WPP |
|
|
|
|
|
|
|
|
|
|
WPP |
|
|
|
|
|
|
|
|
|
|
WPP |
|
|
|
|
|
|
|
|
|
|
WPP |
Mrd. Pnds |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Mrd. Pnds |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
Mrd. Pnds |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
Mrd. Pnds |
|
|
|
|
|
|
|
|
|
IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
1,75 |
1,92 |
2,18 |
2,98 |
4,02 |
3,91 |
4,11 |
4,30 |
5,37 |
5,91 |
Umsatz |
6,19 |
7,48 |
8,68 |
9,33 |
10,02 |
10,37 |
11,02 |
11,53 |
12,24 |
14,39 |
Umsatz |
15,27 |
15,60 |
13,23 |
|
|
|
|
|
|
|
Umsatz |
C.O.S. |
0,28 |
0,29 |
0,32 |
0,24 |
0,23 |
0,22 |
0,24 |
0,23 |
0,24 |
0,30 |
C.O.S. |
0,34 |
0,47 |
0,70 |
0,77 |
0,78 |
0,86 |
0,94 |
1,46 |
1,71 |
1,99 |
C.O.S. |
12,22 |
12,66 |
10,83 |
|
|
|
|
|
|
|
C.O.S. |
GM |
1,47 |
1,63 |
1,86 |
2,74 |
3,79 |
3,69 |
3,87 |
4,07 |
5,13 |
5,61 |
GM |
5,85 |
7,01 |
7,98 |
8,56 |
9,24 |
9,51 |
10,08 |
10,06 |
10,52 |
12,40 |
GM |
3,05 |
2,94 |
2,40 |
|
|
|
|
|
|
|
GM |
GMR |
84% |
85% |
85% |
92% |
94% |
94% |
94% |
95% |
96% |
95% |
GMR |
95% |
94% |
92% |
92% |
92% |
92% |
91% |
87% |
86% |
86% |
GMR |
20% |
19% |
18% |
|
|
|
|
|
|
|
GMR |
S.G.A. |
1,27 |
1,40 |
1,59 |
2,36 |
3,27 |
3,33 |
3,45 |
3,59 |
4,48 |
4,87 |
S.G.A. |
5,05 |
6,13 |
7,25 |
7,59 |
8,08 |
8,38 |
8,70 |
8,75 |
9,19 |
10,61 |
S.G.A. |
1,27 |
1,41 |
1,01 |
|
|
|
|
|
|
|
S.G.A. |
S.G.A./GM |
86% |
86% |
85% |
86% |
86% |
90% |
87% |
88% |
87% |
87% |
S.G.A./GM |
86% |
87% |
91% |
89% |
87% |
88% |
86% |
87% |
87% |
86% |
S.G.A./GM |
42% |
48% |
42% |
|
|
|
|
|
|
|
S.G.A./GM |
Oper. Inc. |
0,20 |
0,23 |
0,27 |
0,38 |
0,52 |
0,36 |
0,42 |
0,48 |
0,65 |
0,74 |
Oper. Inc. |
0,80 |
0,88 |
0,73 |
0,97 |
1,16 |
1,13 |
1,38 |
1,31 |
1,33 |
1,79 |
Oper. Inc. |
1,78 |
1,53 |
1,39 |
|
|
|
|
|
|
|
Oper. Inc. |
O.I.R. |
11% |
12% |
12% |
13% |
13% |
9% |
10% |
11% |
12% |
13% |
O.I.R. |
13% |
12% |
8% |
10% |
12% |
11% |
13% |
11% |
11% |
12% |
O.I.R. |
12% |
10% |
11% |
|
|
|
|
|
|
|
O.I.R. |
Zinsen |
0,03 |
0,03 |
0,04 |
0,05 |
0,07 |
0,09 |
0,07 |
0,07 |
0,18 |
0,21 |
Zinsen |
0,27 |
0,34 |
0,36 |
0,28 |
0,35 |
0,30 |
0,27 |
0,26 |
0,26 |
0,30 |
Zinsen |
0,27 |
0,29 |
0,43 |
|
|
|
|
|
|
|
Zinsen |
Zinsen/Op.
Inc. |
16% |
13% |
15% |
13% |
13% |
33% |
17% |
15% |
28% |
28% |
Zinsen/Op. Inc. |
34% |
39% |
49% |
29% |
30% |
27% |
20% |
20% |
20% |
17% |
Zinsen/Op. Inc. |
15% |
19% |
31% |
|
|
|
|
|
|
|
Zinsen/Op. Inc. |
Equity+Z.erg. |
0,01 |
0,02 |
0,03 |
0,04 |
0,04 |
0,03 |
0,01 |
0,05 |
0,12 |
0,15 |
Equity+Z.erg. |
0,18 |
0,22 |
0,26 |
0,16 |
0,16 |
0,16 |
0,15 |
0,21 |
0,12 |
0,12 |
Equity+Z.erg. |
0,47 |
0,32 |
0,12 |
|
|
|
|
|
|
|
Equity+Z.erg. |
EBTv.And |
0,18 |
0,21 |
0,26 |
0,37 |
0,49 |
0,30 |
0,36 |
0,46 |
0,59 |
0,68 |
EBTv.And |
0,71 |
0,76 |
0,63 |
0,85 |
0,97 |
0,99 |
1,26 |
1,26 |
1,19 |
1,61 |
EBTv.And |
1,98 |
1,56 |
1,08 |
|
|
|
|
|
|
|
EBTv.And |
EBTv.And R |
10% |
11% |
12% |
12% |
12% |
8% |
9% |
11% |
11% |
12% |
EBTv.And R |
11% |
10% |
7% |
9% |
10% |
10% |
11% |
11% |
10% |
11% |
EBTv.And R |
13% |
10% |
8% |
|
|
|
|
|
|
|
EBTv.And R |
Andere |
0,00 |
0,00 |
0,00 |
0,00 |
-0,08 |
-0,09 |
-0,01 |
0,00 |
0,00 |
0,00 |
Andere |
0,01 |
-0,01 |
0,03 |
0,00 |
0,04 |
