|
|
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) |
|
| 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 | 2 715,50 | 3 727,50 | 3 383,00 | 4 728,00 | 4 420,50 | |
| Liczba akcji | 442 895 261 | 443 963 107 | 444 273 850 | 444 705 591 | 445 020 494 | 445 346 776 | 444 536 878 | 443 146 751 | 437 679 669 | 432 759 584 | 430 964 991 | 429 164 615 | 427 458 114 | 427 757 100 | 425 683 210 | 424 926 346 | 423 732 334 | |
| Wartość księgowa na akcję | 93,90 | 144,94 r/r +54.36% | 165,07 k/k +13.89% | 192,28 k/k +16.48% | 228,49 k/k +18.83% | 205,36 r/r +41.69% k/k -10.12% | 210,82 r/r +27.72% k/k +2.66% | 211,58 r/r +10.04% k/k +0.36% | 220,72 r/r -3.40% k/k +4.32% | 187,21 r/r -8.84% k/k -15.18% | 197,74 r/r -6.21% k/k +5.63% | 207,75 r/r -1.81% k/k +5.06% | 203,01 r/r -8.02% k/k -2.28% | 237,23 r/r +26.72% k/k +16.86% | 218,12 r/r +10.31% k/k -8.06% | 212,36 r/r +2.22% k/k -2.64% | 222,43 r/r +9.57% k/k +4.74% | |
| Cena / Wartość księgowa | | | | | | | | | | | | | 13,38~branża 2,09 | 15,71~branża 1,51 k/k +17.46%~branża -27.79% | 15,51~branża 1,66 k/k -1.29%~branża +10.30% | 22,26~branża 1,79 k/k +43.55%~branża +7.90% | 19,87~branża 3,82 r/r +48.57%~branża +83.22% k/k -10.74%~branża +113.18% | |
| Wartość księgowa Grahama na akcję | -156,60 | -188,98 r/r -20.68% | -185,25 k/k +1.98% | -195,89 k/k -5.74% | -202,77 k/k -3.51% | -183,36 r/r +2.98% k/k +9.57% | -165,92 r/r +10.43% k/k +9.51% | -152,71 r/r +22.04% k/k +7.96% | -165,88 r/r +18.19% k/k -8.62% | -165,72 r/r +9.62% k/k +0.09% | -162,34 r/r +2.16% k/k +2.04% | -163,20 r/r -6.87% k/k -0.53% | -155,75 r/r +6.10% k/k +4.56% | -151,36 r/r +8.67% k/k +2.82% | -148,53 r/r +8.51% k/k +1.87% | -137,49 r/r +15.75% k/k +7.44% | -137,28 r/r +11.86% k/k +0.15% | |
| Cena / Wartość księgowa Grahama | | | | | | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 212,12 | 271,58 r/r +28.04% | 274,58 k/k +1.10% | 291,86 k/k +6.29% | 312,73 k/k +7.15% | 312,49 r/r +15.06% k/k -0.08% | 325,25 r/r +18.45% k/k +4.09% | 321,53 r/r +10.16% k/k -1.15% | 321,13 r/r +2.68% k/k -0.12% | 306,64 r/r -1.87% k/k -4.51% | 332,00 r/r +2.07% k/k +8.27% | 344,86 r/r +7.26% k/k +3.87% | 346,70 r/r +7.96% k/k +0.53% | 373,93 r/r +21.94% k/k +7.85% | 373,12 r/r +12.39% k/k -0.22% | 377,37 r/r +9.43% k/k +1.14% | 388,52 r/r +12.06% k/k +2.96% | |
| Cena / Przychody ze sprzedaży | | | | | | | | | | | | | 7,83~branża 1,62 | 9,97~branża 1,35 k/k +27.27%~branża -16.48% | 9,07~branża 1,43 k/k -9.05%~branża +5.83% | 12,53~branża 1,29 k/k +38.18%~branża -9.65% | 11,38~branża 1,55 r/r +45.26%~branża -4.26% k/k -9.19%~branża +19.90% | |
