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 Illinois Tool Works
Pays: USA.
US
Sector: Industriels.
| Prix | 250,60 |
| Nº d'actions | 303.600.000 |
| Capitalisation | 76.082.160.000 |
| Valeur comptable par action | 9,92 |
| Prix / Valeur comptable | 25,26 |
| EV / EBITDA | 18,76 |
| EV / EBIT | 12,28 |
| 2023 | 2024 estimé | %s/2023 | |
|---|---|---|---|
| BPA | 9,74 | ||
| PER | 25,73 | ||
| DPA | 5,42 | 5,6000 | 3,21% |
| RPD | 2,16% | 2,23% |
| Taux de croissance | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| Revenu | 1,75% | 1,31% | 2,39% | #¡REF! |
| EBITDA | 1,86% | 3,56% | 4,22% | #¡REF! |
| EBIT | 2,42% | 4,86% | 4,63% | #¡REF! |
| BPA ordinaire | 5,08% | 10,05% | 9,26% | #¡REF! |
| Dividende ordinaire | 8,77% | 12,98% | 13,00% | #¡REF! |
| Valeur comptable par action | 0,55% | -7,48% | -1,25% | #¡REF! |
| CASH-FLOW OPÉRATIONNEL | 4,71% | 3,42% | 4,86% | #¡REF! |
| Ratios moyens | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| PER moyen | 24,82 | 23,58 | 20,46 | 19,40 |
| RD media | 2,33% | 2,14% | 2,13% | 1,67% |
| Prix / valeur comptable moyenne | 19,68 | 13,85 | 8,43 | 6,60 |
| EV / EBITDA moyen | ||||
| EV /EBIT moyenne | 20,11 | 17,67 | 15,20 | 13,91 |
| ROA moyen | 17,15% | 15,51% | 13,22% | 10,99% |
| ROE moyen | 84,07% | 66,33% | 42,59% | 32,17% |
| ROCE moyen | 36,89% | 34,91% | 28,21% | 23,90% |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenu | 16.107,00 | 15.932,00 | 14.455,00 | 12.574,00 | 14.109,00 | 14.768,00 | 14.314,00 | 13.599,00 | 13.405,00 | 14.484,00 | 14.135,00 | 14.791,00 | 14.515,00 | 15.870,38 | 13.877,07 | 17.100,34 | 16.170,61 | 13.799,00 | 12.540,36 | 11.731,43 | 10.035,62 | 9.467,74 | 9.292,79 | 9.511,65 | 8.840,45 | 5.647,89 | 5.220,43 | 4.996,68 | 4.152,17 | 3.461,32 | 3.159,18 |
| % | 1.1% | 10.22% | 14.96% | -10.88% | -4.46% | 3.17% | 5.26% | 1.45% | -7.45% | 2.47% | -4.44% | 1.9% | -8.54% | 14.36% | -18.85% | 5.75% | 17.19% | 10.04% | 6.9% | 16.9% | 6% | 1.88% | -2.3% | 7.59% | 56.53% | 8.19% | 4.48% | 20.34% | 19.96% | 9.56% | |
| Coût des ventes | -9.316,00 | -9.429,00 | -8.489,00 | -7.375,00 | -8.187,00 | -8.604,00 | -8.306,00 | -7.896,00 | -7.888,00 | -8.673,00 | -8.554,00 | -9.134,00 | -9.089,00 | -10.240,45 | -9.144,85 | -11.186,87 | -10.455,19 | -8.886,89 | -8.158,92 | -7.591,25 | -6.527,69 | -6.213,79 | -6.191,25 | -6.111,39 | -5.694,71 | -3.626,12 | -3.378,79 | -3.281,53 | -2.717,08 | -2.290,12 | -2.122,29 |
