Novartis Novartis Novartis Spin Off
Mrd. $ Mrd. $ Mrd. $
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Umsatz 28,25 32,21 36,03 38,07 41,46 44,27 50,62 58,57 Umsatz 56,67 57,92 52,42 49,44 48,52 49,11 51,90 47,50 48,66 51,63 Umsatz 50,55 45,44 50,32
C.O.S. 6,63 8,87 10,30 11,03 11,44 12,18 0,94 18,98 C.O.S. 18,76 19,61 17,35 17,40 17,52 17,18 18,41 14,43 15,12 15,87 C.O.S. 15,49 12,47 12,83
GM 21,62 23,34 25,73 27,04 30,02 32,09 49,68 39,59 GM 37,91 38,31 35,07 32,04 31 31,93 33,49 33,07 33,54 35,76 GM 35,06 32,97 37,49
GMR 77% 72% 71% 71% 72% 72% 98% 68% GMR 67% 66% 67% 65% 64% 65% 65% 70% 69% 69% GMR 69% 73% 75%
S.G.A. 15,08 16,75 18,50 19,69 22,19 22,94 38,15 29,40 S.G.A. 27,29 28,31 25,21 24,01 23,64 24,29 26,59 25,17 24,63 25,33 S.G.A. 27,14 24,42 24,35
S.G.A./GM 70% 72% 72% 73% 74% 71% 77% 74% S.G.A./GM 72% 74% 72% 75% 76% 76% 79% 76% 73% 71% S.G.A./GM 77% 74% 65%
Oper. Inc. 6,54 6,91 7,95 6,78 8,96 9,98 11,53 11,00 Oper. Inc. 11,51 10,91 11,09 8,98 8,27 8,63 8,17 9,09 10,15 11,69 Oper. Inc. 9,20 9,77 14,54
O.I.R. 23% 21% 22% 18% 22% 23% 23% 19% O.I.R. 20% 19% 21% 18% 17% 18% 16% 19% 21% 23% O.I.R. 18% 22% 29%
Zinsen 0,26 0,29 0,27 0,24 0,29 0,55 0,69 0,75 Zinsen 0,72 0,68 0,70 0,66 0,71 0,78 0,96 0,85 0,87 0,81 Zinsen 0,84 0,86 1,01
Zinsen/Op. Inc. 4% 4% 3% 4% 3% 6% 6% 7% Zinsen/Op. Inc. 6% 6% 6% 7% 9% 9% 12% 9% 9% 7% Zinsen/Op. Inc. 9% 9% 7%
Equity+Z.erg. 0,63 0,65 0,61 0,94 0,82 0,49 0,86 0,52 Equity+Z.erg. 0,45 0,51 1,89 -0,18 0,25 1,15 6,63 0,71 0,59 15,26 Equity+Z.erg. 0,01 0,21 0,10
EBTv.And  6,91 7,27 8,29 7,48 9,49 9,92 11,70 10,77 EBTv.And  11,24 10,74 12,28 8,14 7,81 9,00 13,84 8,95 9,87 26,14 EBTv.And  8,37 9,12 13,63
EBTv.And R 24% 23% 23% 20% 23% 22% 23% 18% EBTv.And R 20% 19% 23% 16% 16% 18% 27% 19% 20% 51% EBTv.And R 17% 20% 27%
Andere Andere Andere
Andere/U Andere/U Andere/U
EBT 6,91 7,27 8,29 7,49 9,49 9,92 10,92 10,77 EBT 11,24 10,74 12,28 8,13 7,81 9,00 13,84 8,95 9,88 26,14 EBT 8,37 9,12 13,64
Tax 1,13 1,12 1,28 0,95 1,34 1,47 1,73 1,53 Tax 1,63 1,44 1,55 1,11 1,12 1,30 1,22 1,79 1,81 2,12 Tax 1,42 0,55 1,70