| Zysk na akcję | 23,43 | 46,79 r/r +99.66% | 45,19 k/k -3.42% | 48,10 k/k +6.44% | 50,62 k/k +5.26% | 44,40 r/r -5.11% k/k -12.30% | 43,26 r/r -4.26% k/k -2.56% | 42,61 r/r -11.41% k/k -1.51% | 44,06 r/r -12.96% k/k +3.42% | 49,17 r/r +10.76% k/k +11.60% | 61,33 r/r +41.76% k/k +24.72% | 67,53 r/r +58.48% k/k +10.10% | 71,77 r/r +62.87% k/k +6.28% | 83,52 r/r +69.86% k/k +16.38% | 85,79 r/r +39.87% k/k +2.71% | 92,16 r/r +36.48% k/k +7.43% | 92,95 r/r +29.51% k/k +0.85% | |
| Cena / Zysk | | | | | | | | | | | | | 37,84~branża 13,15 | 44,63~branża 14,88 k/k +17.95%~branża +13.11% | 39,44~branża 14,40 k/k -11.63%~branża -3.24% | 51,30~branża 15,80 k/k +30.09%~branża +9.78% | 47,56~branża 23,49 r/r +25.69%~branża +78.55% k/k -7.29%~branża +48.62% | |
| Zysk operacyjny na akcję | 38,91 | 56,65 r/r +45.59% | 55,92 k/k -1.29% | 55,97 k/k +0.09% | 57,24 k/k +2.28% | 55,67 r/r -1.72% k/k -2.74% | 55,00 r/r -1.64% k/k -1.21% | 56,14 r/r +0.31% k/k +2.07% | 58,62 r/r +2.41% k/k +4.43% | 63,23 r/r +13.57% k/k +7.86% | 74,87 r/r +36.12% k/k +18.40% | 82,15 r/r +46.33% k/k +9.73% | 88,88 r/r +51.62% k/k +8.20% | 99,88 r/r +57.96% k/k +12.37% | 103,04 r/r +37.63% k/k +3.16% | 110,65 r/r +34.69% k/k +7.39% | 112,58 r/r +26.65% k/k +1.74% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | 30,55~branża 9,48 | 37,32~branża 8,85 k/k +22.15%~branża -6.63% | 32,83~branża 9,55 k/k -12.02%~branża +7.93% | 42,73~branża 9,88 k/k +30.14%~branża +3.43% | 39,27~branża 22,31 r/r +28.53%~branża +135.40% k/k -8.10%~branża +125.86% | |
| Enterprise Value na akcję | | | | | | | | | | | | | 2 791,66 | 3 802,07 k/k +36.19% | 3 453,96 k/k -9.16% | 4 781,41 k/k +38.43% | 4 464,86 r/r +59.94% k/k -6.62% | |
| EV / Przychody ze sprzedaży | | | | | | | | | | | | | 8,05~branża 1,69 | 10,17~branża 1,36 k/k +26.27%~branża -19.66% | 9,26~branża 1,47 k/k -8.96%~branża +8.44% | 12,67~branża 1,38 k/k +36.87%~branża -5.90% | 11,49~branża 1,57 r/r +42.72%~branża -6.98% k/k -9.30%~branża +13.47% | |
| EV / EBIT | | | | | | | | | | | | | 31,41~branża 6,62 | 38,07~branża 7,21 k/k +21.20%~branża +8.85% | 33,52~branża 8,14 k/k -11.94%~branża +12.99% | 43,21~branża 8,64 k/k +28.91%~branża +6.14% | 39,66~branża 13,09 r/r +26.28%~branża +97.74% k/k -8.22%~branża +51.48% | |
| EV / EBITDA | | | | | | | | | | | | | 12,17~branża 5,54 | 15,22~branża 5,32 k/k +25.11%~branża -3.92% | 13,83~branża 6,02 k/k -9.15%~branża +13.22% | 18,80~branża 6,47 k/k +35.91%~branża +7.46% | 17,33~branża 10,34 r/r +42.40%~branża +86.76% k/k -7.82%~branża +59.76% | |
* 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.
