Español (ES) 
Norwegian bokmål (Norway) 
Polski (PL) 
Danish (Danmark) 
Finnish (Finland) 
Svenska (Sweden) 
Nederlands (nl-NL) 
Português (Portugal) 
Français (France) 
Deutsch (Deutschland) 
English (UK) 
Consigue tu Independencia Financiera para transformar tu vida y jubilarte como te mereces, y cuando tú decidas.
"Soy uno de los autores más vendidos en Amazon España desde 2013"
Dane historyczne dotyczące Archer Daniels
Kraj: USA.
US
Sector: Karmienie.
| Cena | 61,62 |
| Liczba akcji | 542.000.000 |
| Kapitalizacja | 33.398.040.000 |
| Wartość księgowa na akcję | 44,52 |
| Cena / wartość księgowa | 1,38 |
| EV / EBITDA | 7,34 |
| EV / EBIT | 7,68 |
| 2023 | |||
|---|---|---|---|
| BPA | 6,43 | ||
| PER | 9,58 | ||
| DPA | 1,8000 | ||
| RPD | 2,92% |
| Stopy wzrostu | 5 lat | 10 lat | 20 lat | 30 lat |
|---|---|---|---|---|
| Przychody | 7,86% | 0,45% | 5,75% | 7,82% |
| EBITDA | 11,42% | 5,42% | 2,79% | #¡REF! |
| EBIT | 14,45% | 6,64% | 2,86% | #¡REF! |
| BPA ordinario | 15,02% | 12,25% | 11,75% | 7,27% |
| Zwykła dywidenda | 6,08% | 9,00% | 10,60% | 13,53% |
| Wartość księgowa na akcję | 5,87% | 3,89% | 7,28% | #¡REF! |
| OPERACYJNE PRZEPŁYWY PIENIĘŻNE | -198,61% | -1,57% | 7,40% | 6,50% |
| Średnie wskaźniki | 5 lat | 10 lat | 20 lat | 30 lat |
|---|---|---|---|---|
| Średni współczynnik PER | 15,25 | 16,09 | 16,26 | 17,49 |
| RD media | 2,68% | 2,62% | 2,18% | 1,84% |
| Cena / średnia wartość księgowa | 1,61 | 1,53 | 1,62 | #¡REF! |
| EV / EBITDA średnia | ||||
| EV /EBIT średnia | 15,25 | 14,99 | 12,36 | #¡REF! |
| ROA Średnia | 5,03% | 4,65% | 4,83% | 4,53% |
| ROE Średnia | 12,08% | 10,79% | 11,15% | #¡REF! |
| ROCE Średnia | 11,14% | 10,35% | 13,78% | #¡REF! |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Przychody | 93.935,00 | 101.848,00 | 85.249,00 | 64.355,00 | 64.656,00 | 64.341,00 | 60.828,00 | 62.346,00 | 67.702,00 | 81.201,00 | 89.804,00 | 90.559,00 | 80.676,00 | 61.682,00 | 69.207,00 | 69.816,00 | 44.018,00 | 36.596,00 | 35.943,00 | 36.151,00 | 30.708,00 | 22.612,00 | 20.051,00 | 18.612,00 | 14.283,00 | 16.109,00 | 13.583,00 | 13.240,00 | 12.672,00 | 11.374,00 | 9.811,00 | 9.232,00 | |||||
| % | -7.77% | 19.47% | 32.47% | -0.47% | 0.49% | 5.78% | -2.43% | -7.91% | -16.62% | -9.58% | -0.83% | 12.25% | 30.79% | -10.87% | -0.87% | 58.61% | 20.28% | 1.82% | -0.58% | 17.73% | 35.8% | 12.77% | 7.73% | 30.31% | -11.34% | 18.6% | 2.59% | 4.48% | 11.41% | 15.93% | 6.27% | ||||||