0,10 |
0,04 |
0,19 |
0,30 |
0,28 |
Andere |
0,13 |
-0,10 |
-0,10 |
|
|
|
|
|
|
|
Andere |
Andere/U |
0% |
0% |
0% |
0% |
-2% |
-2% |
0% |
0% |
0% |
0% |
Andere/U |
0% |
0% |
0% |
0% |
0% |
1% |
0% |
2% |
2% |
2% |
Andere/U |
1% |
-1% |
-1% |
|
|
|
|
|
|
|
Andere/U |
EBT |
0,18 |
0,21 |
0,26 |
0,37 |
0,41 |
0,21 |
0,35 |
0,46 |
0,59 |
0,68 |
EBT |
0,72 |
0,75 |
0,66 |
0,85 |
1,01 |
1,09 |
1,30 |
1,45 |
1,49 |
1,89 |
EBT |
2,11 |
1,46 |
0,99 |
|
|
|
|
|
|
|
EBT |
Tax |
0,06 |
0,07 |
0,08 |
0,11 |
0,13 |
0,10 |
0,12 |
0,14 |
0,19 |
0,20 |
Tax |
0,20 |
0,23 |
0,16 |
0,19 |
0,09 |
0,20 |
0,28 |
0,30 |
0,25 |
0,39 |
Tax |
0,20 |
0,32 |
0,27 |
|
|
|
|
|
|
|
Tax |
Minority
Int. |
0,00 |
0,01 |
0,01 |
0,01 |
0,01 |
0,01 |
0,02 |
0,02 |
0,03 |
0,05 |
Minority Int. |
0,05 |
0,07 |
0,07 |
0,08 |
0,08 |
0,07 |
0,08 |
0,07 |
0,08 |
0,10 |
Minority Int. |
0,10 |
0,08 |
0,09 |
|
|
|
|
|
|
|
Minority Int. |
N.I. |
0,12 |
0,14 |
0,17 |
0,25 |
0,27 |
0,09 |
0,21 |
0,29 |
0,36 |
0,43 |
N.I. |
0,47 |
0,44 |
0,44 |
0,66 |
0,84 |
0,82 |
0,94 |
1,08 |
1,16 |
1,40 |
N.I. |
1,82 |
1,06 |
0,63 |
|
|
|
|
|
|
|
N.I. |
UR |
7% |
8% |
8% |
9% |
9% |
5% |
6% |
7% |
7% |
8% |
UR |
8% |
7% |
6% |
8% |
9% |
8% |
9% |
9% |
8% |
9% |
UR |
13% |
7% |
5% |
|
|
|
|
|
|
|
UR |
N.I. +-
Sondereffekt |
|
|
|
|
0,35 |
0,20 |
|
|
|
|
N.I. +- Sondereffekt |
|
|
|
|
|
0,73 |
|
0,92 |
0,89 |
1,19 |
N.I. +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
SD |
0,15 |
0,11 |
0,04 |
0,05 |
0,25 |
0,33 |
0,07 |
0,30 |
0,73 |
0,59 |
SD |
0,72 |
1,40 |
1,60 |
0,28 |
0,36 |
0,42 |
0,77 |
0,84 |
0,76 |
0,72 |
SD |
0,67 |
1,39 |
2,39 |
|
|
|
|
|
|
|
SD |
G/A +-
Sondereffekt |
|
|
|
|
0,32 ₹ |
0,18 ₹ |
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
|
0,59 ₹ |
|
0,70 ₹ |
0,69 ₹ |
0,93 ₹ |
G/A +- Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
G/A -B- |
0,16 ₹ |
0,19 ₹ |
0,23 ₹ |
0,29 ₹ |
0,25 ₹ |
0,08 ₹ |
0,19 ₹ |
0,26 ₹ |
0,30 ₹ |
0,36 ₹ |
G/A -B- |
0,40 ₹ |
0,38 ₹ |
0,36 ₹ |
0,48 ₹ |
0,68 ₹ |
0,66 ₹ |
0,72 ₹ |
0,82 ₹ |
0,90 ₹ |
1,10 ₹ |
G/A -B- |
1,44 ₹ |
0,85 ₹ |
0,50 ₹ |
|
|
|
|
|
|
|
G/A -B- |
G/A -D- |
0,16 ₹ |
0,19 ₹ |
0,23 ₹ |
0,28 ₹ |
0,24 ₹ |
0,08 ₹ |
0,18 ₹ |
0,25 ₹ |
0,30 ₹ |
0,35 ₹ |
G/A -D- |
0,38 ₹ |
0,38 ₹ |
0,36 ₹ |
0,46 ₹ |
0,65 ₹ |
0,63 ₹ |
0,70 ₹ |
0,81 ₹ |
0,88 ₹ |
1,08 ₹ |
G/A -D- |
1,43 ₹ |
0,84 ₹ |
0,50 ₹ |
|
|
|
|
|
|
|
G/A -D- |
G/A-B-EBTv.AN. |
0,24 ₹ |
0,27 ₹ |
0,33 ₹ |
0,43 ₹ |
0,43 ₹ |
0,24 ₹ |
0,29 ₹ |
0,38 ₹ |
0,45 ₹ |
0,51 ₹ |
G/A-B-EBTv.AN. |
0,55 ₹ |
0,57 ₹ |
0,45 ₹ |
0,61 ₹ |
0,71 ₹ |
0,72 ₹ |
0,90 ₹ |
0,90 ₹ |
0,85 ₹ |
1,18 ₹ |
G/A-B-EBTv.AN. |
1,49 ₹ |
1,16 ₹ |
0,76 ₹ |
|
|
|
|
|
|
|
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Jahre |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
Jahre |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
Jahre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
-0,02 |
-0,02 |
0,14 |
0,08 |
0,07 |
0,02 |
0,08 |
0,02 |
-0,13 |
-0,19 |
Netto KE |
-0,39 |
-0,11 |
-0,02 |
0,00 |
-0,17 |
-0,09 |
-0,17 |
-0,51 |
-0,57 |
-0,41 |
Netto KE |
-0,50 |
-0,21 |
-0,04 |
|
|
|
|
|
|
|
Netto KE |
AA -B- |
0,732 M |
0,736 M |
0,753 M |
0,834 M |
1,102 M |
1,111 M |
1,115 M |
1,136 M |
1,200 M |
1,201 M |
AA -B- |
1,177 M |
