|
|
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) |
2023/Q3
(wrz 23) |
2023/Q4
(gru 23) |
2024/Q1
(mar 24) |
2024/Q2
(cze 24) |
|
| Kurs | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | 2.17 | |
| Liczba akcji | 1 220 000 | 1 337 500 | 1 366 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | 1 456 500 | |
| Wartość księgowa na akcję | 1.17 | 2.22 r/r +89.13% | 2.37 k/k +6.96% | 4.51 k/k +90.19% | 4.26 k/k -5.44% | 4.10 r/r +84.93% k/k -3.86% | 4.19 r/r +76.55% k/k +2.11% | 3.87 r/r -14.11% k/k -7.48% | 3.03 r/r -28.90% k/k -21.72% | 2.32 r/r -43.51% k/k -23.62% | 2.38 r/r -43.25% k/k +2.58% | 2.78 r/r -28.24% k/k +16.99% | 3.01 r/r -0.88% k/k +8.12% | 1.78 r/r -23.24% k/k -40.85% | 1.57 r/r -33.90% k/k -11.66% | 1.51 r/r -45.85% k/k -4.15% | |
| Cena / Wartość księgowa | 1.85~sektor 4.05 | 0.98~sektor 2.72 r/r -47.12%~sektor -32.71% | 0.92~sektor 2.71 k/k -6.51%~sektor -0.57% | 0.48~sektor 2.71 k/k -47.42%~sektor 0.00% | 0.51~sektor 2.59 k/k +5.76%~sektor -4.44% | 0.53~sektor 2.59 r/r -45.93%~sektor -5.04% k/k +4.01%~sektor -0.06% | 0.52~sektor 2.12 r/r -43.36%~sektor -21.67% k/k -2.06%~sektor -17.99% | 0.56~sektor 2.05 r/r +16.44%~sektor -24.50% k/k +8.08%~sektor -3.60% | 0.72~sektor 2.14 r/r +40.64%~sektor -17.26% k/k +27.74%~sektor +4.72% | 0.94~sektor 2.33 r/r +77.03%~sektor -9.79% k/k +30.92%~sektor +8.97% | 0.91~sektor 2.21 r/r +76.22%~sektor +3.99% k/k -2.51%~sektor -5.46% | 0.78~sektor 2.17 r/r +39.35%~sektor +5.99% k/k -14.53%~sektor -1.75% | 0.72~sektor 2.14 r/r +0.89%~sektor +0.07% k/k -7.52%~sektor -1.13% | 1.22~sektor 2.32 r/r +30.29%~sektor -0.53% k/k +69.06%~sektor +8.32% | 1.38~sektor 2.31 r/r +51.29%~sektor +4.76% k/k +13.20%~sektor -0.44% | 1.44~sektor 2.42 r/r +84.67%~sektor +11.70% k/k +4.33%~sektor +4.76% | |
| Wartość księgowa Grahama na akcję | 1.43 | 2.35 r/r +63.90% | 2.53 k/k +7.66% | 4.72 k/k +86.58% | 4.53 k/k -3.94% | 4.41 r/r +87.75% k/k -2.70% | 5.31 r/r +109.88% k/k +20.35% | 5.03 r/r +6.64% k/k -5.20% | 4.93 r/r +8.89% k/k -1.91% | 4.92 r/r +11.48% k/k -0.39% | 5.12 r/r -3.53% k/k +4.15% | 5.65 r/r +12.24% k/k +10.30% | 5.82 r/r +18.03% k/k +3.15% | 5.15 r/r +4.86% k/k -11.51% | 5.38 r/r +5.00% k/k +4.29% | 1.82 r/r -67.78% k/k -66.15% | |