| Koszt własny sprzedaży | -86.422,00 | -94.278,00 | -79.262,00 | -59.902,00 | -60.509,00 | -60.160,00 | -57.322,00 | -58.662,00 | -63.682,00 | -76.433,00 | -85.915,00 | -86.936,00 | -76.736,00 | -57.839,00 | -65.118,00 | -65.974,00 | -40.781,00 | -33.630,00 | -33.512,00 | -34.003,00 | -28.981,00 | -20.928,00 | -18.620,00 | -17.392,00 | -13.051,00 | -14.728,00 | -12.553,00 | -11.853,00 | -11.029,00 | -10.327,00 | -8.748,00 | -8.188,00 | |||||
| % | 8.33% | -18.94% | -32.32% | 1% | -0.58% | -4.95% | 2.28% | 7.88% | 16.68% | 11.04% | 1.17% | -13.29% | -32.67% | 11.18% | 1.3% | -61.78% | -21.26% | -0.35% | 1.44% | -17.33% | -38.48% | -12.4% | -7.06% | -33.26% | 11.39% | -17.33% | -5.91% | -7.47% | -6.8% | -18.05% | -6.84% | ||||||
| Marża brutto | 7.513,00 | 7.570,00 | 5.987,00 | 4.453,00 | 4.147,00 | 4.181,00 | 3.506,00 | 3.684,00 | 4.020,00 | 4.768,00 | 3.889,00 | 3.623,00 | 3.940,00 | 3.843,00 | 4.089,00 | 3.842,00 | 3.237,00 | 2.966,00 | 2.431,00 | 2.148,00 | 1.727,00 | 1.684,00 | 1.431,00 | 1.220,00 | 1.232,00 | 1.381,00 | 1.030,00 | 1.387,00 | 1.643,00 | 1.047,00 | 1.063,00 | 1.044,00 | |||||
| % | -0.75% | 26.44% | 34.45% | 7.38% | -0.81% | 19.25% | -4.83% | -8.36% | -15.69% | 22.6% | 7.34% | -8.05% | 2.52% | -6.02% | 6.43% | 18.69% | 9.14% | 22.01% | 13.18% | 24.38% | 2.55% | 17.68% | 17.3% | -0.97% | -10.79% | 34.08% | -25.74% | -15.58% | 56.92% | -1.51% | 1.82% | ||||||
| EBITDA | 5.501,00 | 6.364,00 | 4.478,00 | 3.087,00 | 2.791,00 | 3.203,00 | 2.730,00 | 2.338,00 | 3.403,00 | 4.269,00 | 3.244,00 | 3.165,00 | 3.878,00 | 3.793,00 | 3.568,00 | 3.391,00 | 3.855,00 | 2.512,00 | 2.181,00 | 1.404,00 | 3.171,00 | 1.285,00 | 1.093,00 | 958,00 | 1.227,00 | 1.357,00 | 782,00 | 1.167,00 | 1.631,00 | #¡REF! | #¡REF! | #¡REF! | |||||
| % | -13.56% | 42.12% | 45.06% | 10.61% | -12.86% | 17.33% | 16.77% | -31.3% | -20.29% | 31.6% | 2.5% | -18.39% | 2.24% | 6.31% | 5.22% | -12.04% | 53.46% | 15.18% | 55.34% | -55.72% | 146.77% | 17.57% | 14.09% | -21.92% | -9.58% | 73.53% | -32.99% | -28.45% | |||||||||
| Marża EBITDA / Sprzedaż | 5,86% | 6,25% | 5,25% | 4,80% | 4,32% | 4,98% | 4,49% | 3,75% | 5,03% | 5,26% | 3,61% | 3,49% | 4,81% | 6,15% | 5,16% | 4,86% | 8,76% | 6,86% | 6,07% | 3,88% | 10,33% | 5,68% | 5,45% | 5,15% | 8,59% | 8,42% | 5,76% | 8,81% | 12,87% | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| EBIT (Operating profit) | 4.442,00 | 5.336,00 | 3.482,00 | 2.111,00 | 1.798,00 | 2.262,00 | 1.806,00 | 1.438,00 | 2.521,00 | 3.375,00 | 2.335,00 | 2.317,00 | 3.001,00 | 2.881,00 | 2.788,00 | 2.624,00 | 3.154,00 | 1.855,00 | 1.516,00 | 718,00 | 2.527,00 | 719,00 | 521,00 | 354,00 | 642,00 | 830,00 | 336,00 | 773,00 | 1.246,00 | #¡REF! | #¡REF! | #¡REF! | |||||