1,143 M |
1,219 M |
1,233 M |
1,243 M |
1,243 M |
1,294 M |
1,307 M |
1,289 M |
1,278 M |
AA -B- |
1,261 M |
1,248 M |
1,250 M |
|
|
|
|
|
|
|
AA -B- |
AA -D- |
0,738 M |
0,747 M |
0,769 M |
0,866 M |
1,157 M |
1,137 M |
1,145 M |
1,220 M |
1,225 M |
1,242 M |
AA -D- |
1,227 M |
1,170 M |
1,238 M |
1,339 M |
1,342 M |
1,353 M |
1,360 M |
1,338 M |
1,313 M |
1,296 M |
AA -D- |
1,276 M |
1,261 M |
1,261 M |
|
|
|
|
|
|
|
AA -D- |
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
0,04 ₹ |
0,24 ₹ |
0,42 ₹ |
3,94 ₹ |
3,11 ₹ |
3,24 ₹ |
3,51 ₹ |
3,20 ₹ |
3,18 ₹ |
3,08 ₹ |
BW
(dil.) |
3,23 ₹ |
4,92 ₹ |
4,76 ₹ |
4,82 ₹ |
4,96 ₹ |
5,03 ₹ |
5,58 ₹ |
5,60 ₹ |
5,82 ₹ |
7,19 ₹ |
BW
(dil.) |
7,44 ₹ |
7,52 ₹ |
6,40 ₹ |
|
|
|
|
|
|
|
BW
(dil.) |
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
BW(dil.)+EiA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
### |
89% |
78% |
10% |
6% |
6% |
7% |
9% |
11% |
EKR |
12% |
11% |
8% |
11% |
13% |
11% |
14% |
13% |
12% |
15% |
EKR |
20% |
11% |
7% |
|
|
|
|
|
|
|
EKR |
CR-MA R |
|
|
7% |
8% |
4% |
2% |
2% |
3% |
3% |
3% |
CR-MA R |
3% |
3% |
2% |
3% |
3% |
3% |
4% |
4% |
3% |
4% |
CR-MA R |
5% |
3% |
2% |
|
|
|
|
|
|
|
CR-MA R |
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
10000% |
WC/O.I.R. R |
5000% |
5000% |
3000% |
5000% |
7000% |
5000% |
5000% |
3000% |
4000% |
7000% |
WC/O.I.R. R |
6000% |
4000% |
3000% |
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
0,03 |
0,19 |
0,32 |
3,41 |
3,60 |
3,68 |
4,02 |
3,91 |
3,90 |
3,83 |
St.Equ. -MA |
3,97 |
5,76 |
5,89 |
6,45 |
6,66 |
6,81 |
7,59 |
7,50 |
7,64 |
9,32 |
St.Equ. -MA |
9,49 |
9,38 |
8,07 |
|
|
|
|
|
|
|
St.Equ. -MA |
St.Equ. |
0,02 |
0,20 |
0,33 |
3,43 |
3,64 |
3,71 |
4,07 |
3,97 |
3,99 |
3,92 |
St.Equ. |
4,09 |
5,96 |
6,08 |
6,65 |
6,89 |
7,06 |
7,85 |
7,83 |
8,02 |
9,77 |
St.Equ. |
9,96 |
9,81 |
8,44 |
|
|
|
|
|
|
|
St.Equ. |
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
|
|
|
|
|
|
|
|
|
|
Eq.-MA+EigeneA |
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
|
|
|
|
|
|
|
|
|
|
C-MA |
C-MA+EigeneA |
|
2,44 |
3,20 |
9,09 |
9,88 |
9,92 |
10,96 |
11,26 |
14,31 |
14,61 |
C-MA+EigeneA |
17,13 |
24,26 |
22,17 |
24,15 |
24,47 |
24,63 |
24,75 |
26,42 |
28,37 |
34,13 |
C-MA+EigeneA |
33,20 |
33,45 |
30,96 |
|
|
|
|
|
|
|
C-MA+EigeneA |
C |
1,98 |
2,45 |
3,21 |
9,11 |
9,92 |
9,96 |
11,01 |
11,32 |
14,39 |
14,70 |
C |
17,25 |
24,46 |
22,35 |
24,35 |
24,70 |
24,88 |
25,01 |
26,75 |
28,75 |
35,57 |
C |
33,67 |
33,87 |
31,33 |
|
|
|
|
|
|
|
C |
WorkingCapital |
|
|
|
|
|
|
|
|
-2,12 |
-1,32 |
WorkingCapital |
-1,17 |
-1,60 |
-1,38 |
-1,49 |
-1,43 |
-1,05 |
-0,84 |
-1,63 |
-1,78 |
-1,74 |
WorkingCapital |
-1,54 |
-1,70 |
-0,10 |
|
|
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
0,97 |
0,89 |
0,93 |
0,44 |
0,39 |
0,41 |
0,39 |
0,47 |
0,41 |
Kapitalum. Ges. |
0,42 |
0,43 |
0,35 |
0,42 |
0,41 |
0,42 |
0,44 |
0,46 |
0,46 |
0,50 |
Kapitalum. Ges. |
0,43 |
0,46 |
0,39 |
|
|
|
|
|
|
|
Kapitalum. Ges. |
Property P&E |
0,14 |
0,17 |
0,20 |
0,39 |
0,43 |
0,38 |
0,34 |
0,33 |
0,42 |
0,42 |
Property P&E |
0,45 |
0,69 |
0,68 |
0,71 |
0,73 |
0,77 |
0,77 |
0,77 |
0,80 |
0,97 |
Property P&E |
0,98 |
1,08 |
0,88 |
|
|
|
|
|
|
|
Property P&E |
Kapitalu.
