|
|
2018/Q4
(gru 18) |
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) |
2023/Q1
(mar 23) |
2023/Q2
(cze 23) |
|
| Kurs | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | |
| Liczba akcji | 1 000 000 | 1 450 000 | 1 500 000 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | 1 553 233 | |
| Wartość księgowa na akcję | 0.04 | 0.16 r/r +278.60% | 1.61 r/r +890.60% | 1.47 k/k -8.98% | 1.36 k/k -7.37% | 1.31 k/k -3.83% | 1.24 r/r -23.27% k/k -5.37% | 1.16 r/r -20.88% k/k -6.14% | 1.01 r/r -25.85% k/k -13.19% | 0.69 r/r -47.51% k/k -31.93% | 1.15 r/r -7.02% k/k +67.64% | 1.33 r/r +14.25% k/k +15.33% | 1.27 r/r +25.48% k/k -4.66% | |
| Cena / Wartość księgowa | 279.07~sektor 4.72 | 73.73~sektor 5.41 r/r -73.58%~sektor +14.50% | 7.44~sektor 4.00 r/r -89.91%~sektor -25.97% | 8.17~sektor 3.76 k/k +9.86%~sektor -6.00% | 8.83~sektor 3.73 k/k +7.95%~sektor -0.77% | 9.18~sektor 3.78 k/k +3.99%~sektor +1.35% | 9.70~sektor 3.82 r/r +30.32%~sektor -4.57% k/k +5.67%~sektor +0.94% | 10.33~sektor 3.31 r/r +26.39%~sektor -11.99% k/k +6.54%~sektor -13.31% | 11.90~sektor 3.18 r/r +34.87%~sektor -14.77% k/k +15.20%~sektor -3.89% | 17.48~sektor 3.37 r/r +90.52%~sektor -10.91% k/k +46.90%~sektor +5.93% | 10.43~sektor 3.59 r/r +7.55%~sektor -6.07% k/k -40.35%~sektor +6.43% | 9.04~sektor 3.66 r/r -12.47%~sektor +10.38% k/k -13.29%~sektor +1.87% | 9.49~sektor 3.40 r/r -20.31%~sektor +6.68% k/k +4.89%~sektor -7.12% | |
| Wartość księgowa Grahama na akcję | -0.02 | 0.12 r/r +642.27% | 1.60 r/r +1238.89% | 1.46 k/k -8.63% | 1.36 k/k -6.97% | 1.31 k/k -3.70% | 1.24 r/r -22.49% k/k -5.32% | 1.16 r/r -20.42% k/k -6.19% | 1.01 r/r -25.75% k/k -13.19% | 0.69 r/r -47.51% k/k -31.93% | 1.15 r/r -7.08% k/k +67.64% | 1.33 r/r +14.25% k/k +15.33% | 1.27 r/r +25.48% k/k -4.66% | |
| Cena / Wartość księgowa Grahama | | 100.58~sektor 7.02 | 7.51~sektor 5.66 r/r -92.53%~sektor -19.32% | 8.22~sektor 5.83 k/k +9.44%~sektor +2.95% | 8.84~sektor 5.87 k/k +7.49%~sektor +0.71% | 9.18~sektor 5.14 k/k +3.84%~sektor -12.45% | 9.69~sektor 4.78 r/r +29.02%~sektor -15.56% k/k +5.62%~sektor -6.99% | 10.33~sektor 5.36 r/r +25.66%~sektor -8.12% k/k +6.60%~sektor +12.03% | 11.90~sektor 5.51 r/r +34.68%~sektor -6.14% k/k +15.20%~sektor +2.88% | 17.48~sektor 4.92 r/r +90.52%~sektor -4.38% k/k +46.90%~sektor -10.80% | 10.43~sektor 4.89 r/r +7.61%~sektor +2.26% k/k -40.35%~sektor -0.52% | 9.04~sektor 5.47 r/r -12.47%~sektor +2.16% k/k -13.29%~sektor +11.91% | 9.49~sektor 5.58 r/r -20.31%~sektor +1.24% k/k +4.89%~sektor +1.95% | |