Minority Int. 0,02 0,01 0,03 0,02 0,04 0,05 0,18 0,13 Minority Int. 0,11 0,12 0,07 0,01 -0,01 0,00 0,003 0,01 0,00 0,00 Minority Int. 0,00 0,004 0,00
N.I. 5,77 6,13 7,13 8,13 9,13 10,13 11,13 9,11 N.I. 9,51 9,29 10,21 17,78 6,71 7,70 12,61 13,61 8,07 24,02 N.I. 6,96 14,85 11,94
UR 20% 19% 20% 21% 22% 23% 22% 16% UR 17% 16% 20% 36% 3% 16% 24% 29% 17% 47% UR 14% 33% 24%
N.I. +- Sondereffekt N.I. +- Sondereffekt N.I. +- Sondereffekt
SD 0,28 1,17 3,72 2,35 0,48 0,55 0,70 3,83 SD 3,16 2,70 3,30 3,75 2,41 1,73 1,33 3,47 5,44 6,49 SD 3,42 3,09 3,46
G/A +- Sondereffekt G/A +- Sondereffekt G/A +- Sondereffekt
G/A -B- $2,36 $2,63 $3,06 $5,15 $3,59 $3,70 $4,28 $3,83 G/A -B- $3,93 $3,76 $4,21 $7,40 $2,82 $3,28 $5,44 $5,12 $3,55 $10,71 G/A -B- $3,19 $7,15 $5,92
G/A -D- $2,34 $2,62 $3,04 $5,13 $3,56 $3,69 $4,26 $3,78 G/A -D- $3,89 $3,70 $4,13 $7,29 $2,80 $3,25 $5,28 $5,06 $3,52 $10,63 G/A -D- $3,17 $7,10 $5,87
G/A 3JD -B- $2,71 $3,08 $3,59 $4,03 $4,43 $4,25 G/A 3JD -B- $4,10 $3,81 $3,99 $5,17 $4,86 $4,57 $3,88 $4,94 $5,02 $6,79 G/A 3JD -B- $5,97 $7,36 $5,57
FCF/A 3JD -B- $2,70 $2,83 $3,02 $3,59 $4,43 $4,93 FCF/A 3JD -B- $4,96 $4,57 $4,35 $4,12 $4,15 $4,19 $4,61 $5,18 $5,35 $5,62 FCF/A 3JD -B- $5,59 $6,15 $6,54
Spin Off
Jahre 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Jahre 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Jahre 2022 2023 2024
Netto KE -1,87 -0,16 0,25 -2,60 -0,47 0,22 0,40 -3,47 Netto KE -0,10 -3,17 -4,32 -4,49 -0,90 -5,24 -1,34 -5,44 -2,09 -3,01 Netto KE 10,55 8,57 -8,30
AA -B- Mrd 2,447 2,332 2,345 2,317 2,265 2,267 2,286 2,382 AA -B- Mrd 2,418 2,441 2,426 2,403 2,378 2,346 2,319 2,291 2,277 2,243 AA -B- Mrd 2,181 2,077 2,018
AA -D-Mrd 2,459 2,342 2,360 2,328 2,284 2,276 2,301 2,413 AA -D-Mrd 2,445 2,479 2,470 2,438 2,400 2,371 2,344 2,319 2,296 2,260 AA -D-Mrd 2,197 2,092 2,035
AA -D- +Eig.A. AA -D- +Eig.A. AA -D- +Eig.A.
BW  (dil.) $13,74 $14,09 $17,42 $21,14 $22,02 $25,25 $27,47 $27,29 BW  (dil.) $28,26 $29,99 $28,65 $31,60 $31,18 $31,28 $33,54 $23,92 $24,65 $29,94 BW  (dil.) $27,01 $22,31 $21,65
BW(dil.)+EiA BW(dil.)+EiA BW(dil.)+EiA
EKR 18% 22% 20% 19% 20% 19% 14% EKR 14% 13% 14% 25% 9% 10% 17% 17% 15% 42% EKR 10% 25% 26%