| % | -16.75% | 53.25% | 64.95% | 17.41% | -20.51% | 25.25% | 25.59% | -42.96% | -25.3% | 44.54% | 0.78% | -22.79% | 4.17% | 3.34% | 6.25% | -16.8% | 70.03% | 22.36% | 111.14% | -71.59% | 251.46% | 38% | 47.18% | -44.86% | -22.65% | 147.02% | -56.53% | -37.96% | |||||||||
| Marża EBIT / Sprzedaż | 4,73% | 5,24% | 4,08% | 3,28% | 2,78% | 3,52% | 2,97% | 2,31% | 3,72% | 4,16% | 2,60% | 2,56% | 3,72% | 4,67% | 4,03% | 3,76% | 7,17% | 5,07% | 4,22% | 1,99% | 8,23% | 3,18% | 2,60% | 1,90% | 4,49% | 5,15% | 2,47% | 5,84% | 9,83% | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Zwykły zysk netto | 3.483,00 | 4.340,00 | 2.709,00 | 1.772,00 | 1.379,00 | 1.810,00 | 1.595,00 | 1.279,00 | 1.849,00 | 2.248,00 | 1.342,00 | 1.375,00 | 2.036,00 | 1.930,00 | 1.684,00 | 1.802,00 | 2.162,00 | 1.312,00 | 1.044,00 | 495,00 | 451,00 | 511,00 | 383,00 | 301,00 | 266,00 | 404,00 | 377,00 | 696,00 | 796,00 | 484,00 | 567,00 | 504,00 | |||||
| Całkowity wynik netto | |||||||||||||||||||||||||||||||||||||
| BPA ordinario | 6,43 | 7,71 | 4,79 | 3,15 | 2,44 | 3,19 | 2,79 | 2,16 | 2,98 | 3,43 | 2,02 | 2,08 | 3,11 | 3,00 | 2,61 | 2,79 | 3,30 | 2,00 | 1,59 | 0,76 | 0,70 | 0,78 | 0,58 | 0,45 | 0,41 | 0,62 | 0,57 | 1,04 | 1,15 | 0,69 | 0,78 | 0,69 | 0,00 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| % | -16.6% | 60.96% | 52.06% | 29.1% | -23.51% | 14.34% | 29.17% | -27.52% | -13.12% | 69.8% | -2.88% | -33.12% | 3.67% | 14.94% | -6.45% | -15.45% | 65% | 25.79% | 109.21% | 8.57% | -10.26% | 34.48% | 28.89% | 9.76% | -33.87% | 8.77% | -45.19% | -9.57% | 66.67% | -11.54% | 13.04% | ||||||
| BPA extraordinario | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| BPA total | 6,43 | 7,71 | 4,79 | 3,15 | 2,44 | 3,19 | 2,79 | 2,16 | 2,98 | 3,43 | 2,02 | 2,08 | 3,11 | 3,00 | 2,61 | 2,79 | 3,30 | 2,00 | 1,59 | 0,76 | 0,70 | 0,78 | 0,58 | 0,45 | 0,41 | 0,62 | 0,57 | 1,04 | 1,15 | 0,69 | 0,78 | 0,69 | 0,00 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Zwykła dywidenda | 1,8000 | 1,6000 | 1,4800 | 1,4400 | 1,4000 | 1,3400 | 1,2800 | 1,2000 | 1,1200 | 0,9600 | 0,7600 | 0,7000 | 0,6550 | 0,6000 | 0,5600 | 0,5200 | 0,4600 | 0,4000 | 0,3400 | 0,3000 | 0,2400 | 0,2200 | 0,1900 | 0,1900 | 0,1800 | 0,1700 | 0,1600 | 0,1400 | 0,0700 | 0,0500 | 0,0400 | 0,0400 | 0,0400 | 0,0000 | 0,0000 | 0,0000 | 0,0000 |
