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"
Données historiques sur Colgate
Pays: USA.
US
Sector: Consommation.
| Prix | 94,13 |
| Nº d'actions | 829.200.000 |
| Capitalisation | 78.052.596.000 |
| Valeur comptable par action | 0,73 |
| Prix / Valeur comptable | 128,95 |
| EV / EBITDA | 18,82 |
| EV / EBIT | 15,43 |
| 2023 | 2024 estimé | %s/2023 | |
|---|---|---|---|
| BPA | 2,77 | ||
| PER | 33,98 | ||
| DPA | 1,9100 | 1,9800 | 3,54% |
| RPD | 2,03% | 2,10% |
| Taux de croissance | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| Revenu | 4,59% | 1,11% | 3,43% | 3,40% |
| EBITDA | 1,59% | 1,31% | 3,08% | 4,87% |
| EBIT | 1,52% | 1,14% | 3,09% | 5,15% |
| BPA ordinaire | 0,18% | 1,52% | 4,16% | 6,67% |
| Dividende ordinaire | 2,85% | 3,69% | 7,50% | 8,45% |
| Valeur comptable par action | -244,44% | -11,36% | -0,21% | -2,50% |
| CASH-FLOW OPÉRATIONNEL | 4,15% | 1,57% | 3,82% | 5,70% |
| Ratios moyens | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| PER moyen | 28,32 | 28,08 | 25,02 | 26,36 |
| RD media | 2,41% | 2,33% | 2,20% | 2,00% |
| Prix / valeur comptable moyenne | 62,22 | -108,21 | -42,97 | -21,27 |
| EV / EBITDA moyen | ||||
| EV /EBIT moyenne | 20,38 | 19,68 | 16,65 | 16,91 |
| ROA moyen | 14,49% | 15,61% | 16,64% | 15,24% |
| ROE moyen | 712,85% | -343,90% | -124,51% | -52,31% |
| ROCE moyen | 43,34% | 52,66% | 94,46% | 113,33% |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenu | 19.457,00 | 17.967,00 | 17.421,00 | 16.471,00 | 15.693,00 | 15.544,00 | 15.454,00 | 15.195,00 | 16.034,00 | 17.277,00 | 17.420,00 | 17.085,00 | 16.734,00 | 15.564,00 | 15.327,00 | 15.330,00 | 13.780,00 | 12.238,00 | 11.397,00 | 10.584,00 | 9.903,00 | 9.294,00 | 9.084,00 | 9.004,00 | 9.118,00 | 8.972,00 | 9.057,00 | 8.749,00 | 8.358,00 | 7.588,00 | 7.141,00 | 7.007,00 | 6.060,00 | ||||
| % | 8.29% | 3.13% | 5.77% | 4.96% | 0.96% | 0.58% | 1.7% | -5.23% | -7.19% | -0.82% | 1.96% | 2.1% | 7.52% | 1.55% | -0.02% | 11.25% | 12.6% | 7.38% | 7.68% | 6.88% | 6.55% | 2.31% | 0.89% | -1.25% | 1.63% | -0.94% | 3.52% | 4.68% | 10.15% | 6.26% | 1.91% | 15.63% | |||||
| Coût des ventes | -8.131,00 | -7.719,00 | -7.046,00 | -6.454,00 | -6.368,00 | -6.313,00 | -6.174,00 | -6.072,00 | -6.635,00 | -7.168,00 | -7.219,00 | -7.153,00 | -7.144,00 | -6.360,00 | -6.319,00 | -6.704,00 | -6.042,00 | -5.536,00 | -5.192,00 | -4.747,00 | -4.456,00 | -4.224,00 | -4.235,00 | -4.257,00 | -4.224,00 | -4.290,00 | -4.462,00 | -4.451,00 | -4.353,00 | -3.913,00 | -3.730,00 | -3.708,00 | -3.296,00 | ||||
