|
|
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) |
|
| Kurs | 0.00 | 0.00 | 0.00 | 7.60 | 8.66 | 7.77 | 6.65 | 4.59 | 3.94 | 4.09 | 2.65 | 3.20 | 3.19 | 3.12 | 3.98 | |
| Liczba akcji | 3 200 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | 4 000 000 | |
| Wartość księgowa na akcję | 0.44 | 0.70 r/r +60.24% | 0.85 | 0.88 k/k +4.65% | 0.90 r/r +27.43% k/k +1.21% | 0.94 k/k +5.23% | 0.99 r/r +17.46% k/k +5.39% | 1.07 r/r +20.41% k/k +7.27% | 1.02 r/r +14.03% k/k -4.15% | 1.06 r/r +12.07% k/k +3.42% | 1.15 r/r +16.04% k/k +9.12% | 1.23 r/r +15.49% k/k +6.77% | 1.15 r/r +12.73% k/k -6.45% | 1.18 r/r +11.57% k/k +2.36% | 1.18 r/r +2.32% k/k +0.08% | |
| Cena / Wartość księgowa | | | | 8.59~sektor 6.84 | 9.67~sektor 7.73 k/k +12.58%~sektor +13.07% | 8.25~sektor 7.03 k/k -14.73%~sektor -9.10% | 6.70~sektor 7.02 k/k -18.79%~sektor -0.03% | 4.31~sektor 7.08 r/r -49.90%~sektor +3.56% k/k -35.73%~sektor +0.78% | 3.86~sektor 5.71 r/r -60.15%~sektor -26.13% k/k -10.46%~sektor -19.34% | 3.87~sektor 4.49 r/r -53.03%~sektor -36.10% k/k +0.49%~sektor -21.36% | 2.30~sektor 3.11 r/r -65.66%~sektor -55.70% k/k -40.62%~sektor -30.69% | 2.60~sektor 2.93 r/r -39.57%~sektor -58.66% k/k +13.10%~sektor -5.97% | 2.77~sektor 3.21 r/r -28.09%~sektor -43.73% k/k +6.55%~sektor +9.80% | 2.65~sektor 3.37 r/r -31.62%~sektor -25.04% k/k -4.44%~sektor +4.76% | 3.38~sektor 3.51 r/r +46.79%~sektor +12.89% k/k +27.46%~sektor +4.37% | |
| Wartość księgowa Grahama na akcję | 0.46 | 0.72 r/r +56.93% | 0.90 | 1.01 k/k +11.85% | 0.93 r/r +29.51% k/k -7.77% | 1.09 k/k +17.81% | 1.19 r/r +31.83% k/k +8.48% | 1.26 r/r +25.09% k/k +6.13% | 1.31 r/r +40.95% k/k +3.92% | 1.43 r/r +30.98% k/k +9.48% | 1.63 r/r +36.87% k/k +13.36% | 1.87 r/r +48.68% k/k +15.29% | 1.89 r/r +44.50% k/k +1.00% | 2.10 r/r +46.52% k/k +11.01% | 2.15 r/r +32.13% k/k +2.22% | |
| Cena / Wartość księgowa Grahama | | | | 7.54~sektor 9.46 | 9.32~sektor 9.73 k/k +23.54%~sektor +2.89% | 7.10~sektor 9.94 k/k -23.84%~sektor +2.14% | 5.60~sektor 8.41 k/k -21.10%~sektor -15.47% | 3.64~sektor 8.67 r/r -51.77%~sektor -8.36% k/k -35.03%~sektor +3.16% | 3.00~sektor 6.63 r/r -67.76%~sektor -31.90% k/k -17.42%~sektor -23.54% | 2.85~sektor 6.51 r/r -59.81%~sektor -34.49% k/k -5.05%~sektor -1.75% | 1.63~sektor 4.67 r/r -70.88%~sektor -44.47% k/k -42.84%~sektor -28.34% | 1.71~sektor 4.23 r/r -53.06%~sektor -51.18% k/k +4.74%~sektor -9.31% | 1.69~sektor 4.76 r/r -43.90%~sektor -28.16% k/k -1.30%~sektor +12.52% | 1.49~sektor 4.81 r/r -47.94%~sektor -26.19% k/k -11.89%~sektor +0.95% | 1.85~sektor 5.07 r/r +13.66%~sektor +8.66% k/k +24.78%~sektor +5.49% | |
| Przychody ze sprzedaży na akcję | 0.36 | 0.29 r/r -20.62% | 0.52 | 0.72 k/k +39.14% | 0.88 r/r +204.52% k/k +20.96% | 1.04 k/k +18.53% | 1.00 r/r +91.85% k/k -3.83% | 1.02 r/r +40.41% k/k +1.83% | 0.95 r/r +8.72% k/k -6.35% | 0.95 r/r -8.36% k/k -0.08% | 1.03 r/r +3.18% k/k +8.28% | 1.13 r/r +10.86% k/k +9.42% | 1.20 r/r +25.92% k/k +6.37% | 1.30 r/r +36.80% k/k +8.55% | 1.26 r/r +22.73% k/k -2.87% | |
