|
|
2019/Q4
(gru 19) |
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) |
|
| Kurs | 113.50 | 113.50 | 113.50 | 113.50 | 113.50 | 113.50 | 113.50 | 113.50 | 113.50 | 113.50 | |
| Liczba akcji | 1 000 000 | 1 007 500 | 1 007 500 | 1 007 500 | 1 007 500 | 1 007 500 | 1 007 500 | 1 007 500 | 1 007 500 | 1 007 500 | |
| Wartość księgowa na akcję | 0.10 | 1.23 r/r +1177.92% | 2.56 k/k +108.33% | 4.16 k/k +62.76% | 9.50 k/k +128.44% | 7.41 r/r +504.12% k/k -22.01% | 9.15 r/r +257.91% k/k +23.42% | 12.13 r/r +191.65% k/k +32.63% | 15.69 r/r +65.10% k/k +29.32% | 17.21 r/r +132.25% k/k +9.71% | |
| Cena / Wartość księgowa | 1 182.29~sektor 4.69 | 92.52~sektor 4.28 r/r -92.17%~sektor -8.75% | 44.41~sektor 3.97 k/k -52.00%~sektor -7.23% | 27.29~sektor 4.23 k/k -38.56%~sektor +6.37% | 11.94~sektor 4.08 k/k -56.23%~sektor -3.53% | 15.31~sektor 4.23 r/r -83.45%~sektor -1.25% k/k +28.22%~sektor +3.74% | 12.41~sektor 3.61 r/r -72.06%~sektor -9.22% k/k -18.98%~sektor -14.72% | 9.36~sektor 3.43 r/r -65.71%~sektor -18.86% k/k -24.60%~sektor -4.93% | 7.23~sektor 3.51 r/r -39.43%~sektor -13.87% k/k -22.67%~sektor +2.41% | 6.59~sektor 3.97 r/r -56.94%~sektor -6.06% k/k -8.85%~sektor +13.15% | |
| Wartość księgowa Grahama na akcję | 0.10 | -0.89 r/r -1018.87% | 0.16 k/k +117.93% | 1.50 k/k +837.92% | 6.59 k/k +339.79% | 7.03 r/r +888.66% k/k +6.64% | 8.41 r/r +5165.27% k/k +19.70% | 11.09 r/r +640.18% k/k +31.85% | 14.29 r/r +116.76% k/k +28.79% | 15.75 r/r +124.02% k/k +10.21% | |
| Cena / Wartość księgowa Grahama | 1 170.10~sektor 7.21 | | 710.26~sektor 6.76 | 75.73~sektor 6.62 k/k -89.34%~sektor -2.07% | 17.22~sektor 5.77 k/k -77.26%~sektor -12.88% | 16.15~sektor 5.30 k/k -6.23%~sektor -8.01% | 13.49~sektor 5.57 r/r -98.10%~sektor -17.58% k/k -16.46%~sektor +5.02% | 10.23~sektor 4.96 r/r -86.49%~sektor -24.98% k/k -24.16%~sektor -10.86% | 7.94~sektor 5.17 r/r -53.87%~sektor -10.33% k/k -22.35%~sektor +4.13% | 7.21~sektor 4.96 r/r -55.36%~sektor -6.49% k/k -9.27%~sektor -4.07% | |
| Przychody ze sprzedaży na akcję | 0.00 | 5.93 | 15.48 k/k +161.19% | 24.57 k/k +58.70% | 34.04 k/k +38.53% | 39.56 r/r +567.36% k/k +16.22% | 40.16 r/r +159.36% k/k +1.51% | 41.76 r/r +69.94% k/k +3.98% | 43.55 r/r +27.91% k/k +4.27% | 43.92 r/r +11.00% k/k +0.85% | |
| Cena / Przychody ze sprzedaży | | 19.14~sektor 5.04 | 7.33~sektor 4.32 k/k -61.71%~sektor -14.20% | 4.62~sektor 4.45 k/k -36.99%~sektor +2.88% | 3.33~sektor 4.18 k/k -27.81%~sektor -6.01% | 2.87~sektor 4.40 r/r -85.02%~sektor -12.61% k/k -13.95%~sektor +5.32% | 2.83~sektor 4.50 r/r -61.44%~sektor +4.18% k/k -1.49%~sektor +2.30% | 2.72~sektor 3.82 r/r -41.16%~sektor -14.14% k/k -3.83%~sektor -15.21% | 2.61~sektor 3.74 r/r -21.82%~sektor -10.45% k/k -4.10%~sektor -1.97% | 2.58~sektor 4.18 r/r -9.91%~sektor -5.18% k/k -0.84%~sektor +11.52% | |
| Zysk na akcję | -0.00 | 0.49 r/r +24465.00% | 1.70 k/k +249.72% | 3.61 k/k +111.77% | 4.82 k/k +33.66% | 5.74 r/r +1078.72% k/k +19.07% | 6.08 r/r +256.73% k/k +5.84% | 7.04 r/r +95.11% k/k +15.82% | 8.56 r/r +77.53% k/k +21.62% | 9.51 r/r +65.53% k/k +11.02% | |