P.P&E |
|
13,71 |
12,82 |
14,90 |
10,46 |
9,09 |
10,82 |
12,65 |
16,27 |
14,07 |
Kapitalu. P.P&E |
14,73 |
16,62 |
12,58 |
13,72 |
14,11 |
14,21 |
14,31 |
14,97 |
15,90 |
17,99 |
Kapitalu. P.P&E |
15,74 |
15,92 |
12,25 |
|
|
|
|
|
|
|
Kapitalu. P.P&E |
Lager |
0,10 |
0,11 |
0,11 |
0,24 |
0,24 |
0,29 |
0,27 |
0,22 |
0,28 |
0,34 |
Lager |
0,34 |
0,34 |
0,31 |
0,37 |
0,33 |
0,35 |
0,30 |
0,33 |
0,33 |
0,40 |
Lager |
0,42 |
# |
# |
|
|
|
|
|
|
|
Lager |
Lagerumsch. |
|
19,20 |
19,82 |
27,09 |
17,00 |
16,29 |
14,17 |
15,93 |
24,41 |
21,11 |
Lagerumsch. |
18,21 |
22,00 |
25,53 |
30,10 |
27,08 |
31,42 |
31,49 |
38,43 |
37,00 |
43,61 |
Lagerumsch. |
38,18 |
# |
# |
|
|
|
|
|
|
|
Lagerumsch. |
Forderungen |
0,95 |
0,98 |
1,17 |
1,94 |
2,09 |
1,92 |
2,11 |
2,34 |
4,00 |
5,04 |
Forderungen |
6,29 |
8,32 |
7,84 |
9,17 |
9,23 |
9,25 |
9,25 |
9,68 |
10,67 |
12,58 |
Forderungen |
12,29 |
13,10 |
11,96 |
|
|
|
|
|
|
|
Forderungen |
Ford.Umsch. |
|
2,02 |
2,22 |
2,55 |
2,10 |
1,87 |
2,14 |
2,04 |
2,29 |
1,48 |
Ford.Umsch. |
1,23 |
1,19 |
1,04 |
1,19 |
1,09 |
1,12 |
1,19 |
1,25 |
1,26 |
1,35 |
Ford.Umsch. |
1,21 |
1,27 |
1,01 |
|
|
|
|
|
|
|
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ + Eigene
A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
|
|
|
|
|
|
|
|
|
|
EQ + Eigene A. |
EQ |
1% |
8% |
10% |
38% |
37% |
37% |
37% |
35% |
28% |
27% |
EQ |
24% |
24% |
27% |
27% |
28% |
28% |
31% |
29% |
28% |
27% |
EQ |
30% |
29% |
27% |
|
|
|
|
|
|
|
EQ |
Schulden
ges. |
2,00 |
2,25 |
2,88 |
5,68 |
6,28 |
6,25 |
6,94 |
7,35 |
10,40 |
10,78 |
Schulden ges. |
13,16 |
18,50 |
16,27 |
17,70 |
17,81 |
17,82 |
17,16 |
18,92 |
20,73 |
25,80 |
Schulden ges. |
23,71 |
24,06 |
22,89 |
|
|
|
|
|
|
|
Schulden ges. |
Schulden
Kurz |
|
|
2,15 |
4,25 |
4,32 |
4,12 |
4,92 |
5,22 |
7,34 |
8,08 |
Schulden Kurz |
9,90 |
12,14 |
10,57 |
12,07 |
11,80 |
12,10 |
11,77 |
12,60 |
14,22 |
16,76 |
Schulden Kurz |
15,51 |
16,61 |
15,62 |
|
|
|
|
|
|
|
Schulden Kurz |
Schulden
Lang |
|
|
0,73 |
1,43 |
1,96 |
2,13 |
2,02 |
2,13 |
3,06 |
2,70 |
Schulden Lang |
3,26 |
6,37 |
5,71 |
5,62 |
6,01 |
5,72 |
5,38 |
6,32 |
6,51 |
9,04 |
Schulden Lang |
8,20 |
7,45 |
7,26 |
|
|
|
|
|
|
|
Schulden Lang |
SK:SL |
|
|
2,95 |
2,97 |
2,20 |
1,93 |
2,43 |
2,45 |
2,40 |
2,99 |
SK:SL |
3,03 |
1,91 |
1,85 |
2,15 |
1,96 |
2,12 |
2,19 |
1,99 |
2,18 |
1,85 |
SK:SL |
1,89 |
2,23 |
2,15 |
|
|
|
|
|
|
|
SK:SL |
SL:N.I. |
|
|
4,06 |
5,50 |
5,52 |
10,14 |
8,78 |
6,87 |
7,85 |
5,63 |
SL:N.I. |
6,27 |
12,49 |
11,20 |
7,59 |
6,53 |
7,15 |
5,27 |
6,38 |
6,71 |
7,01 |
SL:N.I. |
4,27 |
6,54 |
10,08 |
|
|
|
|
|
|
|
SL:N.I. |
S:N.I. |
|
|
16,00 |
21,85 |
17,69 |
29,76 |
30,17 |
23,71 |
26,67 |
22,46 |
S:N.I. |
25,31 |
36,27 |
31,90 |
23,92 |
19,36 |
22,28 |
16,82 |
19,11 |
21,37 |
20,00 |
S:N.I. |
12,35 |
21,11 |
31,79 |
|
|
|
|
|
|
|
S:N.I. |
Vermög. Kurz |
1,42 |
1,51 |
1,89 |
3,72 |
3,54 |
3,60 |
4,32 |
4,80 |
6,19 |
6,96 |
Vermög. Kurz |
8,56 |
11,11 |
9,60 |
11,26 |
11,29 |
11,42 |
11,75 |
12,52 |
13,38 |
15,44 |
Vermög. Kurz |
15,16 |
15,94 |
15,44 |
|
|
|
|
|
|
|
Vermög. Kurz |
Vermög. Lang |
0,56 |
0,94 |
1,31 |
5,39 |
6,38 |
6,36 |
6,69 |
6,52 |
8,20 |
7,73 |
Vermög. Lang |
8,69 |
13,36 |
12,76 |
13,09 |
13,41 |
13,45 |
13,26 |
14,24 |
15,37 |
19,13 |
Vermög. Lang |
18,51 |
17,92 |
15,89 |
|
|
|
|
|
|
|
Vermög. Lang |
WCV |
-0,58 |
-0,74 |
-0,99 |
-1,96 |
-2,74 |
-2,65 |
-2,62 |
-2,55 |
-4,21 |
-3,82 |
WCV |
-4,60 |
-7,39 |
-6,67 |
-6,44 |
-6,52 |
-6,40 |
-5,41 |
-6,40 |
-7,35 |
-10,36 |
WCV |
-8,55 |
-8,12 |
-7,45 |
|
|
|
|
|
|
|
WCV |
Current R. |
|
|
0,88 |
0,88 |
0,82 |
0,87 |
0,88 |
