ABB |
|
|
|
|
|
Split 1:4 |
|
KE |
|
|
ABB |
|
|
|
|
|
|
|
|
|
|
ABB |
|
|
|
|
|
|
|
|
|
|
ABB |
Mrd. USD |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
Mrd. USD |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
Mrd. USD |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Mrd. USD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
23,69 |
22,23 |
23,20 |
24,36 |
22,97 |
23,73 |
18,30 |
18,80 |
20,72 |
22,44 |
Umsatz |
24,41 |
29,18 |
34,91 |
31,80 |
31,59 |
37,99 |
39,34 |
41,85 |
39,83 |
35,48 |
Umsatz |
33,83 |
34,31 |
27,66 |
27,98 |
26,13 |
|
|
|
|
|
Umsatz |
C.O.S. |
|
|
|
18,46 |
17,22 |
18,71 |
13,77 |
14,08 |
15,76 |
16,83 |
C.O.S. |
17,54 |
20,22 |
23,97 |
22,47 |
22,06 |
26,56 |
27,96 |
29,86 |
28,62 |
25,35 |
C.O.S. |
24,08 |
24,05 |
19,12 |
19,07 |
18,26 |
|
|
|
|
|
C.O.S. |
GM |
|
|
|
5,90 |
5,75 |
5,02 |
4,53 |
4,72 |
4,96 |
5,61 |
GM |
6,87 |
8,96 |
10,94 |
9,33 |
9,53 |
11,43 |
11,38 |
11,99 |
11,22 |
10,13 |
GM |
9,75 |
10,26 |
8,54 |
8,91 |
7,87 |
|
|
|
|
|
GM |
GMR |
|
|
|
24% |
25% |
21% |
25% |
25% |
24% |
25% |
GMR |
28% |
31% |
31% |
29% |
30% |
30% |
29% |
29% |
28% |
29% |
GMR |
29% |
30% |
31% |
32% |
30% |
|
|
|
|
|
GMR |
S.G.A. |
|
|
|
4,68 |
4,42 |
4,40 |
4,03 |
3,83 |
3,78 |
3,92 |
S.G.A. |
4,43 |
4,98 |
5,82 |
5,20 |
5,70 |
6,65 |
7,22 |
7,56 |
7,57 |
6,98 |
S.G.A. |
6,65 |
6,76 |
6,31 |
6,97 |
5,97 |
|
|
|
|
|
S.G.A. |
S.G.A./GM |
|
|
|
79% |
77% |
88% |
89% |
81% |
76% |
70% |
S.G.A./GM |
64% |
56% |
53% |
56% |
60% |
58% |
63% |
63% |
67% |
69% |
S.G.A./GM |
68% |
66% |
74% |
78% |
76% |
|
|
|
|
|
S.G.A./GM |
Oper. Inc. |
|
|
|
1,22 |
1,33 |
0,62 |
0,50 |
0,89 |
1,18 |
1,69 |
Oper. Inc. |
2,44 |
3,98 |
5,12 |
4,13 |
3,83 |
4,78 |
4,16 |
4,43 |
3,65 |
3,15 |
Oper. Inc. |
3,10 |
3,50 |
2,23 |
1,94 |
1,90 |
|
|
|
|
|
Oper. Inc. |
O.I.R. |
|
|
|
5% |
6% |
3% |
3% |
5% |
6% |
8% |
O.I.R. |
10% |
14% |
15% |
13% |
12% |
13% |
11% |
11% |
9% |
9% |
O.I.R. |
9% |
10% |
8% |
7% |
7% |
|
|
|
|
|
O.I.R. |
Zinsen |
|
|
|
|
|
|
|
|
|
|
Zinsen |
|
|
0,32 |
0,13 |
0,17 |
0,21 |
0,29 |
0,39 |
0,36 |
0,29 |
Zinsen |
0,26 |
0,28 |
0,26 |
0,22 |
0,80 |
|
|
|
|
|
Zinsen |
Zinsen/op.
Inc. |
|
|
|
|
|
|
|
|
|
|
Zinsen/op. Inc. |
|
|
6% |
3% |
4% |
4% |
7% |
9% |
10% |
9% |
Zinsen/op. Inc. |
8% |
8% |
12% |
11% |
42% |
|
|
|
|
|
Zinsen/op. Inc. |
Equity+Z.erg. |
|
|
|
|
|
|
|
|
|
|
Equity+Z.erg. |
|
|
0,35 |
0,12 |
0,10 |
0,09 |
0,01 |
0,07 |
0,08 |
0,08 |
Equity+Z.erg. |
0,07 |
0,07 |
0,16 |
0,14 |
0,05 |
|
|
|
|
|
Equity+Z.erg. |
EBTv.And |
|
|
|
|
|
|
|
|
|
|
EBTv.And |
|
|
5,15 |
4,12 |
3,76 |
4,66 |
3,88 |
4,11 |
3,37 |
2,94 |
EBTv.And |
2,91 |
3,29 |
2,13 |
1,86 |
1,15 |
|
|
|
|
|
EBTv.And |
EBTv.And R |
|
|
|
|
|
|
|
|
|
|
EBTv.And R |
|
|
15% |
13% |
12% |
12% |
10% |
10% |
8% |
8% |
EBTv.And R |
9% |
10% |
8% |
7% |
4% |
|
|
|
|
|
EBTv.And R |
Andere |
|
|
|
|
|
|
|
|
|
|
Andere |
|
|
-0,65 |
0,02 |
-0,01 |
-0,10 |
-0,04 |
-0,08 |
0,54 |
-0,10 |
Andere |
-0,09 |
-0,06 |
0,72 |
0,46 |
4,55 |
|
|
|
|
|
Andere |
Andere/U |
|
|
|
|
|
|
|
|
|
|
Andere/U |
|
|
-2% |
0% |
0% |
0% |
0% |
0% |
1% |
0% |
Andere/U |
0% |
0% |
3% |
2% |
17% |
|
|
|
|
|
Andere/U |
EBT |
|
|
|
|
|
|
|
|
|
|
EBT |
|
|
4,50 |
4,14 |
3,75 |
4,56 |
3,84 |
4,03 |
3,91 |
2,84 |
EBT |
2,82 |
3,23 |
2,85 |
