|
|
2016/Q4
(gru 16) |
2017/Q4
(gru 17) |
2018/Q2
(cze 18) |
2018/Q3
(wrz 18) |
2018/Q4
(gru 18) |
2019/Q1
(mar 19) |
2019/Q2
(cze 19) |
2019/Q3
(wrz 19) |
2019/Q4
(gru 19) |
2020/Q1
(mar 20) |
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 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | 7.40 | |
| Liczba akcji | 2 347 500 | 3 197 000 | 3 282 000 | 4 097 000 | 4 097 000 | 4 097 000 | 4 097 000 | 4 097 000 | 4 097 000 | 4 097 000 | 4 097 000 | 5 812 000 | 5 812 000 | 11 479 435 | 11 479 435 | 12 479 435 | 12 479 435 | 12 479 435 | |
| Wartość księgowa na akcję | 1.52 | 1.40 r/r -7.91% | 1.79 | 1.44 k/k -19.58% | 1.50 r/r +7.02% k/k +4.14% | 1.41 k/k -6.12% | 1.49 r/r -16.59% k/k +6.09% | 1.33 r/r -7.43% k/k -10.75% | 0.36 r/r -76.18% k/k -73.20% | 0.58 r/r -58.74% k/k +62.61% | 0.36 r/r -76.03% k/k -38.37% | 0.56 r/r -57.63% k/k +57.77% | 0.44 r/r +24.61% k/k -21.20% | 0.47 r/r -18.18% k/k +6.77% | 0.45 r/r +25.00% k/k -5.84% | 0.37 r/r -34.77% k/k -17.67% | 0.37 r/r -17.41% k/k -0.22% | 0.36 r/r -24.48% k/k -2.37% | |
| Cena / Wartość księgowa | 4.87~sektor 1.95 | 5.29~sektor 1.90 r/r +8.59%~sektor -2.54% | 4.14~sektor 1.90 | 5.14~sektor 1.91 k/k +24.35%~sektor +0.43% | 4.94~sektor 1.92 r/r -6.55%~sektor +1.06% k/k -3.97%~sektor +1.01% | 5.26~sektor 1.99 k/k +6.53%~sektor +3.42% | 4.96~sektor 1.96 r/r +19.89%~sektor +3.19% k/k -5.74%~sektor -1.64% | 5.56~sektor 1.94 r/r +8.03%~sektor +1.80% k/k +12.04%~sektor -0.92% | 20.74~sektor 1.97 r/r +319.76%~sektor +2.46% k/k +273.12%~sektor +1.67% | 12.75~sektor 1.98 r/r +142.36%~sektor -0.70% k/k -38.49%~sektor +0.23% | 20.69~sektor 1.88 r/r +317.20%~sektor -3.75% k/k +62.25%~sektor -4.67% | 13.12~sektor 1.87 r/r +136.00%~sektor -3.67% k/k -36.62%~sektor -0.83% | 16.64~sektor 1.87 r/r -19.74%~sektor -5.35% k/k +26.90%~sektor -0.11% | 15.59~sektor 1.80 r/r +22.23%~sektor -8.99% k/k -6.34%~sektor -3.63% | 16.56~sektor 1.92 r/r -20.00%~sektor +1.91% k/k +6.20%~sektor +6.75% | 20.11~sektor 1.85 r/r +53.29%~sektor -0.73% k/k +21.45%~sektor -3.40% | 20.15~sektor 2.25 r/r +21.06%~sektor +20.44% k/k +0.22%~sektor +21.19% | 20.64~sektor 2.29 r/r +32.40%~sektor +27.53% k/k +2.44%~sektor +2.04% | |
| Wartość księgowa Grahama na akcję | -0.25 | 0.29 r/r +215.37% | 0.78 | 0.46 k/k -41.76% | 0.61 r/r +110.55% k/k +33.33% | 0.48 k/k -21.58% | 0.65 r/r -16.72% k/k +36.78% | 0.01 r/r -96.80% k/k -97.76% | -0.91 r/r -249.30% k/k -6322.60% | -0.63 r/r -231.24% k/k +31.06% | -1.02 r/r -256.53% k/k -63.13% | -0.34 r/r -2441.78% k/k +66.54% | -0.68 r/r +25.27% k/k -98.57% | -0.11 r/r +83.14% k/k +84.45% | -0.30 r/r +70.49% k/k -185.51% | -0.32 r/r +7.22% k/k -5.21% | -0.31 r/r +53.90% k/k +1.32% | -0.30 r/r -182.10% k/k +4.82% | |