| Cena / Przychody ze sprzedaży | | | | 10.50~sektor 7.37 | 9.89~sektor 8.37 k/k -5.80%~sektor +13.53% | 7.49~sektor 9.16 k/k -24.30%~sektor +9.45% | 6.66~sektor 8.71 k/k -11.01%~sektor -4.89% | 4.51~sektor 8.54 r/r -57.04%~sektor +15.96% k/k -32.29%~sektor -1.88% | 4.13~sektor 6.68 r/r -58.20%~sektor -20.11% k/k -8.36%~sektor -21.78% | 4.30~sektor 6.94 r/r -42.56%~sektor -24.16% k/k +4.02%~sektor +3.89% | 2.57~sektor 5.09 r/r -61.38%~sektor -41.54% k/k -40.16%~sektor -26.69% | 2.84~sektor 3.81 r/r -37.05%~sektor -55.38% k/k +10.36%~sektor -25.10% | 2.66~sektor 3.38 r/r -35.62%~sektor -49.48% k/k -6.28%~sektor -11.44% | 2.40~sektor 3.89 r/r -44.24%~sektor -44.01% k/k -9.90%~sektor +15.13% | 3.15~sektor 3.74 r/r +22.38%~sektor -26.54% k/k +31.32%~sektor -3.80% | |
| Zysk na akcję | -0.03 | -0.01 r/r +79.47% | 0.16 | 0.21 k/k +34.51% | 0.19 r/r +2854.29% k/k -9.40% | 0.25 k/k +31.07% | 0.15 r/r -6.57% k/k -41.51% | 0.18 r/r -15.18% k/k +22.12% | 0.13 r/r -34.91% k/k -30.47% | 0.11 r/r -54.97% k/k -9.32% | 0.16 r/r +7.58% k/k +39.72% | 0.17 r/r -8.59% k/k +3.77% | 0.13 r/r +3.59% k/k -21.21% | 0.12 r/r +7.21% k/k -6.15% | 0.03 r/r -83.14% k/k -78.03% | |
| Cena / Zysk | | | | 35.72~sektor 20.51 | 44.93~sektor 29.93 k/k +25.77%~sektor +45.88% | 30.74~sektor 26.25 k/k -31.58%~sektor -12.28% | 45.01~sektor 23.21 k/k +46.41%~sektor -11.57% | 25.40~sektor 29.44 r/r -28.89%~sektor +43.50% k/k -43.56%~sektor +26.82% | 31.35~sektor 22.83 r/r -30.21%~sektor -23.71% k/k +23.44%~sektor -22.44% | 35.96~sektor 19.61 r/r +16.96%~sektor -25.30% k/k +14.68%~sektor -14.12% | 16.67~sektor 15.28 r/r -62.97%~sektor -34.18% k/k -53.65%~sektor -22.08% | 19.39~sektor 18.26 r/r -23.65%~sektor -37.98% k/k +16.36%~sektor +19.50% | 24.54~sektor 20.41 r/r -21.74%~sektor -10.60% k/k +26.53%~sektor +11.78% | 25.57~sektor 21.88 r/r -28.87%~sektor +11.56% k/k +4.22%~sektor +7.18% | 148.79~sektor 27.15 r/r +792.71%~sektor +77.70% k/k +481.79%~sektor +24.11% | |
| Zysk operacyjny na akcję | -0.03 | -0.01 r/r +79.29% | 0.15 | 0.27 k/k +78.15% | 0.24 r/r +3488.57% k/k -11.82% | 0.31 k/k +29.22% | 0.22 r/r +42.91% k/k -29.59% | 0.18 r/r -31.97% k/k -15.20% | 0.14 r/r -39.38% k/k -21.42% | 0.12 r/r -62.41% k/k -19.89% | 0.16 r/r -27.02% k/k +36.72% | 0.16 r/r -13.77% k/k +0.19% | 0.14 r/r -3.48% k/k -12.04% | 0.14 r/r +25.17% k/k +3.89% | 0.08 r/r -52.25% k/k -47.85% | |
| Cena / Zysk operacyjny | | | | 28.25~sektor 28.25 | 36.50~sektor 26.22 k/k +29.20%~sektor -7.18% | 25.35~sektor 22.95 k/k -30.55%~sektor -12.47% | 30.82~sektor 20.52 k/k +21.59%~sektor -10.59% | 25.05~sektor 27.78 r/r -11.32%~sektor -1.66% k/k -18.71%~sektor +35.37% | 27.37~sektor 23.58 r/r -25.01%~sektor -10.08% k/k +9.26%~sektor -15.13% | 35.49~sektor 14.95 r/r +39.99%~sektor -34.88% k/k +29.64%~sektor -36.61% | 16.83~sektor 13.82 r/r -45.41%~sektor -32.65% k/k -52.59%~sektor -7.53% | 20.29~sektor 16.86 r/r -19.04%~sektor -39.32% k/k +20.56%~sektor +21.97% | 22.99~sektor 14.60 r/r -16.01%~sektor -38.09% k/k +13.34%~sektor -13.42% | 21.63~sektor 19.74 r/r -39.05%~sektor +32.09% k/k -5.92%~sektor +35.26% | 52.89~sektor 20.22 r/r +214.35%~sektor +46.29% k/k +144.53%~sektor +2.42% | |
