SAB Miller |
|
|
|
|
|
KE |
|
|
KE |
|
SAB Miller |
|
|
|
|
|
|
|
|
Mrd. USD |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
Mrd. USD |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Umsatz |
5,88 |
6,18 |
5,42 |
3,62 |
3,72 |
8,30 |
11,37 |
12,90 |
15,31 |
18,62 |
Umsatz |
21,41 |
18,70 |
18,02 |
19,41 |
21,76 |
23,21 |
22,31 |
22,13 |
C.O.S. |
|
|
|
|
|
|
|
|
9,55 |
11,57 |
C.O.S. |
13,60 |
12,00 |
11,46 |
12,27 |
13,78 |
12,12 |
11,60 |
11,32 |
GM |
|
|
|
|
|
|
|
|
5,76 |
7,05 |
GM |
7,81 |
6,70 |
6,56 |
7,14 |
7,98 |
11,09 |
10,71 |
10,81 |
GMR |
|
|
|
|
|
|
|
|
38% |
38% |
GMR |
36% |
36% |
36% |
37% |
37% |
48% |
48% |
49% |
S.G.A. |
|
|
|
|
|
|
|
|
3,34 |
4,13 |
S.G.A. |
4,64 |
3,93 |
4,10 |
4,43 |
4,77 |
7,28 |
6,86 |
6,78 |
S.G.A./GM |
|
|
|
|
|
|
|
|
58% |
59% |
S.G.A./GM |
59% |
59% |
62% |
62% |
60% |
66% |
64% |
63% |
Oper. Inc. |
|
|
|
|
|
|
|
|
2,42 |
2,92 |
Oper. Inc. |
3,17 |
2,77 |
2,46 |
2,71 |
3,21 |
3,81 |
3,85 |
4,03 |
O.I.R. |
|
|
|
|
|
|
|
|
16% |
16% |
O.I.R. |
15% |
15% |
14% |
14% |
15% |
16% |
17% |
18% |
Zinsen |
|
|
|
|
|
|
|
|
0,38 |
0,67 |
Zinsen |
0,72 |
1,30 |
0,88 |
0,88 |
1,09 |
1,42 |
1,06 |
1,05 |
Zinsen/Op.
Inc. |
|
|
|
|
|
|
|
|
16% |
23% |
Zinsen/Op. Inc. |
23% |
47% |
36% |
32% |
34% |
37% |
28% |
26% |
Equity+Z.erg. |
|
|
|
|
|
|
|
|
0,26 |
0,45 |
Equity+Z.erg. |
0,54 |
1,11 |
1,19 |
1,38 |
1,68 |
1,98 |
1,69 |
1,54 |
EBTv.And |
|
|
|
|
|
|
|
|
2,30 |
2,70 |
EBTv.And |
2,99 |
2,58 |
2,77 |
3,21 |
3,80 |
4,37 |
4,48 |
4,52 |
EBTv.And R |
|
|
|
|
|
|
|
|
15% |
15% |
EBTv.And R |
14% |
14% |
15% |
17% |
17% |
19% |
20% |
20% |
Andere |
|
|
|
|
|
|
|
|
0,15 |
0,10 |
Andere |
0,25 |
0,38 |
0,16 |
0,42 |
1,80 |
0,34 |
0,34 |
0,31 |
Andere/U |
|
|
|
|
|
|
|
|
1% |
1% |
Andere/U |
1% |
2% |
1% |
2% |
8% |
1% |
2% |
1% |
EBT |
|
|
|
|
|
|
|
|
2,45 |
2,80 |
EBT |
3,26 |
2,96 |
2,93 |
3,63 |
5,60 |
4,71 |
4,82 |
4,83 |
Tax |
|
|
|
|
|
|
|
|
0,78 |
0,92 |
Tax |
0,98 |
0,80 |
0,85 |
1,07 |
1,13 |
1,20 |
1,17 |
1,27 |
Minority
Int. |
|
|
|
|
|
|
|
|
0,23 |
0,23 |
Minority Int. |
0,27 |
0,28 |
0,17 |
0,15 |
0,26 |
0,24 |
0,27 |
0,26 |
N.I. |
0,38 |
0,32 |
0,48 |
0,36 |
0,29 |
0,30 |
0,65 |
1,14 |
1,44 |
1,65 |
N.I. |
2,02 |
1,88 |
1,91 |
2,41 |
4,22 |
3,27 |
3,38 |
3,30 |
UR |
6% |
5% |
9% |
10% |
8% |
4% |
6% |
9% |
11% |
10% |
UR |
11% |
12% |
12% |
13% |
13% |
15% |
16% |
16% |
|
|
|
|
|
|
|
|
|
|
|
N.I. +-
Sondereffekt |
|
|
|
|
2,75 |
|
|
|
SD |
|
|
|
|
|
|
|
|
1,28 |
6,33 |
SD |
5,76 |
5,40 |
6,74 |
3,70 |
11,29 |
4,30 |
4,89 |
5,47 |
EBIT/ZA |
|
|
|
|
|
|
|
|
|
