|
|
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) |
2023/Q4
(gru 23) |
2024/Q1
(mar 24) |
2024/Q2
(cze 24) |
2024/Q3
(wrz 24) |
2024/Q4
(gru 24) |
2025/Q1
(mar 25) |
2025/Q2
(cze 25) |
2025/Q3
(wrz 25) |
2025/Q4
(gru 25) |
2026/Q1
(mar 26) |
2026/Q2
(cze 26) |
2026/Q3
(wrz 26) |
|
| Kurs | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 620,00 | 792,50 | 594,10 | 651,90 | 883,70 | 1 134,20 | 1 041,40 | 1 343,20 | 1 353,00 | |
| Liczba akcji | 13 044 000 000 | 13 044 000 000 | 13 044 000 000 | 13 044 000 000 | 12 943 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 358 000 000 | 12 097 000 000 | 12 230 000 000 | 12 230 000 000 | 12 294 000 000 | |
| Wartość księgowa na akcję | 64,12 | 78,32 r/r +22.15% | 81,40 k/k +3.93% | 87,77 k/k +7.83% | 97,06 k/k +10.58% | 91,24 r/r +16.49% k/k -6.00% | 90,64 r/r +11.35% k/k -0.65% | 88,77 r/r +1.14% k/k -2.06% | 96,60 r/r -0.47% k/k +8.82% | 90,23 r/r -1.10% k/k -6.59% | 94,52 r/r +4.28% k/k +4.75% | 98,13 r/r +10.54% k/k +3.82% | 97,08 r/r +0.49% k/k -1.07% | 107,88 r/r +19.56% k/k +11.13% | 107,96 r/r +14.23% k/k +0.07% | 106,20 r/r +8.23% k/k -1.63% | 113,68 r/r +17.10% k/k +7.04% | 123,64 r/r +14.60% k/k +8.75% | 146,43 r/r +35.63% k/k +18.44% | 197,48 r/r +85.94% k/k +34.86% | 211,90 r/r +86.39% k/k +7.31% | |
| Cena / Wartość księgowa | | | | | | | | | | | | | 6,39~branża 4,15 | 7,35~branża 5,42 k/k +15.02%~branża +30.58% | 5,50~branża 5,45 k/k -25.09%~branża +0.60% | 6,14~branża 6,14 k/k +11.55%~branża +12.65% | 7,77~branża 6,98 r/r +21.71%~branża +68.27% k/k +26.64%~branża +13.72% | 9,17~branża 6,29 r/r +24.88%~branża +16.14% k/k +18.02%~branża -9.88% | 7,11~branża 7,11 r/r +29.24%~branża +30.51% k/k -22.48%~branża +13.05% | 6,80~branża 8,56 r/r +10.81%~branża +39.52% k/k -4.36%~branża +20.43% | 6,39~branża 12,49 r/r -17.86%~branża +78.94% k/k -6.13%~branża +45.85% | |
| Wartość księgowa Grahama na akcję | 22,25 | 25,06 r/r +12.62% | 23,96 k/k -4.39% | 24,95 k/k +4.14% | 23,53 k/k -5.70% | 19,83 r/r -20.86% k/k -15.72% | 18,55 r/r -22.58% k/k -6.47% | 17,57 r/r -29.56% k/k -5.25% | 18,67 r/r -20.65% k/k +6.24% | 16,72 r/r -15.68% k/k -10.43% | 16,45 r/r -11.32% k/k -1.63% | 15,65 r/r -10.93% k/k -4.84% | 12,79 r/r -31.48% k/k -18.27% | 12,79 r/r -23.52% k/k -0.03% | 9,99 r/r -39.27% k/k -21.90% | 7,92 r/r -49.38% k/k -20.67% | 7,15 r/r -44.08% k/k -9.72% | 7,75 r/r -39.43% k/k +8.29% | -3,49 r/r -134.97% k/k -145.09% | 19,12 r/r +141.32% k/k +647.45% | 15,29 r/r +113.78% k/k -20.02% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | 48,46~branża 15,26 | 61,96~branża 21,32 k/k +27.85%~branża +39.71% | 59,47~branża 20,99 k/k -4.02%~branża -1.57% | 82,27~branża 36,15 k/k +38.32%~branża +72.23% | 123,53~branża 22,74 r/r +154.88%~branża +49.02% k/k +50.15%~branża -37.08% | 146,40~branża 18,29 r/r +136.26%~branża -14.21% k/k +18.52%~branża -19.57% | | 70,24~branża 19,29 r/r -14.62%~branża -46.63% | 88,47~branża 34,46 r/r -28.38%~branża +51.51% k/k +25.95%~branża +78.59% | |
