|
|
2017/Q4
(gru 17) |
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 33.80 | 31.45 | 34.85 | 31.10 | 26.50 | 16.00 | 17.60 | 26.75 | 30.40 | 33.10 | 30.50 | 29.80 | 27.20 | |
| Liczba akcji | 13 349 000 | 14 671 000 | 14 671 000 | 15 349 000 | 15 349 000 | 15 349 000 | 17 190 000 | 17 190 000 | 17 190 000 | 17 344 905 | 17 344 905 | 17 344 905 | 17 344 905 | 17 494 055 | 17 494 055 | 17 844 055 | 17 981 155 | 18 981 155 | 18 981 155 | |
| Wartość księgowa na akcję | 2.05 | 2.39 r/r +16.76% | 3.70 r/r +54.66% | 3.70 | 3.82 k/k +3.23% | 4.21 r/r +13.89% k/k +10.30% | 6.59 k/k +56.42% | 7.02 r/r +89.87% k/k +6.61% | 7.29 r/r +90.92% k/k +3.80% | 7.91 r/r +87.77% k/k +8.48% | 7.76 r/r +17.82% k/k -1.86% | 8.26 r/r +17.70% k/k +6.51% | 8.42 r/r +15.46% k/k +1.82% | 9.55 r/r +20.81% k/k +13.51% | 9.78 r/r +25.99% k/k +2.35% | 11.13 r/r +34.63% k/k +13.81% | 10.56 r/r +25.50% k/k -5.09% | 12.30 r/r +28.80% k/k +16.51% | 12.08 r/r +23.54% k/k -1.84% | |
| Cena / Wartość księgowa | | | | | | | 5.13~sektor 1.89 | 4.48~sektor 2.37 k/k -12.72%~sektor +25.33% | 4.78~sektor 2.07 k/k +6.75%~sektor -12.50% | 3.93~sektor 2.16 k/k -17.74%~sektor +4.20% | 3.42~sektor 2.02 r/r -33.45%~sektor +7.08% k/k -13.18%~sektor -6.29% | 1.94~sektor 1.71 r/r -56.78%~sektor -27.77% k/k -43.31%~sektor -15.45% | 2.09~sektor 1.57 r/r -56.26%~sektor -24.28% k/k +8.03%~sektor -8.28% | 2.80~sektor 1.38 r/r -28.81%~sektor -36.17% k/k +33.90%~sektor -12.16% | 3.11~sektor 1.49 r/r -8.95%~sektor -26.53% k/k +11.04%~sektor +7.86% | 2.97~sektor 2.27 r/r +53.66%~sektor +32.85% k/k -4.33%~sektor +52.88% | 2.89~sektor 1.96 r/r +38.09%~sektor +24.77% k/k -2.92%~sektor -13.86% | 2.42~sektor 2.30 r/r -13.51%~sektor +66.82% k/k -16.14%~sektor +17.44% | 2.25~sektor 2.07 r/r -27.57%~sektor +39.57% k/k -7.02%~sektor -9.76% | |
| Wartość księgowa Grahama na akcję | 1.19 | 1.60 r/r +34.14% | -1.80 r/r -212.75% | -1.44 | -1.22 k/k +15.20% | -0.91 r/r +49.29% k/k +25.08% | 2.10 k/k +330.02% | 2.46 r/r +271.15% k/k +17.11% | 2.31 r/r +289.63% k/k -6.04% | 2.34 r/r +356.17% k/k +1.21% | 2.22 r/r +5.65% k/k -5.14% | 0.31 r/r -87.25% k/k -85.86% | -0.01 r/r -100.40% k/k -102.97% | 1.04 r/r -55.65% k/k +11249.46% | 0.85 r/r -61.56% k/k -17.76% | 0.20 r/r -34.85% k/k -76.04% | -0.29 r/r -3024.73% k/k -242.24% | 1.39 r/r +33.81% k/k +577.46% | 0.63 r/r -26.00% k/k -54.52% | |