| % | 12.5% | 8.11% | 2.78% | 2.86% | 4.48% | 4.69% | 6.67% | 7.14% | 16.67% | 26.32% | 8.57% | 6.87% | 9.17% | 7.14% | 7.69% | 13.04% | 15% | 17.65% | 13.33% | 25% | 9.09% | 15.79% | -0% | 5.56% | 5.88% | 6.25% | 14.29% | 100% | 40% | 25% | -0% | -0% | |||||
| Pay-out | 28,01% | 20,76% | 30,92% | 45,75% | 57,36% | 41,98% | 45,90% | 55,45% | 37,62% | 28,01% | 37,55% | 33,70% | 21,04% | 20,02% | 21,42% | 18,64% | 13,96% | 20,00% | 21,37% | 39,38% | 34,42% | 28,28% | 32,97% | 42,25% | 44,17% | 27,49% | 27,90% | 13,45% | 6,07% | 7,20% | 5,10% | 5,76% | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Dywidenda nadzwyczajna | |||||||||||||||||||||||||||||||||||||
| Łączna dywidenda | 1,8000 | 1,6000 | 1,4800 | 1,4400 | 1,4000 | 1,3400 | 1,2800 | 1,2000 | 1,1200 | 0,9600 | 0,7600 | 0,7000 | 0,6550 | 0,6000 | 0,5600 | 0,5200 | 0,4600 | 0,4000 | 0,3400 | 0,3000 | 0,2400 | 0,2200 | 0,1900 | 0,1900 | 0,1800 | 0,1700 | 0,1600 | 0,1400 | 0,0700 | 0,0500 | 0,0400 | 0,0400 | 0,0400 | 0,0000 | 0,0000 | 0,0000 | 0,0000 |
| Uwagi | |||||||||||||||||||||||||||||||||||||
| Wartość księgowa na akcję | 44,52 | 43,13 | 39,71 | 35,52 | 34,00 | 33,48 | 32,02 | 29,06 | 28,82 | 29,84 | 30,40 | 28,58 | 28,76 | 22,68 | 20,96 | 20,88 | 17,15 | 14,95 | 12,85 | 11,85 | 10,93 | 10,28 | 9,53 | 9,13 | 9,56 | 9,96 | 9,20 | 9,19 | 8,48 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| % | 3.22% | 8.61% | 11.8% | 4.47% | 1.55% | 4.56% | 10.19% | 0.83% | -3.42% | -1.84% | 6.37% | -0.63% | 26.81% | 8.21% | 0.38% | 21.75% | 14.72% | 16.34% | 8.44% | 8.42% | 6.32% | 7.87% | 4.38% | -4.5% | -4.02% | 8.26% | 0.11% | 8.37% | |||||||||
| Dług netto | 6.997,00 | 8.143,00 | 8.596,00 | 9.263,00 | 8.029,00 | 6.385,00 | 6.597,00 | 6.016,00 | 4.529,00 | 4.076,00 | 3.316,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | -14.07% | -5.27% | -7.2% | 15.37% | 25.75% | -3.21% | 9.66% | 32.83% | 11.11% | 22.92% | |||||||||||||||||||||||||||