| Przychody ze sprzedaży na akcję | 0.06 | 0.12 r/r +94.43% | 0.61 r/r +414.33% | 0.62 k/k +2.16% | 0.69 k/k +10.54% | 0.74 k/k +7.29% | 0.79 r/r +29.92% k/k +7.23% | 0.88 r/r +41.64% k/k +11.38% | 0.87 r/r +25.88% k/k -1.76% | 0.73 r/r -1.65% k/k -16.18% | 1.45 r/r +82.62% k/k +99.11% | 1.68 r/r +90.80% k/k +16.37% | 1.72 r/r +98.67% k/k +2.30% | |
| Cena / Przychody ze sprzedaży | 196.72~sektor 4.79 | 101.16~sektor 5.44 r/r -48.58%~sektor +13.58% | 19.67~sektor 6.03 r/r -80.55%~sektor +10.80% | 19.26~sektor 5.00 k/k -2.12%~sektor -17.12% | 17.42~sektor 5.45 k/k -9.53%~sektor +9.04% | 16.24~sektor 5.76 k/k -6.79%~sektor +5.73% | 15.14~sektor 5.65 r/r -23.03%~sektor -6.27% k/k -6.74%~sektor -1.91% | 13.60~sektor 5.31 r/r -29.39%~sektor +6.14% k/k -10.21%~sektor -6.14% | 13.84~sektor 4.91 r/r -20.56%~sektor -9.94% k/k +1.78%~sektor -7.48% | 16.51~sektor 4.51 r/r +1.68%~sektor -21.67% k/k +19.31%~sektor -8.04% | 8.29~sektor 4.37 r/r -45.24%~sektor -22.73% k/k -49.78%~sektor -3.24% | 7.12~sektor 4.08 r/r -47.59%~sektor -23.11% k/k -14.07%~sektor -6.60% | 6.97~sektor 3.37 r/r -49.66%~sektor -31.27% k/k -2.24%~sektor -17.29% | |
| Zysk na akcję | -0.02 | -0.24 r/r -1472.67% | -0.28 r/r -17.00% | -0.26 k/k +6.23% | -0.28 k/k -7.96% | -0.31 k/k -9.70% | -0.32 r/r -15.69% k/k -4.18% | -0.31 r/r -18.66% k/k +3.82% | -0.35 r/r -25.59% k/k -14.26% | -0.62 r/r -102.48% k/k -76.86% | -0.09 r/r +72.78% k/k +86.00% | 0.17 r/r +154.09% k/k +291.14% | 0.26 r/r +173.21% k/k +54.67% | |
| Cena / Zysk | | | | | | | | | | | | 72.24~sektor 20.10 | 46.71~sektor 22.91 k/k -35.34%~sektor +13.96% | |
| Zysk operacyjny na akcję | -0.02 | -0.24 r/r -1472.67% | -0.27 r/r -16.15% | -0.26 k/k +6.24% | -0.28 k/k -7.75% | -0.30 k/k -9.79% | -0.32 r/r -17.01% k/k -5.50% | -0.31 r/r -20.05% k/k +3.81% | -0.35 r/r -27.46% k/k -14.40% | -0.62 r/r -104.21% k/k -75.91% | -0.01 r/r +97.19% k/k +98.55% | 0.24 r/r +179.35% k/k +2818.89% | 0.34 r/r +195.07% k/k +37.07% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | 49.05~sektor 18.77 | 35.78~sektor 19.99 k/k -27.06%~sektor +6.48% | |
| Enterprise Value na akcję | 12.00 | 11.90 r/r -0.84% | 10.98 r/r -7.70% | 11.27 k/k +2.58% | 11.66 k/k +3.46% | 11.79 k/k +1.15% | 12.07 r/r +9.90% k/k +2.37% | 12.47 r/r +10.65% k/k +3.28% | 12.82 r/r +9.97% k/k +2.82% | 11.94 r/r +1.25% k/k -6.87% | 13.24 r/r +9.70% k/k +10.92% | 13.28 r/r +6.53% k/k +0.30% | 13.48 r/r +5.16% k/k +1.51% | |