| Cena / Wartość księgowa Grahama | | 25.60~sektor 5.64 | 9.44~sektor 4.77 | 16.21~sektor 3.95 k/k +71.69%~sektor -17.26% | 12.16~sektor 6.51 r/r -52.50%~sektor +15.47% k/k -24.99%~sektor +64.99% | 15.51~sektor 6.03 k/k +27.52%~sektor -7.33% | 11.34~sektor 6.47 r/r +20.07%~sektor +35.57% k/k -26.89%~sektor +7.16% | 505.30~sektor 6.82 r/r +3016.67%~sektor +72.70% k/k +4356.67%~sektor +5.40% | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 1.44 | 1.60 r/r +10.89% | 1.86 | 1.58 k/k -15.38% | 2.08 r/r +30.04% k/k +32.02% | 2.58 k/k +23.94% | 2.87 r/r +53.90% k/k +11.16% | 2.73 r/r +73.39% k/k -4.67% | 1.66 r/r -20.26% k/k -39.29% | 1.10 r/r -57.31% k/k -33.65% | 0.66 r/r -77.10% k/k -40.36% | 0.25 r/r -90.82% k/k -61.77% | 0.42 r/r -74.63% k/k +67.69% | 0.19 r/r -82.84% k/k -55.12% | 0.13 r/r -79.56% k/k -28.96% | 0.10 r/r -59.48% k/k -24.22% | 0.19 r/r -54.86% k/k +86.82% | 0.18 r/r -2.70% k/k -3.26% | |
| Cena / Przychody ze sprzedaży | 5.13~sektor 0.78 | 4.62~sektor 0.83 r/r -9.81%~sektor +5.87% | 3.97~sektor 0.78 | 4.69~sektor 0.78 k/k +18.18%~sektor -0.41% | 3.56~sektor 0.84 r/r -23.10%~sektor +1.66% k/k -24.26%~sektor +8.32% | 2.87~sektor 0.81 k/k -19.31%~sektor -4.24% | 2.58~sektor 0.83 r/r -35.02%~sektor +6.14% k/k -10.04%~sektor +2.75% | 2.71~sektor 0.80 r/r -42.33%~sektor +2.50% k/k +4.89%~sektor -3.83% | 4.46~sektor 0.82 r/r +25.42%~sektor -2.54% k/k +64.73%~sektor +2.99% | 6.72~sektor 0.80 r/r +134.25%~sektor -0.25% k/k +50.70%~sektor -1.99% | 11.27~sektor 0.84 r/r +336.66%~sektor +0.89% k/k +67.69%~sektor +3.93% | 29.48~sektor 0.89 r/r +988.80%~sektor +11.98% k/k +161.55%~sektor +6.75% | 17.58~sektor 0.95 r/r +294.26%~sektor +16.24% k/k -40.35%~sektor +6.90% | 39.18~sektor 0.92 r/r +483.00%~sektor +14.29% k/k +122.84%~sektor -3.64% | 55.16~sektor 0.89 r/r +389.42%~sektor +6.73% k/k +40.78%~sektor -2.94% | 72.77~sektor 0.88 r/r +146.87%~sektor -1.77% k/k +31.93%~sektor -1.75% | 38.95~sektor 0.88 r/r +121.51%~sektor -8.14% k/k -46.48%~sektor -0.03% | 40.26~sektor 0.95 r/r +2.74%~sektor +3.70% k/k +3.36%~sektor +8.78% | |
| Zysk na akcję | 0.07 | 0.09 r/r +37.10% | 0.32 | 0.15 k/k -54.65% | 0.23 r/r +142.57% k/k +56.20% | 0.10 k/k -56.53% | 0.13 r/r -60.37% k/k +28.70% | -0.04 r/r -128.37% k/k -132.47% | -1.12 r/r -595.81% k/k -2629.37% | -1.04 r/r -1153.35% k/k +7.64% | -1.13 r/r -992.28% k/k -9.02% | -0.72 r/r -1640.53% k/k +36.67% | -0.15 r/r +86.54% k/k +78.89% | -0.10 r/r +90.12% k/k +32.23% | -0.13 r/r +88.45% k/k -27.49% | -0.15 r/r +79.28% k/k -13.61% | -0.09 r/r +39.89% k/k +38.76% | -0.07 r/r +28.27% k/k +19.12% | |
