|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ukazatelé tržní hodnoty |
|
|
|
|
|
|
Green Foods a.s. |
|
|
|
|
|
Hodnota firmy z pohledu
vlastníků a investorů |
|
|
|
|
|
|
|
|
|
|
|
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
|
Vstupní údaje |
Nominální hodnota 1 akcie |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
1 000 Kč |
|
Počet vydaných kmenových akcií |
22 000 |
22 000 |
22 000 |
22 000 |
22 000 |
22 000 |
22 000 |
22 000 |
22 000 |
22 000 |
22 000 |
22 000 |
22 000 |
|
Dividenda na akcii |
0 Kč |
5 Kč |
19 Kč |
0 Kč |
27 Kč |
18 Kč |
0 Kč |
0 Kč |
25 Kč |
5 Kč |
16 Kč |
25 Kč |
28 Kč |
|
Průměrná tržní cena akcie |
6 531 Kč |
7 184 Kč |
6 840 Kč |
5 563 Kč |
6 122 Kč |
6 453 Kč |
5 934 Kč |
6 114 Kč |
6 123 Kč |
7 180 Kč |
6 845 Kč |
8 210 Kč |
9 574 Kč |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tržní
hodnota podniku *) |
143 682 |
158 048 |
150 480 |
122 386 |
134 684 |
141 966 |
130 548 |
134 508 |
134 706 |
157 960 |
150 590 |
180 620 |
210 628 |
|
Účetní
hodnota podniku **) |
177 284 |
208 048 |
192 590 |
86 764 |
117 811 |
119 692 |
120 901 |
116 815 |
124 834 |
156 674 |
165 573 |
180 582 |
234 318 |
|
*) Tržní hodnota
podniku je stanovena jako součin celkového počtu kmenových akcií a průměrné
tržní ceny jedné akcie - hodnota je v tisících |
|
|
|
|
|
|
**) Účetní hodnota
podniku je stanovena jako hodnota aktiv společnosti po započtení jejích
závazků. Někdo ještě od výsledku odečítá nehmotná aktiva. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
|
Ukazatelé
tržní hodnoty |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Účetní
hodnota akcie (Book Value per Share) |
7 801 Kč |
9 080 Kč |
8 643 Kč |
3 601 Kč |
4 598 Kč |
4 782 Kč |
5 017 Kč |
5 055 Kč |
5 113 Kč |
6 305 Kč |
5 719 Kč |
7 025 Kč |
8 935 Kč |
|
Čistý
zisk na akcii (Earnings per Share) |
754 Kč |
1 136 Kč |
1 095 Kč |
952 Kč |
1 142 Kč |
581 Kč |
272 Kč |
1 113 Kč |
987 Kč |
1 619 Kč |
557 Kč |
1 688 Kč |
2 863 Kč |
|
Poměr
tržní ceny akcie k zisku na akcii (Price Earnings
Ratio) |
8,67 |
6,32 |
6,25 |
5,84 |
5,36 |
11,11 |
21,82 |
5,49 |
6,20 |
4,43 |
12,29 |
4,86 |
3,34 |
|
Dividenda
na akcii (Dividend per Share) |
0 Kč |
5 Kč |
19 Kč |
0 Kč |
27 Kč |
18 Kč |
0 Kč |
0 Kč |
25 Kč |
5 Kč |
16 Kč |
25 Kč |
28 Kč |
|
Dividendový
výnos (Dividend Yield) |
0,00% |
0,07% |
0,28% |
0,00% |
0,44% |
0,28% |
0,00% |
0,00% |
0,41% |
0,07% |
0,23% |
0,30% |
0,29% |
|
Ziskový
výnos (Earnings Yield) |
12% |
16% |
16% |
17% |
19% |
9% |
5% |
18% |
16% |
23% |
8% |
21% |
30% |
|
Výplatní
poměr (Payout Ratio) |
0% |
0% |
2% |
0% |
2% |
3% |
0% |
0% |
3% |
0% |
3% |
1% |
1% |
|
Aktivační
poměr (Plowback Ratio) |
100% |
100% |
98% |
100% |
98% |
97% |
100% |
100% |
97% |
100% |
97% |
99% |
99% |
|
Dividendové
krytí (Dividend Cover) |
0 |
227 |
58 |
0 |
42 |
32 |
0 |
0 |
39 |
324 |
35 |
68 |
102 |
|
Ukazatel
udržitelného tempa růstu (Sustainable Growth Rate) |
10% |
12% |
12% |
26% |
24% |
12% |
5% |
22% |
19% |
26% |
9% |
24% |
32% |
|
Poměr
tržní ceny akcie a její účetní hodnoty (Market to
Book Ratio) |
0,84 |
0,79 |
0,79 |
1,55 |
1,33 |
1,35 |
1,18 |
1,21 |
1,20 |
1,14 |
1,20 |
1,17 |
1,07 |
|
Poměr
ceny a tržeb na akcii (Price to Sales Ratio) |
171,01 |
179,55 |
159,96 |
122,41 |
131,00 |
125,18 |
129,93 |
144,70 |
135,29 |
137,11 |
137,93 |
145,31 |
134,76 |
|
Poměr
tržní a účetní hodnoty podniku (Price to Book
Ratio) |
0,81 |
0,76 |
0,78 |
1,41 |
1,14 |
1,19 |
1,08 |
1,15 |
1,08 |
1,01 |
0,91 |
1,00 |
0,90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manuál a vysvětlení listu |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
https://www.finanalysis.cz/manualy/FinAnalysis_2.22_31.pdf |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|