2,30 |
5,70 |
|
|
|
|
|
EBT |
Tax |
|
|
|
|
|
|
|
|
|
|
Tax |
|
|
1,12 |
1,00 |
1,02 |
1,24 |
1,03 |
1,12 |
1,20 |
0,79 |
Tax |
0,78 |
0,87 |
0,55 |
0,77 |
0,49 |
|
|
|
|
|
Tax |
Minority
Int. |
|
|
|
|
|
|
|
|
|
|
Minority Int. |
|
|
0,26 |
0,24 |
0,17 |
0,15 |
0,11 |
0,12 |
0,12 |
0,12 |
Minority Int. |
0,14 |
0,15 |
0,13 |
0,09 |
0,06 |
|
|
|
|
|
Minority Int. |
N.I. |
1,25 |
0,57 |
1,31 |
1,36 |
1,44 |
0,69 |
0,78 |
0,77 |
0,04 |
0,74 |
N.I. |
1,39 |
3,76 |
3,12 |
2,90 |
2,56 |
3,17 |
2,70 |
2,79 |
2,59 |
1,93 |
N.I. |
1,90 |
2,21 |
2,17 |
1,44 |
5,15 |
|
|
|
|
|
N.I. |
UR |
5% |
3% |
6% |
6% |
6% |
3% |
4% |
4% |
0% |
3% |
UR |
6% |
13% |
11% |
10% |
9% |
9% |
7% |
7% |
7% |
6% |
UR |
6% |
7% |
5% |
4% |
3% |
|
|
|
|
|
UR |
N.I. +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
3,54 |
|
|
|
|
|
|
|
N.I. +- Sondereffekt |
|
|
1,51 |
1,04 |
0,66 |
|
|
|
|
|
N.I. +- Sondereffekt |
SD |
|
|
|
|
|
|
|
|
|
|
SD |
|
|
0,92 |
0,89 |
0,67 |
2,79 |
1,39 |
2,98 |
0,55 |
0,39 |
SD |
1,66 |
1,29 |
1,09 |
2,38 |
4,85 |
|
|
|
|
|
SD |
G/A +-
Sondereffekt |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
1,55 $ |
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
0,71 $ |
0,49 $ |
0,31 $ |
|
|
|
|
|
G/A +- Sondereffekt |
G/A -B- |
4,17 $ |
1,91 $ |
4,35 $ |
4,59 $ |
4,89 $ |
0,11 $ |
0,70 $ |
0,63 $ |
0,02 $ |
0,36 $ |
G/A -B- |
0,65 $ |
1,66 $ |
1,36 $ |
1,27 $ |
1,12 $ |
1,38 $ |
1,18 $ |
1,21 $ |
1,13 $ |
0,87 $ |
G/A -B- |
0,88 $ |
1,04 $ |
1,02 $ |
0,67 $ |
2,44 $ |
|
|
|
|
|
G/A -B- |
G/A -D- |
|
|
|
4,58 $ |
4,87 $ |
0,11 $ |
0,83 $ |
0,63 $ |
0,02 $ |
0,34 $ |
G/A -D- |
0,63 $ |
1,63 $ |
1,36 $ |
1,27 $ |
1,12 $ |
1,38 $ |
1,18 $ |
1,21 $ |
1,13 $ |
0,87 $ |
G/A -D- |
0,88 $ |
1,03 $ |
1,02 $ |
0,67 $ |
2,33 $ |
|
|
|
|
|
G/A -D- |
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
|
|
G/A-B-EBTv.AN. |
|
|
2,06 $ |
1,67 $ |
1,54 $ |
1,94 $ |
1,62 $ |
1,72 $ |
1,41 $ |
1,24 $ |
G/A-B-EBTv.AN. |
1,26 $ |
1,44 $ |
0,95 $ |
0,79 $ |
0,54 $ |
|
|
|
|
|
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
-0,57 |
0,09 |
-0,15 |
0,11 |
0,09 |
0,07 |
-0,97 |
-1,38 |
Netto KE |
-1,11 |
-0,09 |
-0,21 |
0,01 |
-2,64 |
|
|
|
|
|
Netto KE |
AA -B- |
0,300 M |
0,300 M |
0,300 M |
0,296 M |
0,295 M |
1,132 M |
1,113 M |
1,220 M |
2,028 M |
2,029 M |
AA -B- |
2,128 M |
2,258 M |
2,287 M |
2,284 M |
2,287 M |
2,288 M |
2,293 M |
2,297 M |
2,288 M |
2,226 M |
AA -B- |
2,151 M |
2,138 M |
2,132 M |
2,133 M |
2,111 M |
|
|
|
|
|
AA -B- |
AA -D- |
|
|
|
0,297 M |
0,296 M |
1,135 M |
1,166 M |
1,220 M |
2,029 M |
2,138 M |
AA -D- |
2,248 M |
2,308 M |
2,296 M |
2,288 M |
2,291 M |
2,291 M |
2,295 M |
2,305 M |
2,295 M |
2,230 M |
AA -D- |
2,154 M |
2,148 M |
2,139 M |
2,135 M |
2,119 M |
|
|
|
|
|
AA -D- |
AA -D-
+Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
AA -D- +Eig.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
18,33 $ |
17,60 $ |
19,87 $ |
13,38 $ |
17,47 $ |
1,77 $ |
0,87 $ |
2,48 $ |
1,39 $ |
1,63 $ |
BW
(dil.) |
2,69 $ |
4,75 $ |
4,86 $ |
6,03 $ |
6,50 $ |
6,89 $ |
7,37 $ |
8,10 € |
7,08 $ |
6,49 $ |
BW
(dil.) |
6,22 $ |
6,90 $ |
6,52 $ |
6,34 $ |
7,40 $ |
|
|
|
|
|
BW
(dil.) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
10% |
25% |
22% |
34% |
13% |
39% |
76% |
1% |
26% |