| % | -5.34% | -9.55% | -9.17% | -1.35% | -0.87% | -2.25% | -1.68% | 8.49% | 7.44% | 0.71% | -0.92% | -0.13% | -12.33% | -0.65% | 5.74% | -10.96% | -9.14% | -6.63% | -9.37% | -6.53% | -5.49% | 0.26% | 0.52% | -0.78% | 1.54% | 3.85% | -0.25% | -2.25% | -11.24% | -4.91% | -0.59% | -12.5% | |||||
| Marge brute | 11.326,00 | 10.248,00 | 10.375,00 | 10.017,00 | 9.325,00 | 9.231,00 | 9.280,00 | 9.123,00 | 9.399,00 | 10.109,00 | 10.201,00 | 9.932,00 | 9.590,00 | 9.204,00 | 9.008,00 | 8.626,00 | 7.738,00 | 6.702,00 | 6.205,00 | 5.837,00 | 5.447,00 | 5.070,00 | 4.849,00 | 4.747,00 | 4.894,00 | 4.682,00 | 4.595,00 | 4.298,00 | 4.005,00 | 3.675,00 | 3.411,00 | 3.299,00 | 2.764,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 10.52% | -1.22% | 3.57% | 7.42% | 1.02% | -0.53% | 1.72% | -2.94% | -7.02% | -0.9% | 2.71% | 3.57% | 4.19% | 2.18% | 4.43% | 11.48% | 15.46% | 8.01% | 6.3% | 7.16% | 7.44% | 4.56% | 2.15% | -3% | 4.53% | 1.89% | 6.91% | 7.32% | 8.98% | 7.74% | 3.39% | 19.36% | |||||
| EBITDA | 4.551,00 | 3.438,00 | 3.888,00 | 4.424,00 | 4.073,00 | 4.205,00 | 4.064,00 | 4.280,00 | 3.238,00 | 3.999,00 | 3.995,00 | 4.314,00 | 4.262,00 | 3.865,00 | 3.966,00 | 3.449,00 | 2.978,00 | 2.490,00 | 2.544,00 | 2.450,00 | 2.482,00 | 2.310,00 | 2.170,00 | 2.078,00 | 1.906,00 | 1.754,00 | 1.606,00 | 1.468,00 | 868,00 | 1.202,00 | 1.093,00 | 971,00 | 428,00 | ||||
| % | 32.37% | -11.57% | -12.12% | 8.62% | -3.14% | 3.47% | -5.05% | 32.18% | -19.03% | 0.1% | -7.39% | 1.22% | 10.27% | -2.55% | 14.99% | 15.82% | 19.6% | -2.12% | 3.84% | -1.29% | 7.45% | 6.45% | 4.43% | 9.02% | 8.67% | 9.22% | 9.4% | 69.12% | -27.79% | 9.97% | 12.56% | 126.87% | |||||
| Marge EBITDA / Ventes | 23,39% | 19,14% | 22,32% | 26,86% | 25,95% | 27,05% | 26,30% | 28,17% | 20,19% | 23,15% | 22,93% | 25,25% | 25,47% | 24,83% | 25,88% | 22,50% | 21,61% | 20,35% | 22,32% | 23,15% | 25,06% | 24,85% | 23,89% | 23,08% | 20,90% | 19,55% | 17,73% | 16,78% | 10,39% | 15,84% | 15,31% | 13,86% | 7,06% | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| EBIT (Operating profit) | 3.984,00 | 2.893,00 | 3.332,00 | 3.885,00 | 3.554,00 | 3.694,00 | 3.589,00 | 3.837,00 | 2.789,00 | 3.557,00 | 3.556,00 | 3.889,00 | 3.841,00 | 3.489,00 | 3.615,00 | 3.101,00 | 2.644,00 | 2.161,00 | 2.215,00 | 2.122,00 | 2.166,00 | 2.013,00 | 1.834,00 | 1.740,00 | 1.566,00 | 1.424,00 | 1.286,00 | 1.152,00 | 568,00 | 967,00 | 883,00 | 778,00 | 282,00 | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| % | 37.71% | -13.18% | -14.23% | 9.31% | -3.79% | 2.93% | -6.46% | 37.58% | -21.59% | 0.03% | -8.56% | 1.25% | 10.09% | -3.49% | 16.58% | 17.28% | 22.35% | -2.44% | 4.38% | -2.03% | 7.6% | 9.76% | 5.4% | 11.11% | 9.97% | 10.73% | 11.63% | 102.82% | -41.26% | 9.51% | 13.5% | 175.89% | |||||