|
G/A +- Sondereffekt |
|
|
|
|
1,74 $ |
|
|
|
G/A -B- |
|
|
0,64 $ |
0,52 $ |
0,41 $ |
0,28 $ |
0,54 $ |
0,94 $ |
1,05 $ |
1,10 $ |
G/A -B- |
1,35 $ |
1,25 $ |
1,23 $ |
1,53 $ |
2,67 $ |
2,06 $ |
2,12 $ |
2,06 $ |
G/A -D- |
|
|
0,64 $ |
0,51 $ |
0,40 $ |
0,28 $ |
0,53 $ |
0,91 $ |
1,04 $ |
1,10 $ |
G/A -D- |
1,34 $ |
1,25 $ |
1,22 $ |
1,52 $ |
2,64 $ |
2,04 $ |
2,09 $ |
2,04 $ |
G/A-B-EBTv.AN. |
|
|
|
|
|
|
|
|
1,68 $ |
1,80 $ |
G/A-B-EBTv.AN. |
1,99 $ |
1,72 $ |
1,78 $ |
2,04 $ |
2,40 $ |
2,87 $ |
2,91 $ |
2,61 $ |
G/Av.An.-B-35% |
|
|
|
|
|
|
|
|
|
|
G/Av.An.-B-35% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
|
|
|
|
|
Netto KE |
|
|
|
|
|
0,09 |
0,02 |
0,08 |
AA -B- |
|
|
0,753 M |
0,697 M |
0,719 M |
1,076 M |
1,192 M |
1,212 M |
1,372 M |
1,496 M |
AA -B- |
1,504 M |
1,502 M |
1,558 M |
1,576 M |
1,583 M |
1,590 M |
1,597 M |
1,604 M |
AA -D- |
|
|
0,762 M |
0,706 M |
0,767 M |
1,076 M |
1,265 M |
1,273 M |
1,381 M |
1,505 M |
AA -D- |
1,508 M |
1,509 M |
1,564 M |
1,586 M |
1,600 M |
1,609 M |
1,617 M |
1,621 M |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BW
(dil.) |
|
|
2,76 $ |
2,97 $ |
3,01 $ |
5,76 $ |
4,88 $ |
6,03 $ |
9,51 $ |
9,57 $ |
BW (dil.) |
11,64 $ |
10,19 $ |
12,73 $ |
13,88 $ |
15,67 $ |
16,39 $ |
16,28 $ |
14,29 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EKR |
|
29% |
28% |
17% |
14% |
13% |
10% |
18% |
19% |
13% |
EKR |
14% |
11% |
12% |
12% |
12% |
13% |
13% |
13% |
CR-MA R |
|
9% |
12% |
9% |
7% |
6% |
5% |
9% |
10% |
6% |
CR-MA R |
7% |
5% |
6% |
7% |
7% |
6% |
6% |
6% |
C-MA-(I+G)R |
|
|
|
11% |
9% |
9% |
12% |
18% |
19% |
16% |
C-MA-(I+G)R |
18% |
12% |
10% |
12% |
12% |
13% |
13% |
13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
St.Equ. -MA |
1,10 |
1,70 |
2,16 |
2,10 |
2,31 |
6,20 |
6,17 |
7,67 |
13,05 |
14,41 |
St.Equ. -MA |
17,55 |
15,38 |
19,91 |
22,01 |
25,07 |
26,37 |
26,32 |
23,17 |
St.Equ. |
1,16 |
1,86 |
2,60 |
2,39 |
3,05 |
6,98 |
6,98 |
8,30 |
13,60 |
15,00 |
St.Equ. |
18,24 |
16,11 |
20,60 |
22,76 |
26,01 |
27,46 |
27,48 |
24,36 |
C-MA |
3,75 |
4,10 |
3,99 |
4,09 |
4,97 |
12,10 |
12,98 |
14,59 |
26,23 |
28,14 |
C-MA |
35,11 |
30,88 |
36,82 |
38,36 |
54,71 |
55,21 |
52,59 |
43,73 |
C |
3,81 |
4,26 |
4,38 |
4,38 |
5,69 |
12,89 |
13,80 |
15,23 |
26,78 |
28,74 |
C |
35,81 |
31,62 |
37,50 |
39,11 |
55,65 |
56,29 |
53,75 |
44,91 |
C-MA-(I+G) |
|
|
3,38 |
3,22 |
3,17 |
5,65 |
6,47 |
7,77 |
10,09 |
10,99 |
C-MA-(I+G) |
15,13 |
18,42 |
20,88 |
22,05 |
24,68 |
25,71 |
25,56 |
22,11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitalum.
