|
|
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) |
|
| 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 | 0,00 | 83,53 | 86,93 | 82,00 | 123,74 | 131,66 | 158,80 | 513,20 | |
| Liczba akcji | 4 063 000 000 | 4 072 000 000 | 4 089 000 000 | 4 106 000 000 | 4 127 000 000 | 4 137 000 000 | 4 171 000 000 | 4 188 000 000 | 4 216 000 000 | 4 228 000 000 | 4 257 000 000 | 4 276 000 000 | 4 313 000 000 | 4 313 000 000 | 4 362 000 000 | 4 377 000 000 | 4 377 000 000 | 4 995 000 000 | 5 026 000 000 | 5 044 000 000 | |
| Wartość księgowa na akcję | 74,96 | 95,11 r/r +26.88% | 105,43 k/k +10.85% | 110,50 k/k +4.80% | 119,88 k/k +8.49% | 107,91 r/r +13.46% k/k -9.98% | 100,94 r/r -4.27% k/k -6.47% | 99,05 r/r -10.36% k/k -1.87% | 105,52 r/r -11.98% k/k +6.53% | 98,27 r/r -8.94% k/k -6.87% | 99,29 r/r -1.63% k/k +1.04% | 108,65 r/r +9.69% k/k +9.43% | 88,14 r/r -16.48% k/k -18.88% | 94,40 r/r -3.95% k/k +7.10% | 88,37 r/r -11.00% k/k -6.38% | 80,87 r/r -25.57% k/k -8.49% | 88,26 r/r +0.14% k/k +9.13% | 82,40 r/r -12.71% k/k -6.64% | 82,91 r/r -6.18% k/k +0.62% | 65,44 r/r -19.08% k/k -21.06% | |
| Cena / Wartość księgowa | | | | | | | | | | | | | | 0,88~branża 2,16 | 0,98~branża 2,33 k/k +11.17%~branża +7.58% | 1,01~branża 2,77 k/k +3.07%~branża +19.32% | 1,40~branża 2,95 k/k +38.28%~branża +6.29% | 1,60~branża 2,62 r/r +80.56%~branża +21.18% k/k +13.97%~branża -11.19% | 1,92~branża 2,36 r/r +94.70%~branża +1.32% k/k +19.87%~branża -10.05% | 7,84~branża 3,10 r/r +673.42%~branża +11.64% k/k +309.42%~branża +31.48% | |
| Wartość księgowa Grahama na akcję | -22,94 | -14,41 r/r +37.18% | -10,89 k/k +24.46% | -20,32 k/k -86.59% | -30,84 k/k -51.77% | -30,23 r/r -109.71% k/k +1.97% | -37,66 r/r -245.84% k/k -24.58% | -37,07 r/r -82.43% k/k +1.57% | -40,77 r/r -32.22% k/k -10.00% | -35,68 r/r -18.04% k/k +12.49% | -36,89 r/r +2.05% k/k -3.38% | -32,95 r/r +11.11% k/k +10.68% | -37,67 r/r +7.61% k/k -14.34% | -41,96 r/r -17.60% k/k -11.39% | -38,71 r/r -4.94% k/k +7.75% | -35,85 r/r -8.82% k/k +7.38% | -29,91 r/r +20.60% k/k +16.57% | -15,42 r/r +63.26% k/k +48.46% | -13,54 r/r +65.03% k/k +12.20% | -31,46 r/r +12.25% k/k -132.43% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 72,03 | 78,79 r/r +9.39% | 78,14 k/k -0.83% | 78,49 k/k +0.46% | 79,98 k/k +1.89% | 67,09 r/r -14.85% k/k -16.11% | 60,21 r/r -22.94% k/k -10.26% | 54,42 r/r -30.67% k/k -9.62% | 48,49 r/r -39.37% k/k -10.90% | 50,47 r/r -24.77% k/k +4.09% | 50,23 r/r -16.57% k/k -0.47% | 50,32 r/r -7.54% k/k +0.16% | 44,54 r/r -8.14% k/k -11.48% | 50,49 r/r +0.05% k/k +13.37% | 49,51 r/r -1.43% k/k -1.94% | 47,30 r/r -5.99% k/k -4.46% | 48,37 r/r +8.60% k/k +2.25% | 38,11 r/r -24.53% k/k -21.21% | 38,24 r/r -22.77% k/k +0.34% | 41,64 r/r -11.96% k/k +8.90% | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | | 1,65~branża 1,10 | 1,76~branża 1,07 k/k +6.13%~branża -2.62% | 1,73~branża 1,18 k/k -1.26%~branża +10.41% | 2,56~branża 1,39 k/k +47.58%~branża +17.91% | 3,45~branża 1,43 r/r +108.84%~branża +30.36% k/k +35.04%~branża +2.83% | 4,15~branża 1,50 r/r +136.53%~branża +40.28% k/k +20.20%~branża +4.79% | 12,32~branża 1,69 r/r +610.90%~branża +43.24% k/k +196.76%~branża +12.74% | |