0,92 |
0,84 |
0,86 |
Current R. |
0,86 |
0,92 |
0,91 |
0,93 |
0,96 |
0,94 |
1,00 |
0,99 |
0,94 |
0,92 |
Current R. |
0,98 |
0,96 |
0,99 |
|
|
|
|
|
|
|
Current R. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
0,35 |
0,51 |
0,76 |
4,45 |
5,39 |
5,36 |
5,66 |
5,80 |
6,94 |
6,55 |
Im. + Good. |
7,23 |
11,39 |
10,70 |
11,01 |
11,29 |
11,28 |
11,14 |
11,65 |
12,39 |
15,43 |
Im. + Good. |
14,97 |
15,04 |
11,64 |
|
|
|
|
|
|
|
Im. + Good. |
St.Equ.-MA
-I.+G. |
-0,37 |
-0,32 |
-0,44 |
-1,04 |
-1,79 |
-1,68 |
-1,64 |
-1,89 |
-3,04 |
-2,72 |
St.Equ.-MA -I.+G. |
-3,26 |
-5,63 |
-4,81 |
-4,56 |
-4,64 |
-4,47 |
-3,55 |
-4,15 |
-4,75 |
-6,11 |
St.Equ.-MA -I.+G. |
-5,48 |
-5,66 |
-3,57 |
|
|
|
|
|
|
|
St.Equ.-MA -I.+G. |
BW - I.+G. |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
BW - I.+G. |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
NEG |
BW - I.+G. |
NEG |
NEG |
NEG |
|
|
|
|
|
|
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
0,25 |
0,23 |
0,31 |
0,56 |
0,12 |
0,63 |
0,83 |
0,53 |
0,84 |
0,66 |
Op. CF |
0,89 |
0,92 |
0,82 |
1,36 |
0,67 |
0,91 |
1,37 |
1,70 |
1,36 |
1,77 |
Op. CF |
1,41 |
1,69 |
1,85 |
|
|
|
|
|
|
|
Op. CF |
I.
CF |
|
|
|
|
|
|
|
|
-0,67 |
-0,38 |
I. CF |
-0,84 |
-1,26 |
-0,39 |
-0,41 |
-0,71 |
-0,77 |
-0,48 |
-0,70 |
-0,90 |
-0,92 |
I. CF |
-0,50 |
0,18 |
1,76 |
|
|
|
|
|
|
|
I. CF |
F.
CF |
|
|
|
|
|
|
|
|
-0,85 |
0,04 |
F. CF |
-0,07 |
0,47 |
-0,70 |
-0,27 |
-0,21 |
-0,08 |
-0,21 |
-0,57 |
-0,70 |
-1,19 |
F. CF |
-0,79 |
-1,61 |
-2,92 |
|
|
|
|
|
|
|
F. CF |
CASH |
|
|
|
|
|
|
|
|
0,68 |
0,96 |
CASH |
1,06 |
1,32 |
0,95 |
1,71 |
1,43 |
1,36 |
1,88 |
2,25 |
1,95 |
1,90 |
CASH |
2,00 |
2,20 |
2,73 |
|
|
|
|
|
|
|
CASH |
Other Cash |
|
|
|
|
|
|
|
|
1,12 |
1,66 |
Other CASH |
2,04 |
2,57 |
1,67 |
1,97 |
2,14 |
2,12 |
2,49 |
3,18 |
3,54 |
3,75 |
Other CASH |
3,55 |
3,31 |
2,97 |
|
|
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Owners Earnings |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
Owners Earnings |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
Owners Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
0,25 |
0,23 |
0,31 |
0,56 |
0,12 |
0,63 |
0,83 |
0,53 |
0,84 |
0,66 |
Op. CF |
0,89 |
0,92 |
0,82 |
1,36 |
0,67 |
0,91 |
1,37 |
1,70 |
1,36 |
1,77 |
Op. CF |
1,41 |
1,69 |
1,85 |
|
|
|
|
|
|
|
Op. CF |
Capital exp. |
0,03 |
0,05 |
0,06 |
0,11 |
0,11 |
0,09 |
0,09 |
0,09 |
0,16 |
0,16 |
Capital exp. |
0,16 |
0,21 |
0,24 |
0,21 |
0,24 |
0,21 |
0,28 |
0,21 |
0,23 |
0,28 |
Capital exp. |
0,32 |
0,37 |
0,22 |
|
|
|
|
|
|
|
Capital exp. |
Free CF |
0,22 |
0,18 |
0,25 |
0,45 |
0,01 |
0,54 |
0,74 |
0,44 |
0,68 |
0,50 |
Free CF |
0,73 |
0,71 |
0,58 |
1,15 |
0,43 |
0,70 |
1,09 |
1,49 |
1,13 |
1,49 |
Free CF |
1,09 |
1,32 |
1,63 |
|
|
|
|
|
|
|
Free CF |
Free CF-MA |
|
0,17 |
0,24 |
0,44 |
0,00 |
0,53 |
0,76 |
0,42 |
0,65 |
0,45 |
Free CF-MA |
0,68 |
0,64 |
0,51 |
1,07 |
0,35 |
0,63 |
1,01 |
1,42 |
1,05 |
1,39 |
Free CF-MA |
0,99 |
1,24 |
1,54 |
|
|
|
|
|
|
|
Free CF-MA |
FCF-R |
13% |
9% |
11% |
15% |
0% |
14% |
18% |
10% |
13% |
8% |
FCF-R |
12% |
9% |
7% |
12% |
4% |
7% |
10% |
13% |
9% |
10% |
FCF-R |
7% |
8% |
12% |
|
|
|
|
|
|
|
FCF-R |
Free CF/A
-B- |
0,30 ₹ |
0,23 ₹ |
0,32 ₹ |
0,53 ₹ |
- ₹ |
0,48 ₹ |
0,68 ₹ |
0,47 ₹ |
0,54 ₹ |
0,37 ₹ |
Free CF/A -B- |
0,58 ₹ |
0,56 ₹ |
0,42 ₹ |
0,87 ₹ |
0,28 ₹ |
0,51 ₹ |
0,78 ₹ |
1,09 ₹ |
0,81 ₹ |
1,09 ₹ |
Free CF/A -B- |
0,77 ₹ |
0,99 ₹ |
1,23 ₹ |
|
|
|
|
|
|
|
Free CF/A -B- |
Tilgung |
|
0,14 |
0,16 |
0,20 |
0,40 |
0,44 |
0,44 |
0,49 |
0,51 |
0,73 |
Tilgung |
0,75 |
0,92 |
1,30 |
1,14 |
1,24 |
1,25 |
1,25 |
1,20 |
1,32 |