| Marge EBIT / Ventes | 20,48% | 16,10% | 19,13% | 23,59% | 22,65% | 23,76% | 23,22% | 25,25% | 17,39% | 20,59% | 20,41% | 22,76% | 22,95% | 22,42% | 23,59% | 20,23% | 19,19% | 17,66% | 19,43% | 20,05% | 21,87% | 21,66% | 20,19% | 19,32% | 17,17% | 15,87% | 14,20% | 13,17% | 6,80% | 12,74% | 12,37% | 11,10% | 4,65% | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| Résultat net ordinaire | 2.300,00 | 1.785,00 | 2.166,00 | 2.695,00 | 2.367,00 | 2.400,00 | 2.024,00 | 2.441,00 | 1.384,00 | 2.180,00 | 2.241,00 | 2.472,00 | 2.431,00 | 2.203,00 | 2.291,00 | 1.957,00 | 1.737,00 | 1.353,00 | 1.351,00 | 1.327,00 | 1.421,00 | 1.288,00 | 1.147,00 | 1.064,00 | 937,00 | 849,00 | 740,00 | 635,00 | 172,00 | 580,00 | 190,00 | 477,00 | 125,00 | ||||
| Résultat net total | |||||||||||||||||||||||||||||||||||||
| BPA ordinaire | 2,77 | 2,13 | 2,55 | 3,14 | 2,75 | 2,75 | 2,28 | 2,72 | 2,26 | 2,36 | 2,38 | 2,57 | 2,47 | 2,16 | 2,18 | 1,83 | 1,60 | 1,23 | 1,21 | 1,17 | 1,23 | 1,09 | 0,94 | 0,85 | 0,73 | 0,65 | 0,57 | 0,49 | 0,42 | 0,45 | 0,40 | 0,34 | 0,30 | 0,27 | 0,24 | 0,18 | #¡DIV/0! |
| % | 30.05% | -16.47% | -18.79% | 14.18% | -0% | 20.61% | -16.18% | 20.35% | -4.24% | -0.84% | -7.39% | 4.05% | 14.35% | -0.92% | 19.13% | 14.38% | 30.08% | 1.65% | 3.42% | -4.88% | 12.84% | 15.96% | 10.59% | 16.44% | 12.31% | 14.04% | 16.33% | 16.67% | -6.67% | 12.5% | 17.65% | 13.33% | 11.11% | 12.5% | 33.33% | ||
| BPA extraordinaire | 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 | 2,77 | 2,13 | 2,55 | 3,14 | 2,75 | 2,75 | 2,28 | 2,72 | 2,26 | 2,36 | 2,38 | 2,57 | 2,47 | 2,16 | 2,18 | 1,83 | 1,60 | 1,23 | 1,21 | 1,17 | 1,23 | 1,09 | 0,94 | 0,85 | 0,73 | 0,65 | 0,57 | 0,49 | 0,42 | 0,45 | 0,40 | 0,34 | 0,30 | 0,27 | 0,24 | 0,18 | #¡DIV/0! |
| Dividende ordinaire | 1,9100 | 1,8600 | 1,7900 | 1,7500 | 1,7100 | 1,6600 | 1,5900 | 1,5500 | 1,5000 | 1,4200 | 1,3300 | 1,2200 | 1,1350 | 1,0150 | 0,8600 | 0,7800 | 0,7000 | 0,6250 | 0,5550 | 0,4800 | 0,4500 | 0,3600 | 0,3375 | 0,3150 | 0,2950 | 0,2750 | 0,2650 | 0,2350 | 0,2200 | 0,1925 | 0,1675 | 0,1450 | 0,1275 | 0,1125 | 0,0975 | 0,0925 | 0,0000 |
