|
|
2019/Q4
(gru 19) |
2020/Q1
(mar 20) |
2020/Q2
(cze 20) |
2020/Q3
(wrz 20) |
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 | 0.00 | 0.00 | 0.00 | 126.80 | 114.90 | 100.00 | 80.00 | 90.00 | 79.00 | 61.00 | 54.80 | 54.60 | 69.80 | 76.80 | 110.00 | |
| Liczba akcji | 1 726 995 | 1 800 000 | 1 848 000 | 1 848 000 | 1 848 000 | 1 875 995 | 1 875 995 | 1 875 995 | 1 875 995 | 1 875 995 | 1 875 995 | 1 875 995 | 1 950 995 | 1 950 995 | 1 950 995 | |
| Wartość księgowa na akcję | 2.72 | 4.09 k/k +50.27% | 3.84 k/k -6.01% | 3.70 k/k -3.87% | 3.55 r/r +30.52% k/k -3.87% | 4.78 r/r +16.91% k/k +34.60% | 4.61 r/r +19.89% k/k -3.62% | 4.33 r/r +17.24% k/k -5.99% | 3.88 r/r +9.27% k/k -10.41% | 3.64 r/r -23.81% k/k -6.14% | 3.41 r/r -25.93% k/k -6.30% | 6.29 r/r +45.12% k/k +84.18% | 5.82 r/r +49.85% k/k -7.49% | 5.49 r/r +50.78% k/k -5.56% | 5.14 r/r +50.68% k/k -6.36% | |
| Cena / Wartość księgowa | | | | 34.31~sektor 6.81 | 32.34~sektor 7.67 k/k -5.74%~sektor +12.58% | 20.91~sektor 6.88 k/k -35.34%~sektor -10.26% | 17.36~sektor 7.02 k/k -16.99%~sektor +1.95% | 20.77~sektor 6.80 r/r -39.46%~sektor -0.23% k/k +19.67%~sektor -3.13% | 20.35~sektor 5.59 r/r -37.07%~sektor -27.07% k/k -2.03%~sektor -17.71% | 16.74~sektor 4.77 r/r -19.94%~sektor -30.64% k/k -17.74%~sektor -14.65% | 16.05~sektor 3.18 r/r -7.52%~sektor -54.66% k/k -4.12%~sektor -33.36% | 8.68~sektor 2.94 r/r -58.20%~sektor -56.79% k/k -45.90%~sektor -7.69% | 12.00~sektor 3.27 r/r -41.04%~sektor -41.51% k/k +38.19%~sektor +11.40% | 13.98~sektor 3.40 r/r -16.50%~sektor -28.85% k/k +16.51%~sektor +3.82% | 21.38~sektor 3.51 r/r +33.21%~sektor +10.44% k/k +52.96%~sektor +3.44% | |
| Wartość księgowa Grahama na akcję | 2.87 | 4.23 k/k +47.29% | 3.97 k/k -5.98% | 3.83 k/k -3.74% | 3.69 r/r +28.43% k/k -3.65% | 4.91 r/r +16.23% k/k +33.29% | 4.72 r/r +18.87% k/k -3.84% | 4.42 r/r +15.66% k/k -6.34% | 4.09 r/r +10.89% k/k -7.63% | 3.85 r/r -21.71% k/k -5.89% | 4.15 r/r -12.24% k/k +7.79% | 7.58 r/r +71.34% k/k +82.86% | 7.17 r/r +75.52% k/k -5.37% | 6.51 r/r +69.32% k/k -9.22% | 6.36 r/r +53.38% k/k -2.36% | |
| Cena / Wartość księgowa Grahama | | | | 33.15~sektor 9.36 | 31.18~sektor 9.32 k/k -5.95%~sektor -0.48% | 20.36~sektor 9.21 k/k -34.71%~sektor -1.17% | 16.94~sektor 8.35 k/k -16.80%~sektor -9.38% | 20.34~sektor 8.67 r/r -38.63%~sektor -7.41% k/k +20.12%~sektor +3.88% | 19.33~sektor 6.57 r/r -38.00%~sektor -29.49% k/k -4.97%~sektor -24.20% | 15.86~sektor 6.59 r/r -22.08%~sektor -28.41% k/k -17.95%~sektor +0.34% | 13.22~sektor 4.70 r/r -21.94%~sektor -43.70% k/k -16.66%~sektor -28.75% | 7.20~sektor 4.24 r/r -64.59%~sektor -51.11% k/k -45.51%~sektor -9.78% | 9.73~sektor 4.86 r/r -49.66%~sektor -26.03% k/k +35.10%~sektor +14.68% | 11.79~sektor 4.82 r/r -25.64%~sektor -26.84% k/k +21.20%~sektor -0.76% | 17.30~sektor 5.04 r/r +30.87%~sektor +7.33% k/k +46.69%~sektor +4.53% | |