EKR |
40% |
62% |
28% |
26% |
19% |
21% |
17% |
16% |
14% |
12% |
EKR |
13% |
16% |
10% |
7% |
5% |
|
|
|
|
|
EKR |
CR |
|
2% |
6% |
5% |
5% |
2% |
2% |
3% |
0% |
3% |
CR |
6% |
15% |
10% |
9% |
8% |
9% |
7% |
6% |
5% |
4% |
CR |
5% |
6% |
4% |
2% |
1% |
|
|
|
|
|
CR |
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
WC/O.I.R. R |
|
|
|
36% |
33% |
49% |
36% |
33% |
23% |
22% |
WC/O.I.R. R |
21% |
26% |
17% |
19% |
19% |
|
|
|
|
|
WC/O.I.R. R |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
|
|
|
4,27 |
5,17 |
2,01 |
1,01 |
3,03 |
2,83 |
3,48 |
St.Equ. -MA |
6,04 |
10,96 |
11,16 |
13,79 |
14,89 |
15,78 |
16,91 |
18,68 |
16,26 |
14,48 |
St.Equ. -MA |
13,40 |
14,82 |
13,95 |
13,53 |
15,69 |
|
|
|
|
|
St.Equ. -MA |
St.Equ. |
5,50 |
5,28 |
5,96 |
4,59 |
5,49 |
2,23 |
1,27 |
3,31 |
3,12 |
3,82 |
St.Equ. |
6,49 |
11,55 |
11,77 |
14,47 |
15,46 |
16,34 |
17,45 |
19,21 |
16,82 |
14,99 |
St.Equ. |
13,90 |
15,35 |
14,53 |
13,98 |
16,00 |
|
|
|
|
|
St.Equ. |
C-MA |
|
|
|
30,26 |
30,64 |
32,13 |
29,28 |
30,13 |
24,38 |
21,94 |
C-MA |
24,69 |
30,41 |
32,57 |
34,05 |
35,72 |
39,09 |
48,53 |
47,53 |
44,32 |
40,85 |
C-MA |
39,00 |
42,73 |
43,86 |
45,66 |
40,77 |
|
|
|
|
|
C-MA |
C |
23,43 |
22,65 |
26,59 |
30,58 |
30,96 |
32,34 |
29,53 |
30,41 |
24,68 |
22,28 |
C |
25,14 |
31,00 |
33,18 |
34,73 |
36,30 |
39,65 |
49,07 |
48,06 |
44,88 |
41,36 |
C |
39,50 |
43,26 |
44,44 |
46,11 |
41,09 |
|
|
|
|
|
C |
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
WorkingCapital |
|
|
11,38 |
11,51 |
9,82 |
11,71 |
13,29 |
16,10 |
14,48 |
14,42 |
WorkingCapital |
13,28 |
12,99 |
10,38 |
10,24 |
10,89 |
|
|
|
|
|
WorkingCapital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
0,95 |
1,02 |
0,92 |
0,75 |
0,77 |
0,57 |
0,64 |
0,68 |
0,91 |
Kapitalum. Ges. |
1,10 |
1,16 |
1,13 |
0,96 |
0,91 |
1,05 |
0,99 |
0,85 |
0,82 |
0,79 |
Kapitalum. Ges. |
0,81 |
0,87 |
0,63 |
0,63 |
0,57 |
|
|
|
|
|
Kapitalum. Ges. |
Property P&E |
|
|
|
3,81 |
3,24 |
3,00 |
2,79 |
2,84 |
2,98 |
2,57 |
Property P&E |
2,81 |
3,25 |
3,56 |
4,07 |
4,36 |
4,92 |
5,95 |
6,25 |
5,65 |
5,28 |
Property P&E |
4,74 |
5,36 |
4,13 |
3,97 |
4,17 |
|
|
|
|
|
Property P&E |
Kapitalu.
P.P&E |
|
|
|
|
6,03 |
7,32 |
6,10 |
6,74 |
7,30 |
7,53 |
Kapitalu. P.P&E |
9,50 |
10,38 |
10,74 |
8,93 |
7,76 |
8,71 |
8,00 |
7,03 |
6,37 |
6,28 |
Kapitalu. P.P&E |
6,41 |
7,24 |
5,16 |
6,77 |
6,58 |
|
|
|
|
|
Kapitalu. P.P&E |
Lager |
|
|
|
|
|
|
|
|
|
|
Lager |
|
|
5,31 |
4,55 |
4,88 |
5,74 |
6,18 |
6,00 |
5,38 |
4,76 |
Lager |
4,35 |
5,06 |
4,28 |
4,18 |
4,47 |
|
|
|
|
|
Lager |
Lagerumsch. |
|
|
|
|
|
|
|
|
|
|
Lagerumsch. |
|
|
|
5,99 |
6,94 |
7,78 |
6,85 |
6,77 |
6,64 |
6,59 |
Lagerumsch. |
7,11 |
7,89 |
5,47 |
6,54 |
6,25 |
|
|
|
|
|
Lagerumsch. |
Forderungen |
|
|
|
|
|
|
|
|
|
|
Forderungen |
|
|
9,25 |
9,45 |
9,97 |
10,77 |
11,58 |
12,15 |
11,08 |
10,06 |
Forderungen |
9,70 |
10,42 |
6,39 |
6,43 |
6,82 |
|
|
|
|
|
Forderungen |
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
Ford.Umsch. |
|
|
|
3,44 |
3,34 |
3,81 |
3,65 |
3,61 |
3,28 |
3,20 |
Ford.Umsch. |
3,36 |
3,54 |
2,65 |
4,38 |
4,06 |
|
|
|
|
|
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ |
23% |
23% |
22% |
15% |
18% |
7% |
4% |
11% |
13% |
17% |
EQ |
26% |
37% |
35% |
42% |
43% |
41% |
36% |
40% |
37% |