| % | 1.2% | -11.07% | -15.11% | 9.92% | 4.85% | -3.59% | -5.19% | -0.1% | 9.05% | -1.39% | 6.35% | -0.5% | 11.24% | -11.98% | 18.25% | -7% | -17.65% | -8.92% | -7.48% | -16.29% | -5.05% | -0.36% | -1.31% | -7.32% | -57.05% | -7.32% | -2.96% | -20.77% | -18.64% | -7.91% | |
| Marge brute | 6.791,00 | 6.503,00 | 5.966,00 | 5.199,00 | 5.922,00 | 6.164,00 | 6.008,00 | 5.703,00 | 5.517,00 | 5.811,00 | 5.581,00 | 5.657,00 | 5.426,00 | 5.629,93 | 4.732,22 | 5.913,47 | 5.715,43 | 4.912,11 | 4.381,44 | 4.140,18 | 3.507,93 | 3.253,95 | 3.101,54 | 3.400,26 | 3.145,74 | 2.021,77 | 1.841,64 | 1.715,15 | 1.435,09 | 1.171,20 | 1.036,90 |
| % | 4.43% | 9% | 14.75% | -12.21% | -3.93% | 2.6% | 5.35% | 3.37% | -5.06% | 4.12% | -1.34% | 4.26% | -3.62% | 18.97% | -19.98% | 3.47% | 16.35% | 12.11% | 5.83% | 18.02% | 7.81% | 4.91% | -8.79% | 8.09% | 55.59% | 9.78% | 7.37% | 19.52% | 22.53% | 12.95% | |
| EBITDA | 4.435,00 | 4.200,00 | 3.887,00 | 3.309,00 | 3.828,00 | 4.045,00 | 3.947,00 | 3.534,00 | 3.344,00 | 3.395,00 | 3.127,00 | 3.088,00 | 2.955,00 | 2.904,96 | 2.060,90 | 3.193,73 | 3.148,50 | 2.829,32 | 2.498,30 | 2.410,20 | 1.940,01 | 1.813,52 | 1.692,41 | 1.969,02 | 1.711,70 | 1.291,07 | 1.112,61 | 978,82 | 778,44 | 607,46 | 501,22 |
| % | 5.6% | 8.05% | 17.47% | -13.56% | -5.36% | 2.48% | 11.69% | 5.68% | -1.5% | 8.57% | 1.26% | 4.5% | 1.72% | 40.96% | -35.47% | 1.44% | 11.28% | 13.25% | 3.66% | 24.24% | 6.97% | 7.16% | -14.05% | 15.03% | 32.58% | 16.04% | 13.67% | 25.74% | 28.15% | 21.2% | |
| Marge EBITDA / Ventes | 27,53% | 26,36% | 26,89% | 26,32% | 27,13% | 27,39% | 27,57% | 25,99% | 24,95% | 23,44% | 22,12% | 20,88% | 20,36% | 18,30% | 14,85% | 18,68% | 19,47% | 20,50% | 19,92% | 20,54% | 19,33% | 19,15% | 18,21% | 20,70% | 19,36% | 22,86% | 21,31% | 19,59% | 18,75% | 17,55% | 15,87% |
| EBIT (Operating profit) | 4.040,00 | 3.790,00 | 3.477,00 | 2.882,00 | 3.402,00 | 3.584,00 | 3.485,00 | 3.064,00 | 2.867,00 | 2.888,00 | 2.514,00 | 2.475,00 | 2.361,00 | 2.356,68 | 1.385,98 | 2.501,83 | 2.623,76 | 2.385,41 | 2.115,23 | 2.056,61 | 1.633,46 | 1.505,77 | 1.306,10 | 1.577,45 | 1.390,04 | 1.079,29 | 927,22 | 800,59 | 626,51 | 475,31 | 369,49 |
| % | 6.6% | 9% | 20.65% | -15.29% | -5.08% | 2.84% | 13.74% | 6.87% | -0.73% | 14.88% | 1.58% | 4.83% | 0.18% | 70.04% | -44.6% | -4.65% | 9.99% | 12.77% | 2.85% | 25.91% | 8.48% | 15.29% | -17.2% | 13.48% | 28.79% | 16.4% | 15.82% | 27.79% | 31.81% | 28.64% | |
| Marge EBIT / Ventes | 25,08% | 23,79% | 24,05% | 22,92% | 24,11% | 24,27% | 24,35% | 22,53% | 21,39% | 19,94% | 17,79% | 16,73% | 16,27% | 14,85% | 9,99% | 14,63% | 16,23% | 17,29% | 16,87% | 17,53% | 16,28% | 15,90% | 14,06% | 16,58% | 15,72% | 19,11% | 17,76% | 16,02% | 15,09% | 13,73% | 11,70% |
