|
|
2015/Q4
(gru 15) |
2016/Q1
(mar 16) |
2016/Q2
(cze 16) |
2016/Q3
(wrz 16) |
2016/Q4
(gru 16) |
2017/Q1
(mar 17) |
2017/Q2
(cze 17) |
2017/Q3
(wrz 17) |
2017/Q4
(gru 17) |
2018/Q1
(mar 18) |
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) |
|
| Kurs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 950.30 | 980.00 | |
| Liczba akcji | 457 000 000 | 457 000 000 | 457 000 000 | 457 000 000 | 457 000 000 | 457 000 000 | 453 574 278 | 446 101 300 | 440 249 646 | 440 249 646 | 440 249 646 | 440 249 646 | 424 459 661 | 424 459 661 | 424 459 661 | 424 459 661 | 417 172 859 | 417 172 859 | 417 172 859 | 417 172 859 | 412 293 128 | 412 293 128 | 412 293 128 | 412 293 128 | 408 457 873 | 408 457 873 | 408 457 873 | 408 457 873 | 408 457 873 | 408 457 873 | |
| Wartość księgowa na akcję | 588.44 | 629.28 k/k +6.94% | 656.02 k/k +4.25% | 661.01 k/k +0.76% | 651.89 r/r +10.78% k/k -1.38% | 624.94 r/r -0.69% k/k -4.13% | 598.21 r/r -8.81% k/k -4.28% | 628.13 r/r -4.97% k/k +5.00% | 621.05 r/r -4.73% k/k -1.13% | 605.11 r/r -3.17% k/k -2.57% | 597.22 r/r -0.17% k/k -1.30% | 583.01 r/r -7.18% k/k -2.38% | 620.31 r/r -0.12% k/k +6.40% | 680.96 r/r +12.54% k/k +9.78% | 684.98 r/r +14.70% k/k +0.59% | 768.40 r/r +31.80% k/k +12.18% | 755.40 r/r +21.78% k/k -1.69% | 757.29 r/r +11.21% k/k +0.25% | 772.23 r/r +12.74% k/k +1.97% | 809.93 r/r +5.40% k/k +4.88% | 904.63 r/r +19.75% k/k +11.69% | 885.45 r/r +16.92% k/k -2.12% | 851.96 r/r +10.32% k/k -3.78% | 917.38 r/r +13.27% k/k +7.68% | 900.29 r/r -0.48% k/k -1.86% | 794.82 r/r -10.24% k/k -11.72% | 646.21 r/r -24.15% k/k -18.70% | 619.29 r/r -32.49% k/k -4.17% | 591.02 r/r -34.35% k/k -4.56% | 649.83 r/r -18.24% k/k +9.95% | |
| Cena / Wartość księgowa | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61 | 1.51 k/k -6.21% | |
| Wartość księgowa Grahama na akcję | 145.53 | 167.26 k/k +14.94% | 182.20 k/k +8.93% | 211.83 k/k +16.26% | 179.96 r/r +23.66% k/k -15.04% | 163.79 r/r -2.08% k/k -8.99% | 146.00 r/r -19.87% k/k -10.86% | 175.63 r/r -17.09% k/k +20.30% | 166.83 r/r -7.30% k/k -5.01% | 115.02 r/r -29.78% k/k -31.06% | 102.42 r/r -29.85% k/k -10.95% | 104.85 r/r -40.30% k/k +2.37% | 108.43 r/r -35.01% k/k +3.41% | 111.27 r/r -3.26% k/k +2.62% | 135.29 r/r +32.09% k/k +21.59% | 200.10 r/r +90.84% k/k +47.91% | 184.11 r/r +69.80% k/k -7.99% | 73.72 r/r -33.74% k/k -59.96% | 152.23 r/r +12.53% k/k +106.49% | 183.40 r/r -8.35% k/k +20.47% | 262.11 r/r +42.36% k/k +42.92% | 199.30 r/r +170.34% k/k -23.96% | 197.43 r/r +29.69% k/k -0.94% | 242.25 r/r +32.09% k/k +22.70% | 193.97 r/r -26.00% k/k -19.93% | 35.15 r/r -82.36% k/k -81.88% | -112.86 r/r -157.17% k/k -421.08% | -185.86 r/r -176.72% k/k -64.68% | -152.74 r/r -178.75% k/k +17.82% | 121.90 r/r +246.78% k/k +179.80% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04 | |
