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 McDonalds
Pays: USA.
US
Sector: Consommation.
| Prix | 272,38 |
| Nº d'actions | 732.300.000 |
| Capitalisation | 199.463.874.000 |
| Valeur comptable par action | -6,43 |
| Prix / Valeur comptable | -42,36 |
| EV / EBITDA | 17,19 |
| EV / EBIT | 8,96 |
| 2023 | |||
|---|---|---|---|
| BPA | 11,56 | ||
| PER | 23,56 | ||
| DPA | 6,3800 | ||
| RPD | 2,34% |
| Taux de croissance | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| Revenu | 3,93% | -0,97% | 2,00% | 4,21% |
| EBITDA | 6,74% | 2,79% | 6,35% | #¡DIV/0! |
| EBIT | 6,88% | 2,88% | 7,33% | 6,08% |
| BPA ordinaire | 8,93% | 7,61% | 12,22% | 9,77% |
| Dividende ordinaire | 8,77% | 7,42% | 14,85% | 14,65% |
| Valeur comptable par action | -4,20% | #¡NUM! | #¡NUM! | #¡NUM! |
| CASH-FLOW OPÉRATIONNEL | 6,65% | 3,05% | 5,54% | 5,99% |
| Ratios moyens | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| PER moyen | 28,77 | 26,14 | 22,85 | 23,50 |
| RD media | 2,31% | 2,58% | 2,49% | 1,91% |
| Prix / valeur comptable moyenne | -27,70 | -20,79 | -8,00 | -3,93 |
| EV / EBITDA moyen | ||||
| EV /EBIT moyenne | 22,94 | 19,32 | 15,81 | 15,04 |
| ROA moyen | 12,60% | 13,74% | 13,38% | 11,57% |
| ROE moyen | -116,13% | -94,59% | -33,34% | -16,60% |
| ROCE moyen | 35,33% | 34,61% | 37,35% | 34,90% |
| 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 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenu | 25.493,70 | 23.182,60 | 23.222,90 | 19.207,80 | 21.076,50 | 21.025,20 | 22.820,40 | 24.621,90 | 25.413,00 | 27.441,30 | 28.105,70 | 27.567,00 | 27.006,00 | 24.074,60 | 22.744,70 | 23.522,40 | 22.786,60 | 20.895,20 | 19.117,30 | 19.064,70 | 17.140,50 | 15.405,70 | 14.870,00 | 14.243,00 | 13.259,30 | 12.421,40 | 11.408,80 | 10.686,50 | 9.794,50 | 8.320,80 | 7.408,10 | 7.133,30 | 6.695,00 | ||||
| % | 9.97% | -0.17% | 20.9% | -8.87% | 0.24% | -7.87% | -7.32% | -3.11% | -7.39% | -2.36% | 1.95% | 2.08% | 12.18% | 5.85% | -3.31% | 3.23% | 9.05% | 9.3% | 0.28% | 11.23% | 11.26% | 3.6% | 4.4% | 7.42% | 6.75% | 8.88% | 6.76% | 9.11% | 17.71% | 12.32% | 3.85% | 6.55% | |||||
| Coût des ventes | -10.931,20 | -9.975,40 | -9.455,70 | -9.455,70 | -9.961,20 | -10.239,20 | -12.199,60 | -14.417,20 | -15.623,80 | -16.985,60 | -17.203,00 | -16.750,70 | -16.319,40 | -14.437,30 | -13.952,90 | -14.883,20 | -14.881,40 | -13.963,20 | -12.940,00 | -13.103,00 | -11.943,70 | -10.746,70 | -10.253,90 | -9.522,40 | -8.567,30 | -7.939,60 | -7.263,50 | -6.733,30 | -6.062,60 | -5.080,50 | -4.545,00 | -4.475,10 | -4.335,60 | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| % | -9.58% | -5.5% | -0% | 5.07% | 2.72% | 16.07% | 15.38% | 7.72% | 8.02% | 1.26% | -2.7% | -2.64% | -13.04% | -3.47% | 6.25% | -0.01% | -6.58% | -7.91% | 1.24% | -9.71% | -11.14% | -4.81% | -7.68% | -11.15% | -7.91% | -9.31% | -7.87% | -11.06% | -19.33% | -11.78% | -1.56% | -3.22% | |||||
