|
|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
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) |
|
| Kurs | 22.00 | 22.00 | 22.00 | 22.00 | 22.00 | 22.00 | 22.00 | 22.00 | 22.00 | 22.00 | 22.00 | |
| Liczba akcji | 4 000 000 | 4 000 000 | 4 000 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | 4 135 000 | |
| Wartość księgowa na akcję | 0.24 | 1.50 r/r +531.83% | 2.48 r/r +65.38% | 5.03 r/r +102.25% | 6.03 k/k +19.95% | 6.73 k/k +11.59% | 6.43 k/k -4.42% | 7.15 r/r +42.30% k/k +11.22% | 7.61 r/r +26.16% k/k +6.35% | 5.09 r/r -24.27% k/k -33.02% | 5.05 r/r -21.40% k/k -0.79% | |
| Cena / Wartość księgowa | 92.53~sektor 4.89 | 14.64~sektor 4.33 r/r -84.18%~sektor -11.36% | 8.85~sektor 2.29 r/r -39.53%~sektor -47.24% | 4.38~sektor 2.41 r/r -50.56%~sektor +5.28% | 3.65~sektor 2.28 k/k -16.63%~sektor -5.14% | 3.27~sektor 2.34 k/k -10.38%~sektor +2.47% | 3.42~sektor 2.28 k/k +4.62%~sektor -2.50% | 3.08~sektor 2.62 r/r -29.73%~sektor +9.00% k/k -10.09%~sektor +15.01% | 2.89~sektor 2.29 r/r -20.74%~sektor +0.44% k/k -5.97%~sektor -12.58% | 4.32~sektor 2.39 r/r +32.04%~sektor +2.37% k/k +49.29%~sektor +4.43% | 4.35~sektor 2.42 r/r +27.22%~sektor +6.01% k/k +0.80%~sektor +0.97% | |
| Wartość księgowa Grahama na akcję | 0.24 | 1.50 r/r +530.91% | 2.47 r/r +64.85% | 4.64 r/r +87.45% | 5.57 k/k +20.11% | 6.40 k/k +14.85% | 5.69 k/k -11.01% | 6.83 r/r +47.38% k/k +20.06% | 7.29 r/r +30.83% k/k +6.63% | 4.78 r/r -25.21% k/k -34.35% | 4.67 r/r -18.01% k/k -2.45% | |
| Cena / Wartość księgowa Grahama | 92.53~sektor 18.17 | 14.66~sektor 13.29 r/r -84.15%~sektor -26.87% | 8.90~sektor 8.64 r/r -39.34%~sektor -35.00% | 4.75~sektor 5.94 r/r -46.65%~sektor -31.26% | 3.95~sektor 6.03 k/k -16.75%~sektor +1.65% | 3.44~sektor 5.58 k/k -12.93%~sektor -7.51% | 3.87~sektor 6.79 k/k +12.38%~sektor +21.69% | 3.22~sektor 6.18 r/r -32.15%~sektor +4.15% k/k -16.71%~sektor -8.96% | 3.02~sektor 6.28 r/r -23.57%~sektor +4.12% k/k -6.21%~sektor +1.62% | 4.60~sektor 5.89 r/r +33.72%~sektor +5.50% k/k +52.32%~sektor -6.29% | 4.71~sektor 5.88 r/r +21.97%~sektor -13.47% k/k +2.51%~sektor -0.18% | |
| Przychody ze sprzedaży na akcję | 0.01 | 1.87 r/r +21897.65% | 2.86 r/r +52.86% | 4.49 r/r +57.18% | 4.88 k/k +8.71% | 5.68 k/k +16.26% | 6.40 k/k +12.70% | 5.54 r/r +23.25% k/k -13.47% | 4.96 r/r +1.46% k/k -10.51% | 4.09 r/r -28.00% k/k -17.49% | 2.59 r/r -59.45% k/k -36.53% | |
| Cena / Przychody ze sprzedaży | 2 588.24~sektor 5.92 | 11.77~sektor 4.14 r/r -99.55%~sektor -30.19% | 7.70~sektor 2.57 r/r -34.58%~sektor -37.90% | 4.90~sektor 2.61 r/r -36.38%~sektor +1.78% | 4.50~sektor 2.60 k/k -8.01%~sektor -0.53% | 3.87~sektor 2.75 k/k -13.99%~sektor +5.93% | 3.44~sektor 2.97 k/k -11.27%~sektor +7.89% | 3.97~sektor 3.55 r/r -18.86%~sektor +35.94% k/k +15.57%~sektor +19.59% | 4.44~sektor 3.43 r/r -1.44%~sektor +31.99% k/k +11.75%~sektor -3.42% | 5.38~sektor 3.35 r/r +38.88%~sektor +21.62% k/k +21.20%~sektor -2.40% | 8.48~sektor 3.25 r/r +146.60%~sektor +9.51% k/k +57.55%~sektor -2.86% | |
| Zysk na akcję | 0.00 | 1.26 | 2.06 r/r +62.67% | 3.00 r/r +45.86% | 3.31 k/k +10.36% | 3.49 k/k +5.50% | 4.40 k/k +25.78% | 4.05 r/r +34.87% k/k -7.91% | 3.38 r/r +2.20% k/k -16.37% | 2.85 r/r -18.57% k/k -15.93% | 1.16 r/r -73.56% k/k -59.16% | |