| Cena / Zysk | 108.57~sektor 32.64 | 79.12~sektor 35.82 r/r -27.12%~sektor +9.74% | 23.11~sektor 22.75 | 50.95~sektor 17.91 k/k +120.50%~sektor -21.29% | 32.63~sektor 30.55 r/r -58.75%~sektor -14.72% k/k -35.95%~sektor +70.57% | 75.04~sektor 31.48 k/k +129.95%~sektor +3.06% | 58.30~sektor 38.26 r/r +152.31%~sektor +68.14% k/k -22.31%~sektor +21.52% | | | | | | | | | | | | |
| Zysk operacyjny na akcję | 0.11 | 0.16 r/r +41.61% | 0.40 | 0.21 k/k -48.56% | 0.33 r/r +105.74% k/k +59.17% | 0.20 k/k -39.11% | 0.22 r/r -44.09% k/k +12.13% | 0.06 r/r -70.00% k/k -72.40% | -1.14 r/r -449.92% k/k -1956.59% | -1.06 r/r -633.12% k/k +7.23% | -1.15 r/r -618.27% k/k -9.01% | -0.73 r/r -1288.78% k/k +36.68% | -0.12 r/r +89.06% k/k +82.92% | -0.09 r/r +91.41% k/k +27.14% | -0.11 r/r +90.83% k/k -16.37% | -0.12 r/r +82.93% k/k -17.85% | -0.07 r/r +45.40% k/k +45.35% | -0.05 r/r +46.15% k/k +28.15% | |
| Cena / Zysk operacyjny | 66.05~sektor 17.79 | 46.66~sektor 26.72 r/r -29.35%~sektor +50.22% | 18.57~sektor 15.65 | 36.09~sektor 12.50 k/k +94.38%~sektor -20.11% | 22.68~sektor 16.75 r/r -51.40%~sektor -37.33% k/k -37.17%~sektor +33.98% | 37.25~sektor 15.79 k/k +64.25%~sektor -5.74% | 33.21~sektor 18.74 r/r +78.84%~sektor +19.78% k/k -10.84%~sektor +18.72% | 120.31~sektor 24.48 r/r +233.33%~sektor +95.85% k/k +262.30%~sektor +30.63% | | | | | | | | | | | |
| Enterprise Value na akcję | 7.85 | 7.78 r/r -0.95% | 7.66 | 7.68 k/k +0.22% | 7.71 r/r -0.92% k/k +0.35% | 7.62 k/k -1.16% | 7.40 r/r -3.45% k/k -2.88% | 7.64 r/r -0.57% k/k +3.21% | 7.91 r/r +2.65% k/k +3.61% | 7.86 r/r +3.22% k/k -0.61% | 8.04 r/r +8.71% k/k +2.29% | 7.82 r/r +2.39% k/k -2.79% | 7.78 r/r -1.69% k/k -0.52% | 7.55 r/r -3.96% k/k -2.91% | 7.55 r/r -6.15% k/k -0.04% | 7.60 r/r -2.80% k/k +0.69% | 7.52 r/r -3.28% k/k -1.01% | 7.54 r/r -0.13% k/k +0.24% | |
| EV / Przychody ze sprzedaży | 5.44~sektor 0.98 | 4.86~sektor 1.22 r/r -10.67%~sektor +24.54% | 4.11~sektor 1.01 | 4.87~sektor 0.96 k/k +18.45%~sektor -4.81% | 3.70~sektor 0.92 r/r -23.81%~sektor -24.59% k/k -23.99%~sektor -4.80% | 2.95~sektor 0.92 k/k -20.25%~sektor +0.39% | 2.58~sektor 0.93 r/r -37.26%~sektor -8.57% k/k -12.63%~sektor +0.49% | 2.79~sektor 0.86 r/r -42.66%~sektor -10.92% k/k +8.26%~sektor -7.26% | 4.77~sektor 0.89 r/r +28.75%~sektor -3.10% k/k +70.67%~sektor +3.56% | 7.14~sektor 0.97 r/r +141.79%~sektor +5.65% k/k +49.77%~sektor +9.46% | 12.25~sektor 0.89 r/r +374.71%~sektor -3.39% k/k +71.54%~sektor -8.11% | 31.14~sektor 0.89 r/r +1014.87%~sektor +3.74% k/k +154.25%~sektor -0.41% | 18.48~sektor 1.01 r/r +287.61%~sektor +13.01% k/k -40.66%~sektor +12.82% | 39.98~sektor 0.98 r/r +459.90%~sektor +0.27% k/k +116.35%~sektor -2.87% | 56.26~sektor 1.07 r/r +359.30%~sektor +19.83% k/k +40.72%~sektor +9.82% | 74.73~sektor 0.90 r/r +139.97%~sektor +1.40% k/k +32.83%~sektor -15.73% | 39.59~sektor 1.01 r/r +114.25%~sektor +0.93% k/k -47.02%~sektor +12.28% | 41.02~sektor 1.11 r/r +2.60%~sektor +13.41% k/k +3.61%~sektor +9.14% | |