| Cena / Wartość księgowa Grahama | 1.51~sektor 4.70 | 0.92~sektor 3.39 r/r -38.99%~sektor -27.84% | 0.86~sektor 3.76 k/k -7.11%~sektor +10.92% | 0.46~sektor 3.87 k/k -46.41%~sektor +2.80% | 0.48~sektor 3.21 k/k +4.11%~sektor -17.00% | 0.49~sektor 3.24 r/r -46.73%~sektor -4.55% k/k +2.78%~sektor +0.86% | 0.41~sektor 3.59 r/r -52.36%~sektor -4.50% k/k -16.92%~sektor +10.98% | 0.43~sektor 3.19 r/r -6.22%~sektor -17.54% k/k +5.50%~sektor -11.23% | 0.44~sektor 3.24 r/r -8.16%~sektor +1.07% k/k +1.95%~sektor +1.72% | 0.44~sektor 3.36 r/r -10.30%~sektor +3.73% k/k +0.39%~sektor +3.51% | 0.42~sektor 3.40 r/r +3.67%~sektor -5.48% k/k -3.99%~sektor +1.12% | 0.38~sektor 3.54 r/r -10.92%~sektor +10.89% k/k -9.34%~sektor +4.15% | 0.37~sektor 3.23 r/r -15.28%~sektor -0.52% k/k -3.04%~sektor -8.74% | 0.42~sektor 3.51 r/r -4.64%~sektor +4.41% k/k +12.99%~sektor +8.64% | 0.40~sektor 3.40 r/r -4.77%~sektor +0.22% k/k -4.11%~sektor -2.94% | 1.19~sektor 3.35 r/r +210.36%~sektor -5.25% k/k +195.44%~sektor -1.53% | |
| Przychody ze sprzedaży na akcję | 1.00 | 2.48 r/r +148.05% | 3.31 k/k +33.61% | 3.54 k/k +6.78% | 3.91 k/k +10.52% | 4.13 r/r +66.65% k/k +5.69% | 4.38 r/r +32.39% k/k +6.13% | 4.72 r/r +33.53% k/k +7.71% | 4.83 r/r +23.58% k/k +2.28% | 4.19 r/r +1.33% k/k -13.33% | 3.79 r/r -13.66% k/k -9.56% | 3.73 r/r -21.08% k/k -1.56% | 3.60 r/r -25.40% k/k -3.32% | 3.35 r/r -20.06% k/k -7.13% | 2.86 r/r -24.53% k/k -14.61% | 2.09 r/r -43.84% k/k -26.75% | |
| Cena / Przychody ze sprzedaży | 2.17~sektor 4.04 | 0.88~sektor 3.68 r/r -59.69%~sektor -8.89% | 0.66~sektor 3.29 k/k -25.15%~sektor -10.53% | 0.61~sektor 3.41 k/k -6.35%~sektor +3.63% | 0.56~sektor 3.16 k/k -9.52%~sektor -7.45% | 0.53~sektor 3.13 r/r -39.99%~sektor -14.93% k/k -5.38%~sektor -0.86% | 0.50~sektor 2.98 r/r -24.46%~sektor -9.66% k/k -5.79%~sektor -4.99% | 0.46~sektor 2.87 r/r -25.11%~sektor -15.92% k/k -7.15%~sektor -3.55% | 0.45~sektor 2.60 r/r -19.09%~sektor -17.70% k/k -2.24%~sektor -9.41% | 0.52~sektor 2.48 r/r -1.31%~sektor -20.90% k/k +15.40%~sektor -4.71% | 0.57~sektor 2.37 r/r +15.82%~sektor -20.29% k/k +10.57%~sektor -4.27% | 0.58~sektor 2.34 r/r +26.72%~sektor -18.61% k/k +1.59%~sektor -1.51% | 0.60~sektor 2.44 r/r +34.08%~sektor -6.29% k/k +3.43%~sektor +4.29% | 0.65~sektor 2.88 r/r +25.09%~sektor +16.06% k/k +7.67%~sektor +18.01% | 0.76~sektor 2.83 r/r +32.50%~sektor +19.16% k/k +17.11%~sektor -1.71% | 1.04~sektor 3.29 r/r +78.04%~sektor +40.93% k/k +36.51%~sektor +16.49% | |
