|
|
2013/Q4
(gru 13) |
2014/Q4
(gru 14) |
2015/Q4
(gru 15) |
2016/Q4
(gru 16) |
2017/Q1
(mar 17) |
2017/Q2
(cze 17) |
2017/Q3
(wrz 17) |
2017/Q4
(gru 17) |
2018/Q1
(mar 18) |
2018/Q2
(cze 18) |
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
2021/Q4
(gru 21) |
|
| Kurs | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | |
| Liczba akcji | 80 000 000 | 80 000 000 | 80 000 000 | 80 000 000 | 80 000 000 | 80 000 000 | 80 000 000 | 100 000 000 | 100 000 000 | 100 000 000 | 100 000 000 | 100 000 000 | 100 000 000 | 100 000 000 | |
| Wartość księgowa na akcję | 0.27 | 0.82 r/r +205.02% | 2.32 r/r +182.83% | 4.82 r/r +107.71% | 5.53 k/k +14.74% | 6.21 k/k +12.28% | 7.08 k/k +13.98% | -6.22 r/r -229.03% k/k -187.87% | -13.74 r/r -348.26% k/k -120.77% | -17.43 r/r -380.63% k/k -26.93% | -22.44 r/r -260.74% | -23.16 r/r -3.18% | -24.83 r/r -7.22% | -26.43 r/r -6.45% | |
| Cena / Wartość księgowa | 13.94~sektor 0.27 | 4.57~sektor 0.38 r/r -67.22%~sektor +40.54% | 1.62~sektor 0.29 r/r -64.64%~sektor -24.99% | 0.78~sektor 0.48 r/r -51.85%~sektor +68.84% | 0.68~sektor 0.55 k/k -12.85%~sektor +13.69% | 0.60~sektor 0.57 k/k -10.95%~sektor +3.19% | 0.53~sektor 0.53 k/k -12.26%~sektor -6.69% | | | | | | | | |
| Wartość księgowa Grahama na akcję | 0.23 | -0.08 r/r -133.76% | 1.07 r/r +1478.91% | 2.04 r/r +91.42% | 2.29 k/k +12.23% | 1.66 k/k -27.44% | -0.46 k/k -127.77% | -9.05 r/r -543.77% k/k -1862.33% | -16.94 r/r -839.93% k/k -87.13% | -19.14 r/r -1251.84% k/k -12.96% | -23.05 r/r -154.60% | -23.99 r/r -4.06% | -25.71 r/r -7.20% | -26.57 r/r -3.31% | |
| Cena / Wartość księgowa Grahama | 16.38~sektor 0.40 | | 3.52~sektor 0.60 | 1.84~sektor 0.56 r/r -47.76%~sektor -6.28% | 1.64~sektor 0.98 k/k -10.90%~sektor +73.61% | 2.26~sektor 0.81 k/k +37.82%~sektor -16.88% | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 0.38 | 1.34 r/r +258.40% | 2.58 r/r +92.22% | 5.28 r/r +104.51% | 6.26 k/k +18.50% | 7.51 k/k +19.99% | 8.78 k/k +16.88% | -8.72 r/r -265.09% k/k -199.34% | -14.31 r/r -328.53% k/k -64.03% | -16.02 r/r -313.22% k/k -11.96% | -0.95 r/r +89.06% | 0.92 r/r +196.10% | 0.98 r/r +6.88% | 0.37 r/r -61.80% | |
| Cena / Przychody ze sprzedaży | 10.00~sektor 1.50 | 2.79~sektor 1.17 r/r -72.10%~sektor -21.81% | 1.45~sektor 1.45 r/r -47.97%~sektor +24.19% | 0.71~sektor 1.30 r/r -51.10%~sektor -10.35% | 0.60~sektor 1.31 k/k -15.61%~sektor +1.03% | 0.50~sektor 1.48 k/k -16.66%~sektor +12.40% | 0.43~sektor 1.42 k/k -14.44%~sektor -3.65% | | | | | 4.09~sektor 3.72 | 3.83~sektor 4.09 r/r -6.45%~sektor +10.13% | 10.02~sektor 2.69 r/r +161.77%~sektor -34.18% | |
| Zysk na akcję | 0.13 | 0.55 r/r +336.77% | 1.50 r/r +172.44% | 2.50 r/r +66.49% | 2.74 k/k +9.67% | 2.97 k/k +8.25% | 3.21 k/k +8.13% | -19.28 r/r -871.10% k/k -700.67% | -27.46 r/r -1101.42% k/k -42.43% | -31.60 r/r -1164.73% k/k -15.09% | -10.23 r/r +46.95% | -0.78 r/r +92.42% | -1.58 r/r -103.70% | -1.65 r/r -4.72% | |
| Cena / Zysk | 29.71~sektor 3.40 | 6.80~sektor 4.34 r/r -77.10%~sektor +27.90% | 2.50~sektor 5.36 r/r -63.30%~sektor +23.40% | 1.50~sektor 8.07 r/r -39.93%~sektor +50.56% | 1.37~sektor 13.60 k/k -8.82%~sektor +68.61% | 1.26~sektor 7.74 k/k -7.62%~sektor -43.13% | 1.17~sektor 5.07 k/k -7.52%~sektor -34.42% | | | | | | | | |