Ges. |
|
1,62 |
1,27 |
1,05 |
1,07 |
|
1,05 |
1,05 |
1,12 |
0,70 |
Kapitalum. Ges. |
0,74 |
0,52 |
0,57 |
0,52 |
0,56 |
0,42 |
0,40 |
0,41 |
Property P&E |
|
|
1,91 |
1,78 |
1,86 |
3,24 |
3,76 |
4,16 |
6,34 |
6,75 |
Property P&E |
9,04 |
7,40 |
8,92 |
9,33 |
9,30 |
9,06 |
9,07 |
7,96 |
Kapitalu.
P.P&E |
|
|
|
2,19 |
2,45 |
|
3,90 |
3,87 |
4,11 |
2,94 |
Kapitalu. P.P&E |
3,17 |
2,07 |
2,44 |
2,18 |
2,33 |
2,50 |
2,46 |
2,44 |
Lager |
|
|
|
|
|
|
|
|
0,88 |
0,93 |
Lager |
1,35 |
1,24 |
1,30 |
1,26 |
1,26 |
1,18 |
1,17 |
1,03 |
Lagerumsch. |
|
|
|
|
|
|
|
|
|
21,16 |
Lagerumsch. |
23,02 |
13,85 |
14,53 |
14,93 |
17,27 |
18,42 |
18,91 |
18,91 |
Forderungen |
|
|
|
|
|
|
|
|
1,22 |
1,47 |
Forderungen |
1,87 |
1,58 |
1,67 |
1,69 |
2,16 |
2,07 |
1,82 |
1,71 |
Ford.Umsch. |
|
|
|
|
|
|
|
|
|
15,26 |
Ford.Umsch. |
14,56 |
10,00 |
11,41 |
11,62 |
12,88 |
10,75 |
10,78 |
12,16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQ |
30% |
44% |
59% |
55% |
54% |
54% |
51% |
54% |
51% |
52% |
EQ |
51% |
51% |
55% |
58% |
47% |
49% |
51% |
54% |
Schulden
ges. |
|
|
1,78 |
1,99 |
2,64 |
5,91 |
6,82 |
6,93 |
13,18 |
13,74 |
Schulden ges. |
17,57 |
15,51 |
16,90 |
16,35 |
29,64 |
28,83 |
26,27 |
20,55 |
Schulden
Kurz |
|
|
|
|
|
|
|
|
4,81 |
5,18 |
Schulden Kurz |
6,20 |
5,34 |
5,98 |
6,01 |
6,79 |
8,53 |
10,00 |
7,33 |
Schulden
Lang |
|
|
|
|
|
|
|
|
8,37 |
8,56 |
Schulden Lang |
11,37 |
10,17 |
10,93 |
10,34 |
22,85 |
20,30 |
16,27 |
13,22 |
SK:SL |
|
|
|
|
|
|
|
|
0,57 |
0,61 |
SK:SL |
0,55 |
0,53 |
0,55 |
0,58 |
0,30 |
0,42 |
0,61 |
0,55 |
SL:N.I. |
|
|
|
|
|
|
|
|
5,81 |
5,19 |
SL:N.I. |
5,63 |
5,41 |
5,72 |
4,29 |
7,59 |
5,78 |
4,46 |
3,71 |
Vermög. Kurz |
|
|
|
|
|
1,82 |
2,32 |
2,94 |
2,83 |
3,05 |
Vermög. Kurz |
4,13 |
3,46 |
3,90 |
4,24 |
4,74 |
5,71 |
5,39 |
4,36 |
Vermög. Lang |
|
|
|
|
|
|
11,48 |
12,29 |
23,95 |
25,68 |
Vermög. Lang |
31,69 |
28,16 |
33,61 |
34,86 |
50,91 |
50,59 |
48,36 |
40,55 |
WCV |
|
|
|
|
|
-4,09 |
-4,50 |
-3,99 |
-10,35 |
-10,69 |
WCV |
-13,44 |
-12,05 |
-13,00 |
-12,11 |
-24,90 |
-23,12 |
-20,88 |
-16,19 |
Current R. |
|
|
|
|
|
|
|
|
0,59 |
0,59 |
Current R. |
0,67 |
0,65 |
0,65 |
0,71 |
0,70 |
0,67 |
0,54 |
0,59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Im. + Good. |
|
|
0,61 |
0,87 |
1,80 |
6,45 |
6,51 |
6,82 |
16,14 |
17,15 |
Im. + Good. |
19,98 |
12,46 |
15,94 |
16,31 |
30,03 |
29,50 |
27,03 |
21,62 |
St.Equ.-MA -I.+G. |
|
|