| Zysk na akcję | -0.15 | -0.23 r/r -56.82% | 0.06 k/k +126.88% | -0.14 k/k -325.53% | -0.27 k/k -91.06% | -0.41 r/r -80.03% k/k -55.43% | -0.51 r/r -935.12% k/k -24.69% | -0.63 r/r -355.88% k/k -23.11% | -1.23 r/r -363.25% k/k -94.15% | -1.90 r/r -360.72% k/k -54.59% | -1.92 r/r -274.71% k/k -1.41% | -1.21 r/r -90.78% k/k +37.32% | -0.14 r/r +88.59% k/k +88.39% | -0.54 r/r +71.63% k/k -284.23% | -0.81 r/r +58.15% k/k -49.62% | -1.70 r/r -41.21% k/k -111.50% | |
| Cena / Zysk | | | 35.30~sektor 19.45 | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | -0.16 | -0.15 r/r +7.86% | 0.14 k/k +190.99% | -0.07 k/k -150.22% | -0.21 k/k -215.00% | -0.41 r/r -174.53% k/k -90.71% | -0.49 r/r -459.01% k/k -19.00% | -0.58 r/r -758.24% k/k -20.06% | -1.22 r/r -471.20% k/k -109.65% | -1.73 r/r -323.87% k/k -41.52% | -1.79 r/r -267.37% k/k -3.14% | -1.00 r/r -71.40% k/k +43.99% | 0.10 r/r +108.19% k/k +110.02% | -0.50 r/r +70.86% k/k -603.59% | -0.75 r/r +58.13% k/k -48.18% | -1.74 r/r -73.72% k/k -132.41% | |
| Cena / Zysk operacyjny | | | 16.03~sektor 17.20 | | | | | | | | | | 21.65~sektor 16.35 | | | | |
| Enterprise Value na akcję | 1.64 | 1.52 r/r -7.33% | 1.78 k/k +17.03% | 0.38 k/k -78.83% | 1.30 k/k +245.13% | 2.06 r/r +35.74% k/k +58.73% | 2.11 r/r +18.49% k/k +2.16% | 2.15 r/r +469.87% k/k +1.83% | 1.65 r/r +27.09% k/k -23.03% | 2.09 r/r +1.13% k/k +26.30% | 1.97 r/r -6.74% k/k -5.79% | 2.04 r/r -5.05% k/k +3.67% | 2.01 r/r +21.44% k/k -1.55% | 1.76 r/r -15.66% k/k -12.28% | 2.07 r/r +5.30% k/k +17.63% | 2.15 r/r +5.59% k/k +3.95% | |
| EV / Przychody ze sprzedaży | 1.64~sektor 3.45 | 0.61~sektor 3.22 r/r -62.64%~sektor -6.87% | 0.54~sektor 3.36 k/k -12.41%~sektor +4.59% | 0.11~sektor 3.24 k/k -80.18%~sektor -3.57% | 0.33~sektor 2.99 k/k +212.39%~sektor -7.73% | 0.50~sektor 2.95 r/r -18.55%~sektor -8.21% k/k +50.17%~sektor -1.37% | 0.48~sektor 2.96 r/r -10.50%~sektor -12.17% k/k -3.74%~sektor +0.08% | 0.45~sektor 2.73 r/r +326.85%~sektor -15.99% k/k -5.47%~sektor -7.77% | 0.34~sektor 2.48 r/r +2.83%~sektor -17.33% k/k -24.75%~sektor -9.19% | 0.50~sektor 2.25 r/r -0.20%~sektor -23.64% k/k +45.75%~sektor -8.91% | 0.52~sektor 2.22 r/r +8.01%~sektor -24.77% k/k +4.17%~sektor -1.40% | 0.55~sektor 2.16 r/r +20.33%~sektor -20.65% k/k +5.31%~sektor -2.72% | 0.56~sektor 2.29 r/r +62.82%~sektor -7.34% k/k +1.83%~sektor +6.04% | 0.53~sektor 2.53 r/r +5.52%~sektor +12.29% k/k -5.55%~sektor +10.40% | 0.72~sektor 2.66 r/r +39.53%~sektor +19.84% k/k +37.75%~sektor +5.23% | 1.03~sektor 3.01 r/r +88.01%~sektor +39.24% k/k +41.91%~sektor +13.03% | |