36% |
EQ |
35% |
35% |
33% |
30% |
39% |
|
|
|
|
|
EQ |
Schulden
ges. |
|
|
|
25,99 |
25,47 |
30,12 |
28,26 |
27,10 |
21,56 |
18,45 |
Schulden ges. |
18,65 |
19,45 |
21,41 |
20,26 |
20,84 |
23,31 |
31,62 |
28,85 |
28,06 |
26,37 |
Schulden ges. |
25,60 |
27,91 |
29,01 |
32,13 |
25,09 |
|
|
|
|
|
Schulden ges. |
Schulden
Kurz |
|
|
|
15,88 |
15,54 |
19,04 |
18,41 |
16,21 |
13,07 |
11,61 |
Schulden Kurz |
12,38 |
14,48 |
16,00 |
14,58 |
16,74 |
16,56 |
18,97 |
16,68 |
15,58 |
15,84 |
Schulden Kurz |
15,41 |
16,27 |
18,45 |
20,27 |
15,42 |
|
|
|
|
|
Schulden Kurz |
Schulden
Lang |
|
|
|
10,11 |
9,93 |
11,08 |
9,84 |
10,89 |
8,49 |
6,84 |
Schulden Lang |
6,27 |
4,97 |
5,41 |
5,68 |
4,10 |
6,75 |
12,65 |
12,17 |
12,48 |
10,53 |
Schulden Lang |
10,91 |
11,64 |
10,56 |
11,86 |
9,67 |
|
|
|
|
|
Schulden Lang |
SK:SL |
|
|
|
|
|
|
|
|
|
|
SK:SL |
|
|
2,96 |
2,57 |
4,08 |
2,45 |
1,50 |
1,37 |
1,25 |
1,50 |
SK:SL |
1,41 |
1,40 |
1,75 |
1,71 |
1,59 |
|
|
|
|
|
SK:SL |
SL:N.I. |
|
|
|
|
|
|
|
|
|
|
SL:N.I. |
|
|
1,60 |
1,81 |
1,50 |
2,03 |
4,50 |
4,18 |
4,61 |
5,14 |
SL:N.I. |
5,35 |
4,93 |
6,99 |
11,40 |
14,65 |
|
|
|
|
|
SL:N.I. |
S:N.I. |
|
|
|
|
|
|
|
|
|
|
S:N.I. |
|
|
6,33 |
6,45 |
7,63 |
7,02 |
11,25 |
9,91 |
10,35 |
12,86 |
S:N.I. |
12,55 |
11,83 |
19,21 |
30,89 |
38,02 |
|
|
|
|
|
S:N.I. |
Vermög. Kurz |
|
|
|
19,06 |
18,71 |
19,51 |
19,96 |
21,51 |
15,35 |
14,15 |
Vermög. Kurz |
17,18 |
23,15 |
24,35 |
25,23 |
25,35 |
23,79 |
28,02 |
26,43 |
24,99 |
22,76 |
Vermög. Kurz |
21,94 |
21,94 |
21,87 |
26,46 |
19,23 |
|
|
|
|
|
Vermög. Kurz |
Vermög. Lang |
|
|
|
11,52 |
12,25 |
12,83 |
9,58 |
8,90 |
9,33 |
8,13 |
Vermög. Lang |
7,96 |
7,85 |
8,83 |
9,50 |
10,95 |
15,86 |
21,05 |
21,63 |
19,89 |
18,60 |
Vermög. Lang |
17,56 |
21,32 |
22,57 |
19,65 |
21,86 |
|
|
|
|
|
Vermög. Lang |
WCV |
|
|
|
-6,93 |
-6,76 |
-10,61 |
-8,30 |
-5,59 |
-6,21 |
-4,30 |
WCV |
-1,47 |
3,70 |
2,94 |
4,97 |
4,51 |
0,48 |
-3,60 |
-2,42 |
-3,07 |
-3,61 |
WCV |
-3,66 |
-5,97 |
-7,14 |
-5,67 |
-5,86 |
|
|
|
|
|
WCV |
V. 3.Gr. |
|
|
|
1,20 |
1,20 |
1,02 |
1,08 |
1,33 |
1,17 |
1,22 |
V. 3.Gr. |
1,39 |
1,60 |
1,52 |
1,73 |
1,51 |
1,44 |
1,48 |
1,58 |
1,60 |
1,44 |
V. 3.Gr. |
1,42 |
1,35 |
1,19 |
1,31 |
1,25 |
|
|
|
|
|
V. 3.Gr. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
|
2,90 |
3,16 |
3,30 |
2,91 |
2,88 |
3,10 |
2,83 |
Im. + Good. |
2,89 |
2,69 |
3,23 |
3,47 |
4,79 |
9,52 |
13,73 |
13,97 |
12,76 |
12,01 |
Im. + Good. |
11,50 |
13,82 |
14,90 |
13,08 |
12,93 |
|
|
|
|
|
Im. + Good. |
St.Equ.-MA
-I.+G. |
|
|
|
1,37 |
2,01 |
-1,29 |
-1,90 |
0,15 |
-0,27 |
0,65 |
St.Equ.-MA -I.+G. |
3,15 |
8,27 |
7,93 |
10,32 |
10,10 |
6,26 |
3,18 |
4,71 |
3,50 |
2,47 |
St.Equ.-MA -I.+G. |
1,17 |
1,00 |
-0,95 |
0,45 |
2,76 |
|
|
|
|
|
St.Equ.-MA -I.+G. |
BW - I.+G. |
|
|
|
4,61 $ |
6,79 $ |
NEG |
NEG |
1,23 $ |
NEG |
0,30 $ |
BW - I.+G. |
1,40 $ |
3,58 $ |
3,45 $ |
4,51 $ |
4,41 $ |
2,73 $ |
1,39 $ |
2,04 $ |
1,53 $ |
1,11 $ |
BW - I.+G. |
0,54 $ |
0,47 $ |
NEG |
0,21 $ |
1,30 $ |
|
|
|
|
|
BW - I.+G. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
0,80 |
1,58 |
1,02 |
2,19 |
0,02 |
-0,16 |
0,96 |
1,01 |
Op. CF |
1,94 |
3,05 |
3,96 |
4,03 |
4,20 |
3,61 |
3,78 |
3,65 |
3,85 |
3,82 |
Op. CF |
3,84 |
3,80 |
2,92 |
2,33 |
1,69 |
|
|
|
|
|
Op. CF |
I.