| Marge brute | 14.562,50 | 13.207,20 | 13.767,20 | 9.752,10 | 11.115,30 | 10.786,00 | 10.620,80 | 10.204,70 | 9.789,20 | 10.455,70 | 10.902,70 | 10.816,30 | 10.686,60 | 9.637,30 | 8.791,80 | 8.639,20 | 7.905,20 | 6.932,00 | 6.177,30 | 5.961,70 | 5.196,80 | 4.659,00 | 4.616,10 | 4.720,60 | 4.692,00 | 4.481,80 | 4.145,30 | 3.953,20 | 3.731,90 | 3.240,30 | 2.863,10 | 2.658,20 | 2.359,40 | ||||
| % | 10.26% | -4.07% | 41.17% | -12.26% | 3.05% | 1.56% | 4.08% | 4.24% | -6.37% | -4.1% | 0.8% | 1.21% | 10.89% | 9.62% | 1.77% | 9.29% | 14.04% | 12.22% | 3.62% | 14.72% | 11.54% | 0.93% | -2.21% | 0.61% | 4.69% | 8.12% | 4.86% | 5.93% | 15.17% | 13.17% | 7.71% | 12.66% | |||||
| EBITDA | 13.624,90 | 11.241,60 | 12.224,10 | 9.075,40 | 10.687,70 | 9.831,00 | 10.886,10 | 9.261,00 | 8.701,20 | 9.593,70 | 10.349,40 | 10.093,10 | 9.944,70 | 8.749,30 | 8.057,20 | 7.650,70 | 5.093,10 | 5.682,90 | 5.233,50 | 4.741,50 | 3.980,40 | 3.163,70 | 3.783,30 | 4.340,40 | 4.275,90 | 3.643,00 | 3.602,10 | 3.375,50 | 3.310,30 | ||||||||
| % | 21.2% | -8.04% | 34.69% | -15.09% | 8.71% | -9.69% | 17.55% | 6.43% | -9.3% | -7.3% | 2.54% | 1.49% | 13.66% | 8.59% | 5.31% | 50.22% | -10.38% | 8.59% | 10.38% | 19.12% | 25.81% | -16.38% | -12.84% | 1.51% | 17.37% | 1.14% | 6.71% | 1.97% | |||||||||
| Marge EBITDA / Ventes | 53,44% | 48,49% | 52,64% | 47,25% | 50,71% | 46,76% | 47,70% | 37,61% | 34,24% | 34,96% | 36,82% | 36,61% | 36,82% | 36,34% | 35,42% | 32,53% | 22,35% | 27,20% | 27,38% | 24,87% | 23,22% | 20,54% | 25,44% | 30,47% | 32,25% | 29,33% | 31,57% | 31,59% | 33,80% | 0,00% | 0,00% | 0,00% | 0,00% | ||||
| EBIT (Operating profit) | 11.646,70 | 9.371,00 | 10.356,00 | 7.324,00 | 9.069,80 | 8.349,00 | 9.522,70 | 7.744,50 | 7.145,50 | 7.949,20 | 8.764,30 | 8.604,60 | 8.529,70 | 7.473,10 | 6.841,00 | 6.442,90 | 3.879,00 | 4.433,00 | 3.984,00 | 3.540,50 | 2.832,20 | 2.112,90 | 2.697,00 | 3.329,70 | 3.319,60 | 2.761,90 | 2.808,30 | 2.632,60 | 2.601,30 | 2.241,20 | 1.984,00 | 1.861,60 | 1.678,50 | ||||
| % | 24.28% | -9.51% | 41.4% | -19.25% | 8.63% | -12.33% | 22.96% | 8.38% | -10.11% | -9.3% | 1.86% | 0.88% | 14.14% | 9.24% | 6.18% | 66.1% | -12.5% | 11.27% | 12.53% | 25.01% | 34.04% | -21.66% | -19% | 0.3% | 20.19% | -1.65% | 6.67% | 1.2% | 16.07% | 12.96% | 6.57% | 10.91% | |||||
| Marge EBIT / Ventes | 45,68% | 40,42% | 44,59% | 38,13% | 43,03% | 39,71% | 41,73% | 31,45% | 28,12% | 28,97% | 31,18% | 31,21% | 31,58% | 31,04% | 30,08% | 27,39% | 17,02% | 21,22% | 20,84% | 18,57% | 16,52% | 13,72% | 18,14% | 23,38% | 25,04% | 22,24% | 24,62% | 24,63% | 26,56% | 26,93% | 26,78% | 26,10% | 25,07% | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Résultat net ordinaire | 8.468,80 | 6.177,40 | 7.545,20 | 4.730,50 | 6.025,40 | 5.924,30 | 5.192,30 | 4.686,50 | 4.529,30 | 4.757,80 | 5.585,90 | 5.464,80 | 5.503,10 | 4.946,30 | 4.551,00 | 4.313,20 | 2.395,10 | 3.544,20 | 2.602,20 | 2.278,50 | 1.471,40 | 893,50 | 1.636,60 | 1.977,30 | 1.947,90 | 1.550,10 | 1.642,50 | 1.572,60 | 1.427,30 | 1.224,40 | 1.082,50 | 958,60 | 859,60 | ||||
