|
|
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) |
|
| Kurs | 18.20 | 18.20 | 18.20 | 18.20 | 18.20 | 18.20 | 18.20 | 18.20 | 18.20 | 18.20 | 18.20 | |
| 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 | |
| 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% | |
| Cena / Wartość księgowa | 8.89~sektor 1.29 | 7.61~sektor 1.54 r/r -14.35%~sektor +18.85% | 4.92~sektor 1.75 r/r -35.34%~sektor +13.91% | 4.92~sektor 1.53 | 4.77~sektor 1.60 k/k -3.13%~sektor +4.86% | 4.32~sektor 1.75 r/r -12.19%~sektor -0.27% k/k -9.34%~sektor +9.04% | 2.76~sektor 1.68 k/k -36.07%~sektor -3.76% | 2.59~sektor 1.51 r/r -47.33%~sektor -0.89% k/k -6.20%~sektor -9.94% | 2.50~sektor 1.35 r/r -47.62%~sektor -15.87% k/k -3.67%~sektor -10.98% | 2.30~sektor 1.62 r/r -46.74%~sektor -7.12% k/k -7.82%~sektor +20.38% | 2.35~sektor 1.57 r/r -15.12%~sektor -6.76% k/k +1.89%~sektor -3.39% | |
| 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% | |
| Cena / Wartość księgowa Grahama | 15.29~sektor 4.67 | 11.40~sektor 5.36 r/r -25.45%~sektor +14.95% | | | | | 8.67~sektor 4.75 | 7.40~sektor 5.70 k/k -14.61%~sektor +19.92% | 7.88~sektor 5.94 k/k +6.43%~sektor +4.21% | 7.78~sektor 5.26 k/k -1.20%~sektor -11.44% | 8.21~sektor 4.54 r/r -5.35%~sektor -4.47% k/k +5.41%~sektor -13.68% | |
| 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% | |
| Cena / Przychody ze sprzedaży | 1.68~sektor 0.44 | 1.21~sektor 0.44 r/r -27.81%~sektor -1.80% | 0.86~sektor 0.37 r/r -29.05%~sektor -15.62% | 0.79~sektor 0.38 | 0.76~sektor 0.38 k/k -4.71%~sektor -2.14% | 0.68~sektor 0.41 r/r -20.49%~sektor +10.58% k/k -9.89%~sektor +8.47% | 0.68~sektor 0.40 k/k -1.06%~sektor -2.21% | 0.62~sektor 0.38 r/r -22.15%~sektor -1.33% k/k -8.37%~sektor -4.95% | 0.55~sektor 0.34 r/r -27.55%~sektor -9.61% k/k -11.32%~sektor -10.35% | 0.46~sektor 0.34 r/r -32.31%~sektor -16.97% k/k -15.81%~sektor -0.37% | 0.43~sektor 0.34 r/r -36.65%~sektor -14.29% k/k -7.41%~sektor +0.95% | |
| 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% | |
| Cena / Zysk | | | 24.56~sektor 22.53 | 33.11~sektor 27.89 | 40.17~sektor 25.10 k/k +21.32%~sektor -10.01% | 32.70~sektor 21.08 r/r +33.18%~sektor -6.45% k/k -18.58%~sektor -16.00% | 16.43~sektor 17.12 k/k -49.77%~sektor -18.80% | 21.17~sektor 13.52 r/r -36.07%~sektor -51.52% k/k +28.86%~sektor -21.01% | 19.50~sektor 13.07 r/r -51.46%~sektor -47.93% k/k -7.89%~sektor -3.34% | 13.79~sektor 8.56 r/r -57.82%~sektor -59.40% k/k -29.25%~sektor -34.52% | 19.13~sektor 8.60 r/r +16.47%~sektor -49.75% k/k +38.69%~sektor +0.52% | |
| 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% | |