| Résultat net ordinaire | 2.957,00 | 3.034,00 | 2.694,00 | 2.109,00 | 2.521,00 | 2.563,00 | 1.687,00 | 2.035,00 | 1.899,00 | 2.946,00 | 1.679,00 | 2.870,00 | 2.071,00 | 1.527,19 | 947,01 | 1.519,00 | 1.869,86 | 1.717,75 | 1.494,87 | 1.338,69 | 1.023,68 | 712,59 | 805,66 | 957,98 | 841,11 | 672,78 | 586,95 | 486,32 | 387,61 | 277,78 | 206,57 |
| Résultat net total | 2.957,00 | 3.034,00 | 2.694,00 | 2.109,00 | 2.521,00 | 2.563,00 | 1.687,00 | 2.035,00 | 1.899,00 | 2.946,00 | 1.679,00 | 2.870,00 | 2.071,00 | 1.527,19 | 947,01 | 1.519,00 | 1.869,86 | 1.717,75 | 1.494,87 | 1.338,69 | 1.023,68 | 712,59 | 805,66 | 957,98 | 841,11 | 672,78 | 586,95 | 486,32 | 387,61 | 277,78 | 206,57 |
| BPA ordinaire | 9,74 | 9,77 | 8,51 | 6,63 | 7,74 | 7,60 | 4,86 | 5,70 | 5,13 | 7,28 | 3,74 | 6,07 | 4,19 | 3,03 | 1,89 | 2,91 | 3,36 | 3,01 | 2,60 | 2,20 | 1,66 | 1,16 | 1,32 | 1,57 | 1,38 | 1,33 | 1,17 | 0,97 | 0,82 | 0,61 | 0,46 |
| % | -0.31% | 14.81% | 28.36% | -14.34% | 1.84% | 56.38% | -14.74% | 11.11% | -29.53% | 94.65% | -38.39% | 44.87% | 38.28% | 60.32% | -35.05% | -13.39% | 11.63% | 15.77% | 18.18% | 32.53% | 43.1% | -12.12% | -15.92% | 13.77% | 3.76% | 13.68% | 20.62% | 18.29% | 34.43% | 32.61% | |
| 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 |
| BPA total | 9,74 | 9,77 | 8,51 | 6,63 | 7,74 | 7,60 | 4,86 | 5,70 | 5,13 | 7,28 | 3,74 | 6,07 | 4,19 | 3,03 | 1,89 | 2,91 | 3,36 | 3,01 | 2,60 | 2,20 | 1,66 | 1,16 | 1,32 | 1,57 | 1,38 | 1,33 | 1,17 | 0,97 | 0,82 | 0,61 | 0,46 |
| Dividende ordinaire | 5,42 | 5,06 | 4,72 | 4,42 | 4,14 | 3,56 | 2,86 | 2,40 | 2,07 | 1,81 | 1,60 | 1,48 | 1,40 | 1,30 | 1,24 | 1,18 | 0,98 | 0,75 | 0,61 | 0,52 | 0,47 | 0,45 | 0,42 | 0,38 | 0,33 | 0,27 | 0,23 | 0,18 | 0,16 | 0,14 | 0,13 |
| % | 7.11% | 7.2% | 6.79% | 6.76% | 16.29% | 24.48% | 19.17% | 15.94% | 14.36% | 13.13% | 8.11% | 5.71% | 7.69% | 4.84% | 5.08% | 20.41% | 30.67% | 22.95% | 17.31% | 10.64% | 4.44% | 7.14% | 10.53% | 15.15% | 22.22% | 17.39% | 27.78% | 12.5% | 14.29% | 7.69% | |
| Pay-out | 55,65% | 51,82% | 55,43% | 66,71% | 53,47% | 46,82% | 58,79% | 42,11% | 40,34% | 24,86% | 42,82% | 24,40% | 33,44% | 42,85% | 65,72% | 40,49% | 29,14% | 24,88% | 23,48% | 23,68% | 28,35% | 38,47% | 31,94% | 24,15% | 23,54% | 20,26% | 19,73% | 18,47% | 19,48% | 22,86% | 27,35% |
| Dividende extraordinaire | |||||||||||||||||||||||||||||||