| Résultat net total | 8.468,80 | 6.177,40 | 7.545,20 | 4.730,50 | 6.025,40 | 5.924,30 | 5.192,30 | 4.686,50 | 4.529,30 | 4.757,80 | 5.585,90 | 5.464,80 | 5.503,10 | 4.946,30 | 4.551,00 | 4.313,20 | 2.395,10 | 3.544,20 | 2.602,20 | 2.278,50 | 1.471,40 | 893,50 | 1.636,60 | 1.977,30 | 1.947,90 | 1.550,10 | 1.642,50 | 1.572,60 | 1.427,30 | 1.224,40 | 1.082,50 | 958,60 | 859,60 | ||||
| BPA ordinaire | 11,56 | 8,33 | 10,04 | 6,31 | 7,88 | 7,54 | 6,37 | 5,44 | 4,79 | 4,82 | 5,55 | 5,36 | 5,27 | 4,58 | 4,11 | 3,76 | 1,98 | 2,83 | 2,04 | 1,79 | 1,15 | 0,70 | 1,25 | 1,46 | 1,39 | 1,10 | 1,16 | 1,10 | 0,99 | 0,82 | 0,71 | 0,63 | 0,59 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| % | 38.78% | -17.03% | 59.11% | -19.92% | 4.51% | 18.37% | 17.1% | 13.57% | -0.62% | -13.15% | 3.54% | 1.71% | 15.07% | 11.44% | 9.31% | 89.9% | -30.04% | 38.73% | 13.97% | 55.65% | 64.29% | -44% | -14.38% | 5.04% | 26.36% | -5.17% | 5.45% | 11.11% | 20.73% | 15.49% | 12.7% | 6.78% | |||||
| 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 | 11,56 | 8,33 | 10,04 | 6,31 | 7,88 | 7,54 | 6,37 | 5,44 | 4,79 | 4,82 | 5,55 | 5,36 | 5,27 | 4,58 | 4,11 | 3,76 | 1,98 | 2,83 | 2,04 | 1,79 | 1,15 | 0,70 | 1,25 | 1,46 | 1,39 | 1,10 | 1,16 | 1,10 | 0,99 | 0,82 | 0,71 | 0,63 | 0,59 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Dividende ordinaire | 6,3800 | 5,8000 | 5,2500 | 5,0400 | 4,7300 | 4,1900 | 3,8300 | 3,6100 | 3,4400 | 3,2800 | 3,1200 | 2,8700 | 2,5300 | 2,2600 | 2,0500 | 1,6250 | 1,5000 | 1,0000 | 0,6700 | 0,5500 | 0,4000 | 0,2350 | 0,2250 | 0,2150 | 0,1950 | 0,1763 | 0,1614 | 0,1463 | 0,1314 | 0,1169 | 0,1057 | 0,0981 | 0,0906 | 0,0833 | 0,0757 | 0,0681 | 0,0606 |
| % | 10% | 10.48% | 4.17% | 6.55% | 12.89% | 9.4% | 6.09% | 4.94% | 4.88% | 5.13% | 8.71% | 13.44% | 11.95% | 10.24% | 26.15% | 8.33% | 50% | 49.25% | 21.82% | 37.5% | 70.21% | 4.44% | 4.65% | 10.26% | 10.61% | 9.23% | 10.32% | 11.34% | 12.4% | 10.6% | 7.75% | 8.28% | 8.76% | 10.04% | 11.16% | 12.38% | 12.64% |
| Pay-out | 55,17% | 69,60% | 52,31% | 79,92% | 60,05% | 55,56% | 60,15% | 66,34% | 71,74% | 68,05% | 56,19% | 53,58% | 48,04% | 49,36% | 49,88% | 43,18% | 75,89% | 35,32% | 32,81% | 30,75% | 34,70% | 33,70% | 18,00% | 14,75% | 14,06% | 15,99% | 13,86% | 13,33% | 13,21% | 14,34% | 14,99% | 15,57% | 15,36% | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Dividende extraordinaire | |||||||||||||||||||||||||||||||||||||