CF |
|
|
-1,02 |
-2,04 |
-1,71 |
-1,22 |
2,65 |
0,75 |
0,35 |
-0,32 |
I. CF |
-0,69 |
-2,29 |
0,11 |
-2,22 |
-2,75 |
-3,25 |
-5,58 |
-0,72 |
-1,12 |
-0,97 |
I. CF |
-1,31 |
-1,45 |
-3,09 |
-0,82 |
6,76 |
|
|
|
|
|
I. CF |
F.
CF |
|
|
0,59 |
-1,19 |
-0,39 |
0,68 |
-2,81 |
-1,59 |
-2,81 |
-0,90 |
F. CF |
-0,39 |
-0,63 |
-2,12 |
-1,30 |
-2,53 |
-1,21 |
3,76 |
-3,86 |
-3,02 |
-3,38 |
F. CF |
-3,36 |
-1,74 |
-0,79 |
-1,38 |
-8,18 |
|
|
|
|
|
F. CF |
CASH |
|
|
2,64 |
1,62 |
1,40 |
2,77 |
2,48 |
4,67 |
3,68 |
3,23 |
CASH |
4,26 |
4,65 |
6,40 |
7,12 |
5,90 |
4,82 |
6,88 |
6,02 |
5,44 |
4,57 |
CASH |
3,64 |
4,53 |
3,45 |
3,54 |
3,90 |
|
|
|
|
|
CASH |
Other Cash |
|
|
|
|
|
|
|
|
|
|
Other CASH |
|
|
7,75 |
9,55 |
8,61 |
5,77 |
8,48 |
6,49 |
6,77 |
6,20 |
Other CASH |
5,60 |
5,53 |
4,16 |
4,11 |
6,01 |
|
|
|
|
|
Other CASH |
|
|
|
|
|
|
Split 1:4 |
|
KE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
Owners Earnings |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
0,80 |
1,58 |
1,02 |
2,19 |
0,02 |
-0,16 |
0,96 |
1,01 |
Op. CF |
1,94 |
3,05 |
3,96 |
4,03 |
4,20 |
3,61 |
3,78 |
3,65 |
3,85 |
3,82 |
Op. CF |
3,84 |
3,80 |
2,92 |
2,33 |
1,69 |
|
|
|
|
|
Op. CF |
Capital ex. |
|
|
0,77 |
0,84 |
0,55 |
0,76 |
0,61 |
0,55 |
0,54 |
0,46 |
Capital ex. |
0,54 |
0,76 |
1,08 |
0,93 |
0,79 |
0,96 |
1,29 |
1,03 |
0,99 |
0,81 |
Capital ex. |
0,77 |
0,88 |
0,70 |
0,68 |
0,58 |
|
|
|
|
|
Capital ex. |
Free CF |
|
|
0,03 |
0,74 |
0,47 |
1,43 |
0,59 |
0,71 |
0,42 |
0,65 |
Free CF |
1,40 |
2,29 |
2,88 |
3,10 |
3,41 |
2,65 |
2,49 |
2,62 |
2,86 |
3,01 |
Free CF |
3,07 |
2,92 |
2,22 |
1,65 |
1,11 |
|
|
|
|
|
Free CF |
Free CF-MA |
|
|
|
|
|
|
|
|
|
|
Free CF-MA |
|
|
2,62 |
2,86 |
3,24 |
2,50 |
2,38 |
2,50 |
2,74 |
2,89 |
Free CF-MA |
2,93 |
2,77 |
2,09 |
1,56 |
1,05 |
|
|
|
|
|
Free CF-MA |
FCF-R |
|
|
|
|
|
|
|
|
|
|
FCF-R |
|
|
8% |
10% |
11% |
7% |
6% |
6% |
7% |
8% |
FCF-R |
9% |
9% |
8% |
6% |
4% |
|
|
|
|
|
FCF-R |
Free CF/A
-B- |
|
|
0,10 $ |
2,50 $ |
1,59 $ |
1,26 $ |
0,53 $ |
0,58 $ |
0,21 $ |
0,32 $ |
Free CF/A -B- |
0,66 $ |
1,01 $ |
1,15 $ |
1,25 $ |
1,42 $ |
1,09 $ |
1,04 $ |
1,09 $ |
1,20 $ |
1,30 $ |
Free CF/A -B- |
1,36 $ |
1,30 $ |
0,98 $ |
0,73 $ |
0,50 $ |
|
|
|
|
|
Free CF/A -B- |
Tilgung
gesch. 7% |
|
|
|
|
1,82 |
1,78 |
2,11 |
1,98 |
1,90 |
1,51 |
Tilgung gesch. 7% |
1,29 |
1,31 |
1,36 |
1,50 |
1,42 |
1,46 |
1,63 |
2,21 |
2,02 |
1,96 |
Tilgung gesch. 7% |
1,85 |
1,79 |
1,95 |
2,03 |
2,25 |
|
|
|
|
|
Tilgung gesch. 7% |
Liqu.Über. |
|
|
|
|
1,35 |
0,35 |
2,70 |
2,69 |
0,94 |
0,86 |
Liqu.Über. |
0,11 |
0,98 |
1,26 |
1,36 |
1,82 |
1,04 |
0,75 |
0,29 |
0,72 |
0,93 |
Liqu.Über. |
1,08 |
0,98 |
0,14 |
0,47 |
1,20 |
|
|
|
|
|
Liqu.Über. |
Liqu.Über./A
-B- |
|
|
|
|
4,58 $ |
0,31 $ |
2,43 $ |
2,20 $ |
0,46 $ |
0,42 $ |
Liqu.Über./A -B- |
0,05 $ |
0,43 $ |
0,55 $ |
0,60 $ |
0,80 $ |
0,45 $ |
0,33 $ |
0,13 $ |
0,31 $ |
0,42 $ |
Liqu.Über./A -B- |
0,50 $ |
0,46 $ |
0,07 $ |
0,22 $ |
0,57 $ |
|
|
|
|
|
Liqu.Über./A -B- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. |
|
|
32% |
30% |
29% |
29% |
46% |
35% |
37% |
40% |
Capital EX:N.I. |
38% |
37% |
30% |
44% |
11% |
|
|
|
|
|