| Enterprise Value na akcję | | | | 7.25 | 8.32 k/k +14.77% | 7.37 k/k -11.49% | 6.31 k/k -14.27% | 4.25 r/r -41.38% k/k -32.69% | 3.64 r/r -56.27% k/k -14.38% | 3.84 r/r -47.88% k/k +5.49% | 2.45 r/r -61.24% k/k -36.25% | 2.95 r/r -30.54% k/k +20.64% | 2.96 r/r -18.57% k/k +0.37% | 3.02 r/r -21.44% k/k +1.77% | 3.92 r/r +60.24% k/k +30.04% | |
| EV / Przychody ze sprzedaży | | | | 10.02~sektor 7.15 | 9.50~sektor 8.22 k/k -5.12%~sektor +15.04% | 7.10~sektor 8.56 k/k -25.33%~sektor +4.11% | 6.33~sektor 7.96 k/k -10.85%~sektor -7.00% | 4.18~sektor 8.03 r/r -58.26%~sektor +12.27% k/k -33.90%~sektor +0.79% | 3.82~sektor 6.50 r/r -59.78%~sektor -20.95% k/k -8.58%~sektor -19.00% | 4.04~sektor 6.92 r/r -43.13%~sektor -19.16% k/k +5.57%~sektor +6.47% | 2.38~sektor 4.60 r/r -62.44%~sektor -42.23% k/k -41.12%~sektor -33.54% | 2.62~sektor 3.58 r/r -37.35%~sektor -55.42% k/k +10.25%~sektor -22.22% | 2.47~sektor 3.15 r/r -35.33%~sektor -51.61% k/k -5.64%~sektor -12.07% | 2.32~sektor 3.82 r/r -42.58%~sektor -44.74% k/k -6.25%~sektor +21.58% | 3.10~sektor 3.58 r/r +30.57%~sektor -22.11% k/k +33.87%~sektor -6.32% | |
| EV / EBIT | | | | 26.95~sektor -1.26 | 35.07~sektor -5.48 k/k +30.13%~sektor -334.95% | 24.03~sektor -9.54 k/k -31.49%~sektor -74.00% | 29.27~sektor -7.86 k/k +21.79%~sektor +17.57% | 23.22~sektor -5.55 r/r -13.84%~sektor -340.07% k/k -20.65%~sektor +29.46% | 25.31~sektor -8.49 r/r -27.83%~sektor -54.86% k/k +9.00%~sektor -53.06% | 33.31~sektor -9.25 r/r +38.60%~sektor +3.00% k/k +31.58%~sektor -8.99% | 15.54~sektor -4.94 r/r -46.91%~sektor +37.18% k/k -53.35%~sektor +46.62% | 18.71~sektor -1.89 r/r -19.42%~sektor +65.95% k/k +20.44%~sektor +61.77% | 21.36~sektor 4.45 r/r -15.64%~sektor +152.45% k/k +14.11%~sektor +335.77% | 20.90~sektor -1.87 r/r -37.23%~sektor +79.81% k/k -2.11%~sektor -141.95% | 52.11~sektor 4.94 r/r +235.37%~sektor +200.10% k/k +149.27%~sektor +364.73% | |
| EV / EBITDA | | | | 26.88~sektor 5.19 | 34.85~sektor 2.32 k/k +29.67%~sektor -55.18% | 23.86~sektor -8.79 k/k -31.56%~sektor -478.03% | 28.93~sektor 3.67 k/k +21.28%~sektor +141.80% | 22.88~sektor 3.69 r/r -14.88%~sektor -28.87% k/k -20.92%~sektor +0.43% | 24.88~sektor -8.07 r/r -28.61%~sektor -447.35% k/k +8.74%~sektor -318.87% | 32.60~sektor -6.61 r/r +36.65%~sektor +24.71% k/k +31.02%~sektor +18.06% | 15.32~sektor -2.24 r/r -47.05%~sektor -160.93% k/k -53.01%~sektor +66.18% | 18.54~sektor 4.36 r/r -18.98%~sektor +18.22% k/k +21.01%~sektor +294.87% | 21.20~sektor 5.43 r/r -14.78%~sektor +167.21% k/k +14.37%~sektor +24.42% | 20.87~sektor 4.65 r/r -35.98%~sektor +170.24% k/k -1.57%~sektor -14.35% | 52.11~sektor 5.31 r/r +240.16%~sektor +337.12% k/k +149.70%~sektor +14.19% | |
* 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.