CR-MA R 14% 12% 12% 12% 13% 12% 8% CR-MA R 8% 7% 8% 14% 5% 6% 9% 9% 7% 18% CR-MA R 5% 13% 12%
WC/O.I.R. R 324% 353% 319% 132% 264% 249% 241% 220% WC/O.I.R. R 206% 177% 205% 158% 170% 167% 147% 163% 188% 211% WC/O.I.R. R 179% 198% 318%
St.Equ. -MA 33,78 32,99 41,11 49,22 50,29 63,20 65,84 St.Equ. -MA 69,09 74,34 70,77 77,05 74,83 74,17 78,61 55,47 56,60 67,66 St.Equ. -MA 59,34 46,67 44,05
St.Equ.  33,92 33,16 41,29 49,40 50,44 57,46 69,77 65,94 St.Equ.  69,22 74,47 70,84 77,12 74,89 74,23 78,69 55,55 56,67 67,82 St.Equ.  59,42 46,75 44,13
Eq.-MA+EigeneA Eq.-MA+EigeneA Eq.-MA+EigeneA
C-MA 43,33 57,56 67,83 75,28 78,15 116,48 117,40 C-MA 124,09 126,11 125,32 131,49 130,06 133,02 145,48 118,29 131,99 131,64 C-MA 117,37 99,86 102,17
C-MA+EigeneA C-MA+EigeneA C-MA+EigeneA
C 54,47 57,73 68,01 75,45 78,30 95,51 123,32 117,50 C 124,22 126,25 125,39 131,56 130,12 133,08 145,56 118,37 132,06 131,80 C 117,45 99,95 102,25
WorkingCapital 2,02 1,96 2,49 5,12 3,40 4,01 4,79 4,99 WorkingCapital 5,59 6,15 5,42 5,67 4,87 5,18 5,56 5,56 5,40 5,55 WorkingCapital 5,15 4,93 4,57
Kapitalum. Ges. 0,74 0,63 0,56 0,55 0,57 0,53 0,47 Kapitalum. Ges. 119,32 0,47 0,42 0,39 0,37 0,38 0,39 0,33 0,41 0,39 Kapitalum. Ges. 0,38 0,39 0,50
Property P&E 8,5 8,68 10,95 12,63 13,10 14,08 15,84 15,63 Property P&E 16,94 18,20 15,98 15,98 15,64 16,46 15,70 12,07 12,26 11,55 Property P&E 10,76 9,51 9,46
Kapitalu. P.P&E 3,79 4,15 3,48 3,28 3,38 3,60 3,70 Kapitalu. P.P&E 3,63 3,42 2,88 3,09 3,04 3,14 3,15 3,03 4,03 4,21 Kapitalu. P.P&E 4,38 4,22 5,29
Lager 3,56 3,73 4,50 5,46 5,79 5,83 6,09 10,32 Lager 6,74 7,27 6,09 6,23 6,26 6,87 6,96 5,98 7,13 6,67 Lager 7,18 5,91 5,72
Lagerumsch. 9,05 9,66 8,46 7,59 7,65 8,68 9,62 Lagerumsch. 5,49 8,59 7,21 8,12 7,79 7,85 7,55 6,82 8,14 7,24 Lagerumsch. 7,58 6,33 8,51
Forderungen 4,85 5,34 6,16 6,65 7,03 8,31 9,87 10,32 Forderungen 10,05 9,90 8,28 8,18 8,20 8,60 8,98 8,55 8,46 8,29 Forderungen 8,34 7,54 7,42
Ford.Umsch. 6,64 6,75 6,18 6,23 6,30 6,09 5,93 Ford.Umsch. 5,49 5,76 5,29 5,97 5,93 5,99 6,03 5,29 5,69 6,10 Ford.Umsch. 6,10 5,45 6,67
Spin Off
EQ + Eigene A. EQ + Eigene A. EQ + Eigene A.