| Cena / Zysk | | 17.39~sektor 26.89 | 10.69~sektor 17.37 r/r -38.53%~sektor -35.39% | 7.33~sektor 17.52 r/r -31.44%~sektor +0.87% | 6.64~sektor 18.40 k/k -9.39%~sektor +5.01% | 6.30~sektor 15.59 k/k -5.22%~sektor -15.30% | 5.01~sektor 15.35 k/k -20.50%~sektor -1.52% | 5.44~sektor 24.37 r/r -25.85%~sektor +39.07% k/k +8.59%~sektor +58.77% | 6.50~sektor 23.62 r/r -2.15%~sektor +28.33% k/k +19.58%~sektor -3.10% | 7.73~sektor 17.56 r/r +22.80%~sektor +12.66% k/k +18.95%~sektor -25.64% | 18.93~sektor 20.05 r/r +278.23%~sektor +30.59% k/k +144.87%~sektor +14.16% | |
| Zysk operacyjny na akcję | 0.00 | 1.35 | 2.18 r/r +60.91% | 3.13 r/r +43.59% | 3.45 k/k +10.23% | 3.62 k/k +4.88% | 4.42 k/k +22.30% | 4.11 r/r +31.43% k/k -7.04% | 3.49 r/r +1.16% k/k -15.16% | 2.98 r/r -17.52% k/k -14.48% | 1.24 r/r -71.92% k/k -58.36% | |
| Cena / Zysk operacyjny | | 16.24~sektor 24.84 | 10.09~sektor 15.99 r/r -37.85%~sektor -35.64% | 7.03~sektor 14.03 r/r -30.36%~sektor -12.21% | 6.38~sektor 13.58 k/k -9.28%~sektor -3.21% | 6.08~sektor 15.28 k/k -4.65%~sektor +12.53% | 4.97~sektor 14.88 k/k -18.23%~sektor -2.62% | 5.35~sektor 17.15 r/r -23.91%~sektor +22.24% k/k +7.58%~sektor +15.25% | 6.30~sektor 16.80 r/r -1.14%~sektor +23.71% k/k +17.86%~sektor -2.04% | 7.37~sektor 15.66 r/r +21.24%~sektor +2.48% k/k +16.94%~sektor -6.79% | 17.71~sektor 16.80 r/r +256.11%~sektor +12.87% k/k +140.17%~sektor +7.25% | |
| Enterprise Value na akcję | 21.93 | 21.00 r/r -4.24% | 20.58 r/r -2.01% | 19.07 r/r -7.31% | 18.16 k/k -4.79% | 17.76 k/k -2.19% | 18.37 k/k +3.42% | 18.77 r/r -1.59% k/k +2.18% | 17.78 r/r -2.12% k/k -5.29% | 17.97 r/r +1.20% k/k +1.12% | 20.34 r/r +10.74% k/k +13.17% | |
| EV / Przychody ze sprzedaży | 2 579.74~sektor 5.80 | 11.23~sektor 4.25 r/r -99.56%~sektor -26.85% | 7.20~sektor 2.49 r/r -35.90%~sektor -41.43% | 4.25~sektor 2.34 r/r -41.03%~sektor -5.95% | 3.72~sektor 2.20 k/k -12.41%~sektor -6.01% | 3.13~sektor 2.28 k/k -15.87%~sektor +3.53% | 2.87~sektor 2.56 k/k -8.23%~sektor +12.70% | 3.39~sektor 3.39 r/r -20.15%~sektor +44.95% k/k +18.08%~sektor +32.18% | 3.59~sektor 3.32 r/r -3.53%~sektor +51.19% k/k +5.83%~sektor -1.96% | 4.40~sektor 3.13 r/r +40.55%~sektor +37.65% k/k +22.56%~sektor -5.74% | 7.84~sektor 3.18 r/r +173.08%~sektor +23.88% k/k +78.29%~sektor +1.42% | |
| EV / EBIT | | 15.50~sektor 15.74 | 9.44~sektor 9.63 r/r -39.10%~sektor -38.79% | 6.09~sektor 7.56 r/r -35.45%~sektor -21.57% | 5.26~sektor 6.22 k/k -13.62%~sektor -17.66% | 4.91~sektor 7.41 k/k -6.74%~sektor +19.07% | 4.15~sektor 9.19 k/k -15.43%~sektor +24.12% | 4.56~sektor 12.24 r/r -25.12%~sektor +62.01% k/k +9.92%~sektor +33.13% | 5.09~sektor 12.00 r/r -3.24%~sektor +92.86% k/k +11.63%~sektor -1.97% | 6.02~sektor 10.75 r/r +22.69%~sektor +45.08% k/k +18.25%~sektor -10.43% | 16.37~sektor 11.31 r/r +294.34%~sektor +23.05% k/k +171.80%~sektor +5.27% | |
| EV / EBITDA | | 14.99~sektor 11.81 | 9.44~sektor 7.72 r/r -37.02%~sektor -34.67% | 6.05~sektor 6.05 r/r -35.89%~sektor -21.60% | 5.20~sektor 6.25 k/k -14.07%~sektor +3.26% | 4.83~sektor 6.00 k/k -7.12%~sektor -3.91% | 4.08~sektor 7.86 k/k -15.54%~sektor +30.88% | 4.47~sektor 7.53 r/r -26.14%~sektor +24.49% k/k +9.57%~sektor -4.14% | 4.97~sektor 7.83 r/r -4.47%~sektor +25.26% k/k +11.14%~sektor +3.90% | 5.79~sektor 9.68 r/r +19.98%~sektor +61.22% k/k +16.65%~sektor +23.68% | 14.90~sektor 11.61 r/r +265.39%~sektor +47.73% k/k +157.21%~sektor +19.92% | |
* 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.