| Dividende total | 6,3800 | 5,8000 | 5,2500 | 5,0400 | 4,7300 | 4,1900 | 3,8300 | 3,6100 | 3,4400 | 3,2800 | 3,1200 | 2,8700 | 2,5300 | 2,2600 | 2,0500 | 1,6250 | 1,5000 | 1,0000 | 0,6700 | 0,5500 | 0,4000 | 0,2350 | 0,2250 | 0,2150 | 0,1950 | 0,1763 | 0,1614 | 0,1463 | 0,1314 | 0,1169 | 0,1057 | 0,0981 | 0,0906 | 0,0833 | 0,0757 | 0,0681 | 0,0606 |
| Observations | |||||||||||||||||||||||||||||||||||||
| Valeur comptable par action | -6,43 | -8,10 | -6,12 | -10,43 | -10,73 | -7,97 | -4,01 | -2,56 | 7,50 | 13,03 | 15,91 | 14,99 | 13,77 | 13,55 | 12,67 | 11,68 | 12,61 | 12,35 | 11,89 | 11,15 | 9,39 | 8,02 | 7,25 | 6,79 | 6,86 | 6,73 | 6,28 | 6,08 | 5,48 | 4,88 | 4,36 | 3,99 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| % | 20.62% | -32.35% | 41.32% | 2.8% | -34.63% | -98.75% | -56.64% | -134.13% | -42.44% | -18.1% | 6.14% | 8.86% | 1.62% | 6.95% | 8.48% | -7.38% | 2.11% | 3.87% | 6.64% | 18.74% | 17.08% | 10.62% | 6.77% | -1.02% | 1.93% | 7.17% | 3.29% | 10.95% | 12.3% | 11.93% | 9.27% | ||||||
| Dette nette | 34.766,00 | 33.319,70 | 30.913,50 | 33.991,30 | 33.219,60 | 30.209,30 | 27.072,60 | 25.427,10 | 16.436,60 | 12.911,80 | 11.340,10 | ||||||||||||||||||||||||||
| % | 4.34% | 7.78% | -9.05% | 2.32% | 9.96% | 11.59% | 6.47% | 54.7% | 27.3% | 13.86% | |||||||||||||||||||||||||||
| Dette nette / EBITDA | 2,55 | 2,96 | 2,53 | 3,75 | 3,11 | 3,07 | 2,49 | 2,75 | 1,89 | 1,35 | 1,10 | 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! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Dette nette / CF Exploitation | 3,62 | 4,51 | 3,38 | 5,43 | 4,09 | 4,34 | 4,88 | 4,20 | 2,51 | 1,92 | 1,59 | 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 | 15,08% | 12,25% | 14,01% | 8,99% | 12,68% | 18,06% | 15,36% | 15,11% | 11,94% | 13,88% | 15,25% | 15,44% | 16,68% | 15,47% | 15,06% | 15,15% | 8,15% | 12,23% | 8,68% | 8,19% | 5,76% | 3,73% | 7,26% | 9,12% | 9,28% | 7,83% | 9,00% | 9,05% | 9,26% | 9,01% | 8,99% | 8,21% | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| ROE | -179,93% | -102,90% | -163,99% | -60,45% | -73,39% | -94,66% | -158,88% | -212,61% | 63,90% | 37,02% | 34,89% | 35,73% | 38,24% | 33,80% | 32,43% | 32,23% | 15,67% | 22,93% | 17,18% | 16,04% | 12,28% | 8,69% | 17,25% | 21,48% | 20,21% | 16,38% | 18,56% | 18,04% | 18,16% | 17,78% | 17,25% | 16,27% | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| ROCE | 38,75% | 34,31% | 39,36% | 27,99% | 36,27% | 34,86% | 40,00% | 33,35% | 30,37% | 30,85% | 32,05% | 56,26% | 59,27% | 51,07% | 48,75% | 48,14% | 25,39% | 28,68% | 26,30% | 24,93% | 23,64% | 20,55% | 28,42% | 36,18% | 34,44% | 29,18% | 31,73% | 30,20% | 33,09% | 32,55% | 31,62% | 31,59% | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| CASH-FLOW OPÉRATIONNEL | 9.611,90 | 7.386,70 | 9.141,50 | 6.265,20 | 8.122,10 | 6.966,70 | 5.551,20 | 6.059,60 | 6.539,10 | 6.730,30 | 