1,55 |
1,23 |
0,51 |
-0,25 |
-0,34 |
0,85 |
-3,09 |
-2,74 |
St.Equ.-MA -I.+G. |
-2,43 |
2,92 |
3,97 |
5,70 |
-4,96 |
-3,13 |
-0,71 |
1,55 |
BW - I.+G. |
|
|
2,03 $ |
1,74 $ |
0,66 $ |
NEG |
NEG |
0,67 $ |
NEG |
NEG |
BW - I.+G. |
NEG |
1,94 $ |
2,54 $ |
3,59 $ |
NEG |
NEG |
NEG |
0,96 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
1,57 |
2,29 |
2,79 |
2,10 |
2,73 |
Op. CF |
2,81 |
2,18 |
3,28 |
3,04 |
3,94 |
4,10 |
3,43 |
3,72 |
I.
CF |
|
|
|
|
|
|
|
|
-3,56 |
-1,68 |
I. CF |
-3,27 |
-2,03 |
-1,18 |
-0,52 |
-11,60 |
-0,66 |
-0,63 |
0,66 |
F.
CF |
|
|
|
|
|
|
|
|
1,21 |
-1,14 |
F. CF |
0,47 |
-0,26 |
-1,72 |
-2,33 |
7,50 |
-2,03 |
-2,84 |
-5,38 |
CASH |
|
|
|
|
|
|
|
|
0,40 |
0,29 |
CASH |
0,19 |
0,11 |
0,59 |
0,81 |
0,61 |
1,96 |
1,87 |
0,75 |
|
|
|
|
|
|
KE |
|
|
KE |
|
|
|
|
|
|
|
|
|
|
Owners
Earnings |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
Owners Earnings |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Op. CF |
|
|
|
|
|
|
|
|
2,10 |
2,73 |
Op. CF |
2,81 |
2,18 |
3,28 |
3,04 |
3,94 |
4,10 |
3,43 |
3,72 |
Capital exp. |
|
|
|
|
|
|
|
|
1,03 |
1,46 |
Capital exp. |
2,04 |
2,15 |
1,53 |
1,32 |
1,64 |
1,48 |
1,49 |
1,57 |
Free CF |
|
|
|
|
|
|
|
|
1,07 |
1,27 |
Free CF |
0,77 |
0,03 |
1,75 |
1,72 |
2,30 |
2,62 |
1,94 |
2,15 |
Free CF-MA |
|
|
|
|
|
|
|
|
0,84 |
1,04 |
Free CF-MA |
0,50 |
0,25 |
1,58 |
1,57 |
2,04 |
2,38 |
1,67 |
1,89 |
Free CF/A
-B- |
|
|
|
|
|
|
|
|
0,61 $ |
0,70 $ |
Free CF/A -B- |
0,33 $ |
0,17 $ |
1,01 $ |
1,00 $ |
1,47 $ |
1,50 $ |
1,05 $ |
1,18 $ |
Tilgung
gesch. 7% |
|
|
|
|
|
|
|
|
0,49 |
0,91 |
Tilgung gesch. 7% |
0,96 |
1,24 |
1,09 |
1,18 |
1,14 |
2,07 |
2,01 |
1,83 |
Liqu.Über. |
|
|
|
|
|
|
|
|
0,58 |
0,13 |
Liqu.Über. |
0,46 |
1,49 |
0,49 |
0,39 |
0,90 |
0,31 |
0,34 |
0,06 |
Liqu.Über./A
-B- |
|
|
|
|
|
|
|
|
0,42 $ |
0,09 $ |
Liqu.Über./A -B- |
0,31 $ |
0,99 $ |
0,31 $ |
0,25 $ |
0,57 $ |
0,19 $ |
0,21 $ |
0,04 $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
EX:N.I. |
|
|
|
|
|
|
|
|
62% |
78% |
Capital EX:N.I. |
89% |
100% |
74% |
52% |
54% |
42% |
41% |
44% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
|
|
|
|
|
Abschreibungen |
|
|
|
|
|
0,91 |
0,93 |
1,29 |
Absch./GM |
|
|
|
|
|
|
|
|
|
|
Absch./GM |
|
|
|
|
|
|
|
12% |
R&D |
|
|
|
|
|
|
|
|
|
|
R&D |
|
|
|
|
|
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
R&D/GM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div/A |
|
|
0,25 $ |