| Cena / Wartość księgowa Grahama | | | | | | | 16.10~sektor 4.55 | 12.79~sektor 12.79 k/k -20.55%~sektor +181.30% | 15.09~sektor 8.21 k/k +17.94%~sektor -35.82% | 13.30~sektor 4.86 k/k -11.83%~sektor -40.86% | 11.95~sektor 4.15 r/r -25.79%~sektor -8.79% k/k -10.18%~sektor -14.58% | 51.01~sektor 5.45 r/r +298.82%~sektor -57.42% k/k +326.98%~sektor +31.32% | | 25.80~sektor 4.70 r/r +93.96%~sektor -3.30% | 35.65~sektor 5.33 r/r +198.38%~sektor +28.50% k/k +38.18%~sektor +13.51% | 162.04~sektor 9.84 r/r +217.64%~sektor +80.74% k/k +354.54%~sektor +84.70% | | 21.48~sektor 4.84 r/r -16.75%~sektor +3.11% | 43.11~sektor 6.12 r/r +20.92%~sektor +14.83% k/k +100.70%~sektor +26.41% | |
| Przychody ze sprzedaży na akcję | 10.87 | 15.05 r/r +38.51% | 21.21 r/r +40.95% | 22.91 | 24.04 k/k +4.94% | 26.68 r/r +25.76% k/k +10.97% | 26.96 k/k +1.07% | 29.42 r/r +28.45% k/k +9.14% | 33.18 r/r +38.04% k/k +12.77% | 39.41 r/r +47.72% k/k +18.76% | 42.56 r/r +57.86% k/k +8.00% | 45.53 r/r +54.72% k/k +6.96% | 50.06 r/r +50.87% k/k +9.97% | 55.64 r/r +41.20% k/k +11.15% | 60.96 r/r +43.22% k/k +9.55% | 64.68 r/r +42.08% k/k +6.11% | 66.40 r/r +32.63% k/k +2.65% | 66.38 r/r +19.30% k/k -0.02% | 67.30 r/r +10.40% k/k +1.38% | |
| Cena / Przychody ze sprzedaży | | | | | | | 1.25~sektor 0.42 | 1.07~sektor 0.56 k/k -14.74%~sektor +34.50% | 1.05~sektor 0.62 k/k -1.74%~sektor +10.88% | 0.79~sektor 0.59 k/k -24.85%~sektor -5.46% | 0.62~sektor 0.47 r/r -50.34%~sektor +12.40% k/k -21.11%~sektor -20.28% | 0.35~sektor 0.37 r/r -67.11%~sektor -34.03% k/k -43.54%~sektor -21.06% | 0.35~sektor 0.32 r/r -66.52%~sektor -47.67% k/k +0.03%~sektor -12.03% | 0.48~sektor 0.44 r/r -39.09%~sektor -25.39% k/k +36.72%~sektor +34.77% | 0.50~sektor 0.50 r/r -19.90%~sektor +6.90% k/k +3.74%~sektor +14.22% | 0.51~sektor 0.38 r/r +45.58%~sektor +3.73% k/k +2.61%~sektor -23.40% | 0.46~sektor 0.37 r/r +30.66%~sektor +13.10% k/k -10.22%~sektor -4.08% | 0.45~sektor 0.44 r/r -6.62%~sektor -0.29% k/k -2.29%~sektor +18.82% | 0.40~sektor 0.40 r/r -18.95%~sektor -18.95% k/k -9.96%~sektor -7.16% | |
| Zysk na akcję | -0.66 | -0.56 r/r +15.12% | 0.74 r/r +231.33% | 0.55 | 0.45 k/k -17.57% | 0.56 r/r -24.92% k/k +22.82% | 1.11 k/k +99.10% | 0.86 r/r +56.43% k/k -22.39% | 0.93 r/r +106.03% k/k +8.56% | 1.32 r/r +137.09% k/k +41.34% | 0.95 r/r -14.14% k/k -27.90% | 1.04 r/r +20.63% k/k +9.04% | 0.94 r/r +0.84% k/k -9.25% | 1.48 r/r +12.10% k/k +57.12% | 1.87 r/r +96.18% k/k +26.19% | 2.07 r/r +99.20% k/k +10.72% | 1.51 r/r +60.58% k/k -26.85% | 1.06 r/r -28.03% k/k -29.57% | 0.66 r/r -64.76% k/k -38.22% | |
