|
|
2020/Q4
(cze 19) |
2021/Q4
(cze 21) |
2022/Q1
(wrz 21) |
2022/Q2
(gru 21) |
2022/Q3
(mar 22) |
2022/Q4
(cze 22) |
2023/Q1
(wrz 22) |
2023/Q2
(gru 22) |
2023/Q3
(mar 23) |
2023/Q4
(cze 23) |
2024/Q1
(wrz 23) |
2024/Q2
(gru 23) |
2024/Q3
(mar 24) |
2024/Q4
(cze 24) |
2025/Q1
(wrz 24) |
2025/Q2
(gru 24) |
2025/Q3
(mar 25) |
2025/Q4
(cze 25) |
2026/Q1
(wrz 25) |
|
| 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 | 0,00 | 1 669,20 | 1 850,00 | 1 450,00 | 1 806,20 | 1 890,80 | |
| Liczba akcji | 7 567 652 935 | 7 514 891 248 | 7 507 980 444 | 7 496 866 428 | 7 479 033 135 | 7 457 891 872 | 7 454 473 144 | 7 443 803 533 | 7 435 487 575 | 7 429 763 722 | 7 432 262 329 | 7 430 436 229 | 7 432 305 794 | 7 433 038 381 | 7 434 880 776 | 7 433 982 235 | 7 432 543 865 | 7 433 166 379 | 7 432 377 655 | |
| Wartość księgowa na akcję | 58,37 | 71,86 r/r +23.13% | 80,82 k/k +12.46% | 86,66 k/k +7.22% | 91,06 k/k +5.08% | 100,10 r/r +39.29% k/k +9.93% | 115,33 r/r +42.71% k/k +15.22% | 108,30 r/r +24.97% k/k -6.10% | 112,41 r/r +23.45% k/k +3.80% | 113,98 r/r +13.87% k/k +1.40% | 129,77 r/r +12.52% k/k +13.85% | 126,18 r/r +16.52% k/k -2.76% | 135,86 r/r +20.85% k/k +7.67% | 145,63 r/r +27.77% k/k +7.20% | 147,80 r/r +13.90% k/k +1.49% | 166,99 r/r +32.34% k/k +12.98% | 167,36 r/r +23.19% k/k +0.22% | 167,11 r/r +14.75% k/k -0.15% | 177,40 r/r +20.02% k/k +6.16% | |
| Cena / Wartość księgowa | | | | | | | | | | | | | | | 11,29~branża 2,28 | 11,08~branża 2,90 k/k -1.90%~branża +27.57% | 8,66~branża 2,60 k/k -21.79%~branża -10.35% | 10,81~branża 10,81 k/k +24.75%~branża +315.24% | 10,66~branża 10,66 r/r -5.62%~branża +368.29% k/k -1.39%~branża -1.39% | |
| Wartość księgowa Grahama na akcję | -0,54 | -3,74 r/r -593.73% | -4,85 k/k -29.66% | -3,35 k/k +30.82% | -15,52 k/k -362.77% | -17,20 r/r -360.12% k/k -10.84% | -16,88 r/r -248.33% k/k +1.84% | -13,95 r/r -316.11% k/k +17.36% | -12,42 r/r +19.93% k/k +10.95% | -11,88 r/r +30.92% k/k +4.37% | -10,28 r/r +39.10% k/k +13.48% | -44,96 r/r -222.26% k/k -337.35% | -45,05 r/r -262.60% k/k -0.20% | -45,54 r/r -283.28% k/k -1.09% | -43,85 r/r -326.57% k/k +3.71% | -46,41 r/r -3.22% k/k -5.83% | -43,72 r/r +2.95% k/k +5.80% | -41,06 r/r +9.84% k/k +6.08% | -41,15 r/r +6.17% k/k -0.21% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 70,56 | 85,07 r/r +20.57% | 91,08 k/k +7.06% | 97,63 k/k +7.20% | 103,33 k/k +5.83% | 119,17 r/r +40.08% k/k +15.33% | 120,34 r/r +32.13% k/k +0.99% | 123,49 r/r +26.49% k/k +2.62% | 126,40 r/r +22.33% k/k +2.36% | 117,13 r/r -1.71% k/k -7.34% | 126,05 r/r +4.74% k/k +7.61% | 127,68 r/r +3.39% k/k +1.29% | 130,31 r/r +3.09% k/k +2.06% | 132,96 r/r +13.52% k/k +2.04% | 134,80 r/r +6.95% k/k +1.38% | 140,41 r/r +9.97% k/k +4.16% | 143,67 r/r +10.25% k/k +2.32% | 137,07 r/r +3.08% k/k -4.59% | 150,00 r/r +11.27% k/k +9.44% | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | | | 12,38~branża 0,99 | 13,18~branża 1,12 k/k +6.41%~branża +13.16% | 10,09~branża 1,34 k/k -23.40%~branża +20.52% | 13,18~branża 13,18 k/k +30.56%~branża +880.63% | 12,61~branża 12,61 r/r +1.80%~branża +1179.29% k/k -4.34%~branża -4.34% | |
