|
|
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 | 2 139,50 | 2 601,00 | 2 370,00 | 2 628,50 | 2 763,00 | 2 350,50 | 2 051,50 | 2 124,00 | |
| Liczba akcji | 2 847 669 951 | 2 721 941 960 | 2 706 323 387 | 2 687 548 472 | 2 651 548 674 | 2 592 639 548 | 2 562 732 034 | 2 573 161 373 | 2 569 862 732 | 2 549 405 106 | 2 536 534 191 | 2 529 816 753 | 2 529 816 753 | 2 529 816 753 | 2 514 327 249 | 2 512 141 475 | 2 520 527 597 | 2 529 555 464 | 2 538 423 304 | 2 547 506 225 | |
| Wartość księgowa na akcję | 169,32 | 186,27 r/r +10.01% | 190,33 k/k +2.18% | 209,76 k/k +10.21% | 231,82 k/k +10.51% | 213,44 r/r +14.59% k/k -7.93% | 209,07 r/r +9.84% k/k -2.04% | 213,91 r/r +1.98% k/k +2.31% | 242,94 r/r +4.80% k/k +13.57% | 236,41 r/r +10.77% k/k -2.68% | 235,13 r/r +12.46% k/k -0.54% | 249,85 r/r +16.80% k/k +6.26% | 248,39 r/r +2.25% k/k -0.58% | 296,08 r/r +25.24% k/k +19.20% | 284,37 r/r +20.94% k/k -3.95% | 280,82 r/r +12.40% k/k -1.25% | 279,60 r/r +12.57% k/k -0.43% | 309,31 r/r +4.47% k/k +10.62% | 359,11 r/r +26.28% k/k +16.10% | 386,66 r/r +37.69% k/k +7.67% | |
| Cena / Wartość księgowa | | | | | | | | | | | | | 8,61~branża 1,88 | 8,78~branża 1,64 k/k +1.99%~branża -12.58% | 8,33~branża 1,62 k/k -5.13%~branża -1.29% | 9,36~branża 1,97 k/k +12.31%~branża +21.32% | 9,88~branża 1,75 r/r +14.73%~branża -6.73% k/k +5.57%~branża -10.90% | 7,60~branża 1,65 r/r -13.50%~branża +0.22% k/k -23.10%~branża -6.07% | 5,71~branża 1,58 r/r -31.45%~branża -2.40% k/k -24.82%~branża -3.87% | 5,49~branża 1,63 r/r -41.31%~branża -17.19% k/k -3.84%~branża +2.93% | |
| Wartość księgowa Grahama na akcję | 58,92 | 38,12 r/r -35.30% | 28,23 k/k -25.96% | 19,97 k/k -29.24% | 6,57 k/k -67.12% | -0,79 r/r -102.07% k/k -112.02% | -12,08 r/r -142.81% k/k -1430.60% | -4,94 r/r -124.73% k/k +59.12% | 8,46 r/r +28.88% k/k +271.33% | 13,75 r/r +1841.94% k/k +62.51% | 3,17 r/r +126.22% k/k -76.96% | 4,71 r/r +195.38% k/k +48.69% | -1,23 r/r -114.49% k/k -126.02% | 10,74 r/r -21.87% k/k +976.49% | -7,62 r/r -340.45% k/k -170.90% | -37,52 r/r -896.33% k/k -392.44% | -52,82 r/r -4208.56% k/k -40.79% | -57,03 r/r -630.78% k/k -7.98% | -61,61 r/r -708.63% k/k -8.02% | -93,64 r/r -149.59% k/k -52.00% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | 242,07~branża 5,61 | | | | | | | |