| Przychody ze sprzedaży na akcję | 52,59 | 80,19 r/r +52.48% | 81,30 k/k +1.38% | 93,34 k/k +14.81% | 103,72 k/k +11.12% | 100,74 r/r +25.63% k/k -2.87% | 101,98 r/r +25.44% k/k +1.23% | 98,78 r/r +5.83% k/k -3.14% | 96,03 r/r -7.41% k/k -2.78% | 97,88 r/r -2.84% k/k +1.92% | 99,63 r/r -2.31% k/k +1.79% | 103,82 r/r +5.11% k/k +4.21% | 98,07 r/r +2.12% k/k -5.55% | 116,16 r/r +18.68% k/k +18.45% | 118,38 r/r +18.82% k/k +1.91% | 116,86 r/r +12.55% k/k -1.29% | 122,73 r/r +25.15% k/k +5.02% | 119,94 r/r +3.25% k/k -2.27% | 123,73 r/r +4.52% k/k +3.17% | 134,25 r/r +14.89% k/k +8.50% | 144,38 r/r +17.64% k/k +7.54% | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | 6,32~branża 7,18 | 6,82~branża 9,60 k/k +7.91%~branża +33.61% | 5,02~branża 7,81 k/k -26.44%~branża -18.64% | 5,58~branża 7,40 k/k +11.16%~branża -5.28% | 7,20~branża 10,05 r/r +13.89%~branża +39.89% k/k +29.08%~branża +35.86% | 9,46~branża 9,46 r/r +38.61%~branża -1.46% k/k +31.33%~branża -5.89% | 8,42~branża 12,37 r/r +67.71%~branża +58.40% k/k -11.00%~branża +30.78% | 10,00~branża 13,36 r/r +79.34%~branża +80.62% k/k +18.87%~branża +8.01% | 9,37~branża 12,41 r/r +30.14%~branża +23.46% k/k -6.33%~branża -7.13% | |
| Zysk na akcję | 11,60 | 23,67 r/r +103.96% | 23,93 k/k +1.13% | 24,18 k/k +1.04% | 24,50 k/k +1.32% | 21,36 r/r -9.74% k/k -12.82% | 21,03 r/r -12.13% k/k -1.55% | 20,70 r/r -14.40% k/k -1.57% | 21,56 r/r -11.99% k/k +4.17% | 23,50 r/r +10.00% k/k +8.97% | 25,91 r/r +23.18% k/k +10.25% | 27,82 r/r +34.38% k/k +7.38% | 27,46 r/r +27.35% k/k -1.29% | 33,23 r/r +41.40% k/k +21.00% | 36,39 r/r +40.47% k/k +9.52% | 36,16 r/r +29.98% k/k -0.63% | 39,20 r/r +42.75% k/k +8.41% | 39,35 r/r +18.43% k/k +0.39% | 47,15 r/r +29.57% k/k +19.82% | 74,23 r/r +105.29% k/k +57.44% | 72,67 r/r +85.39% k/k -2.10% | |
| Cena / Zysk | | | | | | | | | | | | | 22,58~branża 27,95 | 23,85~branża 23,85 k/k +5.64%~branża -14.65% | 16,33~branża 19,91 k/k -31.55%~branża -16.54% | 18,03~branża 31,70 k/k +10.43%~branża +59.27% | 22,54~branża 36,72 r/r -0.15%~branża +31.41% k/k +25.04%~branża +15.83% | 28,82~branża 35,75 r/r +20.84%~branża +49.90% k/k +27.85%~branża -2.64% | 22,09~branża 33,05 r/r +35.29%~branża +66.03% k/k -23.37%~branża -7.56% | 18,09~branża 42,10 r/r +0.36%~branża +32.78% k/k -18.07%~branża +27.37% | 18,62~branża 22,09 r/r -17.42%~branża -39.86% k/k +2.89%~branża -47.53% | |
| Zysk operacyjny na akcję | 11,88 | 24,50 r/r +106.26% | 24,83 k/k +1.34% | 27,65 k/k +11.38% | 28,85 k/k +4.35% | 26,66 r/r +8.81% k/k -7.61% | 25,91 r/r +4.37% k/k -2.80% | 25,36 r/r -8.30% k/k -2.14% | 25,37 r/r -12.09% k/k +0.03% | 26,84 r/r +0.68% k/k +5.82% | 29,01 r/r +11.96% k/k +8.09% | 31,06 r/r +22.47% k/k +7.04% | 30,58 r/r +20.55% k/k -1.54% | 37,30 r/r +38.96% k/k +21.98% | 38,65 r/r +33.22% k/k +3.62% | 38,15 r/r +22.84% k/k -1.29% | 39,50 r/r +29.17% k/k +3.53% | 38,42 r/r +3.00% k/k -2.73% | 40,47 r/r +4.72% k/k +5.35% | 44,51 r/r +16.69% k/k +9.99% | 48,16 r/r +21.93% k/k +8.18% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | 20,28~branża 38,22 | 21,25~branża 21,25 k/k +4.79%~branża -44.40% | 15,37~branża 21,83 k/k -27.65%~branża +2.73% | 17,09~branża 51,34 k/k +11.17%~branża +135.22% | 22,37~branża 28,41 r/r +10.35%~branża -25.65% k/k +30.93%~branża -44.66% | 29,52~branża 29,52 r/r +38.94%~branża +38.94% k/k +31.95%~branża +3.90% | 25,73~branża 24,21 r/r +67.39%~branża +10.92% k/k -12.84%~branża -17.99% | 30,18~branża 53,64 r/r +76.58%~branża +4.48% k/k +17.27%~branża +121.57% | 28,10~branża 28,10 r/r +25.57%~branża -1.12% k/k -6.89%~branża -47.62% | |
| Enterprise Value na akcję | | | | | | | | | | | | | 621,23 | 792,20 k/k +27.52% | 593,88 k/k -25.03% | 656,15 k/k +10.49% | 886,82 r/r +42.75% k/k +35.16% | 1 142,71 r/r +44.24% k/k +28.85% | 1 057,43 r/r +78.05% k/k -7.46% | 1 360,73 r/r +107.38% k/k +28.68% | 1 379,77 r/r +55.59% k/k +1.40% | |
| EV / Przychody ze sprzedaży | | | | | | | | | | | | | 6,33~branża 6,82 | 6,82~branża 9,28 k/k +7.66%~branża +35.94% | 5,02~branża 6,44 k/k -26.44%~branża -30.59% | 5,62~branża 6,10 k/k +11.93%~branża -5.33% | 7,23~branża 9,45 r/r +14.07%~branża +38.56% k/k +28.69%~branża +55.12% | 9,53~branża 9,53 r/r +39.70%~branża +2.71% k/k +31.85%~branża +0.77% | 8,55~branża 12,10 r/r +70.35%~branża +87.97% k/k -10.30%~branża +27.02% | 10,14~branża 13,33 r/r +80.51%~branża +118.62% k/k +18.60%~branża +10.11% | 9,56~branża 12,20 r/r +32.25%~branża +29.01% k/k -5.71%~branża -8.46% | |
| EV / EBIT | | | | | | | | | | | | | 20,32~branża -7,14 | 21,24~branża -8,10 k/k +4.54%~branża -13.41% | 15,37~branża -9,10 k/k -27.65%~branża -12.32% | 17,20~branża -9,25 k/k +11.93%~branża -1.70% | 22,45~branża -18,97 r/r +10.52%~branża -165.68% k/k +30.54%~branża -105.07% | 29,74~branża -7,86 r/r +40.04%~branża +3.01% k/k +32.47%~branża +58.59% | 26,13~branża -12,58 r/r +70.03%~branża -38.33% k/k -12.16%~branża -60.19% | 30,57~branża -8,66 r/r +77.72%~branża +6.42% k/k +17.00%~branża +31.20% | 28,65~branża 7,57 r/r +27.60%~branża +139.91% k/k -6.27%~branża +187.45% | |
| EV / EBITDA | | | | | | | | | | | | | 18,20~branża -10,87 | 18,69~branża -8,51 k/k +2.73%~branża +21.71% | 13,49~branża -5,31 k/k -27.84%~branża +37.69% | 15,02~branża 14,08 k/k +11.37%~branża +365.45% | 19,46~branża 16,70 r/r +6.93%~branża +253.54% k/k +29.52%~branża +18.57% | 25,56~branża 2,86 r/r +36.72%~branża +133.59% k/k +31.36%~branża -82.87% | 22,37~branża -12,07 r/r +65.88%~branża -127.55% k/k -12.46%~branża -522.08% | 26,11~branża -3,93 r/r +73.80%~branża -127.91% k/k +16.68%~branża +67.44% | 24,31~branża 20,20 r/r +24.95%~branża +20.98% k/k -6.88%~branża +613.86% | |
* 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 branży obliczane są w oparciu o medianę.