| % | 2.69% | 3.91% | 2.29% | 2.34% | 3.01% | 4.4% | 2.58% | 3.33% | 5.63% | 6.77% | 9.02% | 7.49% | 11.82% | 18.02% | 10.26% | 11.43% | 12% | 12.61% | 15.63% | 6.67% | 25% | 6.67% | 7.14% | 6.78% | 7.27% | 3.77% | 12.77% | 6.82% | 14.29% | 14.93% | 15.52% | 13.73% | 13.33% | 15.38% | 5.41% | ||
| Pay-out | 68,86% | 87,40% | 70,10% | 55,80% | 62,21% | 60,38% | 69,74% | 57,05% | 66,37% | 60,21% | 55,78% | 47,39% | 45,95% | 47,08% | 39,39% | 42,65% | 43,82% | 50,86% | 45,72% | 41,19% | 36,66% | 32,93% | 35,76% | 37,14% | 40,22% | 42,00% | 46,49% | 47,96% | 52,38% | 42,78% | 41,88% | 42,65% | 42,50% | 41,67% | 40,63% | 51,39% | #¡DIV/0! |
| Dividende extraordinaire | |||||||||||||||||||||||||||||||||||||
| Dividende total | 1,9100 | 1,8600 | 1,7900 | 1,7500 | 1,7100 | 1,6600 | 1,5900 | 1,5500 | 1,5000 | 1,4200 | 1,3300 | 1,2200 | 1,1350 | 1,0150 | 0,8600 | 0,7800 | 0,7000 | 0,6250 | 0,5550 | 0,4800 | 0,4500 | 0,3600 | 0,3375 | 0,3150 | 0,2950 | 0,2750 | 0,2650 | 0,2350 | 0,2200 | 0,1925 | 0,1675 | 0,1450 | 0,1275 | 0,1125 | 0,0975 | 0,0925 | 0,0000 |
| Observations | |||||||||||||||||||||||||||||||||||||
| Valeur comptable par action | 0,73 | 0,48 | 0,72 | 0,86 | 0,14 | -0,12 | -0,07 | -0,27 | -0,33 | 1,24 | 2,45 | 2,28 | 2,41 | 2,62 | 2,97 | 1,80 | 2,10 | 1,28 | 1,21 | 1,09 | 0,77 | 0,30 | 0,78 | 1,17 | 1,44 | 1,61 | 1,84 | 1,73 | 1,44 | 1,58 | 1,57 | 2,04 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| % | 52.08% | -33.33% | -16.28% | 514.29% | 216.67% | -71.43% | 74.07% | 18.18% | -126.61% | -49.39% | 7.46% | -5.39% | -8.02% | -11.78% | 65% | -14.29% | 64.06% | 5.79% | 11.01% | 41.56% | 156.67% | -61.54% | -33.33% | -18.75% | -10.56% | -12.5% | 6.36% | 20.14% | -8.86% | 0.64% | -23.04% | ||||||
| Dette nette | 7.583,00 | 9.542,00 | 6.413,00 | 6.713,00 | 6.964,00 | 5.640,00 | 5.042,00 | 5.218,00 | 5.601,00 | 5.059,00 | 4.695,00 | ||||||||||||||||||||||||||
| % | -20.53% | 48.79% | -4.47% | -3.6% | 23.48% | 11.86% | -3.37% | -6.84% | 10.71% | 7.75% | |||||||||||||||||||||||||||
| Dette nette / EBITDA | 1,67 | 2,78 | 1,65 | 1,52 | 1,71 | 1,34 | 1,24 | 1,22 | 1,73 | 1,27 | 1,18 | 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 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Dette nette / CF Exploitation | 2,02 | 3,73 | 1,93 | 1,81 | 2,22 | 1,85 | 1,65 | 1,66 | 1,90 | 1,53 | 1,47 | 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 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| ROA | 14,03% | 11,35% | 14,40% | 16,93% | 15,74% | 19,74% | 15,97% | 20,14% | 