0,25 $ |
0,25 $ |
0,25 $ |
0,30 $ |
0,38 $ |
0,44 $ |
0,50 $ |
Div/A |
0,58 $ |
0,58 $ |
0,68 $ |
0,81 $ |
0,91 $ |
1,01 $ |
1,05 $ |
1,13 $ |
Divisumme |
|
|
0,19 |
0,17 |
0,18 |
0,27 |
0,36 |
0,46 |
0,60 |
0,75 |
Divisumme |
0,87 |
0,87 |
1,06 |
1,28 |
1,44 |
1,61 |
1,68 |
1,81 |
DIV/Op.CF |
|
|
|
|
|
17% |
16% |
17% |
29% |
27% |
DIV/Op.CF |
31% |
40% |
32% |
42% |
37% |
39% |
49% |
49% |
DIV/N.I. |
|
|
|
|
|
89% |
56% |
40% |
42% |
45% |
DIV/N.I. |
43% |
46% |
55% |
53% |
52% |
49% |
50% |
55% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Einbehaltene
G. |
|
|
|
|
|
|
|
|
|
|
Einbehaltene G. |
|
|
|
|
|
1,66 |
1,70 |
1,49 |
Retained Ear. |
|
|
|
|
|
|
|
|
|
|
Retained Ear. |
|
|
|
|
|
14,35 |
16,54 |
18,43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividynamik/A |
|
|
|
0% |
0% |
0% |
20% |
27% |
16% |
12% |
Dividynamik/A |
16% |
0% |
17% |
19% |
12% |
11% |
4% |
8% |
Umsatzdynamik |
|
5% |
12% |
33% |
3% |
123% |
37% |
13% |
19% |
22% |
Umsatzdynamik |
15% |
13% |
4% |
8% |
12% |
7% |
4% |
1% |
N.I.-dynamik |
|
16% |
50% |
25% |
19% |
3% |
117% |
75% |
26% |
15% |
N.I.-dynamik |
22% |
7% |
2% |
26% |
14% |
20% |
3% |
2% |
FCF-dynamik |
|
|
|
|
|
|
|
|
|
24% |
FCF-dynamik |
52% |
150% |
732% |
1% |
30% |
17% |
30% |
13% |
EBTv.A.-dyn. |
|
|
|
|
|
|
|
|
|
17% |
EBTv.A.-dyn. |
11% |
14% |
11% |
16% |
18% |
15% |
3% |
1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
7 $ |
5 $ |
9 $ |
16 $ |
17 $ |
18 $ |
I.W. |
22 $ |
21 $ |
20 $ |
25 $ |
29 $ |
34 $ |
35 $ |
34 $ |
(Ben;aktuel) |
|
|
|
|
|
|
|
|
|
|
(Ben;aktuel) |
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
9 $ |
5 $ |
7 $ |
9 $ |
13 $ |
16 $ |
I.W. |
19 $ |
20 $ |
21 $ |
22 $ |
25 $ |
29 $ |
32 $ |
34 $ |
(Ben;3JD;KGV16,5) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;KGV16,5) |
|
|
|
|
|
|
|
|
I.W. |
|
|
|
|
16 $ |
14 $ |
16 $ |
21 $ |
24 $ |
28 $ |
I.W. |
30 $ |
33 $ |
37 $ |
43 $ |
47 $ |
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
(Ben;3JD;Real) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KE |
|
|
KE |
|
|
|
|
|
|
|
|
|
|
Kennzahlen
var. |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
Kennzahlen var. |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kurs |
|
|
|
|
|
7 $ |
9 $ |
15 $ |
19 $ |
21 $ |
Kurs |
28 $ |
17 $ |
25 $ |
32 $ |
36 $ |
46 $ |
51 $ |
54 $ |
Marktwert |
|
|
|
|
|
7,5 |
11,4 |
19,1 |
26,2 |
31,6 |
Marktwert |
42,2 |
25,7 |