EQ 78% 57% 61% 65% 64% 60% 54% 56% EQ 56% 59% 56% 59% 58% 56% 54% 47% 43% 51% EQ 51% 47% 43%
Schulden ges. 14,37 24,57 26,71 26,06 27,86 38,04 53,55 51,56 Schulden ges. 55,00 51,78 54,54 54,43 55,23 58,85 66,87 62,82 75,39 63,97 Schulden ges. 58,03 53,20 58,12
Schulden Kurz 11,08 15,33 16,23 9,42 16,50 19,47 24,66 23,15 Schulden Kurz 24,05 26,37 26,97 23,71 22,21 23,40 29,61 28,26 33,06 30,21 Schulden Kurz 28,66 26,39 28,69
Schulden Lang 3,29 9,24 10,48 16,64 11,36 18,57 28,89 28,41 Schulden Lang 30,95 25,41 27,57 30,72 33,02 35,45 37,26 34,56 42,33 33,76 Schulden Lang 29,37 26,81 29,43
SK:SL 3,37 1,66 1,55 0,57 1,45 1,05 0,85 0,81 SK:SL 0,78 1,04 0,98 0,77 0,67 0,66 0,79 0,82 0,78 0,89 SK:SL 0,98 0,98 0,97
SL:N.I. 0,57 1,51 1,47 2,05 1,24 1,83 2,60 3,12 SL:N.I. 3,25 2,74 2,70 1,73 4,92 4,60 2,95 2,54 5,25 1,41 SL:N.I. 4,22 1,81 2,46
S:N.I. 2,49 4,01 3,75 3,21 3,05 3,76 4,81 5,66 S:N.I. 5,78 5,57 5,34 3,06 8,23 7,64 5,30 4,62 9,34 2,66 S:N.I. 8,34 3,58 4,87
Vermög. Kurz 24,61 21,44 21,40 27,43 20,88 33,69 26,69 24,08 Vermög. Kurz 28,00 30,54 37,56 22,85 24,93 28,21 35,56 29,50 29,67 45,72 Vermög. Kurz 36,91 30,48 29,70
Vermög. Lang 29,86 36,29 46,60 48,02 57,42 61,81 96,63 93,41 Vermög. Lang 96,21 95,71 87,83 108,71 105,19 104,87 110,00 88,87 102,39 86,08 Vermög. Lang 80,54 69,46 72,54
WCV 10,24 -3,13 -5,31 1,37 -6,98 -4,35 -26,86 -27,48 WCV -27,00 -21,24 -16,98 -31,58 -30,30 -30,64 -31,31 -33,32 -45,72 -18,25 WCV -21,12 -22,72 -28,42
Current R. 2,22 1,40 1,32 2,91 1,27 1,73 1,08 1,04 Current R. 1,16 1,16 1,39 0,96 1,12 1,21 1,20 1,04 0,90 1,51 Current R. 1,29 1,15 1,04
Im. + Good. 21,25 20,82 22,37 64,92 61,91 Im. + Good. 61,42 58,87 53,14 65,39 66,39 61,75 74,01 55,31 66,81 63,78 Im. + Good. 60,94 27,20 51,68
St.Equ.-MA -I.+G. 27,97 29,47 35,09 -1,72 3,93 St.Equ.-MA -I.+G. 7,67 15,47 17,63 11,66 8,44 12,42 4,60 0,16 -10,21 3,88 St.Equ.-MA -I.+G. -1,60 19,47 -7,63
BW - I.+G. $12,07 $13,01 $15,48 -$0,75 $1,65 BW - I.+G. $3,17 $6,34 $7,27 $4,85 $3,55 $5,29 $1,98 $0,07 -$4,48 $1,73 BW - I.+G. -$0,73 $9,37 -$3,78
Op. CF 6,73 8,08 8,71 9,21 9,77 12,19 14,07 14,31 Op. CF 14,19 13,17 13,90 11,90 11,48 12,62 14,27 13,63 13,65 15,07 Op. CF 14,24 14,22 17,62
I.   CF -3,22 -7,48 -6,58 -6,24 -10,37 -14,22 -15,76 -0,79 I.   CF -5,68 -3,35 0,88 -10,78 -3,44 -3,12 -5,59 -1,07 -13,81 4,21 I.   CF 1,47 5,60 -7,51
F.    CF -3,12 -0,27 -4,97 -9,32 -2,57 2,81 4,12 -15,02 F.    CF -6,68 -8,77 -8,15 -9,18 -5,31 -7,73 -4,24 -16,88 -2,16 -16,26 F.    CF -20,56 -14,28 -11,74