1,45 |
Tilgung |
1,81 |
1,66 |
1,68 |
|
|
|
|
|
|
|
Tilgung |
Liqu.Über. |
|
0,03 |
0,08 |
0,24 |
0,40 |
0,09 |
0,32 |
0,07 |
0,14 |
0,28 |
Liqu.Über. |
0,07 |
0,28 |
0,79 |
0,07 |
0,89 |
0,62 |
0,24 |
0,22 |
0,27 |
0,06 |
Liqu.Über. |
0,82 |
0,42 |
0,14 |
|
|
|
|
|
|
|
Liqu.Über. |
Liqu.Über./A
-B- |
|
0,04 ₹ |
0,11 ₹ |
0,29 ₹ |
0,36 ₹ |
0,08 ₹ |
0,29 ₹ |
0,06 ₹ |
0,12 ₹ |
0,23 ₹ |
Liqu.Über./A -B- |
0,06 ₹ |
0,24 ₹ |
0,65 ₹ |
0,06 ₹ |
0,72 ₹ |
0,50 ₹ |
0,19 ₹ |
0,17 ₹ |
0,21 ₹ |
0,05 ₹ |
Liqu.Über./A -B- |
0,65 ₹ |
0,34 ₹ |
0,11 ₹ |
|
|
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
25% |
36% |
35% |
40% |
39% |
90% |
39% |
29% |
41% |
34% |
Capital EX:N.I. |
31% |
41% |
47% |
28% |
26% |
24% |
27% |
18% |
19% |
19% |
Capital EX:N.I. |
17% |
32% |
31% |
|
|
|
|
|
|
|
Capital EX:N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
0,03 |
0,03 |
0,04 |
0,08 |
0,12 |
0,12 |
0,21 |
0,18 |
0,16 |
0,23 |
Abschreibungen |
0,23 |
0,37 |
0,45 |
0,43 |
0,42 |
0,45 |
0,44 |
0,40 |
0,46 |
0,55 |
Abschreibungen |
0,59 |
0,54 |
0,69 |
|
|
|
|
|
|
|
Abschreibungen |
Absch./GM |
2% |
2% |
2% |
3% |
3% |
3% |
5% |
4% |
3% |
4% |
Absch./GM |
4% |
5% |
6% |
5% |
5% |
5% |
4% |
4% |
4% |
4% |
Absch./GM |
19% |
18% |
29% |
|
|
|
|
|
|
|
Absch./GM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
|
|
|
|
|
|
|
|
|
|
Sonderdiv. |
Div/A |
0,015 ₹ |
0,0256 ₹ |
0,031 ₹ |
0,0375 ₹ |
0,045 ₹ |
0,054 ₹ |
0,0648 ₹ |
0,0778 ₹ |
0,0934 ₹ |
0,1121 ₹ |
Div/A |
0,1345 ₹ |
0,1547 ₹ |
0,1547 ₹ |
0,1779 ₹ |
0,2460 ₹ |
0,2851 ₹ |
0,3421 ₹ |
0,3820 ₹ |
0,4469 ₹ |
0,5660 ₹ |
Div/A |
0,60 ₹ |
0,60 ₹ |
0,227 ₹ |
|
|
|
|
|
|
|
Div/A |
Divisumme |
0,01 |
0,02 |
0,02 |
0,03 |
0,05 |
0,06 |
0,07 |
0,09 |
0,11 |
0,13 |
Divisumme |
0,16 |
0,18 |
0,19 |
0,22 |
0,31 |
0,35 |
0,44 |
0,50 |
0,58 |
0,72 |
Divisumme |
0,76 |
0,75 |
0,28 |
|
|
|
|
|
|
|
Divisumme |
DIV/Op.CF |
4% |
9% |
8% |
6% |
41% |
10% |
9% |
17% |
16% |
20% |
DIV/Op.CF |
18% |
19% |
23% |
16% |
46% |
39% |
32% |
11% |
42% |
41% |
DIV/Op.CF |
54% |
44% |
15% |
|
|
|
|
|
|
|
DIV/Op.CF |
DIV/N.I. |
9% |
13% |
13% |
13% |
18% |
68% |
34% |
30% |
31% |
31% |
DIV/N.I. |
34% |
41% |
43% |
37% |
36% |
43% |
48% |
47% |
50% |
51% |
DIV/N.I. |
42% |
71% |
45% |
|
|
|
|
|
|
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
0,11 |
0,12 |
0,15 |
0,23 |
0,22 |
0,02 |
0,14 |
0,20 |
0,25 |
0,30 |
Einbehaltene G. |
0,31 |
0,26 |
0,25 |
0,44 |
0,53 |
0,47 |
0,50 |
0,58 |
0,58 |
0,68 |
Einbehaltene G. |
1,06 |
0,31 |
0,35 |
|
|
|
|
|
|
|
Einbehaltene G. |
Retained
Ear. |
0,56 |
0,48 |
0,36 |
0,17 |
0,05 |
0,09 |
0,07 |
0,23 |
5,25 |
5,45 |
Retained Ear. |
5,48 |
9,70 |
9,95 |
10,36 |
10,81 |
11,19 |
6,90 |
7,11 |
7,70 |
8,41 |
Retained Ear. |
9,20 |
9,54 |
9,05 |
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
100% |
21% |
21% |
20% |
20% |
20% |
20% |
20% |
20% |
Dividynamik/A |
20% |
15% |
0% |
15% |
38% |
16% |
20% |
12% |
17% |
27% |
Dividynamik/A |
6% |
0% |
62% |
|
|
|
|
|
|
|
Dividynamik/A |
Umsatzdynamik |
|
10% |
14% |
37% |
35% |
3% |
5% |
5% |
25% |
10% |
Umsatzdynamik |
5% |
21% |
16% |
8% |
7% |
3% |
6% |
5% |
6% |
18% |
Umsatzdynamik |
6% |
2% |
9% |
|
|
|
|
|
|
|
Umsatzdynamik |
N.I.-dynamik |
|
17% |
21% |
47% |
8% |
67% |
133% |
38% |
24% |
19% |
N.I.-dynamik |
9% |
6% |
0% |
50% |
33% |
2% |
14% |
15% |
7% |
21% |
N.I.-dynamik |
30% |
42% |
41% |
|
|
|
|
|
|
|
N.I.-dynamik |
EBTv.A.-dyn. |
|
17% |
24% |
42% |
32% |
39% |
20% |
28% |
28% |
15% |
EBTv.A.-dyn. |
5% |
7% |
17% |
29% |
14% |
2% |
27% |
0% |
6% |
35% |
EBTv.A.-dyn. |
23% |
21% |
31% |
|
|
|
|
|
|
|
EBTv.A.-dyn. |
Oper.