| Dług netto / EBITDA | 1,27 | 1,28 | 1,92 | 3,00 | 2,88 | 1,99 | 2,42 | 2,57 | 1,33 | 0,95 | 1,02 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Dług netto / wykorzystanie FC | 1,57 | 2,34 | 1,30 | -3,88 | -1,47 | -1,33 | 2,98 | 4,08 | 1,83 | 0,82 | 0,63 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| ROA | 6,38% | 7,26% | 4,83% | 3,56% | 3,13% | 4,43% | 3,99% | 3,22% | 4,60% | 5,11% | 3,07% | 3,05% | 4,83% | 6,07% | 5,33% | 4,86% | 8,61% | 6,17% | 5,61% | 2,56% | 2,62% | 3,31% | 2,67% | 2,09% | 1,90% | 2,92% | 3,32% | 6,66% | 8,16% | 5,53% | 6,75% | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| ROE | 14,43% | 17,87% | 12,05% | 8,86% | 7,18% | 9,54% | 8,71% | 7,45% | 10,33% | 11,48% | 6,66% | 7,27% | 10,83% | 13,21% | 12,47% | 13,36% | 19,21% | 13,38% | 12,38% | 6,43% | 6,38% | 7,56% | 6,05% | 4,93% | 4,26% | 6,21% | 6,23% | 11,33% | 13,60% | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| ROCE | 14,26% | 16,44% | 11,19% | 7,21% | 6,60% | 8,91% | 7,25% | 6,20% | 11,23% | 14,24% | 9,93% | 12,11% | 15,93% | 19,69% | 20,65% | 19,45% | 28,03% | 18,92% | 17,98% | 9,33% | 35,75% | 10,64% | 8,23% | 5,79% | 10,29% | 12,76% | 5,55% | 12,58% | 21,28% | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| OPERACYJNE PRZEPŁYWY PIENIĘŻNE | 4.460,00 | 3.478,00 | 6.595,00 | -2.386,00 | -5.452,00 | -4.784,00 | 2.211,00 | 1.475,00 | 2.481,00 | 4.962,00 | 5.226,00 | 2.332,00 | -2.340,00 | 2.684,00 | 5.341,00 | -3.204,00 | 303,00 | 1.376,00 | 2.126,00 | 33,00 | 1.069,00 | 1.303,00 | 873,00 | 809,00 | 1.220,00 | 613,00 | 611,00 | 854,00 | 1.191,00 | 630,00 | 674,00 | 869,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 28.23% | -47.26% | 376.4% | 56.24% | -13.96% | -316.37% | 49.9% | -40.55% | -50% | -5.05% | 124.1% | 199.66% | -187.18% | -49.75% | 266.7% | -1157.43% | -77.98% | -35.28% | 6342.42% | -96.91% | -17.96% | 49.26% | 7.91% | -33.69% | 99.02% | 0.33% | -28.45% | -28.3% | 89.05% | -6.53% | -22.44% | ||||||
| Przepływy pieniężne z inwestycji | -1.496,00 | -1.400,00 | -2.669,00 | 4.465,00 | 5.259,00 | 6.582,00 | -886,00 | -1.211,00 | -21,00 | -3.407,00 | -577,00 | -1.161,00 | -1.675,00 | -1.665,00 | -1.871,00 | -1.895,00 | -355,00 | -1.069,00 | -301,00 | -574,00 | -1.059,00 | -434,00 | -199,00 | -1.054,00 | -421,00 | -1.636,00 | -985,00 | -449,00 | -814,00 | -249,00 | -1.660,00 | -820,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | -6.86% | 47.55% | -159.78% | -15.1% | -20.1% | 842.89% | 26.84% | -5666.67% | 99.38% | -490.47% | 50.3% | 30.69% | -0.6% | 11.01% | 1.27% | -433.8% | 66.79% | -255.15% | 47.56% | 45.8% | -144.01% | -118.09% | 81.12% | -150.36% | 74.27% | -66.09% | -119.38% | 44.84% | -226.91% | 85% | -102.44% | ||||||