CASH 6,08 6,32 3,82 5,36 2,04 2,89 5,32 3,71 CASH 5,55 6,69 13,02 4,67 7,01 8,86 13,27 11,11 9,66 12,41 CASH 7,52 13,39 11,46
Other CASH Other CASH Other CASH
Spin Off
Owners Earnings 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Owners Earnings 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Owners Earnings 2022 2023 2024
Op. CF 6,73 8,08 8,71 9,21 9,77 12,19 14,07 14,31 Op. CF 14,19 13,17 13,90 11,90 11,48 12,62 14,27 13,63 13,65 15,07 Op. CF 14,24 14,22 17,62
Capital exp. 1,14 1,23 2,12 2,89 2,09 1,66 1,64 1,69 Capital exp. 2,82 3,36 3,09 2,65 1,87 2,02 2,43 0,43 2,12 1,98 Capital exp. 2,30 0,55 3,65
Free CF 5,59 6,85 6,59 6,32 7,68 10,53 12,43 12,62 Free CF 11,37 9,81 10,81 9,25 9,61 10,60 11,84 13,20 11,53 13,09 Free CF 11,94 13,67 13,97
Free CF-MA 5,57 6,84 6,56 6,30 7,64 10,48 12,25 12,49 Free CF-MA 11,26 9,69 10,74 9,24 9,62 10,60 11,84 13,19 11,53 13,09 Free CF-MA 11,94 13,67 13,97
FCF-R 20% 21% 18% 17% 18% 24% 24% 21% FCF-R 20% 17% 20% 19% 20% 22% 23% 28% 24% 25% FCF-R 24% 30% 28%
Free CF/A -B- $2,28 $2,93 $2,80 $2,72 $3,37 $4,62 $5,36 $5,24 Free CF/A -B- $4,66 $3,97 $4,43 $3,85 $4,05 $4,52 $5,10 $5,76 $5,06 $5,84 Free CF/A -B- 5,47 6,58 6,92
Tilgung  1,01 1,72 1,87 1,82 1,95 2,66 3,75 Tilgung  3,61 3,85 3,62 3,82 3,81 3,87 4,12 4,68 4,40 5,28 Tilgung  4,48 4,06 3,72
Liqu.Über. 5,83 4,84 4,43 5,82 8,53 9,59 8,74 Liqu.Über. 7,65 5,84 7,12 5,42 5,81 6,73 7,72 8,51 7,13 7,81 Liqu.Über. 7,46 9,60 10,25
Liqu.Über./A -B- $2,50 $2,06 $1,91 $2,57 $3,76 $4,19 $3,67 Liqu.Über./A -B- $3,16 $2,39 $2,93 $2,26 $2,44 $2,87 $3,33 $3,71 $3,13 $3,48 Liqu.Über./A -B- $3,42 $4,62 $5,08
Capital EX:N.I. 20% 20% 30% 36% 23% 16% 15% 19% Capital EX:N.I. 30% 36% 30% 15% 28% 26% 19% 3% 26% 8% Capital EX:N.I. 33% 4% 31%
Abschreibungen 1,39 1,77 2,03 2,76 2,34 5,98 Abschreibungen 4,46 5,47 6,04 6,08 5,22 5,79 6,13 Abschreibungen 6,97 8,38 6,11
Absch./GM 6% 8% 8% 9% 7% 15% Absch./GM 12% 17% 19% 19% 16% 18% 18% Absch./GM 20% 25% 16%
R&D 4,21 4,85 5,35 6,43 7,22 7,47 9,07 9,58 R&D 9,33 9,85 9,09 8,94 9,04 8,97 9,07 9,40 8,98 9,54 R&D 10,00 11,37 10,02
R&D/GM 19% 21% 21% 24% 24% 23% 18% 24% R&D/GM 25% 26% 26% 28% 29% 28% 27% 28% 27% 27% R&D/GM 29% 34% 27%
Adv. 8,87 9,8 10,45 11,13 11,85 12,05 13,32 15,08 Adv. 14,35 14,55 12,38 11,77 12,00 12,86 Adv.
Adv./GM 41% 42% 41% 41% 39% 38% 27% 38% Adv./GM 38% 38% 35% 37% 39% 40% Adv./GM
Sonderdiv. Sonderdiv. Sonderdiv.