| Dividende total | 5,4200 | 5,0600 | 4,7200 | 4,4200 | 4,1400 | 3,5600 | 2,8600 | 2,4000 | 2,0700 | 1,8100 | 1,6000 | 1,4800 | 1,4000 | 1,3000 | 1,2400 | 1,1800 | 0,9800 | 0,7500 | 0,6100 | 0,5200 | 0,4700 | 0,4450 | 0,4200 | 0,3800 | 0,3250 | 0,2700 | 0,2300 | 0,1800 | 0,1600 | 0,1400 | 0,1250 |
| Observations | |||||||||||||||||||||||||||||||
| Valeur comptable par action | 9,92 | 9,94 | 11,46 | 9,99 | 9,29 | 9,65 | 13,22 | 11,91 | 14,12 | 16,85 | 21,60 | 22,32 | 20,25 | 18,62 | 17,55 | 14,70 | 16,82 | 15,82 | 13,12 | 12,51 | 12,75 | 10,79 | 9,86 | 8,87 | 7,90 | 6,61 | 5,57 | 4,80 | 4,08 | 3,40 | |
| % | -0.2% | -13.26% | 14.71% | 7.53% | -3.73% | -27% | 11% | -15.65% | -16.2% | -21.99% | -3.23% | 10.22% | 8.75% | 6.1% | 19.39% | -12.6% | 6.32% | 20.58% | 4.88% | -1.88% | 18.16% | 9.43% | 11.16% | 12.28% | 19.52% | 18.67% | 16.04% | 17.65% | 20% | ||
| Dette nette | 7.099,00 | 7.055,00 | 6.160,00 | 5.558,00 | 5.777,00 | 5.876,00 | 5.234,00 | 5.357,00 | 4.332,00 | 3.467,00 | 2.726,00 | 2.269,00 | 2.812,39 | 1.639,71 | 1.809,78 | 2.934,23 | 1.471,83 | 828,12 | 840,80 | 457,23 | -708,03 | 524,30 | 1.298,36 | 1.823,53 | 1.681,45 | 1.260,23 | 966,75 | 1.071,67 | 675,15 | 263,12 | |
| % | 0.62% | 14.53% | 10.83% | -3.79% | -1.68% | 12.27% | -2.3% | 23.66% | 24.95% | 27.18% | 20.14% | -19.32% | 71.52% | -9.4% | -38.32% | 99.36% | 77.73% | -1.51% | 83.89% | 164.58% | -235.04% | -59.62% | -28.8% | 8.45% | 33.42% | 30.36% | -9.79% | 58.73% | 156.59% | ||
| Dette nette / EBITDA | 1,60 | 1,68 | 1,58 | 1,68 | 1,51 | 1,45 | 1,33 | 1,52 | 1,30 | 1,02 | 0,87 | 0,73 | 0,95 | 0,56 | 0,88 | 0,92 | 0,47 | 0,29 | 0,34 | 0,19 | -0,36 | 0,29 | 0,77 | 0,93 | 0,98 | 0,98 | 0,87 | 1,09 | 0,87 | 0,43 | |
| Dette nette / CF Exploitation | 2,01 | 3,00 | 2,41 | 1,98 | 1,93 | 2,09 | 2,18 | 2,33 | 1,88 | 2,15 | 1,08 | 1,10 | 1,44 | 1,05 | 0,84 | 1,32 | 0,59 | 0,40 | 0,46 | 0,30 | -0,52 | 0,41 | 0,96 | 1,63 | 1,65 | 1,75 | 1,46 | 1,70 | 1,54 | 0,68 | |
| ROA | 19,06% | 19,67% | 16,76% | 13,51% | 16,73% | 17,24% | 10,05% | 13,39% | 12,07% | 16,66% | 8,41% | 14,86% | 11,52% | 9,40% | 5,89% | 9,98% | 12,04% | 12,38% | 13,06% | 11,79% | 9,15% | 6,71% | 8,20% | 10,07% | 9,28% | 11,00% | 10,88% | 10,12% | 10,57% | 10,76% | |
| ROE | 98,17% | 98,25% | 74,32% | 66,30% | 83,31% | 78,76% | 36,79% | 47,84% | 36,35% | 43,20% | 17,30% | 27,18% | 20,67% | 16,30% | 10,75% | 19,82% | 20,00% | 19,05% | 19,81% | 17,55% | 13,00% | 10,72% | 13,34% | 17,74% | 17,47% | 20,16% | 20,91% | 20,30% | 20,14% | 18,02% | |