| EV / EBIT | -10.16~sektor -2.54 | -10.22~sektor -2.07 r/r -0.58%~sektor +18.58% | 13.14~sektor -1.28 k/k +228.62%~sektor +38.13% | -5.54~sektor -1.56 k/k -142.17%~sektor -21.69% | -6.07~sektor -2.35 k/k -9.52%~sektor -50.99% | -5.05~sektor -1.26 r/r +50.56%~sektor +39.26% k/k +16.77%~sektor +46.57% | -4.34~sektor -3.90 r/r -133.00%~sektor -204.68% k/k +14.14%~sektor -210.34% | -3.68~sektor -2.02 r/r +33.62%~sektor -29.99% k/k +15.19%~sektor +48.08% | -1.35~sektor -1.55 r/r +77.75%~sektor +33.94% k/k +63.29%~sektor +23.27% | -1.21~sektor 1.39 r/r +76.14%~sektor +210.97% k/k +10.76%~sektor +189.76% | -1.10~sektor -0.53 r/r +74.61%~sektor +86.30% k/k +8.65%~sektor -138.33% | -2.04~sektor 1.57 r/r +44.61%~sektor +177.47% k/k -85.06%~sektor +393.49% | 20.02~sektor 0.87 r/r +1582.25%~sektor +156.29% k/k +1082.47%~sektor -44.25% | -3.49~sektor -2.27 r/r -189.40%~sektor -262.60% k/k -117.42%~sektor -359.30% | -2.77~sektor -2.79 r/r -151.52%~sektor -422.18% k/k +20.61%~sektor -23.08% | -1.24~sektor -3.06 r/r +39.21%~sektor -295.45% k/k +55.28%~sektor -9.85% | |
| EV / EBITDA | -10.16~sektor -3.01 | -10.22~sektor 1.06 r/r -0.58%~sektor +135.33% | 13.14~sektor 1.25 k/k +228.62%~sektor +17.31% | -5.54~sektor 1.04 k/k -142.17%~sektor -16.62% | -6.07~sektor -0.83 k/k -9.52%~sektor -180.09% | -5.05~sektor -1.17 r/r +50.56%~sektor -209.60% k/k +16.77%~sektor -39.90% | -4.34~sektor -2.30 r/r -133.00%~sektor -284.42% k/k +14.14%~sektor -97.40% | -3.68~sektor -0.18 r/r +33.62%~sektor -117.17% k/k +15.19%~sektor +92.24% | -1.35~sektor 2.19 r/r +77.75%~sektor +362.92% k/k +63.29%~sektor +1326.33% | -1.21~sektor 4.96 r/r +76.14%~sektor +524.73% k/k +10.76%~sektor +126.00% | -1.10~sektor 3.48 r/r +74.61%~sektor +251.25% k/k +8.65%~sektor -29.71% | -2.04~sektor 3.94 r/r +44.61%~sektor +2300.45% k/k -85.06%~sektor +12.95% | 20.02~sektor 3.59 r/r +1582.25%~sektor +63.70% k/k +1082.47%~sektor -8.77% | -3.49~sektor 1.10 r/r -189.40%~sektor -77.72% k/k -117.42%~sektor -69.23% | -2.77~sektor -0.92 r/r -151.52%~sektor -126.41% k/k +20.61%~sektor -183.32% | -1.24~sektor -1.74 r/r +39.21%~sektor -144.16% k/k +55.28%~sektor -88.83% | |
* 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.