Div/A $0,70 $0,84 $0,83 $1,42 $1,89 $1,65 $2,01 $2,11 Div/A $2,06 $2,34 $2,26 $2,30 $2,30 $2,49 $1,84 $2,01 $2,08 $2,16 Div/A $2,27 $3,20 $3,28
Divisumme 1,71 1,96 1,95 3,29 4,28 3,74 4,59 5,03 Divisumme 4,98 5,71 5,48 5,53 5,47 5,84 4,27 4,60 4,74 4,84 Divisumme 4,95 6,65 6,62
DIV/FCF 31% 29% 30% 52% 56% 36% 38% 40% DIV/FCF 44% 59% 51% 60% 57% 55% 36% 35% 41% 37% DIV/FCF 41% 49% 47%
DIV/N.I. 30% 32% 27% 40% 47% 37% 41% 55% DIV/N.I. 52% 61% 54% 31% 82% 76% 34% 34% 59% 20% DIV/N.I. 71% 45% 55%
Einbehaltene G. 4,06 4,17 5,18 4,84 4,85 6,39 6,54 4,08 Einbehaltene G. 4,53 3,58 4,73 12,25 1,24 1,86 8,34 9,01 3,33 19,18 Einbehaltene G. 2,01 8,20 5,32
Retained Ear. 64,95 Retained Ear. 68,23 73,43 69,87 76,16 73,94 73,30 77,74 54,62 55,74 66,80 Retained Ear. 58,54 45,88 43,31
Dividynamik/A 20% -1% 71% 33% -13% 22% 5% Dividynamik/A -2% 14% -3% 2% 0% 8% -26% 9% 3% 4% Dividynamik/A 5% 41% 2%
Umsatzdynamik 14% 12% 6% 9% 7% 14% 16% Umsatzdynamik -3% 2% -10% -6% -2% 1% 5% -9% 2% 6% Umsatzdynamik -2% -10% 11%
N.I.-dynamik 6% 16% 14% 12% 11% 10% -18% N.I.-dynamik 4% -2% 10% 74% -62% 15% 64% 8% -41% 198% N.I.-dynamik -71% 113% -20%
EBTv.A.-dyn. 5% 14% -10% 27% 5% 18% -8% EBTv.A.-dyn. 4% -4% 14% -34% -4% 15% 54% -35% 10% 165% EBTv.A.-dyn. -68% 9% 49%
Oper. Inc.-dyn. 6% 15% -15% 32% 11% 16% -5% Oper. Inc.-dyn. 5% -5% 2% -19% -8% 4% -5% 11% 12% 15% Oper. Inc.-dyn. -21% 6% 49%
Umsatz 10J Umsatz 10J Umsatz 10J 545,49
O.I.R. 10J O.I.R. 10J O.I.R. 10J 109,58
N.I. unang. 10J N.I. unang. 10J N.I. unang. 10J 134,46
FCF 10J FCF 10J FCF 10J 129,42
Capex 10J Capex 10J Capex 10J 23,09
O.I.R. 10J D O.I.R. 10J D O.I.R. 10J D 20%
UR 10J D unan. UR 10J D unan. UR 10J D unan. 25%
FCF-R 10J D FCF-R 10J D FCF-R 10J D 24%
Capital EX:N.I. 10J D Capital EX:N.I. 10J D Capital EX:N.I. 10J D 17%
Spin Off
Jahre 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Jahre 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 Jahre 2022 2023 2024
I.W. $55 $93 $65 $67 $77 $69 I.W. $71 $68 $76 $133 $51 $59 $98 $92 $64 $193 I.W. $57 $129 $107
(Ben;aktuell)*18 (Ben;aktuell)*18 (Ben;aktuell)*18
I.W. $49 $55 $65 $72 $80 $76 I.W. $74 $69 $72 $93 $88 $82 $70 $89 $90 $122 I.W. $107 $132 $100
(Ben;3JD;KGV21)*18 (Ben;3JD;KGV21)*18 (Ben;3JD;KGV21)*18
I.W. $50 $49 $61 $83 $96 $94 I.W. $84 $71 $80 $69 $73 $81 $92 $104 $91 $105 I.W. $99 $118 $125
(Ben;FCFaktuell)*18 (Ben;FCFaktuell)*18 (Ben;FCFaktuell)*18
I.W. $49 $51 $54 $65 $80 $89 I.W. $89 $82 $78 $74 $75 $75 $83 $93 $96 $101 I.W. $101 $111 $118
(Ben;3JD;FCF21)*18 (Ben;3JD;FCF21)*18 (Ben;3JD;FCF21)*18
I.W. $46 $46 $51 $57 $57 $54 I.W. $54 $66 $73 $78 $83 $90 $94 $93 $100 $105 I.W.
(Ben;3JD;Real) (Ben;3JD;Real) (Ben;3JD;Real)
Kennzahlen var. Kennzahlen var. Kennzahlen var.
