|
|
2011/Q4
(gru 11) |
2012/Q4
(gru 12) |
2013/Q4
(gru 13) |
2014/Q4
(gru 14) |
2020/Q4
(gru 20) |
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) |
2024/Q3
(wrz 24) |
2024/Q4
(gru 24) |
2025/Q1
(mar 25) |
2025/Q2
(cze 25) |
2025/Q3
(wrz 25) |
2025/Q4
(gru 25) |
|
| 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 | 717,50 | 913,10 | 715,00 | 802,80 | 801,00 | 841,00 | |
| Liczba akcji | 140 530 | 140 530 | 140 530 | 140 530 | 10 071 294 860 | 10 176 888 200 | 10 174 409 620 | 10 187 554 818 | 10 201 654 176 | 10 247 259 757 | 10 260 353 688 | 10 317 750 796 | 10 334 030 586 | 10 387 381 291 | 10 406 627 415 | 10 495 566 881 | 10 515 011 008 | 10 597 729 352 | 10 616 352 407 | 10 664 912 097 | 10 690 216 011 | 10 690 216 011 | |
| Wartość księgowa na akcję | 1 048,76 | 1 159,14 r/r +10.53% | 1 318,11 r/r +13.71% | 1 396,47 r/r +5.94% | 34,86 | 55,15 r/r +58.23% | 33,72 k/k -38.86% | 57,82 k/k +71.47% | 66,76 k/k +15.46% | 62,73 r/r +13.75% k/k -6.03% | 64,66 r/r +91.77% k/k +3.07% | 67,11 r/r +16.07% k/k +3.78% | 77,37 r/r +15.90% k/k +15.29% | 76,48 r/r +21.90% k/k -1.16% | 83,04 r/r +28.43% k/k +8.58% | 90,83 r/r +35.36% k/k +9.38% | 94,13 r/r +21.66% k/k +3.63% | 110,67 r/r +44.71% k/k +17.57% | 111,33 r/r +34.07% k/k +0.60% | 113,18 r/r +24.60% k/k +1.66% | 125,56 r/r +33.40% k/k +10.94% | 138,49 r/r +25.14% k/k +10.29% | |
| Cena / Wartość księgowa | | | | | | | | | | | | | | | | | 7,62~branża 2,93 | 8,25~branża 2,70 k/k +8.24%~branża -7.84% | 6,42~branża 3,51 k/k -22.16%~branża +30.15% | 7,09~branża 3,71 k/k +10.45%~branża +5.56% | 6,38~branża 4,50 r/r -16.31%~branża +53.63% k/k -10.06%~branża +21.33% | 6,07~branża 4,51 r/r -26.40%~branża +67.07% k/k -4.81%~branża +0.22% | |
| Wartość księgowa Grahama na akcję | -688,98 | -577,97 r/r +16.11% | -450,12 r/r +22.12% | -198,24 r/r +55.96% | -35,47 | -48,16 r/r -35.77% | -80,04 k/k -66.19% | -68,05 k/k +14.98% | -77,40 k/k -13.74% | -72,96 r/r -51.48% k/k +5.74% | -72,66 r/r +9.23% k/k +0.41% | -67,07 r/r +1.43% k/k +7.68% | -68,04 r/r +12.09% k/k -1.44% | -62,55 r/r +14.27% k/k +8.08% | -53,21 r/r +26.76% k/k +14.92% | -55,73 r/r +16.92% k/k -4.72% | -54,37 r/r +20.10% k/k +2.44% | -57,30 r/r +8.39% k/k -5.39% | -55,60 r/r -4.48% k/k +2.96% | -53,23 r/r +4.48% k/k +4.26% | -54,84 r/r -0.86% k/k -3.02% | -59,93 r/r -4.60% k/k -9.30% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 1 069,35 | 2 171,70 r/r +103.09% | 2 416,42 r/r +11.27% | 2 825,77 r/r +16.94% | 144,07 | 187,43 r/r +30.10% | 188,43 k/k +0.53% | 199,31 k/k +5.77% | 217,38 k/k +9.07% | 220,79 r/r +17.80% k/k +1.57% | 231,63 r/r +22.92% k/k +4.91% | 231,15 r/r +15.98% k/k -0.20% | 230,37 r/r +5.98% k/k -0.34% | 217,74 r/r -1.38% k/k -5.48% | 232,30 r/r +0.29% k/k +6.69% | 234,60 r/r +1.49% k/k +0.99% | 232,42 r/r +0.89% k/k -0.93% | 246,88 r/r +13.38% k/k +6.22% | 242,57 r/r +4.42% k/k -1.75% | 242,38 r/r +3.32% k/k -0.08% | 246,25 r/r +5.95% k/k +1.60% | 241,54 r/r -2.17% k/k -1.91% | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | | | | | 3,09~branża 1,46 | 3,70~branża 0,82 k/k +19.80%~branża -43.37% | 2,95~branża 0,87 k/k -20.30%~branża +5.44% | 3,31~branża 1,05 k/k +12.36%~branża +21.13% | 3,25~branża 1,46 r/r +5.37%~branża +0.10% k/k -1.79%~branża +38.40% | 3,48~branża 1,51 r/r -5.86%~branża +83.73% k/k +7.04%~branża +3.95% | |
