|
|
2016/Q4
(gru 16) |
2017/Q4
(gru 17) |
2018/Q4
(gru 18) |
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) |
|
| Kurs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 39.02 | 35.50 | 20.72 | 19.80 | 14.98 | 13.10 | 9.50 | |
| Liczba akcji | 5 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 100 000 | 5 100 000 | 5 350 000 | 5 350 000 | 5 350 000 | 5 350 000 | 5 350 000 | 5 420 700 | 5 420 700 | |
| Wartość księgowa na akcję | -1.00 | 0.25 r/r +124.78% | 0.95 r/r +283.45% | 1.28 | 1.69 k/k +31.71% | 2.10 r/r +120.64% k/k +24.26% | 2.19 k/k +4.57% | 3.24 r/r +152.88% k/k +47.76% | 3.33 r/r +97.24% k/k +2.73% | 3.31 r/r +57.64% k/k -0.69% | 3.47 r/r +58.26% k/k +4.98% | 3.18 r/r -1.82% k/k -8.33% | 3.38 r/r +1.54% k/k +6.25% | 3.51 r/r +6.31% k/k +3.97% | |
| Cena / Wartość księgowa | | | | | | | | 12.05~sektor 2.41 | 10.67~sektor 2.89 k/k -11.44%~sektor +19.78% | 6.27~sektor 2.40 k/k -41.23%~sektor -17.15% | 5.71~sektor 2.38 k/k -8.98%~sektor -0.81% | 4.71~sektor 2.57 r/r -60.90%~sektor +6.49% k/k -17.46%~sektor +8.18% | 3.88~sektor 2.98 r/r -63.66%~sektor +3.12% k/k -17.69%~sektor +15.99% | 2.70~sektor 2.66 r/r -56.87%~sektor +10.84% k/k -30.25%~sektor -10.94% | |
| Wartość księgowa Grahama na akcję | -1.00 | 0.19 r/r +118.74% | 0.92 r/r +390.93% | 0.00 | 1.59 | 1.96 r/r +113.22% k/k +23.23% | 2.03 k/k +3.67% | 3.08 k/k +51.68% | 3.19 r/r +100.58% k/k +3.51% | 3.18 r/r +62.04% k/k -0.45% | 3.36 r/r +64.99% k/k +5.56% | 3.09 r/r +0.30% k/k -7.79% | 3.31 r/r +3.78% k/k +7.11% | 3.32 r/r +4.35% k/k +0.09% | |
| Cena / Wartość księgowa Grahama | | | | | | | | 12.65~sektor 15.57 | 11.12~sektor 11.11 k/k -12.11%~sektor -28.66% | 6.52~sektor 8.65 k/k -41.37%~sektor -22.10% | 5.90~sektor 8.09 k/k -9.47%~sektor -6.49% | 4.84~sektor 7.64 r/r -61.72%~sektor -50.95% k/k -17.95%~sektor -5.61% | 3.95~sektor 7.80 r/r -64.44%~sektor -29.75% k/k -18.36%~sektor +2.17% | 2.86~sektor 7.14 r/r -56.06%~sektor -17.52% k/k -27.55%~sektor -8.53% | |
| Przychody ze sprzedaży na akcję | 0.00 | 0.21 | 1.09 r/r +420.50% | 1.29 | 1.45 k/k +12.48% | 1.66 r/r +52.72% k/k +14.39% | 1.55 k/k -6.56% | 1.55 r/r +20.28% k/k +0.04% | 1.65 r/r +13.43% k/k +6.07% | 1.49 r/r -10.37% k/k -9.61% | 1.60 r/r +3.17% k/k +7.56% | 1.51 r/r -2.80% k/k -5.75% | 1.48 r/r -10.07% k/k -1.86% | 1.89 r/r +26.97% k/k +27.62% | |
| Cena / Przychody ze sprzedaży | | | | | | | | 25.15~sektor 2.33 | 21.57~sektor 2.35 k/k -14.23%~sektor +0.71% | 13.93~sektor 2.13 k/k -35.43%~sektor -9.14% | 12.37~sektor 2.01 k/k -11.16%~sektor -5.53% | 9.93~sektor 2.40 r/r -60.51%~sektor +2.96% k/k -19.73%~sektor +19.11% | 8.85~sektor 2.85 r/r -58.97%~sektor +21.20% k/k -10.89%~sektor +18.55% | 5.03~sektor 2.44 r/r -63.89%~sektor +14.32% k/k -43.18%~sektor -14.30% | |