| Przychody ze sprzedaży na akcję | 113,46 | 175,90 r/r +55.04% | 181,65 k/k +3.27% | 194,58 k/k +7.12% | 211,45 k/k +8.67% | 197,98 r/r +12.55% k/k -6.37% | 202,76 r/r +11.62% k/k +2.41% | 197,44 r/r +1.47% k/k -2.62% | 198,15 r/r -6.29% k/k +0.36% | 208,22 r/r +5.17% k/k +5.08% | 218,12 r/r +7.57% k/k +4.75% | 231,76 r/r +17.38% k/k +6.26% | 221,40 r/r +11.74% k/k -4.47% | 266,68 r/r +28.08% k/k +20.45% | 275,53 r/r +26.32% k/k +3.32% | 276,65 r/r +19.37% k/k +0.41% | 294,97 r/r +33.23% k/k +6.62% | 286,14 r/r +7.30% k/k -2.99% | 303,71 r/r +10.23% k/k +6.14% | 329,95 r/r +19.26% k/k +8.64% | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | 9,66~branża 1,13 | 9,75~branża 1,19 k/k +0.93%~branża +5.47% | 8,60~branża 1,28 k/k -11.81%~branża +7.45% | 9,50~branża 1,26 k/k +10.46%~branża -1.26% | 9,37~branża 1,10 r/r -3.07%~branża -2.19% k/k -1.41%~branża -12.59% | 8,21~branża 1,29 r/r -15.78%~branża +7.96% k/k -12.30%~branża +16.41% | 6,75~branża 1,15 r/r -21.47%~branża -9.95% k/k -17.77%~branża -10.38% | 6,44~branża 1,06 r/r -32.25%~branża -16.24% k/k -4.70%~branża -8.15% | |
| Zysk na akcję | 38,47 | 58,72 r/r +52.66% | 56,67 k/k -3.50% | 54,93 k/k -3.07% | 51,14 k/k -6.90% | 39,39 r/r -32.92% k/k -22.97% | 37,24 r/r -34.29% k/k -5.46% | 36,58 r/r -33.41% k/k -1.77% | 46,64 r/r -8.80% k/k +27.51% | 60,35 r/r +53.21% k/k +29.40% | 70,44 r/r +89.17% k/k +16.72% | 80,08 r/r +118.94% k/k +13.68% | 80,18 r/r +71.92% k/k +0.13% | 101,09 r/r +67.52% k/k +26.09% | 107,68 r/r +52.86% k/k +6.51% | 110,70 r/r +38.24% k/k +2.81% | 92,85 r/r +15.81% k/k -16.12% | 86,08 r/r -14.85% k/k -7.29% | 99,90 r/r -7.22% k/k +16.05% | 98,90 r/r -10.66% k/k -1.00% | |
| Cena / Zysk | | | | | | | | | | | | | 26,68~branża 13,15 | 25,73~branża 13,91 k/k -3.58%~branża +5.77% | 22,01~branża 14,17 k/k -14.45%~branża +1.87% | 23,74~branża 14,48 k/k +7.88%~branża +2.20% | 29,76~branża 13,23 r/r +11.52%~branża +0.60% k/k +25.32%~branża -8.65% | 27,31~branża 18,46 r/r +6.13%~branża +32.69% k/k -8.24%~branża +39.51% | 20,54~branża 13,67 r/r -6.70%~branża -3.54% k/k -24.79%~branża -25.94% | 21,48~branża 11,70 r/r -9.56%~branża -19.26% k/k +4.57%~branża -14.45% | |
| Zysk operacyjny na akcję | 43,12 | 69,74 r/r +61.73% | 66,62 k/k -4.46% | 65,18 k/k -2.17% | 62,26 k/k -4.49% | 49,14 r/r -29.53% k/k -21.07% | 47,92 r/r -28.08% k/k -2.49% | 46,63 r/r -28.46% k/k -2.69% | 57,76 r/r -7.23% k/k +23.87% | 72,16 r/r +46.84% k/k +24.94% | 82,02 r/r +71.17% k/k +13.67% | 91,43 r/r +96.07% k/k +11.47% | 89,74 r/r +55.37% k/k -1.85% | 112,48 r/r +55.87% k/k +25.34% | 118,23 r/r +44.14% k/k +5.12% | 121,96 