| Finansowanie przepływów pieniężnych | -4.604,00 | -2.499,00 | -1.118,00 | -423,00 | -660,00 | 187,00 | -1.028,00 | -579,00 | -2.649,00 | -3.577,00 | -3.242,00 | -321,00 | 3.584,00 | -1.028,00 | -3.225,00 | 5.246,00 | -398,00 | 284,00 | -1.843,00 | 316,00 | 229,00 | -932,00 | -475,00 | 41,00 | -464,00 | 971,00 | 237,00 | -324,00 | -240,00 | -452,00 | 409,00 | 268,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | -84.23% | -123.52% | -164.3% | 35.91% | -452.94% | 118.19% | -77.55% | 78.14% | 25.94% | -10.33% | -909.97% | -108.96% | 448.64% | 68.12% | -161.48% | 1418.09% | -240.14% | 115.41% | -683.23% | 37.99% | 124.57% | -96.21% | -1258.54% | 108.84% | -147.79% | 309.7% | 173.15% | -35% | 46.9% | -210.51% | 52.61% | ||||||
| Zmienność kursu walutowego | |||||||||||||||||||||||||||||||||||||
| Przepływy pieniężne netto | -1.640,00 | -421,00 | 2.808,00 | 1.656,00 | -853,00 | 1.985,00 | 297,00 | -315,00 | -189,00 | -2.022,00 | 1.407,00 | 850,00 | -431,00 | -9,00 | 245,00 | 147,00 | -450,00 | 591,00 | -18,00 | -225,00 | 239,00 | -63,00 | 199,00 | -204,00 | 335,00 | -52,00 | -137,00 | 81,00 | 137,00 | -71,00 | -577,00 | 317,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | -289.55% | -114.99% | 69.57% | 294.14% | -142.97% | 568.35% | 194.29% | -66.67% | 90.65% | -243.71% | 65.53% | 297.22% | -4688.89% | -103.67% | 66.67% | 132.67% | -176.14% | 3383.33% | 92% | -194.14% | 479.37% | -131.66% | 197.55% | -160.9% | 744.23% | 62.04% | -269.14% | -40.88% | 292.96% | 87.69% | -282.02% | ||||||
| CFE-CFI-PID | 2.964,00 | 2.078,00 | 3.926,00 | 2.079,00 | -193,00 | 1.798,00 | 1.325,00 | 264,00 | 2.460,00 | 1.555,00 | 4.649,00 | 1.171,00 | -4.015,00 | 1.019,00 | 3.470,00 | -5.099,00 | -52,00 | 307,00 | 1.825,00 | -541,00 | 10,00 | 869,00 | 674,00 | -245,00 | 799,00 | -1.023,00 | -374,00 | 405,00 | 377,00 | 381,00 | -986,00 | 49,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Wypłaty dywidend | 977,00 | 899,00 | 834,00 | 809,00 | 789,00 | 758,00 | 730,00 | 701,00 | 687,00 | 624,00 | 501,00 | 461,00 | 395,00 | 372,00 | 347,00 | 316,00 | 281,00 | 242,00 | 209,00 | 174,00 | 156,00 | 130,00 | 125,00 | 120,00 | 107,00 | 108,00 | 104,00 | 84,00 | 45,00 | 32,00 | 29,00 | 30,00 | 29,12 | 0,00 | 0,00 | 0,00 | 0,00 |
| Liczba akcji na koniec roku | 542.000.000 | 563.000.000 | 566.000.000 | 563.000.000 | 565.000.000 | 567.000.000 | 572.000.000 | 591.000.000 | 621.000.000 | 656.000.000 | 663.000.000 | 662.000.000 | 654.000.000 | 644.000.000 | 644.000.000 | 646.000.000 | 656.123.000 | 656.123.000 | 656.123.000 | 649.810.000 | 646.863.000 | 656.955.000 | 664.507.000 | 669.279.000 | 652.694.000 | 653.378.000 | 657.478.000 | 668.583.000 | 690.105.000 | 697.246.000 | 723.479.000 | 725.415.000 | 727.927.000 | ||||