| Cena / Zysk operacyjny | | | 61.06~sektor 9.22 | 22.67~sektor 16.31 | 18.00~sektor 16.12 k/k -20.62%~sektor -1.16% | 12.64~sektor 15.31 r/r -79.30%~sektor +66.02% k/k -29.78%~sektor -5.03% | 9.45~sektor 13.63 k/k -25.20%~sektor -11.00% | 11.68~sektor 11.46 r/r -48.50%~sektor -29.75% k/k +23.51%~sektor -15.92% | 10.28~sektor 10.41 r/r -42.89%~sektor -35.44% k/k -11.97%~sektor -9.15% | 8.67~sektor 8.67 r/r -31.42%~sektor -43.38% k/k -15.67%~sektor -16.71% | 10.15~sektor 7.32 r/r +7.39%~sektor -46.31% k/k +17.12%~sektor -15.60% | |
| Enterprise Value na akcję | 19.84 | 19.94 r/r +0.52% | 24.08 r/r +20.73% | 22.11 | 23.95 k/k +8.28% | 23.72 r/r -1.48% k/k -0.94% | 23.03 k/k -2.93% | 24.70 r/r +11.68% k/k +7.25% | 24.12 r/r +0.75% k/k -2.31% | 23.12 r/r -2.55% k/k -4.18% | 25.74 r/r +11.79% k/k +11.36% | |
| EV / Przychody ze sprzedaży | 1.83~sektor 0.38 | 1.33~sektor 0.47 r/r -27.43%~sektor +26.10% | 1.14~sektor 0.65 r/r -14.35%~sektor +36.22% | 0.97~sektor 0.58 | 1.00~sektor 0.62 k/k +3.19%~sektor +7.81% | 0.89~sektor 0.77 r/r -21.66%~sektor +19.39% k/k -10.73%~sektor +23.35% | 0.85~sektor 0.83 k/k -3.95%~sektor +7.91% | 0.84~sektor 0.67 r/r -13.05%~sektor +14.92% k/k -1.73%~sektor -19.92% | 0.73~sektor 0.65 r/r -27.02%~sektor +4.48% k/k -13.38%~sektor -1.98% | 0.59~sektor 0.54 r/r -34.03%~sektor -30.15% k/k -19.31%~sektor -17.54% | 0.60~sektor 0.59 r/r -29.19%~sektor -28.47% k/k +3.10%~sektor +10.51% | |
| EV / EBIT | -33.81~sektor 5.17 | -41.81~sektor 9.05 r/r -23.67%~sektor +74.95% | 80.78~sektor 15.16 r/r +293.19%~sektor +67.40% | 27.55~sektor 4.84 | 23.68~sektor 8.24 k/k -14.05%~sektor +70.21% | 16.47~sektor 3.89 r/r -79.61%~sektor -74.32% k/k -30.43%~sektor -52.80% | 11.96~sektor 3.17 k/k -27.39%~sektor -18.60% | 15.84~sektor 6.39 r/r -42.49%~sektor +31.84% k/k +32.46%~sektor +101.61% | 13.62~sektor 5.99 r/r -42.46%~sektor -27.33% k/k -14.01%~sektor -6.19% | 11.01~sektor 8.88 r/r -33.17%~sektor +128.32% k/k -19.19%~sektor +48.30% | 14.36~sektor 7.37 r/r +20.05%~sektor +132.51% k/k +30.43%~sektor -17.10% | |
| EV / EBITDA | -57.49~sektor 4.21 | -85.63~sektor 4.68 r/r -48.95%~sektor +11.08% | 36.75~sektor 5.29 r/r +142.91%~sektor +13.07% | 17.40~sektor 5.29 | 15.68~sektor 5.17 k/k -9.86%~sektor -2.26% | 12.07~sektor 9.50 r/r -67.15%~sektor +79.68% k/k -23.02%~sektor +83.71% | 9.51~sektor 7.45 k/k -21.25%~sektor -21.64% | 11.92~sektor 7.31 r/r -31.51%~sektor +38.23% k/k +25.34%~sektor -1.76% | 10.47~sektor 6.40 r/r -33.24%~sektor +23.82% k/k -12.14%~sektor -12.45% | 8.66~sektor 5.80 r/r -28.25%~sektor -38.98% k/k -17.28%~sektor -9.46% | 10.67~sektor 5.12 r/r +12.26%~sektor -31.25% k/k +23.22%~sektor -11.72% | |
* 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.
