|
|
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) |
|
| 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 | |
| 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 | 0 | |
| 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% | | |
| Cena / Wartość księgowa | | | | | | | | | | | | | 6,39~branża 4,12 | 7,35~branża 5,13 k/k +15.02%~branża +24.57% | 5,50~branża 5,40 k/k -25.09%~branża +5.20% | 6,14~branża 5,93 k/k +11.55%~branża +9.85% | 7,77~branża 6,97 r/r +21.71%~branża +69.41% k/k +26.64%~branża +17.68% | 9,17~branża 6,29 r/r +24.88%~branża +22.62% k/k +18.02%~branża -9.83% | | |
| 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% | | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | 48,46~branża 15,06 | 61,96~branża 19,30 k/k +27.85%~branża +28.19% | 59,47~branża 14,08 k/k -4.02%~branża -27.05% | 82,27~branża 22,31 k/k +38.32%~branża +58.49% | 123,53~branża 19,56 r/r +154.88%~branża +29.90% k/k +50.15%~branża -12.35% | 146,40~branża 17,08 r/r +136.26%~branża -11.53% k/k +18.52%~branża -12.70% | | |
| 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% | | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | 6,32~branża 7,18 | 6,82~branża 9,60 k/k +7.91%~branża +33.61% | 5,02~branża 7,78 k/k -26.44%~branża -18.92% | 5,58~branża 7,40 k/k +11.16%~branża -4.96% | 7,20~branża 9,11 r/r +13.89%~branża +26.84% k/k +29.08%~branża +23.19% | 9,46~branża 10,04 r/r +38.61%~branża +4.61% k/k +31.33%~branża +10.18% | | |
| 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% | | |
| 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 31,71 k/k +10.43%~branża +59.29% | 22,54~branża 34,74 r/r -0.15%~branża +24.32% k/k +25.04%~branża +9.56% | 28,82~branża 35,90 r/r +20.84%~branża +50.51% k/k +27.85%~branża +3.33% | | |
| 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% | | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | 20,28~branża 36,01 | 21,25~branża 21,25 k/k +4.79%~branża -40.99% | 15,37~branża 21,79 k/k -27.65%~branża +2.57% | 17,09~branża 51,34 k/k +11.17%~branża +135.58% | 22,37~branża 28,41 r/r +10.35%~branża -21.09% k/k +30.93%~branża -44.66% | 29,52~branża 30,05 r/r +38.94%~branża +41.42% k/k +31.95%~branża +5.75% | | |
| 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% | | |
| 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 8,41 r/r +14.07%~branża +23.28% k/k +28.69%~branża +38.01% | 9,53~branża 9,94 r/r +39.70%~branża +7.20% k/k +31.85%~branża +18.21% | | |
| EV / EBIT | | | | | | | | | | | | | 20,32~branża -7,07 | 21,24~branża -7,95 k/k +4.54%~branża -12.47% | 15,37~branża -8,83 k/k -27.65%~branża -11.04% | 17,20~branża -8,23 k/k +11.93%~branża +6.77% | 22,45~branża -15,11 r/r +10.52%~branża -113.82% k/k +30.54%~branża -83.64% | 29,74~branża -6,29 r/r +40.04%~branża +20.83% k/k +32.47%~branża +58.36% | | |
| EV / EBITDA | | | | | | | | | | | | | 18,20~branża -9,08 | 18,69~branża -7,04 k/k +2.73%~branża +22.49% | 13,49~branża 1,53 k/k -27.84%~branża +121.69% | 15,02~branża 14,55 k/k +11.37%~branża +853.66% | 19,46~branża 19,46 r/r +6.93%~branża +314.35% k/k +29.52%~branża +33.70% | 25,56~branża 12,84 r/r +36.72%~branża +282.44% k/k +31.36%~branża -34.03% | | |
* 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.