| Cena / Zysk | | 232.89~sektor 22.38 | 66.60~sektor 21.60 k/k -71.40%~sektor -3.49% | 31.45~sektor 20.98 k/k -52.78%~sektor -2.84% | 23.53~sektor 17.24 k/k -25.18%~sektor -17.85% | 19.76~sektor 20.61 r/r -91.52%~sektor -7.90% k/k -16.02%~sektor +19.56% | 18.67~sektor 19.64 r/r -71.97%~sektor -9.06% k/k -5.52%~sektor -4.70% | 16.12~sektor 20.12 r/r -48.75%~sektor -4.12% k/k -13.66%~sektor +2.43% | 13.25~sektor 21.73 r/r -43.67%~sektor +26.06% k/k -17.78%~sektor +8.01% | 11.94~sektor 22.68 r/r -39.59%~sektor +10.07% k/k -9.93%~sektor +4.40% | |
| Zysk operacyjny na akcję | -0.00 | 0.73 r/r +36675.00% | 2.21 k/k +202.58% | 3.07 k/k +38.57% | 4.22 k/k +37.60% | 3.68 r/r +403.68% k/k -12.70% | 3.38 r/r +52.82% k/k -8.19% | 4.96 r/r +61.85% k/k +46.75% | 6.29 r/r +48.94% k/k +26.63% | 7.75 r/r +110.26% k/k +23.24% | |
| Cena / Zysk operacyjny | | 155.16~sektor 21.31 | 51.28~sektor 18.68 k/k -66.95%~sektor -12.37% | 37.01~sektor 15.59 k/k -27.83%~sektor -16.52% | 26.89~sektor 19.52 k/k -27.33%~sektor +25.22% | 30.81~sektor 23.80 r/r -80.15%~sektor +11.67% k/k +14.55%~sektor +21.91% | 33.55~sektor 16.49 r/r -34.57%~sektor -11.68% k/k +8.92%~sektor -30.69% | 22.87~sektor 18.21 r/r -38.21%~sektor +16.81% k/k -31.85%~sektor +10.40% | 18.06~sektor 19.66 r/r -32.86%~sektor +0.72% k/k -21.03%~sektor +7.96% | 14.65~sektor 21.77 r/r -52.44%~sektor -8.51% k/k -18.86%~sektor +10.74% | |
| Enterprise Value na akcję | 113.40 | 105.06 r/r -7.36% | 103.36 k/k -1.61% | 104.03 k/k +0.65% | 103.76 k/k -0.26% | 105.38 r/r +0.31% k/k +1.57% | 104.08 r/r +0.70% k/k -1.23% | 103.49 r/r -0.52% k/k -0.57% | 98.19 r/r -5.36% k/k -5.12% | 97.35 r/r -7.62% k/k -0.87% | |
| EV / Przychody ze sprzedaży | | 17.72~sektor 4.98 | 6.68~sektor 4.39 k/k -62.33%~sektor -11.93% | 4.23~sektor 4.29 k/k -36.58%~sektor -2.14% | 3.05~sektor 4.06 k/k -28.00%~sektor -5.35% | 2.66~sektor 4.30 r/r -84.97%~sektor -13.57% k/k -12.61%~sektor +5.95% | 2.59~sektor 4.06 r/r -61.18%~sektor -7.34% k/k -2.70%~sektor -5.58% | 2.48~sektor 3.58 r/r -41.46%~sektor -16.54% k/k -4.38%~sektor -11.86% | 2.25~sektor 3.59 r/r -26.01%~sektor -11.67% k/k -9.01%~sektor +0.18% | 2.22~sektor 3.76 r/r -16.78%~sektor -12.69% k/k -1.70%~sektor +4.73% | |
| EV / EBIT | -56 701.50~sektor -3.60 | 143.62~sektor -3.19 r/r +100.25%~sektor +11.49% | 46.70~sektor -2.90 k/k -67.48%~sektor +8.92% | 33.92~sektor -3.33 k/k -27.37%~sektor -14.60% | 24.58~sektor -3.49 k/k -27.52%~sektor -4.99% | 28.60~sektor -2.39 r/r -80.08%~sektor +24.99% k/k +16.34%~sektor +31.55% | 30.77~sektor -5.27 r/r -34.11%~sektor -81.54% k/k +7.58%~sektor -120.44% | 20.85~sektor -4.75 r/r -38.53%~sektor -42.85% k/k -32.24%~sektor +9.83% | 15.62~sektor -3.21 r/r -36.46%~sektor +8.18% k/k -25.07%~sektor +32.51% | 12.57~sektor 6.81 r/r -56.07%~sektor +385.00% k/k -19.56%~sektor +312.45% | |
| EV / EBITDA | -56 701.50~sektor -4.48 | 103.47~sektor 3.85 r/r +100.18%~sektor +185.92% | 35.17~sektor 2.97 k/k -66.01%~sektor -22.83% | 24.47~sektor 2.97 k/k -30.44%~sektor +0.19% | 17.63~sektor -2.26 k/k -27.95%~sektor -176.11% | 18.44~sektor -2.33 r/r -82.18%~sektor -160.52% k/k +4.58%~sektor -2.85% | 18.87~sektor -2.66 r/r -46.34%~sektor -189.44% k/k +2.36%~sektor -14.05% | 14.38~sektor -2.00 r/r -41.24%~sektor -167.13% k/k -23.82%~sektor +24.81% | 11.38~sektor 5.26 r/r -35.43%~sektor +332.25% k/k -20.82%~sektor +363.33% | 9.71~sektor 8.91 r/r -47.32%~sektor +482.48% k/k -14.69%~sektor +69.38% | |
* 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.