| Cena / Zysk | | | | | | | 30.50~sektor 17.88 | 36.58~sektor 8.69 k/k +19.90%~sektor -51.41% | 37.33~sektor 18.87 k/k +2.07%~sektor +117.23% | 23.57~sektor 7.57 k/k -36.86%~sektor -59.86% | 27.86~sektor 8.67 r/r -8.68%~sektor -51.52% k/k +18.18%~sektor +14.43% | 15.42~sektor 7.74 r/r -57.83%~sektor -10.85% k/k -44.63%~sektor -10.66% | 18.70~sektor 9.28 r/r -49.92%~sektor -50.82% k/k +21.22%~sektor +19.83% | 18.09~sektor 8.67 r/r -23.27%~sektor +14.47% k/k -3.26%~sektor -6.56% | 16.29~sektor 8.04 r/r -41.52%~sektor -7.22% k/k -9.94%~sektor -7.25% | 16.02~sektor 9.55 r/r +3.85%~sektor +23.38% k/k -1.66%~sektor +18.81% | 20.18~sektor 19.49 r/r +7.92%~sektor +110.02% k/k +25.97%~sektor +103.97% | 27.99~sektor 12.56 r/r +54.77%~sektor +44.90% k/k +38.73%~sektor -35.53% | 41.36~sektor 12.90 r/r +153.92%~sektor +60.42% k/k +47.75%~sektor +2.68% | |
| Zysk operacyjny na akcję | -0.59 | -0.48 r/r +18.73% | 0.30 r/r +162.49% | 0.80 | 1.01 k/k +25.97% | 1.44 r/r +383.06% k/k +42.41% | 1.93 k/k +33.69% | 1.56 r/r +94.18% k/k -19.03% | 1.77 r/r +75.10% k/k +13.59% | 2.10 r/r +45.81% k/k +18.58% | 1.79 r/r -6.88% k/k -14.62% | 2.13 r/r +36.86% k/k +19.01% | 2.51 r/r +41.55% k/k +17.48% | 2.79 r/r +32.70% k/k +11.16% | 3.44 r/r +92.12% k/k +23.61% | 3.33 r/r +56.08% k/k -3.32% | 2.68 r/r +6.99% k/k -19.47% | 2.11 r/r -24.37% k/k -21.42% | 1.40 r/r -59.45% k/k -33.73% | |
| Cena / Zysk operacyjny | | | | | | | 17.56~sektor 14.23 | 20.18~sektor 17.86 k/k +14.92%~sektor +25.49% | 19.68~sektor 16.14 k/k -2.45%~sektor -9.63% | 14.81~sektor 10.11 k/k -24.74%~sektor -37.37% | 14.78~sektor 6.56 r/r -15.80%~sektor -53.91% k/k -0.20%~sektor -35.10% | 7.50~sektor 5.28 r/r -62.83%~sektor -70.42% k/k -49.26%~sektor -19.48% | 7.02~sektor 4.90 r/r -64.32%~sektor -69.66% k/k -6.37%~sektor -7.29% | 9.60~sektor 5.63 r/r -35.18%~sektor -44.27% k/k +36.72%~sektor +15.03% | 8.83~sektor 6.24 r/r -40.29%~sektor -4.89% k/k -8.06%~sektor +10.76% | 9.94~sektor 6.82 r/r +32.54%~sektor +29.06% k/k +12.61%~sektor +9.26% | 11.37~sektor 11.52 r/r +61.97%~sektor +135.25% k/k +14.42%~sektor +68.98% | 14.14~sektor 9.67 r/r +47.30%~sektor +71.62% k/k +24.34%~sektor -16.08% | 19.48~sektor 8.48 r/r +120.67%~sektor +35.90% k/k +37.73%~sektor -12.29% | |
| Enterprise Value na akcję | | | | | | | 38.63 | 37.95 k/k -1.76% | 40.77 k/k +7.45% | 36.02 k/k -11.67% | 34.04 r/r -11.87% k/k -5.48% | 26.88 r/r -29.16% k/k -21.04% | 30.09 r/r -26.20% k/k +11.95% | 36.08 r/r +0.18% k/k +19.90% | 43.02 r/r +26.38% k/k +19.24% | 45.81 r/r +70.43% k/k +6.48% | 45.75 r/r +52.05% k/k -0.13% | 39.80 r/r +10.31% k/k -13.01% | 42.98 r/r -0.09% k/k +8.00% | |