| Przychody ze sprzedaży na akcję | 0.92 | 0.76 k/k -18.29% | 0.70 k/k -6.83% | 0.73 k/k +4.23% | 0.76 r/r -17.78% k/k +3.61% | 0.80 r/r +5.32% k/k +4.67% | 0.89 r/r +25.99% k/k +11.46% | 0.93 r/r +26.55% k/k +4.69% | 1.14 r/r +49.34% k/k +22.27% | 1.24 r/r +55.40% k/k +8.92% | 1.32 r/r +49.15% k/k +6.98% | 1.54 r/r +65.67% k/k +16.28% | 1.54 r/r +36.01% k/k +0.38% | 1.74 r/r +41.00% k/k +12.91% | 1.86 r/r +40.44% k/k +6.56% | |
| Cena / Przychody ze sprzedaży | | | | 172.81~sektor 7.32 | 151.13~sektor 8.36 k/k -12.55%~sektor +14.31% | 125.65~sektor 8.86 k/k -16.86%~sektor +5.99% | 90.19~sektor 8.40 k/k -28.22%~sektor -5.26% | 96.92~sektor 8.45 r/r -43.91%~sektor +15.46% k/k +7.46%~sektor +0.59% | 69.58~sektor 6.55 r/r -53.96%~sektor -21.68% k/k -28.21%~sektor -22.46% | 49.33~sektor 6.94 r/r -60.74%~sektor -21.72% k/k -29.11%~sektor +5.94% | 41.42~sektor 4.94 r/r -54.08%~sektor -41.19% k/k -16.03%~sektor -28.82% | 35.49~sektor 3.79 r/r -63.38%~sektor -55.19% k/k -14.31%~sektor -23.36% | 45.20~sektor 3.35 r/r -35.04%~sektor -48.86% k/k +27.35%~sektor -11.51% | 44.04~sektor 3.77 r/r -10.71%~sektor -45.67% k/k -2.55%~sektor +12.53% | 59.20~sektor 3.71 r/r +42.93%~sektor -24.96% k/k +34.42%~sektor -1.68% | |
| Zysk na akcję | -0.84 | -0.81 k/k +3.53% | -0.83 k/k -2.62% | -0.82 k/k +0.72% | -0.61 r/r +26.82% k/k +25.54% | -0.59 r/r +26.65% k/k +3.31% | -0.63 r/r +24.61% k/k -5.48% | -0.76 r/r +8.35% k/k -20.69% | -1.07 r/r -73.66% k/k -41.08% | -1.14 r/r -91.91% k/k -6.85% | -1.20 r/r -90.97% k/k -4.96% | -1.20 r/r -59.29% k/k -0.67% | -0.95 r/r +10.63% k/k +20.85% | -1.05 r/r +8.08% k/k -9.90% | -1.18 r/r +1.66% k/k -12.30% | |
| Cena / Zysk | | | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | -0.68 | -0.66 k/k +3.07% | -0.68 k/k -4.16% | -0.68 k/k +1.18% | -0.64 r/r +5.92% k/k +5.70% | -0.61 r/r +6.73% k/k +3.91% | -0.64 r/r +6.17% k/k -4.78% | -0.77 r/r -14.04% k/k -20.10% | -0.96 r/r -50.61% k/k -24.55% | -1.03 r/r -68.49% k/k -7.50% | -1.09 r/r -69.43% k/k -5.37% | -1.10 r/r -42.67% k/k -1.13% | -0.95 r/r +1.18% k/k +13.73% | -1.05 r/r -1.67% k/k -10.59% | -1.12 r/r -3.27% k/k -7.03% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | |
| Enterprise Value na akcję | | | | 124.45 | 112.90 k/k -9.28% | 97.00 k/k -14.08% | 77.46 k/k -20.14% | 88.02 r/r -29.27% k/k +13.62% | 77.69 r/r -31.19% k/k -11.74% | 60.35 r/r -37.78% k/k -22.31% | 53.95 r/r -30.36% k/k -10.61% | 50.81 r/r -42.27% k/k -5.82% | 66.68 r/r -14.17% k/k +31.23% | 75.28 r/r +24.73% k/k +12.89% | 109.01 r/r +102.06% k/k +44.82% | |