7.120,70 | 6.966,10 | 7.150,10 | 6.341,60 | 5.751,00 | 5.917,20 | 4.876,30 | 4.341,50 | 4.336,80 | 3.903,60 | 3.268,80 | 2.890,10 | 2.688,30 | 2.751,50 | 3.008,90 | 2.766,30 | 2.442,30 | 2.461,00 | 2.296,20 | 1.926,20 | 1.679,80 | 1.425,90 | 1.423,20 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 30.12% | -19.2% | 45.91% | -22.86% | 16.58% | 25.5% | -8.39% | -7.33% | -2.84% | -5.48% | 2.22% | -2.57% | 12.75% | 10.27% | -2.81% | 21.35% | 12.32% | 0.11% | 11.1% | 19.42% | 13.1% | 7.51% | -2.3% | -8.55% | 8.77% | 13.27% | -0.76% | 7.18% | 19.21% | 14.67% | 17.81% | 0.19% | |||||
| Cash-flow d'investissement | -3.184,50 | -2.678,10 | -2.165,70 | -1.545,80 | -3.071,10 | -2.455,10 | 562,00 | -981,60 | -1.420,00 | -2.304,90 | -2.673,80 | -3.167,30 | -2.570,90 | -2.056,00 | -1.655,30 | -1.624,70 | -1.150,10 | -1.274,10 | -1.817,80 | -1.383,10 | -1.369,60 | -2.466,60 | -2.068,20 | -2.212,60 | -2.261,80 | -1.948,20 | -2.217,20 | -2.570,30 | -2.109,00 | -1.505,90 | -1.218,00 | -998,70 | -939,70 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | -18.91% | -23.66% | -40.1% | 49.67% | -25.09% | -536.85% | 157.25% | 30.87% | 38.39% | 13.8% | 15.58% | -23.2% | -25.04% | -24.21% | -1.88% | -41.27% | 9.73% | 29.91% | -31.43% | -0.99% | 44.47% | -19.26% | 6.53% | 2.18% | -16.1% | 12.13% | 13.74% | -21.87% | -40.05% | -23.64% | -21.96% | -6.28% | |||||
| Cash-flow Financement | -4.374,10 | -6.580,20 | -5.595,60 | -2.249,00 | -4.994,80 | -5.949,60 | -5.310,80 | -11.262,40 | 735,30 | -4.618,30 | -4.043,00 | -3.849,80 | -4.533,00 | -3.728,70 | -4.421,00 | -4.114,50 | -3.996,30 | -5.459,90 | 441,80 | -1.633,50 | -1.736,80 | -511,20 | -623,70 | -536,70 | -626,80 | -860,30 | -213,60 | 104,40 | -32,30 | -426,20 | -712,50 | -210,90 | -406,10 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 33.53% | -17.6% | -148.8% | 54.97% | 16.05% | -12.03% | 52.84% | -1631.67% | 115.92% | -14.23% | -5.02% | 15.07% | -21.57% | 15.66% | -7.45% | -2.96% | 26.81% | -1335.83% | 127.05% | 5.95% | -239.75% | 18.04% | -16.21% | 14.37% | 27.14% | -302.76% | -304.6% | 423.22% | 92.42% | 40.18% | -237.84% | 48.07% | |||||
| Variation du taux de change | -57,80 | -253,80 | -120,10 | 80,20 | -23,70 | -159,80 | 438,00 | -277,70 | -246,80 | -527,90 | 58,70 | 51,40 | -97,50 | 34,10 | 57,90 | -95,90 | 123,30 | 267,60 | -80,20 | ||||||||||||||||||
| Cash flow net | 1.995,50 | -2.125,40 | 1.260,10 | 2.550,60 | 32,50 | -1.597,80 | 1.240,40 | -6.462,10 | 5.607,60 | -720,80 | 462,60 | 0,40 | -51,30 | 591,00 | -267,40 | 82,10 | -146,80 | -2.124,90 | 2.880,60 | 887,00 | 162,40 | -87,70 | -3,60 | 2,20 | 120,30 | -42,20 | 11,50 | -4,90 | 154,90 | -5,90 | -250,70 | 216,30 | 77,40 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 193.89% | -268.67% | -50.6% | 7748% | 102.03% | -228.81% | 119.19% | -215.24% | 877.97% | -255.81% | 115550% | 100.78% | -108.68% | 321.02% | -425.7% | 155.93% | 93.09% | -173.77% | 224.76% | 446.18% | 285.18% | -2336.11% | -263.64% | -98.17% | 385.07% | -466.96% | 334.69% | -103.16% | 2725.42% | 97.65% | -215.9% | 179.46% | |||||
