|
|
2015/Q4
(gru 15) |
2016/Q4
(gru 16) |
2017/Q4
(gru 17) |
2018/Q2
(cze 18) |
2018/Q3
(wrz 18) |
2018/Q4
(gru 18) |
2019/Q1
(mar 19) |
2019/Q2
(cze 19) |
2019/Q3
(wrz 19) |
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) |
|
| Kurs | 0.00 | 0.00 | 0.00 | 0.00 | 16.80 | 17.10 | 15.50 | 14.00 | 7.00 | 9.06 | 2.50 | 4.56 | 9.00 | 7.00 | 5.70 | 8.20 | 7.00 | 6.67 | 5.06 | |
| Liczba akcji | 4 800 000 | 8 863 495 | 9 732 495 | 9 752 495 | 11 380 420 | 11 380 420 | 11 420 670 | 11 420 670 | 11 420 670 | 11 420 670 | 11 420 670 | 11 527 170 | 11 527 170 | 12 342 170 | 13 425 927 | 13 425 927 | 13 425 927 | 14 249 915 | 14 249 915 | |
| Wartość księgowa na akcję | 2.99 | 4.40 r/r +47.23% | 2.84 r/r -35.38% | 2.85 | 3.76 k/k +31.70% | 3.47 r/r +21.93% k/k -7.76% | 3.42 k/k -1.34% | 3.12 r/r +9.46% k/k -8.67% | 2.95 r/r -21.47% k/k -5.52% | 2.52 r/r -27.36% k/k -14.68% | 2.25 r/r -34.30% k/k -10.77% | 2.13 r/r -31.96% k/k -5.41% | 2.06 r/r -30.18% k/k -3.04% | 2.70 r/r +7.16% k/k +30.95% | 2.30 r/r +2.53% k/k -14.63% | 2.11 r/r -0.82% k/k -8.50% | 1.90 r/r -7.69% k/k -9.76% | 2.57 r/r -4.92% k/k +34.88% | 2.43 r/r +5.54% k/k -5.24% | |
| Cena / Wartość księgowa | | | | | 4.47~sektor 1.80 | 4.93~sektor 1.51 k/k +10.35%~sektor -16.01% | 4.53~sektor 1.79 k/k -8.13%~sektor +18.36% | 4.48~sektor 1.84 k/k -1.11%~sektor +3.01% | 2.37~sektor 1.78 r/r -46.94%~sektor -0.92% k/k -47.08%~sektor -3.24% | 3.60~sektor 1.66 r/r -27.06%~sektor +10.32% k/k +51.70%~sektor -6.48% | 1.11~sektor 1.58 r/r -75.45%~sektor -11.30% k/k -69.08%~sektor -4.83% | 2.15~sektor 2.41 r/r -52.13%~sektor +31.22% k/k +92.83%~sektor +52.38% | 4.37~sektor 2.89 r/r +84.14%~sektor +62.44% k/k +103.58%~sektor +19.78% | 2.59~sektor 2.40 r/r -27.90%~sektor +43.92% k/k -40.60%~sektor -17.15% | 2.47~sektor 2.38 r/r +122.39%~sektor +50.00% k/k -4.62%~sektor -0.81% | 3.89~sektor 2.57 r/r +81.33%~sektor +6.49% k/k +57.22%~sektor +8.18% | 3.68~sektor 2.98 r/r -15.74%~sektor +3.12% k/k -5.40%~sektor +15.99% | 2.60~sektor 2.66 r/r +0.21%~sektor +10.84% k/k -29.36%~sektor -10.94% | 2.08~sektor 2.53 r/r -15.89%~sektor +6.65% k/k -19.94%~sektor -4.57% | |
| Wartość księgowa Grahama na akcję | -0.64 | 1.77 r/r +378.12% | -0.08 r/r -104.66% | -0.19 | 1.00 k/k +640.42% | 0.45 r/r +646.29% k/k -55.22% | 0.23 k/k -48.38% | -0.25 r/r -33.75% k/k -207.07% | -0.59 r/r -158.92% k/k -138.07% | -1.03 r/r -329.20% k/k -74.19% | -1.47 r/r -733.56% k/k -42.70% | -1.61 r/r -547.97% k/k -9.50% | -1.71 r/r -188.88% k/k -6.14% | -0.81 r/r +21.69% k/k +52.78% | -0.96 r/r +34.40% k/k -19.53% | -1.13 r/r +30.01% k/k -16.83% | -1.36 r/r +20.34% k/k -20.81% | -0.57 r/r +28.93% k/k +57.87% | -0.74 r/r +23.46% k/k -28.74% | |