| Zysk na akcję | 21,85 | 31,01 r/r +41.95% | 35,15 k/k +13.35% | 37,61 k/k +7.01% | 38,85 k/k +3.29% | 43,72 r/r +40.98% k/k +12.53% | 41,33 r/r +17.59% k/k -5.46% | 40,87 r/r +8.66% k/k -1.12% | 42,08 r/r +8.30% k/k +2.96% | 40,00 r/r -8.52% k/k -4.95% | 44,50 r/r +7.66% k/k +11.26% | 46,36 r/r +13.44% k/k +4.19% | 47,55 r/r +13.02% k/k +2.57% | 47,81 r/r +19.54% k/k +0.54% | 47,97 r/r +7.79% k/k +0.33% | 49,70 r/r +7.19% k/k +3.61% | 51,36 r/r +8.00% k/k +3.35% | 49,54 r/r +3.63% k/k -3.53% | 53,54 r/r +11.62% k/k +8.06% | |
| Cena / Zysk | | | | | | | | | | | | | | | 34,80~branża 16,50 | 37,23~branża 21,68 k/k +6.97%~branża +31.37% | 28,23~branża 21,83 k/k -24.16%~branża +0.71% | 36,46~branża 36,46 k/k +29.13%~branża +66.99% | 35,32~branża 35,32 r/r +1.49%~branża +114.02% k/k -3.13%~branża -3.13% | |
| Zysk operacyjny na akcję | 26,13 | 35,39 r/r +35.44% | 38,40 k/k +8.53% | 41,54 k/k +8.16% | 43,97 k/k +5.87% | 50,12 r/r +41.63% k/k +13.97% | 50,18 r/r +30.67% k/k +0.13% | 50,18 r/r +20.82% k/k 0.00% | 51,70 r/r +17.56% k/k +3.02% | 48,93 r/r -2.37% k/k -5.35% | 54,21 r/r +8.02% k/k +10.79% | 56,45 r/r +12.49% k/k +4.14% | 58,33 r/r +12.83% k/k +3.32% | 59,36 r/r +21.32% k/k +1.77% | 59,94 r/r +10.58% k/k +0.98% | 63,10 r/r +11.78% k/k +5.27% | 64,95 r/r +11.36% k/k +2.93% | 62,53 r/r +5.34% k/k -3.73% | 69,35 r/r +15.70% k/k +10.91% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | 27,85~branża 13,23 | 29,32~branża 14,24 k/k +5.28%~branża +7.65% | 22,32~branża 15,05 k/k -23.85%~branża +5.65% | 28,88~branża 28,88 k/k +29.39%~branża +91.96% | 27,26~branża 27,26 r/r -2.09%~branża +106.07% k/k -5.61%~branża -5.61% | |
| Enterprise Value na akcję | | | | | | | | | | | | | | | 1 690,08 | 1 874,68 k/k +10.92% | 1 466,50 k/k -21.77% | 1 820,96 k/k +24.17% | 1 906,29 r/r +12.79% k/k +4.69% | |
| EV / Przychody ze sprzedaży | | | | | | | | | | | | | | | 12,54~branża 1,02 | 13,35~branża 1,12 k/k +6.50%~branża +9.70% | 10,21~branża 1,23 k/k -23.55%~branża +9.86% | 13,29~branża 13,29 k/k +30.15%~branża +982.58% | 12,71~branża 12,71 r/r +1.37%~branża +1147.98% k/k -4.34%~branża -4.34% | |
| EV / EBIT | | | | | | | | | | | | | | | 28,20~branża 8,60 | 29,71~branża 6,56 k/k +5.37%~branża -23.69% | 22,58~branża 7,50 k/k -24.00%~branża +14.37% | 29,12~branża 29,12 k/k +28.97%~branża +288.03% | 27,49~branża 27,49 r/r -2.51%~branża +219.67% k/k -5.61%~branża -5.61% | |
| EV / EBITDA | | | | | | | | | | | | | | | 22,97~branża 7,47 | 24,23~branża 8,75 k/k +5.51%~branża +17.10% | 18,21~branża 8,80 k/k -24.84%~branża +0.61% | 23,01~branża 23,01 k/k +26.32%~branża +161.31% | 21,30~branża 21,30 r/r -7.26%~branża +185.01% k/k -7.42%~branża -7.42% | |
* 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.