| EV / Przychody ze sprzedaży | | | | 169.60~sektor 6.97 | 148.50~sektor 7.90 k/k -12.44%~sektor +13.47% | 121.89~sektor 7.65 k/k -17.92%~sektor -3.18% | 87.33~sektor 7.96 k/k -28.35%~sektor +4.03% | 94.79~sektor 7.96 r/r -44.11%~sektor +14.24% k/k +8.54%~sektor -0.04% | 68.42~sektor 6.48 r/r -53.93%~sektor -17.97% k/k -27.81%~sektor -18.52% | 48.80~sektor 6.82 r/r -59.96%~sektor -10.87% k/k -28.68%~sektor +5.20% | 40.78~sektor 4.48 r/r -53.31%~sektor -43.67% k/k -16.44%~sektor -34.26% | 33.03~sektor 3.57 r/r -65.16%~sektor -55.08% k/k -19.00%~sektor -20.28% | 43.18~sektor 3.12 r/r -36.90%~sektor -51.95% k/k +30.73%~sektor -12.85% | 43.17~sektor 3.70 r/r -11.54%~sektor -45.75% k/k -0.02%~sektor +18.78% | 58.67~sektor 3.55 r/r +43.88%~sektor -20.82% k/k +35.91%~sektor -4.06% | |
| EV / EBIT | | | | -184.13~sektor -0.70 | -177.12~sektor -5.22 k/k +3.81%~sektor -649.33% | -158.38~sektor -9.28 k/k +10.58%~sektor -77.78% | -120.70~sektor -8.82 k/k +23.79%~sektor +4.90% | -114.19~sektor -6.01 r/r +37.98%~sektor -762.43% k/k +5.39%~sektor +31.92% | -80.92~sektor -8.10 r/r +54.31%~sektor -55.18% k/k +29.13%~sektor -34.83% | -58.48~sektor -8.93 r/r +63.07%~sektor +3.76% k/k +27.73%~sektor -10.25% | -49.61~sektor -4.02 r/r +58.90%~sektor +54.48% k/k +15.17%~sektor +55.02% | -46.20~sektor -1.78 r/r +59.54%~sektor +70.39% k/k +6.87%~sektor +55.72% | -70.28~sektor 3.67 r/r +13.15%~sektor +145.31% k/k -52.11%~sektor +306.33% | -71.75~sektor -1.87 r/r -22.68%~sektor +79.06% k/k -2.08%~sektor -150.96% | -97.07~sektor 4.61 r/r -95.66%~sektor +214.77% k/k -35.30%~sektor +346.53% | |
| EV / EBITDA | | | | -189.91~sektor 5.33 | -180.49~sektor 2.34 k/k +4.96%~sektor -56.01% | -163.50~sektor -6.62 k/k +9.41%~sektor -382.41% | -124.21~sektor -0.22 k/k +24.03%~sektor +96.72% | -117.69~sektor -0.34 r/r +38.03%~sektor -106.47% k/k +5.25%~sektor -59.05% | -85.43~sektor -8.00 r/r +52.67%~sektor -441.35% k/k +27.41%~sektor -2219.59% | -61.43~sektor -5.98 r/r +62.43%~sektor +9.56% k/k +28.09%~sektor +25.17% | -51.98~sektor -0.71 r/r +58.15%~sektor -229.09% k/k +15.39%~sektor +88.08% | -48.48~sektor 4.58 r/r +58.80%~sektor +1428.91% k/k +6.73%~sektor +742.28% | -72.96~sektor 5.15 r/r +14.59%~sektor +164.38% k/k -50.49%~sektor +12.37% | -74.66~sektor 4.42 r/r -21.54%~sektor +173.80% k/k -2.33%~sektor -14.22% | -101.08~sektor 4.89 r/r -94.46%~sektor +785.25% k/k -35.39%~sektor +10.69% | |
* 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.