11,57% | 16,20% | 16,15% | 18,46% | 19,11% | 19,72% | 20,58% | 19,61% | 17,18% | 14,81% | 15,88% | 15,30% | 21,93% | 18,17% | 16,42% | 14,67% | 12,62% | 11,05% | 9,82% | 8,04% | 2,25% | 9,44% | 3,30% | 8,78% | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| ROE | 377,67% | 445,14% | 355,67% | 362,72% | 2023,08% | -2352,94% | -3373,33% | -1004,53% | -462,88% | 190,39% | 97,22% | 112,93% | 102,36% | 82,36% | 73,52% | 101,82% | 75,98% | 95,89% | 100,07% | 106,59% | 160,20% | 368,00% | 121,25% | 72,48% | 51,09% | 40,70% | 33,96% | 31,22% | 10,24% | 31,82% | 10,13% | 18,21% | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| ROCE | 46,65% | 27,96% | 45,12% | 49,72% | 47,25% | 63,29% | 67,91% | 73,30% | 50,19% | 55,20% | 49,18% | 162,72% | 151,16% | 123,86% | 110,99% | 161,34% | 115,66% | 153,15% | 164,07% | 170,44% | 244,19% | 575,14% | 216,78% | 118,53% | 85,39% | 68,26% | 59,02% | 56,64% | 33,81% | 53,04% | 47,09% | 29,69% | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| CASH-FLOW OPÉRATIONNEL | 3.745,00 | 2.556,00 | 3.325,00 | 3.719,00 | 3.133,00 | 3.056,00 | 3.054,00 | 3.141,00 | 2.949,00 | 3.298,00 | 3.204,00 | 3.196,00 | 2.896,00 | 3.211,00 | 3.277,00 | 2.302,00 | 2.204,00 | 1.822,00 | 1.784,00 | 1.754,00 | 1.768,00 | 1.611,00 | 1.504,00 | 1.536,00 | 1.293,00 | 1.179,00 | 1.098,00 | 917,00 | 810,00 | 829,00 | 710,00 | 543,00 | 486,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 46.52% | -23.13% | -10.59% | 18.7% | 2.52% | 0.07% | -2.77% | 6.51% | -10.58% | 2.93% | 0.25% | 10.36% | -9.81% | -2.01% | 42.35% | 4.45% | 20.97% | 2.13% | 1.71% | -0.79% | 9.75% | 7.11% | -2.08% | 18.79% | 9.67% | 7.38% | 19.74% | 13.21% | -2.29% | 16.76% | 30.76% | 11.73% | |||||
| Cash-flow d'investissement | -742,00 | -1.601,00 | -592,00 | -779,00 | -2.099,00 | -1.170,00 | -471,00 | -499,00 | -685,00 | -859,00 | -890,00 | -865,00 | -1.213,00 | -658,00 | -841,00 | -613,00 | -528,00 | -620,00 | -221,00 | -1.090,00 | -118,00 | -357,00 | -324,00 | -209,00 | -332,00 | -352,00 | -337,00 | -504,00 | -1.743,00 | -458,00 | -453,00 | -398,00 | -536,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 53.65% | -170.44% | 24.01% | 62.89% | -79.4% | -148.41% | 5.61% | 27.15% | 20.26% | 3.48% | -2.89% | 28.69% | -84.35% | 21.76% | -37.19% | -16.1% | 14.84% | -180.54% | 79.72% | -823.73% | 66.95% | -10.19% | -55.02% | 37.05% | 5.68% | -4.45% | 33.13% | 71.08% | -280.57% | -1.1% | -13.82% | 25.75% | |||||