r/r +33.39% k/k +3.15% | 127,49 r/r +42.07% k/k +4.54% | 118,57 r/r +5.42% k/k -7.00% | 125,14 r/r +5.84% k/k +5.54% | 125,44 r/r +2.86% k/k +0.24% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | 23,84~branża 9,37 | 23,13~branża 8,71 k/k -3.01%~branża -7.02% | 20,05~branża 9,26 k/k -13.31%~branża +6.35% | 21,55~branża 9,43 k/k +7.52%~branża +1.77% | 21,67~branża 10,76 r/r -9.10%~branża +14.82% k/k +0.55%~branża +14.09% | 19,82~branża 9,99 r/r -14.28%~branża +14.68% k/k -8.53%~branża -7.14% | 16,39~branża 9,97 r/r -18.22%~branża +7.66% k/k -17.30%~branża -0.16% | 16,93~branża 9,61 r/r -21.44%~branża +1.87% k/k +3.28%~branża -3.70% | |
| Enterprise Value na akcję | | | | | | | | | | | | | 2 147,34 | 2 609,38 k/k +21.52% | 2 401,92 k/k -7.95% | 2 682,56 k/k +11.68% | 2 821,89 r/r +31.41% k/k +5.19% | 2 418,88 r/r -7.30% k/k -14.28% | 2 144,85 r/r -10.70% k/k -11.33% | 2 267,37 r/r -15.48% k/k +5.71% | |
| EV / Przychody ze sprzedaży | | | | | | | | | | | | | 9,70~branża 1,16 | 9,78~branża 1,28 k/k +0.89%~branża +10.23% | 8,72~branża 1,29 k/k -10.91%~branża +0.65% | 9,70~branża 1,35 k/k +11.23%~branża +4.21% | 9,57~branża 1,21 r/r -1.36%~branża +4.25% k/k -1.34%~branża -9.83% | 8,45~branża 1,37 r/r -13.60%~branża +6.81% k/k -11.64%~branża +12.94% | 7,06~branża 1,18 r/r -18.99%~branża -8.93% k/k -16.46%~branża -14.19% | 6,87~branża 1,13 r/r -29.13%~branża -16.10% k/k -2.70%~branża -3.99% | |
| EV / EBIT | | | | | | | | | | | | | 23,93~branża 6,62 | 23,20~branża 7,07 k/k -3.05%~branża +6.83% | 20,32~branża 5,08 k/k -12.43%~branża -28.22% | 22,00~branża 7,92 k/k +8.27%~branża +55.98% | 22,13~branża 10,22 r/r -7.50%~branża +54.40% k/k +0.63%~branża +29.09% | 20,40~branża 6,90 r/r -12.07%~branża -2.38% k/k -7.83%~branża -32.46% | 17,14~branża 8,02 r/r -15.63%~branża +57.99% k/k -15.98%~branża +16.18% | 18,08~branża 6,42 r/r -17.83%~branża -18.94% k/k +5.46%~branża -19.98% | |
| EV / EBITDA | | | | | | | | | | | | | 19,53~branża 5,23 | 18,96~branża 4,68 k/k -2.89%~branża -10.56% | 16,66~branża 5,46 k/k -12.13%~branża +16.55% | 18,14~branża 5,90 k/k +8.87%~branża +8.18% | 18,20~branża 6,97 r/r -6.78%~branża +33.18% k/k +0.35%~branża +18.09% | 16,67~branża 4,89 r/r -12.08%~branża +4.50% k/k -8.41%~branża -29.82% | 13,89~branża 4,20 r/r -16.66%~branża -23.01% k/k -16.71%~branża -14.13% | 14,32~branża 4,17 r/r -21.07%~branża -29.28% k/k +3.11%~branża -0.62% | |
* 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.