| Cena maksymalna | 92,85 | 98,88 | 69,30 | 52,05 | 47,20 | 52,06 | 47,44 | 47,88 | 53,31 | 53,91 | 43,99 | 33,98 | 38,02 | 34,03 | 33,00 | 48,95 | 47,33 | 46,71 | 25,37 | 22,55 | 15,24 | 14,85 | 15,80 | 14,46 | 14,04 | 17,63 | 18,38 | 17,25 | 14,18 | 14,27 | 11,84 | 12,72 | 12,92 | 9,57 | 8,28 | 4,95 | 5,83 |
| Cena minimalna | 69,31 | 65,64 | 49,28 | 28,92 | 36,45 | 39,16 | 38,59 | 29,86 | 33,84 | 37,92 | 27,90 | 24,38 | 23,69 | 24,22 | 23,13 | 13,53 | 30,20 | 24,05 | 17,50 | 14,90 | 10,50 | 10,00 | 10,24 | 7,62 | 10,37 | 11,61 | 12,69 | 11,61 | 10,12 | 9,60 | 8,98 | 8,70 | 7,17 | 6,47 | 4,59 | 3,97 | 3,55 |
| Maksymalny PER | 12,04 | 20,66 | 22,02 | 21,33 | 14,79 | 18,67 | 21,92 | 16,08 | 15,56 | 26,63 | 21,18 | 10,91 | 12,69 | 13,01 | 11,83 | 14,86 | 23,67 | 29,36 | 33,30 | 32,34 | 19,59 | 25,76 | 35,13 | 35,48 | 22,71 | 30,75 | 17,66 | 14,96 | 20,43 | 18,21 | 17,04 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Średni współczynnik PER | 10,52 | 17,19 | 18,84 | 16,59 | 13,10 | 16,36 | 19,88 | 13,05 | 12,72 | 22,68 | 17,31 | 9,37 | 10,30 | 11,14 | 10,06 | 9,48 | 19,39 | 22,24 | 28,14 | 26,86 | 16,55 | 21,56 | 28,95 | 27,09 | 19,74 | 25,50 | 14,92 | 12,51 | 17,50 | 15,23 | 14,98 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Minimum PER | 8,99 | 13,71 | 15,66 | 11,85 | 11,42 | 14,04 | 17,83 | 10,03 | 9,88 | 18,73 | 13,43 | 7,83 | 7,90 | 9,26 | 8,29 | 4,11 | 15,10 | 15,11 | 22,97 | 21,37 | 13,50 | 17,35 | 22,77 | 18,70 | 16,77 | 20,25 | 12,19 | 10,07 | 14,58 | 12,25 | 12,93 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| RD% máxima | 2,31% | 2,25% | 2,92% | 4,84% | 3,68% | 3,27% | 3,11% | 3,75% | 2,84% | 2,00% | 2,51% | 2,69% | 2,53% | 2,31% | 2,25% | 3,40% | 1,32% | 1,41% | 1,71% | 1,61% | 2,10% | 1,90% | 1,86% | 2,36% | 1,64% | 1,38% | 1,10% | 0,60% | 0,49% | 0,42% | 0,45% | 0,46% | 0,00% | 0,00% | 0,00% | 0,00% | 0,00% |
| RD% media | 2,02% | 1,88% | 2,50% | 3,77% | 3,26% | 2,86% | 2,82% | 3,05% | 2,32% | 1,71% | 2,05% | 2,31% | 2,06% | 1,98% | 1,91% | 2,17% | 1,08% | 1,07% | 1,45% | 1,34% | 1,77% | 1,59% | 1,53% | 1,80% | 1,43% | 1,14% | 0,93% | 0,50% | 0,42% | 0,35% | 0,39% | 0,39% | 0,00% | 0,00% | 0,00% | 0,00% | 0,00% |