| Cash-flow Financement | -2.793,00 | -952,00 | -2.774,00 | -2.919,00 | -870,00 | -2.679,00 | -2.450,00 | -2.233,00 | -2.276,00 | -2.170,00 | -2.142,00 | -2.301,00 | -1.242,00 | -2.624,00 | -2.270,00 | -1.530,00 | -1.754,00 | -1.059,00 | -1.524,00 | -611,00 | -1.557,00 | -1.260,00 | -1.211,00 | -1.316,00 | -940,00 | -830,00 | -813,00 | -372,00 | 976,00 | -343,00 | -226,00 | -186,00 | 58,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | -193.38% | 65.68% | 4.97% | -235.52% | 67.53% | -9.35% | -9.72% | 1.89% | -4.88% | -1.31% | 6.91% | -85.27% | 52.67% | -15.59% | -48.37% | 12.77% | -65.63% | 30.51% | -149.43% | 60.76% | -23.57% | -4.05% | 7.98% | -40% | -13.25% | -2.09% | -118.55% | -138.11% | 384.55% | -51.77% | -21.51% | -420.69% | |||||
| Variation du taux de change | -19,00 | -60,00 | -15,00 | -16,00 | -7,00 | -16,00 | 87,00 | -64,00 | -107,00 | -142,00 | -94,00 | -24,00 | -53,00 | -39,00 | -121,00 | -33,00 | 17,00 | 6,00 | -18,00 | 2,00 | 4,00 | 1,00 | -3,00 | -4,00 | -3,00 | 2,00 | -13,00 | -2,00 | -4,00 | -3,00 | -5,00 | -9,00 | -6,00 | ||||
| Cash flow net | 191,00 | -57,00 | -56,00 | 5,00 | 157,00 | -809,00 | 220,00 | 345,00 | -119,00 | 127,00 | 78,00 | 6,00 | 388,00 | -110,00 | 45,00 | 126,00 | -61,00 | 149,00 | 21,00 | 55,00 | 97,00 | -5,00 | -34,00 | 7,00 | 18,00 | -1,00 | -65,00 | 39,00 | 39,00 | 25,00 | 26,00 | -50,00 | 2,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 435.09% | -1.79% | -1220% | -96.82% | 119.41% | -467.73% | -36.23% | 389.92% | -193.7% | 62.82% | 1200% | -98.45% | 452.73% | -344.44% | -64.29% | 306.56% | -140.94% | 609.52% | -61.82% | -43.3% | 2040% | 85.29% | -585.71% | -61.11% | 1900% | 98.46% | -266.67% | -0% | 56% | -3.85% | 152% | -2600% | |||||
| CFE-CFI-PID | 3.003,00 | 955,00 | 2.733,00 | 2.940,00 | 1.034,00 | 1.886,00 | 2.583,00 | 2.642,00 | 2.264,00 | 2.439,00 | 2.314,00 | 2.331,00 | 1.683,00 | 2.553,00 | 2.436,00 | 1.689,00 | 1.676,00 | 1.202,00 | 1.563,00 | 664,00 | 1.650,00 | 1.254,00 | 1.180,00 | 1.327,00 | 961,00 | 827,00 | 761,00 | 413,00 | -933,00 | 371,00 | 257,00 | 145,00 | -50,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Paiement des dividendes | 1.749,00 | 1.691,00 | 1.679,00 | 1.654,00 | 1.614,00 | 1.591,00 | 1.529,00 | 1.508,00 | 1.493,00 | 1.446,00 | 1.382,00 | 1.277,00 | 1.203,00 | 1.142,00 | 981,00 | 889,00 | 750,00 | 678,00 | 607,00 | 536,00 | 507,00 | 413,00 | 397,00 | 382,00 | 366,00 | 346,00 | 333,00 | 296,00 | 277,00 | 247,00 | 231,00 | 201,00 | 157,00 | 119,88 | 103,12 | 102,19 | 0,00 |