| ROCE | 39,95% | 37,36% | 35,53% | 32,97% | 38,63% | 39,24% | 35,48% | 31,86% | 29,99% | 28,06% | 20,22% | 19,28% | 18,38% | 21,38% | 13,04% | 23,61% | 24,24% | 24,23% | 25,22% | 25,44% | 22,79% | 20,99% | 17,80% | 21,83% | 21,40% | 23,47% | 24,57% | 23,09% | 24,10% | 26,34% | |
| CASH-FLOW OPÉRATIONNEL | 3.539,00 | 2.348,00 | 2.557,00 | 2.807,00 | 2.995,00 | 2.811,00 | 2.402,00 | 2.302,00 | 2.299,00 | 1.616,00 | 2.528,00 | 2.072,00 | 1.956,00 | 1.560,79 | 2.146,59 | 2.222,22 | 2.484,30 | 2.066,03 | 1.846,54 | 1.532,03 | 1.368,74 | 1.288,76 | 1.351,03 | 1.115,57 | 1.018,46 | 721,49 | 660,26 | 629,43 | 437,47 | 387,46 | 314,08 |
| % | 50.72% | -8.17% | -8.91% | -6.28% | 6.55% | 17.03% | 4.34% | 0.13% | 42.26% | -36.08% | 22.01% | 5.93% | 25.32% | -27.29% | -3.4% | -10.55% | 20.25% | 11.89% | 20.53% | 11.93% | 6.21% | -4.61% | 21.11% | 9.53% | 41.16% | 9.27% | 4.9% | 43.88% | 12.91% | 23.36% | |
| Cash-flow d'investissement | -403,00 | -110,00 | -984,00 | -214,00 | -183,00 | -325,00 | -251,00 | -532,00 | -210,00 | 2.842,00 | -456,00 | 1.047,00 | -1.579,00 | -606,84 | -504,12 | -1.763,32 | -924,05 | -1.274,42 | -784,40 | -811,33 | -483,86 | -333,26 | -661,97 | -1.004,53 | -910,22 | -890,43 | -254,36 | -521,39 | -424,75 | -142,17 | -393,58 |
| % | -266.36% | 88.82% | -359.81% | -16.94% | 43.69% | -29.48% | 52.82% | -153.33% | -107.39% | 723.25% | -143.55% | 166.31% | -160.2% | -20.38% | 71.41% | -90.83% | 27.49% | -62.47% | 3.32% | -67.68% | -45.19% | 49.66% | 34.1% | -10.36% | -2.22% | -250.07% | 51.22% | -22.75% | -198.76% | 63.88% | |
| Cash-flow Financement | -2.782,00 | -3.000,00 | -2.564,00 | -2.049,00 | -2.326,00 | -3.964,00 | -1.674,00 | -2.255,00 | -2.526,00 | -3.551,00 | -1.140,00 | -1.571,00 | -321,00 | -1.047,93 | -1.250,37 | -461,48 | -1.389,93 | -575,23 | -1.266,32 | -1.827,79 | -340,80 | -228,64 | -556,77 | -159,82 | 23,57 | 79,96 | -336,47 | -91,86 | 23,98 | -210,11 | 86,23 |
| % | 7.27% | -17% | -25.13% | 11.91% | 41.32% | -136.8% | 25.76% | 10.73% | 28.87% | -211.49% | 27.43% | -389.41% | 69.37% | 16.19% | -170.95% | 66.8% | -141.63% | 54.57% | 30.72% | -436.32% | -49.06% | 58.93% | -248.37% | -778.07% | -70.52% | 123.76% | -266.29% | -483.07% | 111.41% | -343.66% | |
| Variation du taux de change | 3,00 | -57,00 | -46,00 | 39,00 | -9,00 | -112,00 | 145,00 | -133,00 | -463,00 | -535,00 | -93,00 | 53,00 | -64,00 | -34,75 | 183,72 | -82 | 67 | 3,4 | -92,79 | -92,79 | 90 | 82,71 | -1,36 | -32,88 | -8,38 | -3,39 | -21 | -4,92 | 3,03 | 6,3 | -2,52 |