Inc.-dyn. |
|
15% |
17% |
41% |
37% |
31% |
17% |
14% |
35% |
14% |
Oper. Inc.-dyn. |
8% |
10% |
17% |
33% |
20% |
3% |
22% |
5% |
2% |
35% |
Oper. Inc.-dyn. |
1% |
14% |
9% |
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
123,00 |
|
|
|
|
|
|
|
Umsatz 10J |
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
13,77 |
|
|
|
|
|
|
|
O.I.R. 10J |
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
11,24 |
|
|
|
|
|
|
|
N.I. unang. 10J |
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
11,52 |
|
|
|
|
|
|
|
FCF 10J |
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
2,57 |
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
11% |
11% |
11% |
|
|
|
|
|
|
|
O.I.R. 10J D |
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
9% |
9% |
9% |
|
|
|
|
|
|
|
UR 10J D unan. |
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
9% |
9% |
9% |
|
|
|
|
|
|
|
FCF-R 10J D |
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
23% |
23% |
23% |
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jahre |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Jahre |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
Jahre |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
Jahre |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
2,80 ₹ |
3,33 ₹ |
4,03 ₹ |
5,08 ₹ |
5,60 ₹ |
3,15 ₹ |
3,33 ₹ |
4,55 ₹ |
5,25 ₹ |
6,30 ₹ |
I.W. |
7 ₹ |
7 ₹ |
6 ₹ |
8 ₹ |
12 ₹ |
10 ₹ |
13 ₹ |
12 ₹ |
12 ₹ |
16 ₹ |
I.W. |
25 ₹ |
15 ₹ |
7 ₹ |
|
|
|
|
|
|
|
I.W. |
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuell) |
I.W. |
|
|
3,33 ₹ |
3,92 ₹ |
4,08 ₹ |
4,20 ₹ |
3,98 ₹ |
3,68 ₹ |
4,18 ₹ |
5,25 ₹ |
I.W. |
6 ₹ |
6 ₹ |
6 ₹ |
7 ₹ |
9 ₹ |
10 ₹ |
14 ₹ |
12 ₹ |
12 ₹ |
14 ₹ |
I.W. |
18 ₹ |
19 ₹ |
14 ₹ |
|
|
|
|
|
|
|
I.W. |
(Ben;3JD;KGV17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV14,5) |
I.W. |
5,25 ₹ |
4,03 ₹ |
5,60 ₹ |
9,28 ₹ |
- ₹ |
8,40 ₹ |
11,90 ₹ |
8,23 ₹ |
9,45 ₹ |
6,48 ₹ |
I.W. |
10 ₹ |
10 ₹ |
7 ₹ |
15 ₹ |
5 ₹ |
9 ₹ |
14 ₹ |
19 ₹ |
14 ₹ |
19 ₹ |
I.W. |
13 ₹ |
17 ₹ |
18 ₹ |
|
|
|
|
|
|
|
I.W. |
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
I.W. |
|
|
4,88 ₹ |
5,95 ₹ |
3,60 ₹ |
4,57 ₹ |
6,75 ₹ |
8,78 ₹ |
8,90 ₹ |
7,38 ₹ |
I.W. |
9 ₹ |
9 ₹ |
9 ₹ |
11 ₹ |
9 ₹ |
10 ₹ |
9 ₹ |
14 ₹ |
16 ₹ |
18 ₹ |
I.W. |
16 ₹ |
17 ₹ |
15 ₹ |
|
|
|
|
|
|
|
I.W. |
(Ben;3JD;FCF17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF17,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF14,5) |
I.W. |
3,93 ₹ |
6,19 ₹ |
6,07 ₹ |
8,84 ₹ |
10,06 ₹ |
5,77 ₹ |
5,91 ₹ |
8,25 ₹ |
10,79 ₹ |
10,65 ₹ |
I.W. |
12 ₹ |
15 ₹ |
12 ₹ |
17 ₹ |
36 ₹ |
34 ₹ |
33 ₹ |
67 ₹ |
54 ₹ |
83 ₹ |
I.W. |
99 ₹ |
44 ₹ |
50 ₹ |
|
|
|
|
|
|
|
I.W. |
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
I.W. |
|
|
4,20 ₹ |
4,86 ₹ |
5,87 ₹ |
6,65 ₹ |
7,02 ₹ |
6,91 ₹ |
7,56 ₹ |
8,55 ₹ |
I.W. |
11 ₹ |
12 ₹ |
10 ₹ |
11 ₹ |
12 ₹ |
13 ₹ |
14 ₹ |
15 ₹ |
16 ₹ |
17 ₹ |
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
Kennzahlen var. |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
Kennzahlen var. |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
Kennzahlen var. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
2,60 ₹ |
3,35 ₹ |
6,30 ₹ |
13,20 ₹ |
7,20 ₹ |
5,50 ₹ |
4,30 ₹ |
5,35 ₹ |
5,90 ₹ |
6,80 ₹ |
Kurs |
6,70 ₹ |
4,90 ₹ |
4,10 ₹ |
6,50 ₹ |
7,00 ₹ |
8,30 ₹ |
12,60 ₹ |
12,75 ₹ |
14,70 ₹ |
15,90 ₹ |
Kurs |
18,40 ₹ |
10,60 ₹ |
9,75 ₹ |
|
|
|
|
|
|
|
Kurs |
Marktwert |
1,92 |
2,50 |
4,84 |
11,43 |
8,33 |
6,25 |
4,92 |
6,53 |
7,23 |
8,45 |
Marktwert |
8,22 |
5,73 |
5,08 |
8,70 |
9,39 |
11,23 |
17,14 |
17,06 |
19,30 |
20,61 |
Marktwert |
23,48 |
13,37 |
12,29 |