Capital EX:N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
0,66 |
0,66 |
0,70 |
1,00 |
1,18 |
1,32 |
1,31 |
1,16 |
Abschreibungen |
1,14 |
1,10 |
0,92 |
0,96 |
1,23 |
|
|
|
|
|
Abschreibungen |
Absch./GM |
|
|
|
|
|
|
|
|
|
|
Absch./GM |
|
|
6% |
7% |
7% |
9% |
10% |
11% |
12% |
11% |
Absch./GM |
12% |
11% |
11% |
11% |
16% |
|
|
|
|
|
Absch./GM |
R&D |
|
|
|
|
|
|
|
|
|
|
R&D |
|
|
|
1,04 |
1,08 |
1,37 |
1,46 |
1,47 |
1,50 |
1,41 |
R&D |
1,30 |
1,37 |
1,15 |
1,20 |
1,13 |
|
|
|
|
|
R&D |
R&D/GM |
|
|
|
|
|
|
|
|
|
|
R&D/GM |
|
|
|
11% |
11% |
12% |
13% |
12% |
13% |
14% |
R&D/GM |
13% |
13% |
13% |
13% |
14% |
|
|
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/A |
|
|
|
|
|
|
|
|
|
|
Div/A |
|
|
|
|
|
|
|
|
|
|
Div/A |
|
|
|
|
0,89 $ |
|
|
|
|
|
Div/A |
Div/A |
|
|
|
1,81 $ |
1,73 $ |
0 |
0 |
0 |
0 |
0,12 F |
Div/A |
0,24 F |
0,48 F |
0,48 F |
0,51 F |
0,60 F |
0,65 F |
0,68 F |
0,70 F |
0,72 F |
0,74 F |
Div/A |
0,76 F |
0,78 F |
0,80 F |
0,80 F |
0,80 F |
|
|
|
|
|
Div/A |
Divisu.
(Mrd.$) |
|
|
|
0,54 |
0,51 |
0 |
0 |
0 |
0 |
0,20 |
Divisu.(Mrd.$) |
0,43 |
0,85 |
1,06 |
1,07 |
1,27 |
1,62 |
1,56 |
1,61 |
1,75 |
1,61 |
Divisu.(Mrd.$) |
1,66 |
1,67 |
1,69 |
1,82 |
1,88 |
|
|
|
|
|
Divisu.(Mrd.$) |
DIV/Op.CF |
|
|
|
34% |
50% |
0% |
0% |
0% |
0% |
20% |
DIV/Op.CF |
22% |
28% |
27% |
27% |
30% |
45% |
41% |
44% |
45% |
42% |
DIV/Op.CF |
43% |
44% |
58% |
78% |
111% |
|
|
|
|
|
DIV/Op.CF |
DIV/N.I. |
|
|
|
39% |
35% |
0% |
0% |
0% |
0% |
27% |
DIV/N.I. |
31% |
23% |
34% |
37% |
50% |
51% |
58% |
58% |
68% |
83% |
DIV/N.I. |
87% |
75% |
78% |
127% |
36% |
|
|
|
|
|
DIV/N.I. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbeh. Gew. |
|
|
|
0,82 |
0,93 |
0,69 |
0,78 |
0,77 |
0,04 |
0,74 |
Einbeh. Gew. |
0,96 |
2,91 |
2,06 |
1,83 |
1,29 |
1,55 |
1,14 |
1,18 |
0,84 |
0,32 |
Einbeh. Gew. |
0,24 |
0,54 |
0,48 |
0,38 |
3,27 |
|
|
|
|
|
Einbeh. Gew. |
Retained
Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
9,93 |
12,83 |
15,39 |
16,99 |
18,07 |
19,19 |
19,94 |
20,48 |
Retained Ear. |
19,93 |
19,59 |
19,84 |
19,64 |
22,95 |
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
0% |
6% |
18% |
8% |
5% |
3% |
3% |
3% |
Dividynamik/A |
3% |
3% |
3% |
0% |
0% |
|
|
|
|
|
Dividynamik/A |
Umsatzdynamik |
|
|
|
|
|
|
|
|
|
|
Umsatzdynamik |
|
|
20% |
9% |
1% |
20% |
4% |
6% |
5% |
11% |
Umsatzdynamik |
5% |
1% |
19% |
1% |
7% |
|
|
|
|
|
Umsatzdynamik |
N.I.-dynamik |
|
|
|
|
|
|
|
|
|
|
N.I.-dynamik |
|
|
17% |
7% |
12% |
24% |
15% |
3% |
7% |
25% |
N.I.-dynamik |
2% |
16% |
2% |
34% |
258% |
|
|
|
|
|
N.I.-dynamik |
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
|
EBTv.A.-dyn. |
|
|
|
20% |
9% |
24% |
17% |
6% |
18% |
13% |
EBTv.A.-dyn. |
1% |
13% |
35% |
13% |
38% |
|
|
|
|
|
EBTv.A.-dyn. |
Oper.
Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
29% |
19% |
7% |
25% |
13% |
6% |
19% |
14% |
Oper. Inc.-dyn. |
2% |
13% |
36% |
13% |
2% |
|
|
|
|
|
Oper. Inc.-dyn. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
|
|
|
|
|
|
|
Umsatz 10J |
|
|
|
349,86 |
344,40 |
|
|
|
|
|
Umsatz 10J |
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J |
|
|
|
34,77 |
32,84 |
|
|
|
|
|
O.I.R. 10J |
N.I. unang.