| Cash flow net | 357,00 | -819,00 | -1.037,00 | 583,00 | 477,00 | -1.590,00 | 622,00 | -618,00 | -900,00 | 372,00 | 839,00 | 1.601,00 | -8,00 | -128,73 | 575,82 | -84,57 | 237,32 | 219,79 | -296,97 | -1.199,88 | 634,08 | 809,57 | 130,93 | -81,66 | 123,43 | -92,37 | 48,43 | 11,26 | 39,73 | 41,47 | 4,20 |
| % | 143.59% | 21.02% | -277.87% | 22.22% | 130% | -355.63% | 200.65% | 31.33% | -341.94% | -55.66% | -47.6% | 20112.5% | 93.79% | -122.36% | 780.88% | -135.64% | 7.98% | 174.01% | 75.25% | -289.23% | -21.68% | 518.32% | 260.34% | -166.16% | 233.63% | -290.73% | 330.11% | -71.66% | -4.2% | 887.38% | |
| CFE-CFI-PID | 3.136,00 | 2.238,00 | 1.573,00 | 2.593,00 | 2.812,00 | 2.486,00 | 2.151,00 | 1.770,00 | 2.089,00 | 4.458,00 | 2.072,00 | 3.119,00 | 377,00 | 953,95 | 1.642,47 | 458,91 | 1.560,25 | 791,61 | 1.062,14 | 720,70 | 884,88 | 955,50 | 689,05 | 111,04 | 108,24 | -168,94 | 405,89 | 108,04 | 12,72 | 245,28 | -79,51 |
| Paiement des dividendes | 1.615,00 | 1.542,00 | 1.463,00 | 1.379,00 | 1.321,00 | 1.124,00 | 941,00 | 821,00 | 742,00 | 711,00 | 528,00 | 865,00 | 680,00 | 636,20 | 619,68 | 598,69 | 502,43 | 398,85 | 335,09 | 304,58 | 285,40 | 272,32 | 249,14 | 223,01 | 183,59 | 127,42 | 107,05 | 85,48 | 71,78 | 61,16 | 55,18 |
| Nombre d'actions au 31 décembre | 303.600.000 | 310.700.000 | 316.400.000 | 318.300.000 | 325.600.000 | 337.100.000 | 346.800.000 | 357.100.000 | 370.100.000 | 404.600.000 | 449.300.000 | 473.200.000 | 494.600.000 | 503.350.000 | 501.921.000 | 521.213.000 | 556.030.000 | 569.892.000 | 575.434.000 | 609.702.000 | 617.500.000 | 616.090.000 | 612.612.000 | 608.828.000 | 609.298.000 | 504.886.000 | 503.520.000 | 499.140.000 | 471.956.000 | 453.548.000 | 451.916.000 |
| Prix maximum | 265 | 249,81 | 248,11 | 224,69 | 182,34 | 179,07 | 169,69 | 127,99 | 100,14 | 97,79 | 87,33 | 63,33 | 59,27 | 53,89 | 51,16 | 55,59 | 60 | 53,54 | 47,32 | 48,35 | 42,35 | 38,9 | 36 | 34,5 | 41 | 36,59 | 30,06 | 21,81 | |||
| Prix minimum | 217,06 | 173,52 | 182,89 | 115,94 | 122,58 | 117,75 | 120,06 | 79,15 | 78,79 | 76,25 | 59,71 | 47,42 | 39,12 | 40,33 | 25,6 | 28,5 | 45,6 | 41,54 | 39,25 | 36,46 | 27,28 | 27,52 | 24,58 | 24,75 | 29,06 | 22,59 | 18,69 | 12,97 | |||
| PER maximum | 27,14 | 29,34 | 37,45 | 29,02 | 23,98 | 36,81 | 29,78 | 24,94 | 13,75 | 26,17 | 14,40 | 15,12 | 19,53 | 28,56 | 17,55 | 16,53 | 19,91 | 20,61 | 21,55 | 29,17 | 36,61 | 29,58 | 22,88 | 24,99 | 30,77 | 31,39 | 30,85 | 26,56 | 0,00 | 0,00 | |
| PER moyen | 24,68 | 24,86 | 32,52 | 22,00 | 20,05 | 30,51 | 25,42 | 20,18 | 12,29 | 23,29 | 12,12 | 13,22 | 16,21 | 24,97 | 13,17 | 12,50 | 17,52 | 18,30 | 19,71 | 25,58 | 30,10 | 25,25 | 19,25 | 21,46 | 26,29 | 25,38 | 25,02 | 21,17 | 0,00 | 0,00 | |