|
|
|
|
|
|
|
Marktwert |
MOper.Inc.V |
10 |
11 |
18 |
30 |
16 |
17 |
12 |
14 |
11 |
11 |
MOper.Inc.V |
10 |
7 |
7 |
9 |
8 |
10 |
12 |
13 |
15 |
12 |
MOper.Inc.V |
13 |
9 |
9 |
|
|
|
|
|
|
|
MOper.Inc.V |
Untern.Wert |
1,73 |
2,37 |
4,75 |
11,45 |
9,22 |
7,00 |
5,30 |
6,83 |
8,03 |
9,26 |
Untern.Wert |
9,51 |
8,76 |
7,68 |
10,66 |
11,95 |
14,21 |
19,36 |
18,96 |
21,58 |
23,71 |
Untern.Wert |
27,02 |
16,90 |
14,41 |
|
|
|
|
|
|
|
Untern.Wert |
UWOper.Inc.V |
9 |
10 |
18 |
30 |
18 |
19 |
13 |
14 |
12 |
13 |
UWOper.Inc.V |
12 |
10 |
10 |
11 |
10 |
13 |
14 |
14 |
16 |
13 |
UWOper.Inc.V |
15 |
11 |
10 |
|
|
|
|
|
|
|
UWOper.Inc.V |
KGV |
16 |
18 |
27 |
46 |
23 |
31 |
23 |
21 |
20 |
19 |
KGV |
17 |
13 |
11 |
14 |
10 |
14 |
18 |
18 |
21 |
17 |
KGV |
13 |
12 |
20 |
|
|
|
|
|
|
|
KGV |
Rendite |
6,15% |
5,67% |
3,65% |
2,20% |
4,44% |
3,27% |
4,42% |
4,86% |
5,08% |
5,29% |
Rendite |
5,97% |
7,76% |
8,78% |
7,38% |
9,71% |
7,11% |
5,71% |
5,49% |
4,69% |
5,85% |
Rendite |
7,83% |
8,02% |
5,13% |
|
|
|
|
|
|
|
Rendite |
MU |
1,1 |
1,4 |
2,2 |
3,8 |
2,1 |
1,7 |
1,2 |
1,5 |
1,3 |
1,4 |
MU |
1,3 |
0,8 |
0,6 |
0,9 |
0,9 |
1,1 |
1,6 |
1,5 |
1,6 |
1,4 |
MU |
1,5 |
0,9 |
0,9 |
|
|
|
|
|
|
|
MU |
Kurs/BW V. |
### |
14,0 |
15,0 |
3,4 |
2,3 |
1,6 |
1,2 |
1,7 |
1,9 |
2,2 |
Kurs/BW V. |
2,1 |
1,0 |
0,9 |
1,3 |
1,4 |
1,7 |
2,3 |
2,3 |
2,5 |
2,2 |
Kurs/BW V. |
2,5 |
1,4 |
1,5 |
|
|
|
|
|
|
|
Kurs/BW V. |
Dividendenre. |
0,58% |
0,76% |
0,49% |
0,28% |
0,63% |
0,98% |
1,51% |
1,45% |
1,58% |
1,65% |
Dividendenre. |
2,01% |
3,16% |
3,77% |
2,74% |
3,51% |
3,43% |
2,72% |
3,00% |
3,04% |
3,56% |
Dividendenre. |
3,26% |
5,66% |
2,33% |
|
|
|
|
|
|
|
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.99 |
|
|
|
|
|
|
|
34% |
|
|
Durch. Didy. S.99 |
|
|
27% |
|
|
|
|
24% |
|
|
Durch. Didy. S.99 |
23% |
22% |
20% |
|
|
|
|
|
|
|
Durch. Didy. S.99 |
Durch.
U.Dy.S.99 |
|
|
|
|
|
|
|
16% |
|
|
Durch. U.Dy.S.99 |
|
|
14% |
|
|
|
|
12% |
|
|
Durch. U.Dy.S.99 |
12% |
11% |
11% |
|
|
|
|
|
|
|
Durch. U.Dy.S.99 |
Dr. FCF-dy.
S.99 |
|
|
|
|
|
|
|
22% |
|
|
Dr. FCF-dy. S.99 |
|
|
11% |
|
|
|
|
11% |
|
|
Dr. FCF-dy. S.99 |
10% |
10% |
9% |
|
|
|
|
|
|
|
Dr. FCF-dy. S.99 |
Durch.G.D.S.99 |
|
|
|
|
|
|
|
10% |
|
|
Durch.G.D.S.99 |
|
|
12% |
|
|
|
|
13% |
|
|
Durch.G.D.S.99 |
13% |
13% |
11% |
|
|
|
|
|
|
|
Durch.G.D.S.99 |
D.EBTv.A.
S.99 |
|
|
|
|
|
|
|
11% |
|
|
D.EBTv.A. S.99 |
|
|
12% |
|
|
|
|
12% |
|
|
D.EBTv.A. S.99 |
12% |
12% |
10% |
|
|
|
|
|
|
|
D.EBTv.A. S.99 |
D. O.Inc.
S.99 |
|
|
|
|
|
|
|
12% |
|
|
D. O.Inc.
S.99 |
|
|
13% |
|
|
|
|
12% |
|
|
D. O.Inc.
S.99 |
11% |
11% |
10% |
|
|
|
|
|
|
|
D. O.Inc.
S.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
18% |
17% |
13% |
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
9% |
9% |
7% |
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
7% |
7% |
8% |
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
12% |
12% |
10% |
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
9% |
9% |
8% |
|
|
|
|
|
|
|
Roll.EBT.va 10J |
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
7% |
8% |
7% |
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
19% |
15% |
7% |
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
7% |
8% |
6% |
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
11% |
13% |
4% |
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
12% |
10% |
6% |
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
11% |
10% |
6% |
|
|
|
|
|
|
|
Roll. EBT.va 5J |
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
9% |
7% |
4% |
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|