Kurs $51 $50 $44 $41 $50 $49 Kurs $52 $66 $78 $84 $68 $71 $78 $87 $86 $85 Kurs $87 $102 $109
Marktwert 120,36 116,40 100,50 93,32 115,05 118,24 Marktwert 127,14 163,61 192,66 204,79 163,20 168,34 182,83 201,75 197,46 192,10 Marktwert 191,14 213,38 221,82
MOper.Inc.V 15,14 17,17 11,22 9,35 9,98 10,75 MOper.Inc.V 11,05 15,00 17,37 22,81 19,73 19,51 22,38 22,20 19,45 16,43 MOper.Inc.V 20,78 21,84 15,26
Untern.Wert 123,84 116,84 105,83 104,42 132,72 134,76 Untern.Wert 141,32 174,94 200,05 226,02 180,00 188,01 201,71 216,41 223,85 208,89 Untern.Wert 209,79 224,61 239,96
UWOper.Inc.V 15,58 17,23 11,81 10,46 11,51 12,25 UWOper.Inc.V 12,28 16,03 18,04 25,17 21,77 21,79 24,69 23,81 22,05 17,87 UWOper.Inc.V 22,80 22,99 16,50
FCV 3JD 19 18 15 11 11 10 FCV 3JD 10 14 18 20 16 17 17 17 16 15 FCV 3JD 16 17 17
Rendite FCF 3J 5,29% 5,67% 6,86% 8,76% 8,86% 10,06% Rendite FCF 3J 9,54% 6,92% 5,58% 4,90% 6,10% 5,90% 5,91% 5,96% 6,22% 6,61% Rendite FCF 3J 6,42% 6,02% 6,00%
MU 3,34 3,06 2,42 2,11 2,27 2,02 MU 2,24 2,82 3,68 4,14 3,36 3,43 3,52 4,25 4,06 3,72 MU 3,78 4,70 4,41
Kurs/BW V. 2,9 2,4 2,0 1,6 1,8 1,8 Kurs/BW V. 1,8 2,2 2,7 2,7 2,2 2,3 2,3 3,6 3,5 2,8 Kurs/BW V. 3,2 4,6 5,0
Dividendenre. 1,63% 2,84% 4,30% 4,02% 4,02% 4,31% Dividendenre. 3,96% 3,55% 2,90% 2,74% 3,38% 3,51% 2,36% 2,31% 2,42% 2,54% Dividendenre. 2,61% 3,14% 3,01%
Durch. Didy. S.87 Durch. Didy. S.06 14% Durch. Didy. S.06 8%
Durch. U.Dy.S.87 Durch. U.Dy.S.06 7% Durch. U.Dy.S.06 2%
Dr. FCF-dy. S.95 Dr. FCF-dy. S.06 7% Dr. FCF-dy. S.06 4%
Durch.N.I.S.87 Durch.N.I.S.06 5% Durch.N.I.S.06 3%
D.EBTv.A. S.92 D.EBTv.A. S.06 5% D.EBTv.A. S.06 2%
D. O.Inc.    S.92 D. O.Inc.    S.06 6% D. O.Inc.    S.06 3%
Roll. Dr.Didy. 10J Roll. Dr.Didy. 10J Roll. Dr.Didy. 10J 3%
Roll. Dr.Udy. 10J Roll. Dr.Udy. 10J Roll. Dr.Udy. 10J 1%
Roll. dFCF d. 10J Roll. dFCF d. 10J Roll. dFCF d. 10J 2%
Roll. Dr.N.I.10J Roll. Dr.N.I.10J Roll. Dr.N.I.10J 2%
Roll.EBT.va 10J Roll.EBT.va 10J Roll.EBT.va 10J 0%
Roll.O.Inc.    10J Roll.O.Inc.    10J Roll.O.Inc.    10J 0%
Roll. Dr. Didy 5J Roll. Dr. Didy 5J Roll. Dr. Didy 5J 7%
Roll. Dr.Udy. 5J Roll. Dr.Udy. 5J Roll. Dr.Udy. 5J 0%
Roll. dFCF d. 5J Roll. dFCF d. 5J Roll. dFCF d. 5J 2%
Roll. Dr.N.I. 5J Roll. Dr.N.I. 5J Roll. Dr.N.I. 5J 0%
Roll. EBT.va 5J Roll. EBT.va 5J Roll. EBT.va 5J 0%
Roll.O.Inc.    5J Roll.O.Inc.    5J Roll.O.Inc.    5J 5%