10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
|
|
|
|
|
|
|
N.I. unang. 10J |
|
|
|
24,76 |
27,35 |
|
|
|
|
|
N.I. unang. 10J |
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
|
|
|
|
|
|
|
FCF 10J |
|
|
|
26,90 |
24,60 |
|
|
|
|
|
FCF 10J |
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
Capex 10J |
|
|
|
8,90 |
8,69 |
|
|
|
|
|
Capex 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
|
|
|
|
|
|
|
|
|
O.I.R. 10J D |
|
11% |
10% |
10% |
10% |
|
|
|
|
|
O.I.R. 10J D |
UR 10J D
unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
|
|
|
|
|
|
|
|
|
UR 10J D unan. |
|
8% |
7% |
7% |
8% |
|
|
|
|
|
UR 10J D unan. |
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
|
|
|
|
|
|
|
|
|
FCF-R 10J D |
|
8% |
8% |
8% |
7% |
|
|
|
|
|
FCF-R 10J D |
Capital
EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
Capital EX:N.I. 10J D |
|
35% |
35% |
36% |
32% |
|
|
|
|
|
Capital EX:N.I. 10J D |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
69 $ |
32 $ |
72 $ |
76 $ |
81 $ |
0 $ |
0 $ |
0 $ |
0 $ |
6 $ |
I.W. |
11 $ |
27 $ |
26 $ |
21 $ |
18 $ |
23 $ |
19 $ |
20 $ |
19 $ |
14 $ |
I.W. |
15 $ |
17 $ |
12 $ |
7 $ |
4 $ |
|
|
|
|
|
I.W. |
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
I.W. |
|
50 $ |
58 $ |
60 $ |
77 $ |
10 $ |
2 $ |
0 $ |
0 $ |
0 $ |
I.W. |
6 $ |
14 $ |
21 $ |
25 $ |
22 $ |
21 $ |
20 $ |
21 $ |
19 $ |
18 $ |
I.W. |
16 $ |
16 $ |
15 $ |
11 $ |
7 $ |
|
|
|
|
|
I.W. |
(Ben;3JD;KGV16,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV16,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV14,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV14,5) |
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
19 $ |
21 $ |
23 $ |
18 $ |
17 $ |
18 $ |
20 $ |
21 $ |
I.W. |
22 $ |
21 $ |
16 $ |
11 $ |
7 $ |
|
|
|
|
|
I.W. |
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
|
|
|
|
|
|
|
|
|
|
(Ben;FCFaktuell) |
I.W. |
|
|
|
39 $ |
21 $ |
12 $ |
6 $ |
0 $ |
0 $ |
3 $ |
I.W. |
6 $ |
10 $ |
|
|
21 $ |
21 $ |
19 $ |
18 $ |
18 $ |
20 $ |
I.W. |
22 $ |
22 $ |
20 $ |
15 $ |
11 $ |
|
|
|
|
|
I.W. |
(DFC;FCF/A
3JD) |
|
|
|
|
|
|
|
|
|
|
(DFC;FCF/A 3JD) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF14,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;FCF14,5) |
I.W. |
62 $ |
28 $ |
65 $ |
68 $ |
73 $ |
0 $ |
0 $ |
0 $ |
0 $ |
5 $ |
I.W. |
10 $ |
25 $ |
|
|
|
|
|
|
|
|
I.W. |
|
55 $ |
36 $ |
52 $ |
|
|
|
|
|
|
I.W. |
(DFC;G/A
aktuel) |
|
|
|
|
|
|
|
|
|
|
(DFC;G/A aktuel) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
|
|
|
|
|
|
|
|
|
|
(Buff;aktuell) |
I.W. |
|
45 $ |
52 $ |
54 $ |
69 $ |
9 $ |
2 $ |
0 $ |
0 $ |
0 $ |
I.W. |
5 $ |
13 $ |
|
|
|
|
|
|
|
|
I.W. |
|
51 $ |
47 $ |
71 $ |
|
|
|
|
|
|
I.W. |
(DFC;3JD;WR4,00%) |
|
|
|
|
|
|
|
|
|
|
(DFC;3JD;WR4,00%) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
|
|
|
|
|
|
|
|
|
|
(Buff;3JD) |
I.W. |
|
|
|
|
|
|
|
|
|
|
I.W. |
|
9 $ |
1 $ |
0 $ |
0 $ |
0 $ |
0 $ |
0 $ |
0 $ |
0 $ |
I.W. |
0 $ |
0 $ |
|
|
|
|
|
|
|
|
I.W. |
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
Split 1:4 |
|
KE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
|
|
|
|
|
2001 |
2002 |
2003 |
2004 |
2005 |
Kennzahlen var. |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
Kennzahlen var. |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Kennzahlen var. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
|
10 $ |
2 $ |
3 $ |
6 $ |
7 $ |
Kurs |
12 $ |
25 $ |
33 $ |
12 $ |
20 $ |
22 $ |
18 $ |
23 $ |
24 $ |
19 $ |
Kurs |
20 $ |
24 $ |
21 $ |
20 $ |
23 $ |
|
|
|
|
|
Kurs |
Marktwert |
|
|
|
|
|
11,35 |
2,33 |
3,66 |
12,17 |
14,97 |
Marktwert |
26,98 |
57,70 |
75,77 |
27,46 |
45,82 |
50,40 |
41,31 |
53,02 |
55,08 |
42,37 |
Marktwert |
43,08 |
51,55 |
44,92 |
42,70 |
48,74 |
|
|
|
|
|
Marktwert |
MOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
MOper.Inc.V |
|
|
15 |