| Nombre d'actions au 31 décembre | 829.200.000 | 838.800.000 | 848.300.000 | 859.300.000 | 861.100.000 | 873.000.000 | 887.800.000 | 898.400.000 | 909.700.000 | 924.300.000 | 939.900.000 | 960.200.000 | 984.100.000 | 1.021.800.000 | 1.049.200.000 | 1.070.000.000 | 1.087.400.000 | 1.101.000.000 | 1.113.000.000 | 1.138.600.000 | 1.157.600.000 | 1.178.200.000 | 1.215.400.000 | 1.254.600.000 | 1.277.600.000 | 1.296.800.000 | 1.181.600.000 | 1.176.800.000 | 1.166.400.000 | 1.155.200.000 | 1.194.400.000 | 1.281.600.000 | 1.178.400.000 | 1.065.600.000 | 1.057.600.000 | 1.104.800.000 | |
| Prix maximum | 82,09 | 85,61 | 85,56 | 86,41 | 76,41 | 77,91 | 77,27 | 75,38 | 71,56 | 71,31 | 66,49 | 55,49 | 47,44 | 43,08 | 43,69 | 40,99 | 40,63 | 33,54 | 28,58 | 29,52 | 30,50 | 29,43 | 32,38 | 33,38 | 32,50 | 24,72 | 19,67 | 12,06 | 9,67 | 8,17 | 8,41 | 7,58 | 6,14 | 4,72 | 4,04 | 3,10 | 3,29 |
| Prix minimum | 67,62 | 67,84 | 74,01 | 58,49 | 58,62 | 57,41 | 63,43 | 61,40 | 50,84 | 59,75 | 52,62 | 43,61 | 37,43 | 36,56 | 27,26 | 27,18 | 31,90 | 26,70 | 24,12 | 21,44 | 24,28 | 22,02 | 24,25 | 21,00 | 18,28 | 16,27 | 11,25 | 8,61 | 7,25 | 6,19 | 5,85 | 5,64 | 4,21 | 3,30 | 2,76 | 2,41 | 1,75 |
| PER maximum | 38,58 | 33,53 | 27,28 | 31,44 | 27,79 | 34,17 | 28,44 | 33,35 | 30,34 | 29,91 | 25,83 | 22,46 | 22,00 | 19,73 | 23,89 | 25,66 | 33,06 | 27,63 | 24,52 | 24,05 | 27,90 | 31,19 | 38,18 | 45,51 | 49,64 | 43,37 | 40,14 | 28,71 | 21,49 | 20,43 | 24,74 | 25,27 | 22,74 | 19,67 | 22,44 | #¡DIV/0! | #¡DIV/0! |
| PER moyen | 35,18 | 30,05 | 25,44 | 26,36 | 24,56 | 29,68 | 25,89 | 30,26 | 25,95 | 27,48 | 23,13 | 20,06 | 19,68 | 18,24 | 19,40 | 21,34 | 29,51 | 24,81 | 22,61 | 20,76 | 25,06 | 27,26 | 33,39 | 37,07 | 38,78 | 35,96 | 31,55 | 24,61 | 18,80 | 17,95 | 20,97 | 22,03 | 19,17 | 16,71 | 18,89 | #¡DIV/0! | #¡DIV/0! |
| PER minimum | 31,78 | 26,57 | 23,60 | 21,28 | 21,32 | 25,18 | 23,35 | 27,17 | 21,56 | 25,06 | 20,44 | 17,65 | 17,36 | 16,74 | 14,90 | 17,02 | 25,96 | 22,00 | 20,70 | 17,47 | 22,21 | 23,33 | 28,59 | 28,63 | 27,92 | 28,54 | 22,96 | 20,50 | 16,11 | 15,48 | 17,21 | 18,80 | 15,59 | 13,75 | 15,33 | #¡DIV/0! | #¡DIV/0! |
| RD% maximum | 2,75% | 2,64% | 2,36% | 2,92% | 2,83% | 2,77% | 2,44% | 2,44% | 2,79% | 2,23% | 2,32% | 2,60% | 2,71% | 2,35% | 2,86% | 2,58% | 1,96% | 2,08% | 1,99% | 2,10% | 1,48% | 1,53% | 1,30% | 1,40% | 1,50% | 1,63% | 2,09% | 2,56% | 2,66% | 2,71% | 2,48% | 2,26% | 2,67% | 2,95% | 3,35% | 0,00% | 0,00% |