| Cena / Wartość księgowa Grahama | | | | | 16.73~sektor 10.40 | 38.03~sektor 9.97 k/k +127.30%~sektor -4.15% | 66.77~sektor 11.94 k/k +75.58%~sektor +19.77% | | | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 0.28 | 0.04 r/r -85.89% | 0.01 r/r -66.24% | 0.00 | 0.00 k/k -56.76% | 0.01 r/r -47.73% k/k +331.25% | 0.02 k/k +228.99% | 0.04 r/r +1097.30% k/k +95.15% | 0.05 r/r +3218.75% k/k +19.86% | 0.06 r/r +753.62% k/k +10.92% | 0.06 r/r +172.25% k/k +4.92% | 0.07 r/r +50.11% k/k +7.61% | 0.10 r/r +95.48% k/k +56.09% | 0.11 r/r +92.36% k/k +9.15% | 0.13 r/r +117.15% k/k +18.45% | 0.15 r/r +119.85% k/k +8.94% | 0.16 r/r +57.03% k/k +11.49% | 0.18 r/r +62.22% k/k +12.76% | 0.22 r/r +61.25% k/k +17.74% | |
| Cena / Przychody ze sprzedaży | | | | | 10 703.52~sektor 1.07 | 2 464.80~sektor 1.00 k/k -76.97%~sektor -6.06% | 683.03~sektor 1.04 k/k -72.29%~sektor +3.40% | 316.25~sektor 1.11 k/k -53.70%~sektor +7.49% | 131.94~sektor 1.25 r/r -98.77%~sektor +16.99% k/k -58.28%~sektor +12.06% | 153.93~sektor 1.32 r/r -93.75%~sektor +31.62% k/k +16.66%~sektor +5.68% | 40.43~sektor 1.25 r/r -94.08%~sektor +20.62% k/k -73.73%~sektor -5.24% | 68.57~sektor 2.33 r/r -78.32%~sektor +109.24% k/k +69.59%~sektor +86.46% | 86.75~sektor 2.35 r/r -34.26%~sektor +88.05% k/k +26.51%~sektor +0.71% | 61.79~sektor 2.13 r/r -59.86%~sektor +61.67% k/k -28.76%~sektor -9.14% | 42.47~sektor 2.01 r/r +5.03%~sektor +61.17% k/k -31.27%~sektor -5.53% | 56.08~sektor 2.40 r/r -18.22%~sektor +2.96% k/k +32.05%~sektor +19.11% | 42.95~sektor 2.85 r/r -50.49%~sektor +21.20% k/k -23.42%~sektor +18.55% | 36.30~sektor 2.44 r/r -41.26%~sektor +14.32% k/k -15.49%~sektor -14.30% | 23.38~sektor 2.35 r/r -44.95%~sektor +16.51% k/k -35.59%~sektor -3.72% | |
| Zysk na akcję | -1.02 | -2.14 r/r -109.70% | -1.07 r/r +49.90% | -1.12 | -0.96 k/k +14.31% | -0.91 r/r +15.15% k/k +5.24% | -0.93 k/k -1.84% | -0.85 r/r +24.07% k/k +8.18% | -0.91 r/r +5.90% k/k -6.18% | -1.29 r/r -41.08% k/k -42.07% | -1.47 r/r -57.94% k/k -14.02% | -1.26 r/r -47.68% k/k +14.15% | -1.14 r/r -26.25% k/k +9.22% | -0.79 r/r +38.21% k/k +30.47% | -0.81 r/r +45.08% k/k -1.36% | -0.81 r/r +35.30% k/k -1.14% | -1.03 r/r +10.04% k/k -26.21% | -0.88 r/r -10.27% k/k +14.78% | -0.78 r/r +3.05% k/k +10.89% | |
| Cena / Zysk | | | | | | | | | | | | | | | | | | | | |
| Zysk operacyjny na akcję | -0.95 | -1.88 r/r -99.24% | -0.83 r/r +55.80% | -1.16 | -1.10 k/k +4.96% | -1.03 r/r -23.15% k/k +6.88% | -0.98 k/k +4.49% | -0.92 r/r +20.50% k/k +5.94% | -0.91 r/r +17.37% k/k +1.23% | -1.24 r/r -20.84% k/k -36.18% | -1.30 r/r -32.59% k/k -4.80% | -1.16 r/r -26.14% k/k +10.52% | -1.06 r/r -16.59% k/k +8.70% | -0.75 r/r +39.20% k/k +28.99% | -0.67 r/r +48.74% k/k +11.65% | -0.69 r/r +40.54% k/k -3.80% | -0.74 r/r +30.17% k/k -7.21% | -0.61 r/r +19.53% k/k +18.16% | -0.59 r/r +11.86% k/k +3.22% | |
| Cena / Zysk operacyjny | | | | | | | | | | | | | | | | | | | | |
| Enterprise Value na akcję | | | | | 15.33 | 16.00 k/k +4.38% | 14.77 k/k -7.66% | 13.75 k/k -6.95% | 6.67 r/r -56.48% k/k -51.48% | 9.67 r/r -39.57% k/k +44.95% | 3.46 r/r -76.57% k/k -64.20% | 5.69 r/r -58.59% k/k +64.46% | 10.30 r/r +54.40% k/k +80.92% | 7.38 r/r -23.70% k/k -28.37% | 6.33 r/r +82.73% k/k -14.26% | 8.98 r/r +57.77% k/k +41.99% | 8.03 r/r -22.07% k/k -10.63% | 6.97 r/r -5.46% k/k -13.11% | 5.53 r/r -12.49% k/k -20.64% | |