| EV / Przychody ze sprzedaży | | | | | | | 1.43~sektor 0.88 | 1.29~sektor 0.85 k/k -9.98%~sektor -3.30% | 1.23~sektor 0.87 k/k -4.71%~sektor +1.79% | 0.91~sektor 0.91 k/k -25.63%~sektor +5.43% | 0.80~sektor 0.69 r/r -44.17%~sektor -21.37% k/k -12.48%~sektor -24.24% | 0.59~sektor 0.56 r/r -54.22%~sektor -34.17% k/k -26.18%~sektor -19.04% | 0.60~sektor 0.55 r/r -51.09%~sektor -36.17% k/k +1.80%~sektor -1.30% | 0.65~sektor 0.53 r/r -29.05%~sektor -42.36% k/k +7.89%~sektor -4.79% | 0.71~sektor 0.58 r/r -11.77%~sektor -15.96% k/k +8.84%~sektor +10.47% | 0.71~sektor 0.55 r/r +19.97%~sektor -2.17% k/k +0.37%~sektor -5.76% | 0.69~sektor 0.57 r/r +14.66%~sektor +2.27% k/k -2.71%~sektor +3.17% | 0.60~sektor 0.57 r/r -7.54%~sektor +8.09% k/k -13.00%~sektor +0.63% | 0.64~sektor 0.57 r/r -9.49%~sektor -1.58% k/k +6.54%~sektor +0.59% | |
| EV / EBIT | | | | | | | 20.06~sektor 6.01 | 24.34~sektor 8.03 k/k +21.33%~sektor +33.63% | 23.03~sektor 10.64 k/k -5.41%~sektor +32.56% | 17.15~sektor 9.49 k/k -25.51%~sektor -10.82% | 18.99~sektor 8.45 r/r -5.36%~sektor +40.68% k/k +10.70%~sektor -10.95% | 12.60~sektor 6.82 r/r -48.24%~sektor -15.03% k/k -33.65%~sektor -19.29% | 12.01~sektor 4.77 r/r -47.86%~sektor -55.19% k/k -4.71%~sektor -30.09% | 12.95~sektor 6.73 r/r -24.51%~sektor -29.05% k/k +7.86%~sektor +41.19% | 12.49~sektor 6.98 r/r -34.22%~sektor -17.43% k/k -3.53%~sektor +3.64% | 13.76~sektor 6.04 r/r +9.19%~sektor -11.48% k/k +10.14%~sektor -13.47% | 17.06~sektor 10.62 r/r +42.11%~sektor +122.59% k/k +24.02%~sektor +75.81% | 18.89~sektor 11.33 r/r +45.86%~sektor +68.16% k/k +10.70%~sektor +6.66% | 30.78~sektor 11.30 r/r +146.41%~sektor +61.92% k/k +62.97%~sektor -0.21% | |
| EV / EBITDA | | | | | | | 15.95~sektor 7.93 | 18.31~sektor 9.76 k/k +14.81%~sektor +23.05% | 17.69~sektor 7.64 k/k -3.35%~sektor -21.70% | 13.49~sektor 5.84 k/k -23.74%~sektor -23.59% | 14.11~sektor 5.14 r/r -11.50%~sektor -35.18% k/k +4.59%~sektor -11.96% | 9.55~sektor 4.25 r/r -47.85%~sektor -56.51% k/k -32.34%~sektor -17.43% | 9.34~sektor 4.55 r/r -47.24%~sektor -40.50% k/k -2.22%~sektor +7.12% | 10.22~sektor 4.69 r/r -24.27%~sektor -19.70% k/k +9.46%~sektor +3.13% | 10.23~sektor 5.44 r/r -27.54%~sektor +5.73% k/k +0.07%~sektor +15.92% | 11.25~sektor 5.01 r/r +17.77%~sektor +17.93% k/k +9.97%~sektor -7.90% | 13.10~sektor 4.96 r/r +40.36%~sektor +9.02% k/k +16.54%~sektor -0.98% | 13.42~sektor 5.17 r/r +31.37%~sektor +10.30% k/k +2.44%~sektor +4.34% | 18.43~sektor 4.50 r/r +80.18%~sektor -17.17% k/k +37.25%~sektor -12.95% | |
* 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.