7 |
12 |
11 |
10 |
12 |
15 |
13 |
MOper.Inc.V |
14 |
15 |
20 |
22 |
26 |
|
|
|
|
|
MOper.Inc.V |
Untern.Wert |
|
|
|
|
|
|
|
|
|
|
Untern.Wert |
|
|
71,45 |
21,42 |
40,22 |
50,12 |
45,12 |
56,11 |
58,32 |
45,46 |
Untern.Wert |
46,80 |
55,25 |
51,13 |
49,31 |
49,72 |
|
|
|
|
|
Untern.Wert |
UWOper.Inc.V |
|
|
|
|
|
|
|
|
|
|
UWOper.Inc.V |
|
|
14 |
5 |
11 |
10 |
11 |
13 |
16 |
14 |
UWOper.Inc.V |
15 |
16 |
23 |
25 |
26 |
|
|
|
|
|
UWOper.Inc.V |
KGV |
|
|
|
|
|
VERLUST |
VERLUST |
VERLUST |
VERLUST |
19 |
KGV |
18 |
15 |
21 |
9 |
18 |
16 |
15 |
19 |
21 |
22 |
KGV |
23 |
23 |
30 |
41 |
74 |
|
|
|
|
|
KGV |
Rendite |
|
|
|
|
|
1,10% |
41,50% |
21,00% |
0,33% |
5,14% |
Rendite |
5,42% |
6,64% |
4,70% |
10,58% |
5,60% |
6,27% |
6,56% |
5,04% |
4,71% |
4,58% |
Rendite |
4,40% |
4,33% |
3,38% |
2,45% |
1,35% |
|
|
|
|
|
Rendite |
MU |
|
|
|
|
|
0,5 |
0,1 |
0,2 |
0,3 |
0,7 |
MU |
1,2 |
2,0 |
2,2 |
0,9 |
1,5 |
1,3 |
1,1 |
1,3 |
1,4 |
1,2 |
MU |
1,3 |
1,5 |
1,6 |
1,5 |
1,9 |
|
|
|
|
|
MU |
Kurs/BW V. |
|
|
|
|
|
5,7 |
2,3 |
1,2 |
4,3 |
4,3 |
Kurs/BW V. |
4,5 |
5,3 |
6,8 |
2,0 |
3,1 |
3,2 |
2,4 |
2,8 |
3,4 |
2,9 |
Kurs/BW V. |
3,2 |
3,5 |
3,2 |
3,2 |
3,1 |
|
|
|
|
|
Kurs/BW V. |
Dividendenre. |
|
|
|
|
|
0,00% |
0,00% |
0,00% |
0,00% |
1,43% |
Dividendenre. |
1,67% |
1,84% |
1,36% |
4,08% |
3,51% |
3,18% |
3,78% |
2,92% |
3,00% |
3,89% |
Dividendenre. |
3,60% |
3,25% |
3,76% |
4,25% |
3,48% |
|
|
|
|
|
Dividendenre. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.01 |
|
|
|
|
|
|
|
|
|
|
Durch. Didy. S.01 |
|
6% |
|
|
|
|
14% |
|
|
|
Durch. Didy. S.01 |
|
10% |
9% |
9% |
9% |
|
|
|
|
|
Durch. Didy. S.01 |
Durch.
U.Dy.S.98 |
|
|
|
|
|
|
2% |
|
|
|
Durch. U.Dy.S.98 |
|
1% |
|
|
|
|
3% |
|
|
|
Durch. U.Dy.S.98 |
|
2% |
2% |
1% |
1% |
|
|
|
|
|
Durch. U.Dy.S.98 |
Dr. FCF-dy.
S.00 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.00 |
|
20% |
|
|
|
|
17% |
|
|
|
Dr. FCF-dy. S.00 |
|
12% |
11% |
9% |
7% |
|
|
|
|
|
Dr. FCF-dy. S.00 |
Durch.G.D.S.98 |
|
|
|
|
|
|
### |
|
|
|
Durch.G.D.S.98 |
|
7% |
|
|
|
|
7% |
|
|
|
Durch.G.D.S.98 |
|
4% |
3% |
2% |
0% |
|
|
|
|
|
Durch.G.D.S.98 |
D.EBTv.A.
S.10 |
|
|
|
|
|
|
|
|
|
|
D.EBTv.A. S.10 |
|
17% |
|
|
|
|
14% |
|
|
|
D.EBTv.A. S.10 |
|
5% |
6% |
7% |
10% |
|
|
|
|
|
D.EBTv.A. S.10 |
D. O.Inc.
S.01 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.92 |
|
|
|
|
|
|
|
|
|
|
D. O.Inc.
S.01 |
|
7% |
6% |
5% |
3% |
|
|
|
|
|
D. O.Inc.
S.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
13% |
8% |
6% |
5% |
|
|
|
|
|
Roll. Dr.Didy. 10J |
Roll.
Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
|
3% |
1% |
1% |
2% |
|
|
|
|
|
Roll. Dr.Udy. 10J |
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
7% |
2% |
2% |
6% |
|
|
|
|
|
Roll. dFCF d. 10J |
Roll.
Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.10J |
|
0% |
4% |
8% |
11% |
|
|
|
|
|
Roll. Dr.Gdy.10J |
Roll.EBT.va
10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
|
|
|
|
|
|
Roll.EBT.va 10J |
|
|
|
|
10% |
|
|
|
|
|
Roll.EBT.va 10J |
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
10J |
|
2% |
3% |
5% |
8% |
|
|
|
|
|
Roll.O.Inc.
10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr. Didy 5J |
|
2% |
0% |
1% |
2% |
|
|
|
|
|
Roll. Dr. Didy 5J |
Roll.
Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 5J |
|
1% |
4% |
6% |
7% |
|
|
|
|
|
Roll. Dr.Udy. 5J |
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
1% |
1% |
4% |
12% |
|
|
|
|
|
Roll. dFCF d. 5J |
Roll.
Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 5J |
|
7% |
9% |
11% |
18% |
|
|
|
|
|
Roll. Dr.Gdy. 5J |
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
6% |
9% |
9% |
15% |
|
|
|
|
|
Roll. EBT.va 5J |
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
Roll.O.Inc.
5J |
|
6% |
9% |
10% |
13% |
|
|
|
|
|
Roll.O.Inc.
5J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|