| RD% mínima | 1,72% | 1,50% | 2,08% | 2,69% | 2,84% | 2,46% | 2,53% | 2,34% | 1,80% | 1,41% | 1,59% | 1,93% | 1,58% | 1,65% | 1,58% | 0,94% | 0,85% | 0,73% | 1,18% | 1,06% | 1,44% | 1,28% | 1,20% | 1,24% | 1,21% | 0,91% | 0,76% | 0,41% | 0,35% | 0,28% | 0,34% | 0,31% | 0,00% | 0,00% | 0,00% | 0,00% | 0,00% |
| Cena / maksymalna wartość księgowa | 2,15 | 2,49 | 1,95 | 1,53 | 1,41 | 1,63 | 1,63 | 1,66 | 1,79 | 1,77 | 1,54 | 1,18 | 1,68 | 1,62 | 1,58 | 2,85 | 3,17 | 3,63 | 2,14 | 2,06 | 1,48 | 1,56 | 1,73 | 1,51 | 1,41 | 1,92 | 2,00 | 2,03 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! |
| Cena / średnia wartość księgowa | 1,88 | 2,07 | 1,67 | 1,19 | 1,25 | 1,42 | 1,48 | 1,35 | 1,46 | 1,51 | 1,26 | 1,01 | 1,36 | 1,39 | 1,34 | 1,82 | 2,59 | 2,75 | 1,81 | 1,71 | 1,25 | 1,30 | 1,43 | 1,15 | 1,23 | 1,59 | 1,69 | 1,70 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! |
| Cena / minimalna wartość księgowa | 1,61 | 1,65 | 1,39 | 0,85 | 1,09 | 1,22 | 1,33 | 1,04 | 1,13 | 1,25 | 0,98 | 0,85 | 1,04 | 1,16 | 1,11 | 0,79 | 2,02 | 1,87 | 1,48 | 1,36 | 1,02 | 1,05 | 1,12 | 0,80 | 1,04 | 1,26 | 1,38 | 1,37 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! |
| EV / EBITDA maksymalna | 9,19 | 14,35 | 15,71 | 13,38 | 10,32 | 13,23 | 14,18 | 9,65 | 8,71 | 11,92 | 9,21 | 5,80 | 6,56 | 6,14 | 6,27 | 8,20 | 12,36 | 14,05 | 11,86 | 4,62 | 7,67 | 8,93 | 10,96 | 7,89 | 6,75 | 14,73 | 10,36 | 7,07 | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| EV / EBITDA średnia | 10,95 | 10,54 | 8,68 | #¡REF! | |||||||||||||||||||||||||||||||||
| EV / EBITDA minimalna | 7,18 | 10,17 | 12,04 | 8,71 | 8,42 | 10,55 | 12,01 | 6,52 | 5,88 | 8,69 | 5,84 | 4,16 | 4,08 | 4,37 | 4,39 | 2,27 | 7,89 | 7,24 | 8,18 | 3,05 | 5,29 | 6,01 | 7,10 | 4,16 | 4,99 | 9,70 | 7,15 | 4,76 | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
BPA / Dividendo / PER medio
Rozwój zadłużenia
CFE-CFI-PID = Cash Flow de Explotación - Cash Flow de Inversión - Pago de Intereses de la Deuda. Comparar esta cifra con el "Pago por dividendos" da una idea aproximada (no exacta) de la capacidad de la empresa para mantener y/o incrementar su dividendo actual. Algunas empresas incluyen el pago de intereses de la deuda en el CFE y otras en el de CFF (Financiación). Si está en el CFE el cálculo es CFE-CFI y ya no hay que restar nada más, lógicamente.
El EBITDA y el EBIT de las empresas españolas lo calculo sin hacer ningún ajuste por motivos extraordinarios.