| RD% moyenne | 2,51% | 2,36% | 2,20% | 2,45% | 2,50% | 2,41% | 2,22% | 2,22% | 2,39% | 2,05% | 2,08% | 2,32% | 2,43% | 2,17% | 2,32% | 2,14% | 1,75% | 1,87% | 1,83% | 1,81% | 1,33% | 1,34% | 1,14% | 1,14% | 1,18% | 1,35% | 1,64% | 2,19% | 2,32% | 2,38% | 2,10% | 1,97% | 2,25% | 2,51% | 2,82% | 0,00% | 0,00% |
| RD% minimum | 2,27% | 2,09% | 2,05% | 1,98% | 2,17% | 2,04% | 2,01% | 1,99% | 1,98% | 1,87% | 1,83% | 2,05% | 2,14% | 2,00% | 1,79% | 1,71% | 1,54% | 1,65% | 1,68% | 1,52% | 1,18% | 1,15% | 0,97% | 0,88% | 0,85% | 1,07% | 1,19% | 1,82% | 1,99% | 2,05% | 1,72% | 1,68% | 1,83% | 2,07% | 2,29% | 0,00% | 0,00% |
| Prix / Valeur comptable maximum | 171,71 | 119,25 | 98,95 | 635,96 | -653,98 | -1152,81 | -285,68 | -229,34 | 57,77 | 29,08 | 29,17 | 22,99 | 18,12 | 14,51 | 24,32 | 19,50 | 31,70 | 27,65 | 26,14 | 38,53 | 102,67 | 37,81 | 27,67 | 23,25 | 20,20 | 13,40 | 11,38 | 8,37 | 6,13 | 5,20 | 4,11 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! |
| Prix / valeur comptable moyenne | 156,58 | 106,87 | 92,27 | 533,22 | -577,85 | -1001,14 | -260,09 | -208,07 | 49,40 | 26,72 | 26,12 | 20,53 | 16,21 | 13,41 | 19,75 | 16,21 | 28,30 | 24,83 | 24,10 | 33,25 | 92,20 | 33,05 | 24,20 | 18,94 | 15,78 | 11,11 | 8,94 | 7,18 | 5,36 | 4,57 | 3,49 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! |
| Prix / Valeur comptable minimum | 141,45 | 94,50 | 85,59 | 430,48 | -501,72 | -849,48 | -234,51 | -186,81 | 41,04 | 24,36 | 23,08 | 18,07 | 14,30 | 12,31 | 15,18 | 12,93 | 24,89 | 22,01 | 22,06 | 27,98 | 81,73 | 28,29 | 20,72 | 14,63 | 11,36 | 8,82 | 6,51 | 5,98 | 4,59 | 3,94 | 2,86 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! |
| EV / EBITDA maximum | 22,57 | 20,12 | 17,92 | 19,94 | 16,99 | 17,98 | 17,25 | 22,64 | 17,54 | 17,67 | 14,49 | 12,50 | 12,08 | 11,10 | 13,29 | 14,73 | 17,74 | 14,52 | 12,98 | 13,54 | 15,28 | 15,98 | 18,94 | 21,97 | 23,67 | 19,96 | 15,83 | 16,35 | 9,38 | 8,63 | 10,34 | 22,70 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| EV / EBITDA moyen | 17,60 | 17,18 | 14,63 | 14,40 | |||||||||||||||||||||||||||||||||
| EV / EBITDA minimum | 19,08 | 16,29 | 15,71 | 14,05 | 13,35 | 13,57 | 14,38 | 18,77 | 12,83 | 15,00 | 11,46 | 9,83 | 9,53 | 9,42 | 8,29 | 9,77 | 13,93 | 11,56 | 10,96 | 9,84 | 12,17 | 11,96 | 14,18 | 13,82 | 13,32 | 13,14 | 9,06 | 11,67 | 7,04 | 6,54 | 7,20 | 16,89 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
BPA / Dividende / PER moyen
Évolution de la dette
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.