| EV / EBIT | 70.09~sektor 16.31 | 49.04~sektor 25.58 r/r -30.02%~sektor +56.80% | 19.23~sektor 15.20 | 37.45~sektor 14.76 k/k +94.82%~sektor -2.84% | 23.61~sektor 18.06 r/r -51.85%~sektor -29.39% k/k -36.95%~sektor +22.33% | 38.34~sektor 17.50 k/k +62.35%~sektor -3.13% | 33.20~sektor 15.76 r/r +72.68%~sektor +3.70% k/k -13.41%~sektor -9.93% | 124.13~sektor 20.65 r/r +231.43%~sektor +39.87% k/k +273.92%~sektor +31.04% | -6.93~sektor 27.99 r/r -129.34%~sektor +54.99% k/k -105.58%~sektor +35.56% | -7.42~sektor 16.64 r/r -119.36%~sektor -4.90% k/k -7.13%~sektor -40.57% | -6.96~sektor 12.64 r/r -120.98%~sektor -19.80% k/k +6.16%~sektor -24.03% | -10.69~sektor 15.59 r/r -108.61%~sektor -24.52% k/k -53.54%~sektor +23.33% | -62.26~sektor 9.20 r/r -798.65%~sektor -67.14% k/k -482.21%~sektor -40.99% | -82.95~sektor 12.11 r/r -1017.54%~sektor -27.19% k/k -33.22%~sektor +31.69% | -71.25~sektor 11.14 r/r -923.02%~sektor -11.84% k/k +14.10%~sektor -8.01% | -60.87~sektor 9.69 r/r -469.21%~sektor -37.86% k/k +14.57%~sektor -13.08% | -110.31~sektor 10.67 r/r -77.18%~sektor +16.05% k/k -81.22%~sektor +10.21% | -154.02~sektor 5.41 r/r -85.68%~sektor -55.31% k/k -39.62%~sektor -49.29% | |
| EV / EBITDA | 35.04~sektor 10.81 | 22.62~sektor 17.05 r/r -35.44%~sektor +57.72% | 13.21~sektor 12.02 | 22.75~sektor 12.17 k/k +72.15%~sektor +1.31% | 16.93~sektor 10.56 r/r -25.17%~sektor -38.08% k/k -25.58%~sektor -13.25% | 23.32~sektor 11.06 k/k +37.78%~sektor +4.71% | 21.26~sektor 10.37 r/r +60.85%~sektor -13.71% k/k -8.87%~sektor -6.24% | 40.26~sektor 14.04 r/r +76.97%~sektor +15.36% k/k +89.41%~sektor +35.45% | -7.77~sektor 15.84 r/r -145.89%~sektor +49.99% k/k -119.30%~sektor +12.79% | -8.31~sektor 12.84 r/r -135.64%~sektor +16.16% k/k -7.00%~sektor -18.90% | -7.62~sektor 11.10 r/r -135.84%~sektor +7.06% k/k +8.37%~sektor -13.58% | -11.66~sektor 11.18 r/r -128.97%~sektor -20.40% k/k -53.12%~sektor +0.71% | -105.61~sektor 6.41 r/r -1259.47%~sektor -59.56% k/k -805.54%~sektor -42.70% | -111.55~sektor 8.66 r/r -1241.98%~sektor -32.54% k/k -5.63%~sektor +35.27% | -89.79~sektor 7.92 r/r -1078.76%~sektor -28.66% k/k +19.51%~sektor -8.61% | -70.77~sektor 7.02 r/r -506.83%~sektor -37.17% k/k +21.17%~sektor -11.31% | -142.02~sektor 8.36 r/r -34.47%~sektor +30.45% k/k -100.67%~sektor +18.98% | -212.90~sektor 5.92 r/r -90.85%~sektor -31.70% k/k -49.91%~sektor -29.18% | |
* 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.
