~sektor -5.26% | 10.72~sektor 2.96 r/r -36.96%~sektor +22.64% k/k +1.52%~sektor +1.45% | 11.58~sektor 2.46 r/r -22.91%~sektor -13.05% k/k +8.09%~sektor -17.02% | |
EV / EBIT | -4.63~sektor 10.93 | -1.67~sektor 13.69 r/r +63.88%~sektor +25.18% | -4.97~sektor 10.13 r/r -197.46%~sektor -25.99% | -3.53~sektor 10.00 | -2.75~sektor 12.72 k/k +21.97%~sektor +27.15% | -3.32~sektor 13.54 r/r +33.27%~sektor +33.68% k/k -20.54%~sektor +6.49% | -3.85~sektor 11.38 k/k -16.24%~sektor -15.95% | -4.61~sektor 9.96 r/r -30.80%~sektor -0.41% k/k -19.63%~sektor -12.49% | -4.58~sektor 9.58 r/r -66.67%~sektor -24.67% k/k +0.57%~sektor -3.82% | -4.12~sektor 15.11 r/r -24.38%~sektor +11.60% k/k +10.05%~sektor +57.75% | -4.21~sektor 13.08 r/r -9.15%~sektor +14.94% k/k -2.01%~sektor -13.44% | -4.85~sektor 11.80 r/r -5.17%~sektor +18.50% k/k -15.28%~sektor -9.78% | -5.47~sektor 12.74 r/r -19.27%~sektor +33.04% k/k -12.75%~sektor +7.98% | -6.48~sektor 10.55 r/r -57.03%~sektor -30.18% k/k -18.43%~sektor -17.21% | -7.70~sektor 9.97 r/r -83.10%~sektor -23.82% k/k -18.94%~sektor -5.55% | -7.65~sektor 10.65 r/r -57.66%~sektor -9.75% k/k +0.73%~sektor +6.88% | -7.46~sektor 8.91 r/r -36.48%~sektor -30.08% k/k +2.40%~sektor -16.34% | -7.93~sektor 7.35 r/r -22.41%~sektor -30.34% k/k -6.23%~sektor -17.52% | -9.28~sektor 6.66 r/r -20.54%~sektor -33.19% k/k -17.12%~sektor -9.43% | -9.71~sektor 7.04 r/r -27.02%~sektor -33.91% k/k -4.60%~sektor +5.75% | -11.75~sektor 9.08 r/r -57.42%~sektor +1.88% k/k -20.96%~sektor +28.96% | -9.62~sektor 12.24 r/r -21.37%~sektor +66.52% k/k +18.10%~sektor +34.82% | -10.72~sektor 11.81 r/r -15.45%~sektor +77.39% k/k -11.41%~sektor -3.52% | -13.29~sektor 10.47 r/r -36.84%~sektor +48.76% k/k -23.98%~sektor -11.32% | -14.37~sektor 11.34 r/r -22.29%~sektor +24.86% k/k -8.10%~sektor +8.24% | -22.53~sektor 11.41 r/r -134.12%~sektor -6.76% k/k -56.79%~sektor +0.68% | |
EV / EBITDA | -6.35~sektor 7.91 | -1.78~sektor 7.51 r/r +71.91%~sektor -5.11% | -6.17~sektor 5.62 r/r -245.87%~sektor -25.12% | -4.27~sektor 9.56 | -3.34~sektor 9.79 k/k +21.76%~sektor +2.43% | -4.25~sektor 11.86 r/r +31.09%~sektor +110.98% k/k -27.30%~sektor +21.11% | -5.10~sektor 9.55 k/k -19.93%~sektor -19.46% | -6.91~sektor 10.58 r/r -61.82%~sektor +10.71% k/k -35.47%~sektor +10.82% | -7.52~sektor 9.21 r/r -125.04%~sektor -5.92% k/k -8.80%~sektor -12.96% | -6.05~sektor 12.66 r/r -42.20%~sektor +6.78% k/k +19.56%~sektor +37.46% | -6.27~sektor 9.78 r/r -23.06%~sektor +2.40% k/k -3.79%~sektor -22.77% | -7.35~sektor 7.37 r/r -6.38%~sektor -30.34% k/k -17.10%~sektor -24.61% | -8.63~sektor 6.34 r/r -14.82%~sektor -31.16% k/k -17.44%~sektor -13.98% | -11.86~sektor 7.69 r/r -96.22%~sektor -39.23% k/k -37.47%~sektor +21.34% | -15.88~sektor 8.02 r/r -153.10%~sektor -17.97% k/k -33.88%~sektor +4.25% | -16.04~sektor 7.23 r/r -118.33%~sektor -1.86% k/k -1.02%~sektor -9.81% | -15.30~sektor 6.41 r/r -77.33%~sektor +1.07% k/k +4.62%~sektor -11.41% | -21.56~sektor 5.70 r/r -81.76%~sektor -25.97% k/k -40.90%~sektor -11.13% | -26.60~sektor 6.01 r/r -67.50%~sektor -25.01% k/k -23.38%~sektor +5.60% | -29.92~sektor 5.99 r/r -86.48%~sektor -17.15% k/k -12.46%~sektor -0.35% | -57.62~sektor 7.40 r/r -276.53%~sektor +15.42% k/k -92.59%~sektor +23.42% | -27.95~sektor 7.84 r/r -29.64%~sektor +37.67% k/k +51.49%~sektor +6.00% | -45.94~sektor 7.82 r/r -72.70%~sektor +30.02% k/k -64.36%~sektor -0.27% | -139.04~sektor 9.98 r/r -364.74%~sektor +66.60% k/k -202.65%~sektor +27.69% | -369.73~sektor 11.56 r/r -541.69%~sektor +56.27% k/k -165.91%~sektor +15.77% | 53.40~sektor 8.77 r/r +291.03%~sektor +11.78% k/k +114.44%~sektor -24.17% | |
* 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.