| PER minimum | 22,23 | 20,38 | 27,60 | 14,97 | 16,12 | 24,21 | 21,07 | 15,43 | 10,82 | 20,40 | 9,84 | 11,32 | 12,89 | 21,38 | 8,78 | 8,47 | 15,13 | 15,99 | 17,88 | 21,99 | 23,59 | 20,93 | 15,62 | 17,93 | 21,81 | 19,38 | 19,18 | 15,79 | 0,00 | 0,00 | |
| RD% maximum | 2,33% | 2,72% | 2,42% | 3,57% | 2,90% | 2,43% | 2,00% | 2,62% | 2,30% | 2,10% | 2,48% | 2,95% | 3,32% | 3,07% | 4,61% | 3,44% | 1,64% | 1,47% | 1,32% | 1,29% | 1,63% | 1,53% | 1,55% | 1,31% | 0,93% | 1,02% | 0,96% | 1,23% | #¡DIV/0! | #¡DIV/0! | |
| RD% moyenne | 2,12% | 2,30% | 2,10% | 2,71% | 2,43% | 2,01% | 1,71% | 2,12% | 2,05% | 1,87% | 2,09% | 2,58% | 2,76% | 2,69% | 3,46% | 2,60% | 1,45% | 1,30% | 1,21% | 1,13% | 1,34% | 1,30% | 1,30% | 1,13% | 0,79% | 0,82% | 0,78% | 0,98% | #¡DIV/0! | #¡DIV/0! | |
| RD% minimum | 1,91% | 1,89% | 1,78% | 1,84% | 1,95% | 1,60% | 1,41% | 1,62% | 1,81% | 1,64% | 1,69% | 2,21% | 2,19% | 2,30% | 2,31% | 1,76% | 1,25% | 1,14% | 1,10% | 0,97% | 1,05% | 1,08% | 1,06% | 0,94% | 0,66% | 0,63% | 0,60% | 0,73% | #¡DIV/0! | #¡DIV/0! | |
| Prix / Valeur comptable maximum | 26,66 | 21,80 | 24,83 | 24,18 | 18,89 | 13,54 | 14,24 | 9,07 | 5,94 | 4,53 | 3,91 | 3,13 | 3,18 | 3,07 | 3,48 | 3,31 | 3,79 | 4,08 | 3,78 | 3,79 | 3,92 | 3,94 | 4,06 | 4,37 | 6,20 | 6,56 | 6,26 | 5,35 | 0,00 | #¡DIV/0! | |
| Prix / valeur comptable moyenne | 24,25 | 18,47 | 21,56 | 18,33 | 15,79 | 11,23 | 12,16 | 7,34 | 5,31 | 4,03 | 3,29 | 2,73 | 2,64 | 2,68 | 2,61 | 2,50 | 3,34 | 3,62 | 3,46 | 3,33 | 3,23 | 3,37 | 3,41 | 3,75 | 5,30 | 5,31 | 5,08 | 4,27 | 0,00 | #¡DIV/0! | |
| Prix / Valeur comptable minimum | 21,84 | 15,15 | 18,30 | 12,48 | 12,70 | 8,91 | 10,08 | 5,61 | 4,67 | 3,53 | 2,68 | 2,34 | 2,10 | 2,30 | 1,74 | 1,69 | 2,88 | 3,17 | 3,14 | 2,86 | 2,53 | 2,79 | 2,77 | 3,13 | 4,40 | 4,05 | 3,89 | 3,18 | 0,00 | #¡DIV/0! | |
| EV / EBITDA maximum | 20,84 | 21,55 | 25,40 | 20,19 | 16,13 | 16,62 | 18,17 | 14,96 | 11,94 | 13,52 | 13,44 | 11,09 | 10,66 | 14,04 | 8,96 | 9,67 | 12,08 | 12,55 | 11,49 | 14,83 | 14,71 | 14,93 | 12,13 | 13,25 | 20,33 | 17,47 | 16,56 | 14,85 | 0,43 | 0,00 | |
| EV / EBITDA moyen | 17,86 | 15,43 | 12,83 | 11,63 | |||||||||||||||||||||||||||
| EV / EBITDA minimum | 17,37 | 15,45 | 19,17 | 11,15 | 11,32 | 11,38 | 13,30 | 9,75 | 9,61 | 10,74 | 9,42 | 8,55 | 7,23 | 10,73 | 4,94 | 5,19 | 9,25 | 9,81 | 9,56 | 11,09 | 9,58 | 10,79 | 8,57 | 9,79 | 14,69 | 11,12 | 10,71 | 9,18 | 0,43 | 0,00 |
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.