| EV / Przychody ze sprzedaży | | | | | 9 765.66~sektor 1.41 | 2 306.09~sektor 1.19 k/k -76.39%~sektor -15.45% | 651.02~sektor 1.23 k/k -71.77%~sektor +3.45% | 310.52~sektor 1.46 k/k -52.30%~sektor +18.17% | 125.72~sektor 1.35 r/r -98.71%~sektor -4.44% k/k -59.51%~sektor -7.55% | 164.26~sektor 1.46 r/r -92.88%~sektor +22.69% k/k +30.65%~sektor +8.56% | 55.98~sektor 1.54 r/r -91.40%~sektor +24.59% k/k -65.92%~sektor +5.05% | 85.61~sektor 2.63 r/r -72.43%~sektor +80.31% k/k +52.92%~sektor +71.01% | 99.26~sektor 2.33 r/r -21.05%~sektor +72.97% k/k +15.95%~sektor -11.31% | 65.12~sektor 1.86 r/r -60.36%~sektor +26.96% k/k -34.40%~sektor -20.32% | 47.13~sektor 1.93 r/r -15.82%~sektor +25.32% k/k -27.63%~sektor +3.70% | 61.42~sektor 2.21 r/r -28.26%~sektor -15.79% k/k +30.34%~sektor +14.92% | 49.24~sektor 2.45 r/r -50.39%~sektor +4.93% k/k -19.83%~sektor +10.50% | 37.95~sektor 2.42 r/r -41.72%~sektor +30.50% k/k -22.93%~sektor -0.90% | 25.57~sektor 2.37 r/r -45.74%~sektor +22.98% k/k -32.62%~sektor -2.27% | |
| EV / EBIT | | | | | -13.92~sektor 7.79 | -15.61~sektor 6.28 k/k -12.08%~sektor -19.32% | -15.09~sektor 6.40 k/k +3.32%~sektor +1.91% | -14.93~sektor 6.02 k/k +1.07%~sektor -5.92% | -7.33~sektor 7.99 r/r +47.34%~sektor +2.65% k/k +50.87%~sektor +32.70% | -7.81~sektor 9.60 r/r +49.99%~sektor +52.86% k/k -6.44%~sektor +20.13% | -2.67~sektor 9.13 r/r +82.33%~sektor +42.55% k/k +65.84%~sektor -4.96% | -4.90~sektor 10.58 r/r +67.17%~sektor +75.66% k/k -83.80%~sektor +15.94% | -9.71~sektor 12.15 r/r -32.43%~sektor +52.04% k/k -98.16%~sektor +14.87% | -9.80~sektor 12.88 r/r -25.50%~sektor +34.17% k/k -0.87%~sektor +6.01% | -9.51~sektor 13.74 r/r -256.52%~sektor +50.61% k/k +2.96%~sektor +6.68% | -13.00~sektor 12.00 r/r -165.32%~sektor +13.40% k/k -36.78%~sektor -12.70% | -10.84~sektor 9.05 r/r -11.61%~sektor -25.50% k/k +16.64%~sektor -24.54% | -11.51~sektor 7.76 r/r -17.48%~sektor -39.79% k/k -6.18%~sektor -14.32% | -9.44~sektor 7.83 r/r +0.73%~sektor -43.06% k/k +18.00%~sektor +0.89% | |
| EV / EBITDA | | | | | -16.91~sektor 6.25 | -20.01~sektor 4.71 k/k -18.37%~sektor -24.72% | -19.96~sektor 5.32 k/k +0.25%~sektor +13.07% | -22.36~sektor 5.71 k/k -12.02%~sektor +7.33% | -12.02~sektor 6.27 r/r +28.89%~sektor +0.37% k/k +46.24%~sektor +9.87% | -11.44~sektor 4.86 r/r +42.82%~sektor +3.34% k/k +4.82%~sektor -22.49% | -3.98~sektor 4.22 r/r +80.08%~sektor -20.74% k/k +65.24%~sektor -13.27% | -7.43~sektor 4.94 r/r +66.79%~sektor -13.47% k/k -86.72%~sektor +17.17% | -15.33~sektor 4.83 r/r -27.49%~sektor -23.05% k/k -106.39%~sektor -2.30% | -17.94~sektor 7.43 r/r -56.82%~sektor +52.74% k/k -17.08%~sektor +53.85% | -19.60~sektor 8.67 r/r -392.85%~sektor +105.46% k/k -9.23%~sektor +16.66% | -27.28~sektor 8.32 r/r -267.42%~sektor +68.40% k/k -39.20%~sektor -3.97% | -22.23~sektor 8.28 r/r -45.02%~sektor +71.44% k/k +18.54%~sektor -0.54% | -31.30~sektor 6.16 r/r -74.44%~sektor -17.14% k/k -40.84%~sektor -25.64% | -27.04~sektor 5.84 r/r -37.95%~sektor -32.58% k/k +13.62%~sektor -5.08% | |
* 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.