| Zysk operacyjny na akcję | 0.22 | 0.80 r/r +268.33% | 1.53 r/r +90.63% | 2.93 r/r +91.51% | 3.37 k/k +14.72% | 3.77 k/k +11.94% | 4.34 k/k +15.10% | -17.47 r/r -695.37% k/k -502.79% | -23.72 r/r -804.58% k/k -35.76% | -27.30 r/r -824.45% k/k -15.10% | -5.66 r/r +67.57% | 0.54 r/r +109.56% | -0.06 r/r -111.80% | -0.52 r/r -710.33% | |
| Cena / Zysk operacyjny | 17.19~sektor 3.36 | 4.67~sektor 3.76 r/r -72.85%~sektor +11.91% | 2.45~sektor 2.79 r/r -47.54%~sektor -25.59% | 1.28~sektor 3.60 r/r -47.79%~sektor +28.89% | 1.11~sektor 4.36 k/k -12.82%~sektor +20.98% | 1.00~sektor 3.83 k/k -10.67%~sektor -12.14% | 0.86~sektor 4.04 k/k -13.11%~sektor +5.61% | | | | | 6.92~sektor 6.92 | | | |
| Enterprise Value na akcję | 4.83 | 5.22 r/r +8.14% | 6.31 r/r +20.91% | 13.20 r/r +109.17% | 15.01 k/k +13.68% | 18.79 k/k +25.19% | 25.08 k/k +33.46% | 26.40 r/r +99.90% k/k +5.25% | 31.44 r/r +109.42% k/k +19.10% | 32.00 r/r +70.26% k/k +1.78% | 7.26 r/r -72.48% | 4.12 r/r -43.26% | 4.58 r/r +11.06% | 2.35 r/r -48.73% | |
| EV / Przychody ze sprzedaży | 12.88~sektor 3.19 | 3.88~sektor 2.23 r/r -69.83%~sektor -30.23% | 2.44~sektor 2.44 r/r -37.10%~sektor +9.80% | 2.50~sektor 3.90 r/r +2.28%~sektor +59.70% | 2.40~sektor 2.30 k/k -4.06%~sektor -41.00% | 2.50~sektor 2.74 k/k +4.33%~sektor +18.85% | 2.86~sektor 3.46 k/k +14.18%~sektor +26.28% | | | | | 4.50~sektor 4.50 | 4.67~sektor 4.26 r/r +3.90%~sektor -5.22% | 6.27~sektor 2.69 r/r +34.21%~sektor -36.90% | |
| EV / EBIT | 22.13~sektor 1.91 | 6.50~sektor 6.05 r/r -70.64%~sektor +216.73% | 4.12~sektor 3.99 r/r -36.58%~sektor -34.02% | 4.50~sektor 1.13 r/r +9.21%~sektor -71.74% | 4.46~sektor 1.90 k/k -0.90%~sektor +68.75% | 4.99~sektor -0.78 k/k +11.83%~sektor -140.88% | 5.78~sektor 0.18 k/k +15.95%~sektor +123.70% | -1.51~sektor 1.88 r/r -133.58%~sektor +66.46% k/k -126.13%~sektor +918.34% | -1.33~sektor 1.95 r/r -129.72%~sektor +2.66% k/k +12.27%~sektor +4.08% | -1.17~sektor -0.34 r/r -123.50%~sektor +56.57% k/k +11.57%~sektor -117.29% | -1.28~sektor -0.62 r/r +15.14%~sektor -132.89% | 7.61~sektor 3.93 r/r +693.50%~sektor +736.25% | -71.58~sektor 6.79 r/r -1040.69%~sektor +72.90% | -4.53~sektor 1.68 r/r +93.67%~sektor -75.33% | |
| EV / EBITDA | 21.34~sektor 1.33 | 6.36~sektor 4.43 r/r -70.20%~sektor +234.38% | 4.02~sektor 4.37 r/r -36.75%~sektor -1.32% | 4.39~sektor 1.13 r/r +9.03%~sektor -74.26% | 4.31~sektor 2.18 k/k -1.70%~sektor +93.44% | 4.79~sektor -0.86 k/k +11.10%~sektor -139.42% | 5.49~sektor 2.19 k/k +14.70%~sektor +355.55% | -1.53~sektor 2.53 r/r -134.95%~sektor +124.99% k/k -127.90%~sektor +15.46% | -1.34~sektor 1.94 r/r -131.14%~sektor -10.74% k/k +12.43%~sektor -23.26% | -1.18~sektor -0.39 r/r -124.73%~sektor +54.86% k/k +11.76%~sektor -119.94% | -1.35~sektor -0.64 r/r +12.23%~sektor -125.10% | 6.41~sektor 5.28 r/r +576.51%~sektor +930.65% | 684.13~sektor 8.08 r/r +10570.55%~sektor +53.03% | -4.83~sektor 1.67 r/r -100.71%~sektor -79.28% | |
* 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.