39,1 |
50,8 |
57,6 |
74,0 |
82,5 |
87,5 |
KGV |
|
|
|
|
|
25 |
17 |
16 |
18 |
19 |
KGV |
21 |
14 |
20 |
21 |
21 |
22 |
24 |
26 |
Rendite |
|
|
|
|
|
4,00% |
6,00% |
6,27% |
5,53% |
5,24% |
Rendite |
4,82% |
7,35% |
4,92% |
4,78% |
4,83% |
4,48% |
4,16% |
3,81% |
MU |
|
|
|
|
|
0,8 |
0,9 |
1,3 |
1,5 |
1,5 |
MU |
1,8 |
1,0 |
1,5 |
1,8 |
1,8 |
3,2 |
3,7 |
4,0 |
Kurs/BW V. |
|
|
|
|
|
1,2 |
1,8 |
2,5 |
2,0 |
2,2 |
Kurs/BW V. |
2,4 |
1,7 |
2,0 |
2,3 |
2,3 |
2,8 |
3,1 |
3,8 |
Dividendenre. |
|
|
|
|
|
3,57 $% |
3,33% |
2,53% |
2,32% |
2,38% |
Dividendenre. |
2,07% |
3,41% |
2,72% |
2,53% |
2,53% |
2,20% |
2,06% |
2,13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Durch. Didy.
S.02 |
|
|
|
|
|
12% |
17% |
19% |
21% |
22% |
Durch. Didy. S.02 |
21% |
18% |
19% |
19% |
18% |
21% |
20% |
19% |
Durch.
U.Dy.S.00 |
|
|
|
|
|
7% |
12% |
12% |
12% |
14% |
Durch. U.Dy.S.00 |
14% |
11% |
10% |
10% |
10% |
11% |
10% |
9% |
Dr. FCF-dy.
S.08 |
|
|
|
|
|
|
|
|
|
|
Dr. FCF-dy. S.08 |
|
|
17% |
13% |
16% |
20% |
17% |
14% |
Durch.
G.Dy.S.00 |
|
|
|
|
|
|
9% |
17% |
18% |
18% |
Durch. G.Dy.S.00 |
18% |
16% |
14% |
15% |
19% |
16% |
16% |
15% |
D.EBTv.A.d.
S.08 |
|
|
|
|
|
|
|
|
|
17% |
D.EBTv.A.d. S.08 |
14% |
4% |
5% |
7% |
9% |
7% |
8% |
8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll.
Dr.Didy. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Didy. 10J |
|
|
|
|
21% |
21% |
19% |
17% |
Roll. Dr.Udy.
10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Udy. 10J |
14% |
12% |
13% |
18% |
19% |
15% |
11% |
8% |
Roll. dFCF
d. 10J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 10J |
|
|
|
|
|
|
|
|
Roll. Dr.Gdy.
10J |
|
|
|
|
|
|
|
|
|
|
Roll. Dr.Gdy. 10J |
18% |
19% |
15% |
21% |
31% |
24% |
22% |
17% |
Roll.dEBT.vd
10J |
|
|
|
|
|
|
|
|
|
|
Roll.dEBT.vd 10J |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roll. Dr.
Didy 5J |
|
|
|
|
|
|
|
|
|
27% |
Roll. Dr. Didy 5J |
29% |
25% |
21% |
18% |
16% |
14% |
14% |
13% |
Roll. Dr.Udy.
5J |
|
|
|
|
|
|
|
13% |
21% |
30% |
Roll. Dr.Udy. 5J |
29% |
17% |
12% |
7% |
5% |
3% |
3% |
3% |
Roll. dFCF
d. 5J |
|
|
|
|
|
|
|
|
|
|
Roll. dFCF d. 5J |
|
|
|
|
|
22% |
36% |
27% |
Roll. Dr.Gdy.
5J |
|
|
|
|
|
|
|
12% |
23% |
30% |
Roll. Dr.Gdy. 5J |
40% |
35% |
19% |
14% |
11% |
11% |
12% |
11% |
Roll. EBT.va
5J |
|
|
|
|
|
|
|
|
|
|
Roll. EBT.va 5J |
|
|
|
|
|
7% |
9% |
10% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|