| Zysk na akcję | 19,33 | 19,81 r/r +2.47% | 24,76 k/k +24.99% | 20,21 k/k -18.39% | 15,21 k/k -24.71% | 8,53 r/r -56.95% k/k -43.95% | -2,51 r/r -110.15% k/k -129.46% | -1,03 r/r -105.08% k/k +59.14% | -2,84 r/r -118.70% k/k -177.05% | 1,57 r/r -81.56% k/k +155.27% | 3,99 r/r +258.66% k/k +153.55% | 0,90 r/r +187.99% k/k -77.34% | -13,96 r/r -390.95% k/k -1645.84% | -17,83 r/r -1234.54% k/k -27.72% | -18,01 r/r -551.94% k/k -1.00% | -18,83 r/r -2184.51% k/k -4.53% | -1,05 r/r +92.49% k/k +94.43% | -0,19 r/r +98.92% k/k +81.65% | -2,33 r/r +87.04% k/k -1112.88% | -8,54 r/r +54.62% k/k -265.98% | |
| Cena / Zysk | | | | | | | | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | 21,90 | 19,40 r/r -11.43% | 20,17 k/k +3.98% | 14,65 k/k -27.35% | 9,30 k/k -36.50% | 2,48 r/r -87.20% k/k -73.31% | -3,40 r/r -116.85% k/k -236.84% | -3,88 r/r -126.48% k/k -14.16% | -4,22 r/r -145.33% k/k -8.73% | 0,09 r/r -96.51% k/k +102.05% | 0,56 r/r +116.62% k/k +552.31% | -0,39 r/r +89.98% k/k -168.83% | -8,10 r/r -91.95% k/k -1982.43% | -11,10 r/r -12922.75% k/k -37.15% | -10,27 r/r -1917.83% k/k +7.52% | -10,70 r/r -2651.75% k/k -4.19% | -2,10 r/r +74.10% k/k +80.40% | -1,60 r/r +85.62% k/k +23.86% | -3,69 r/r +64.07% k/k -131.09% | -0,37 r/r +96.55% k/k +89.99% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | | | | | | |
| Enterprise Value na akcję | | | | | | | | | | | | | | 123,24 | 123,43 k/k +0.16% | 115,97 k/k -6.05% | 153,12 k/k +32.04% | 154,96 r/r +25.74% k/k +1.20% | 179,48 r/r +45.41% k/k +15.82% | 541,36 r/r +366.81% k/k +201.63% | |
| EV / Przychody ze sprzedaży | | | | | | | | | | | | | | 2,44~branża 1,05 | 2,49~branża 1,05 k/k +2.14%~branża +0.13% | 2,45~branża 1,17 k/k -1.66%~branża +12.19% | 3,17~branża 1,37 k/k +29.13%~branża +16.84% | 4,07~branża 1,45 r/r +66.60%~branża +38.60% k/k +28.45%~branża +5.59% | 4,69~branża 1,64 r/r +88.27%~branża +56.82% k/k +15.42%~branża +13.29% | 13,00~branża 1,86 r/r +430.25%~branża +58.09% k/k +176.97%~branża +13.11% | |
| EV / EBIT | | | | | | | | | | | | | | -11,10~branża 7,61 | -12,02~branża 9,00 k/k -8.30%~branża +18.23% | -10,84~branża 6,56 k/k +9.82%~branża -27.11% | -73,03~branża 8,24 k/k -573.71%~branża +25.59% | -97,07~branża 9,07 r/r -774.66%~branża +19.06% k/k -32.93%~branża +10.01% | -48,65~branża 9,95 r/r -304.74%~branża +10.57% k/k +49.88%~branża +9.80% | -1 465,71~branża 7,71 r/r -13421.94%~branża +17.44% k/k -2912.77%~branża -22.58% | |
| EV / EBITDA | | | | | | | | | | | | | | -433,46~branża 5,78 | 264,89~branża 7,40 k/k +161.11%~branża +28.02% | -2 129,16~branża 7,35 k/k -903.80%~branża -0.72% | 16,77~branża 7,96 k/k +100.79%~branża +8.30% | 22,64~branża 6,68 r/r +105.22%~branża +15.59% k/k +35.04%~branża -16.03% | 33,79~branża 7,59 r/r -87.25%~branża +2.52% k/k +49.22%~branża +13.55% | 62,47~branża 8,23 r/r +102.93%~branża +12.02% k/k +84.89%~branża +8.48% | |
* 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.