| EV / Przychody ze sprzedaży | 196.72~sektor 4.93 | 100.31~sektor 5.42 r/r -49.01%~sektor +9.96% | 18.00~sektor 5.53 r/r -82.05%~sektor +2.11% | 18.08~sektor 4.80 k/k +0.40%~sektor -13.15% | 16.92~sektor 5.26 k/k -6.40%~sektor +9.61% | 15.95~sektor 5.34 k/k -5.72%~sektor +1.41% | 15.23~sektor 5.22 r/r -15.41%~sektor -5.62% k/k -4.53%~sektor -2.24% | 14.12~sektor 4.96 r/r -21.87%~sektor +3.31% k/k -7.27%~sektor -4.93% | 14.78~sektor 4.48 r/r -12.64%~sektor -14.92% k/k +4.66%~sektor -9.73% | 16.42~sektor 4.13 r/r +2.95%~sektor -22.64% k/k +11.11%~sektor -7.80% | 9.15~sektor 3.92 r/r -39.93%~sektor -24.96% k/k -44.30%~sektor -5.17% | 7.88~sektor 3.95 r/r -44.17%~sektor -20.39% k/k -13.81%~sektor +0.86% | 7.82~sektor 3.37 r/r -47.06%~sektor -24.69% k/k -0.77%~sektor -14.61% | |
| EV / EBIT | -800.00~sektor 2.80 | -50.45~sektor -3.93 r/r +93.69%~sektor -240.29% | -40.08~sektor -3.23 r/r +20.55%~sektor +17.81% | -43.85~sektor -1.82 k/k -9.42%~sektor +43.54% | -42.10~sektor -2.40 k/k +4.00%~sektor -31.71% | -38.80~sektor -3.12 k/k +7.85%~sektor -29.79% | -37.64~sektor -3.32 r/r +6.08%~sektor -2.60% k/k +2.97%~sektor -6.31% | -40.42~sektor -5.62 r/r +7.83%~sektor -207.80% k/k -7.38%~sektor -69.38% | -36.33~sektor -5.82 r/r +13.71%~sektor -142.33% k/k +10.12%~sektor -3.69% | -19.23~sektor -3.71 r/r +50.43%~sektor -19.03% k/k +47.06%~sektor +36.25% | -1 468.91~sektor 4.15 r/r -3802.10%~sektor +225.32% k/k -7537.39%~sektor +211.92% | 54.28~sektor -1.05 r/r +234.28%~sektor +81.35% k/k +103.70%~sektor -125.20% | 40.19~sektor 4.11 r/r +210.61%~sektor +170.57% k/k -25.96%~sektor +492.46% | |
| EV / EBITDA | -800.00~sektor 6.41 | -53.09~sektor -2.27 r/r +93.36%~sektor -135.45% | -44.40~sektor 2.03 r/r +16.36%~sektor +189.34% | -48.74~sektor 1.72 k/k -9.77%~sektor -15.44% | -46.42~sektor 2.22 k/k +4.76%~sektor +29.61% | -41.71~sektor -2.07 k/k +10.14%~sektor -193.24% | -39.47~sektor -2.47 r/r +11.11%~sektor -221.89% k/k +5.39%~sektor -19.27% | -41.55~sektor -2.74 r/r +14.75%~sektor -259.72% k/k -5.28%~sektor -10.81% | -36.53~sektor -0.68 r/r +21.31%~sektor -130.49% k/k +12.08%~sektor +75.25% | -19.23~sektor 4.57 r/r +53.89%~sektor +320.25% k/k +47.35%~sektor +773.46% | -1 468.91~sektor 5.36 r/r -3621.89%~sektor +316.74% k/k -7537.39%~sektor +17.37% | 53.43~sektor 4.42 r/r +228.61%~sektor +261.32% k/k +103.64%~sektor -17.53% | 39.73~sektor 5.06 r/r +208.76%~sektor +845.70% k/k -25.65%~sektor +14.39% | |
* 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.