| Zysk na akcję | 55,17 | 110,38 r/r +100.08% | 158,97 r/r +44.02% | 70,84 r/r -55.44% | 7,96 | 13,31 r/r +67.21% | 8,28 k/k -37.78% | 4,48 k/k -45.96% | 4,63 k/k +3.42% | -1,17 r/r -108.78% k/k -125.26% | 1,95 r/r -76.49% k/k +266.52% | 5,50 r/r +22.98% k/k +182.67% | 8,30 r/r +79.24% k/k +50.73% | 11,53 r/r +1085.70% k/k +38.93% | 14,83 r/r +661.49% k/k +28.64% | 17,24 r/r +213.24% k/k +16.28% | 18,67 r/r +125.06% k/k +8.30% | 22,93 r/r +98.93% k/k +22.80% | 24,60 r/r +65.90% k/k +7.28% | 25,55 r/r +48.18% k/k +3.86% | 27,21 r/r +45.72% k/k +6.50% | 26,17 r/r +14.13% k/k -3.82% | |
| Cena / Zysk | | | | | | | | | | | | | | | | | 38,43~branża 17,87 | 39,82~branża 23,12 k/k +3.63%~branża +29.39% | 29,07~branża 20,80 k/k -27.01%~branża -10.04% | 31,42~branża 30,31 k/k +8.11%~branża +45.69% | 29,44~branża 27,48 r/r -23.39%~branża +53.74% k/k -6.31%~branża -9.35% | 32,14~branża 26,87 r/r -19.30%~branża +16.22% k/k +9.17%~branża -2.19% | |
| Zysk operacyjny na akcję | 107,69 | 213,85 r/r +98.58% | 253,28 r/r +18.44% | 113,56 r/r -55.16% | 8,55 | 9,93 r/r +16.15% | 7,67 k/k -22.71% | 6,25 k/k -18.59% | 5,56 k/k -10.91% | 5,26 r/r -46.99% k/k -5.44% | 5,84 r/r -23.87% k/k +11.00% | 7,42 r/r +18.87% k/k +27.11% | 10,93 r/r +96.49% k/k +47.27% | 13,96 r/r +165.35% k/k +27.70% | 18,59 r/r +218.33% k/k +33.16% | 21,06 r/r +183.74% k/k +13.31% | 22,70 r/r +107.64% k/k +7.77% | 26,54 r/r +90.14% k/k +16.94% | 26,73 r/r +43.76% k/k +0.68% | 27,56 r/r +30.83% k/k +3.11% | 27,19 r/r +19.79% k/k -1.33% | 26,94 r/r +1.50% k/k -0.91% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | | 31,61~branża 15,92 | 34,40~branża 18,41 k/k +8.83%~branża +15.66% | 26,75~branża 15,66 k/k -22.23%~branża -14.96% | 29,13~branża 17,54 k/k +8.89%~branża +12.01% | 29,46~branża 14,87 r/r -6.80%~branża -6.57% k/k +1.12%~branża -15.20% | 31,21~branża 14,77 r/r -9.26%~branża -19.76% k/k +5.96%~branża -0.66% | |
| Enterprise Value na akcję | | | | | | | | | | | | | | | | | 739,15 | 933,27 k/k +26.26% | 739,29 k/k -20.78% | 828,64 k/k +12.09% | 824,27 r/r +11.52% k/k -0.53% | 863,30 r/r -7.50% k/k +4.73% | |
| EV / Przychody ze sprzedaży | | | | | | | | | | | | | | | | | 3,18~branża 1,10 | 3,78~branża 0,87 k/k +18.86%~branża -21.23% | 3,05~branża 0,87 k/k -19.37%~branża +0.30% | 3,42~branża 0,99 k/k +12.17%~branża +13.15% | 3,35~branża 1,41 r/r +5.25%~branża +27.65% k/k -2.09%~branża +42.81% | 3,57~branża 1,59 r/r -5.45%~branża +82.28% k/k +6.78%~branża +12.47% | |
| EV / EBIT | | | | | | | | | | | | | | | | | 32,56~branża 8,69 | 35,16~branża 9,73 k/k +7.97%~branża +11.90% | 27,66~branża 8,67 k/k -21.32%~branża -10.89% | 30,07~branża 11,32 k/k +8.70%~branża +30.55% | 30,31~branża 2,43 r/r -6.90%~branża -72.07% k/k +0.82%~branża -78.55% | 32,04~branża 11,48 r/r -8.87%~branża +18.03% k/k +5.69%~branża +372.92% | |
| EV / EBITDA | | | | | | | | | | | | | | | | | 17,68~branża 9,70 | 19,87~branża 6,67 k/k +12.36%~branża -31.29% | 15,61~branża 8,29 k/k -21.43%~branża +24.35% | 17,01~branża 4,37 k/k +8.98%~branża -47.23% | 16,75~branża 5,86 r/r -5.25%~branża -39.65% k/k -1.51%~branża +33.85% | 17,58~branża 10,35 r/r -11.50%~branża +55.32% k/k +4.95%~branża +76.83% | |
* 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 branży obliczane są w oparciu o medianę.