| Przychody ze sprzedaży na akcję | 1 167.39 | 1 139.62 k/k -2.38% | 1 147.44 k/k +0.69% | 1 153.14 k/k +0.50% | 1 185.05 r/r +1.51% k/k +2.77% | 1 170.57 r/r +2.72% k/k -1.22% | 1 172.03 r/r +2.14% k/k +0.12% | 1 197.19 r/r +3.82% k/k +2.15% | 1 195.14 r/r +0.85% k/k -0.17% | 1 213.32 r/r +3.65% k/k +1.52% | 1 231.21 r/r +5.05% k/k +1.47% | 1 250.40 r/r +4.44% k/k +1.56% | 1 322.61 r/r +10.67% k/k +5.78% | 1 363.61 r/r +12.39% k/k +3.10% | 1 379.03 r/r +12.01% k/k +1.13% | 1 416.54 r/r +13.29% k/k +2.72% | 1 453.30 r/r +9.88% k/k +2.60% | 1 515.24 r/r +11.12% k/k +4.26% | 1 508.04 r/r +9.36% k/k -0.47% | 1 498.22 r/r +5.77% k/k -0.65% | 1 572.11 r/r +8.18% k/k +4.93% | 1 546.47 r/r +2.06% k/k -1.63% | 1 587.40 r/r +5.26% k/k +2.65% | 1 628.95 r/r +8.73% k/k +2.62% | 1 672.30 r/r +6.37% k/k +2.66% | 1 703.41 r/r +10.15% k/k +1.86% | 1 749.23 r/r +10.19% k/k +2.69% | 1 774.62 r/r +8.94% k/k +1.45% | 1 670.56 r/r -0.10% k/k -5.86% | 1 705.56 r/r +0.13% k/k +2.10% | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57 | 0.57 k/k +1.00% | |
| Zysk na akcję | 61.69 | 64.97 k/k +5.31% | 57.00 k/k -12.26% | 87.11 k/k +52.82% | 66.63 r/r +8.00% k/k -23.51% | 61.71 r/r -5.02% k/k -7.39% | 70.12 r/r +23.02% k/k +13.63% | 68.49 r/r -21.37% k/k -2.32% | 3.83 r/r -94.26% k/k -94.41% | 5.90 r/r -90.44% k/k +54.19% | 5.49 r/r -92.17% k/k -6.92% | 8.95 r/r -86.93% k/k +62.91% | 75.59 r/r +1875.02% k/k +744.72% | 76.05 r/r +1188.55% k/k +0.60% | 78.05 r/r +1320.89% k/k +2.64% | 78.63 r/r +778.68% k/k +0.74% | 80.79 r/r +6.87% k/k +2.74% | 76.47 r/r +0.55% k/k -5.35% | 71.01 r/r -9.02% k/k -7.13% | 72.99 r/r -7.18% k/k +2.78% | 76.20 r/r -5.67% k/k +4.40% | 88.54 r/r +15.79% k/k +16.20% | 96.39 r/r +35.73% k/k +8.86% | 97.46 r/r +33.53% k/k +1.11% | 74.43 r/r -2.32% k/k -23.63% | 51.67 r/r -41.64% k/k -30.58% | 46.60 r/r -51.66% k/k -9.83% | 52.03 r/r -46.62% k/k +11.66% | 77.37 r/r +3.94% k/k +48.70% | 95.23 r/r +84.30% k/k +23.09% | |
| Cena / Zysk | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.28 | 10.29 k/k -16.22% | |
| Zysk operacyjny na akcję | 100.10 | 98.68 k/k -1.42% | 95.38 k/k -3.34% | 99.99 k/k +4.82% | 104.87 r/r +4.76% k/k +4.88% | 104.56 r/r +5.96% k/k -0.29% | 109.68 r/r +14.98% k/k +4.89% | 107.43 r/r +7.44% k/k -2.05% | 105.13 r/r +0.25% k/k -2.14% | 104.85 r/r +0.27% k/k -0.27% | 106.43 r/r -2.96% k/k +1.51% | 111.18 r/r +3.49% k/k +4.46% | 116.62 r/r +10.93% k/k +4.90% | 118.95 r/r +13.45% k/k +2.00% | 119.80 r/r +12.56% k/k +0.71% | 120.48 r/r +8.37% k/k +0.57% | 121.03 r/r +3.78% k/k +0.45% | 116.71 r/r -1.89% k/k -3.57% | 111.97 r/r -6.54% k/k -4.06% | 112.23 r/r -6.85% k/k +0.23% | 120.34 r/r -0.57% k/k +7.22% | 130.71 r/r +12.00% k/k +8.62% | 139.32 r/r +24.43% k/k +6.59% | 143.76 r/r +28.10% k/k +3.19% | 150.89 r/r +25.39% k/k +4.96% | 149.83 r/r +14.63% k/k -0.70% | 153.15 r/r +9.93% k/k +2.21% | 157.89 r/r +9.82% k/k +3.09% | 164.53 r/r +9.04% k/k +4.20% | 171.51 r/r +14.46% k/k +4.24% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.78 | 5.71 k/k -1.07% | |
| Enterprise Value na akcję | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 081.26 | 1 308.72 k/k +21.04% | |
| EV / Przychody ze sprzedaży | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65 | 0.77 k/k +18.56% | |
| EV / EBIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.57 | 7.63 k/k +16.11% | |
| EV / EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.57 | 6.50 k/k +16.66% | |
* 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.