| Zysk na akcję | -2.00 | 0.15 r/r +107.49% | 0.70 r/r +368.89% | 0.61 | 0.86 k/k +41.80% | 0.83 r/r +18.11% k/k -3.71% | 0.73 k/k -12.50% | 0.69 r/r +14.32% k/k -4.31% | 0.40 r/r -53.20% k/k -41.95% | 0.35 r/r -57.33% k/k -12.20% | 0.43 r/r -41.14% k/k +20.71% | 0.36 r/r -48.66% k/k -16.55% | 0.50 r/r +24.95% k/k +41.28% | 0.46 r/r +28.62% k/k -9.63% | |
| Cena / Zysk | | | | | | | | 56.18~sektor 17.10 | 88.05~sektor 21.12 k/k +56.74%~sektor +23.50% | 58.53~sektor 16.10 k/k -33.53%~sektor -23.80% | 46.34~sektor 17.58 k/k -20.83%~sektor +9.20% | 42.00~sektor 16.75 r/r -25.23%~sektor -2.06% k/k -9.35%~sektor -4.69% | 26.00~sektor 15.04 r/r -70.47%~sektor -28.80% k/k -38.10%~sektor -10.22% | 20.87~sektor 19.74 r/r -64.35%~sektor +22.65% k/k -19.75%~sektor +31.26% | |
| Zysk operacyjny na akcję | -2.00 | 0.18 r/r +108.87% | 0.79 r/r +346.90% | 0.78 | 0.92 k/k +18.50% | 1.03 r/r +30.29% k/k +11.81% | 0.92 k/k -10.51% | 0.82 r/r +5.16% k/k -11.31% | 0.58 r/r -36.75% k/k -28.73% | 0.45 r/r -56.57% k/k -23.22% | 0.45 r/r -51.39% k/k +0.16% | 0.41 r/r -49.89% k/k -8.57% | 0.52 r/r -11.84% k/k +25.39% | 0.35 r/r -22.85% k/k -32.81% | |
| Cena / Zysk operacyjny | | | | | | | | 47.60~sektor 14.01 | 60.76~sektor 16.35 k/k +27.65%~sektor +16.64% | 46.19~sektor 17.15 k/k -23.98%~sektor +4.93% | 44.06~sektor 19.70 k/k -4.60%~sektor +14.88% | 36.46~sektor 19.17 r/r -23.39%~sektor +36.83% k/k -17.25%~sektor -2.69% | 25.43~sektor 17.39 r/r -58.14%~sektor +6.40% k/k -30.25%~sektor -9.30% | 27.45~sektor 15.08 r/r -40.57%~sektor -12.10% k/k +7.93%~sektor -13.31% | |
| Enterprise Value na akcję | | | | | | | | 36.86 | 33.25 k/k -9.79% | 18.43 k/k -44.57% | 17.88 k/k -3.01% | 12.47 r/r -66.16% k/k -30.23% | 10.39 r/r -68.77% k/k -16.74% | 6.92 r/r -62.47% k/k -33.39% | |
| EV / Przychody ze sprzedaży | | | | | | | | 23.76~sektor 2.63 | 20.21~sektor 2.33 k/k -14.95%~sektor -11.31% | 12.39~sektor 1.86 k/k -38.68%~sektor -20.32% | 11.17~sektor 1.93 k/k -9.83%~sektor +3.70% | 8.27~sektor 2.21 r/r -65.19%~sektor -15.79% k/k -25.98%~sektor +14.92% | 7.02~sektor 2.45 r/r -65.27%~sektor +4.93% k/k -15.15%~sektor +10.50% | 3.66~sektor 2.42 r/r -70.44%~sektor +30.50% k/k -47.81%~sektor -0.90% | |
| EV / EBIT | | | | | | | | 44.97~sektor 10.58 | 56.91~sektor 12.15 k/k +26.57%~sektor +14.87% | 41.09~sektor 12.88 k/k -27.80%~sektor +6.01% | 39.79~sektor 13.74 k/k -3.17%~sektor +6.68% | 30.36~sektor 12.00 r/r -32.47%~sektor +13.40% k/k -23.69%~sektor -12.70% | 20.17~sektor 9.05 r/r -64.57%~sektor -25.50% k/k -33.59%~sektor -24.54% | 19.99~sektor 7.76 r/r -51.35%~sektor -39.79% k/k -0.87%~sektor -14.32% | |
| EV / EBITDA | | | | | | | | 42.10~sektor 4.94 | 51.32~sektor 4.83 k/k +21.88%~sektor -2.30% | 35.69~sektor 7.43 k/k -30.45%~sektor +53.85% | 34.36~sektor 8.67 k/k -3.74%~sektor +16.66% | 25.87~sektor 8.32 r/r -38.56%~sektor +68.40% k/k -24.71%~sektor -3.97% | 17.90~sektor 8.28 r/r -65.12%~sektor +71.44% k/k -30.81%~sektor -0.54% | 16.12~sektor 6.16 r/r -54.83%~sektor -17.14% k/k -9.91%~sektor -25.64% | |
* 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.