| CFE-CFI-PID | 6.427,40 | 4.708,60 | 6.975,80 | 4.719,40 | 5.051,00 | 4.511,60 | 6.113,20 | 5.078,00 | 5.119,10 | 4.425,40 | 4.446,90 | 3.798,80 | 4.579,20 | 4.285,60 | 4.095,70 | 4.292,50 | 3.726,20 | 3.067,40 | 2.519,00 | 2.520,50 | 1.899,20 | 423,50 | 620,10 | 538,90 | 747,10 | 818,10 | 225,10 | -109,30 | 187,20 | 420,30 | 461,80 | 427,20 | 483,50 | 0,00 | 0,00 | 0,00 | 0,00 |
| Paiement des dividendes | 4.532,80 | 4.168,20 | 3.918,60 | 3.752,90 | 3.581,90 | 3.255,90 | 3.089,20 | 3.058,20 | 3.230,30 | 3.216,00 | 3.115,00 | 2.897,00 | 2.610,00 | 2.408,00 | 2.236,00 | 1.823,00 | 1.766,00 | 1.217,00 | 842,00 | 695,00 | 504,00 | 297,00 | 288,00 | 281,00 | 265,00 | 241,00 | 248,00 | 232,00 | 227,00 | 216,00 | 201,00 | 161,00 | 148,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Nombre d'actions au 31 décembre | 732.300.000 | 741.300.000 | 751.800.000 | 750.100.000 | 764.900.000 | 785.600.000 | 815.500.000 | 861.200.000 | 944.600.000 | 986.300.000 | 1.006.000.000 | 1.020.200.000 | 1.044.900.000 | 1.080.300.000 | 1.107.400.000 | 1.146.000.000 | 1.211.800.000 | 1.251.700.000 | 1.274.200.000 | 1.273.700.000 | 1.276.500.000 | 1.281.500.000 | 1.309.300.000 | 1.356.500.000 | 1.404.200.000 | 1.405.700.000 | 1.410.200.000 | 1.433.200.000 | 1.435.400.000 | 1.410.200.000 | 1.439.800.000 | 1.478.400.000 | 1.480.000.000 | ||||
| Prix maximum | 299,35 | 281,67 | 269,72 | 231,91 | 221,93 | 190,88 | 175,78 | 131,96 | 120,23 | 103,78 | 103,70 | 102,22 | 101,00 | 80,94 | 64,75 | 67,00 | 63,69 | 44,68 | 35,69 | 32,96 | 27,01 | 30,72 | 35,06 | 43,62 | 49,56 | 39,75 | 27,44 | 27,12 | 24,00 | 15,69 | 14,79 | 12,60 | 9,97 | 9,63 | 8,72 | 6,38 | 7,64 |
| Prix minimum | 245,73 | 217,68 | 202,73 | 124,23 | 173,41 | 146,84 | 118,18 | 110,33 | 87,50 | 87,62 | 89,25 | 83,31 | 72,14 | 61,07 | 50,44 | 45,79 | 42,31 | 31,73 | 27,36 | 24,54 | 12,12 | 15,17 | 24,75 | 26,38 | 37,19 | 22,31 | 21,25 | 20,50 | 14,31 | 12,78 | 11,38 | 9,56 | 6,53 | 6,25 | 5,75 | 5,10 | 3,92 |
| PER maximum | 35,92 | 28,07 | 42,77 | 29,44 | 29,43 | 29,98 | 32,30 | 27,52 | 24,94 | 18,69 | 19,36 | 19,41 | 22,06 | 19,70 | 17,20 | 33,90 | 22,49 | 21,88 | 19,95 | 28,59 | 38,74 | 24,58 | 24,05 | 31,44 | 44,94 | 34,13 | 25,01 | 27,27 | 29,45 | 22,26 | 23,48 | 21,36 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| PER moyen | 32,71 | 24,88 | 37,46 | 22,61 | 26,21 | 26,52 | 27,01 | 25,27 | 21,55 | 17,24 | 18,01 | 17,61 | 18,91 | 17,28 | 15,30 | 28,53 | 18,72 | 18,71 | 17,62 | 24,94 | 28,06 | 18,36 | 20,52 | 25,23 | 39,33 | 26,64 | 22,19 | 23,95 | 23,50 | 20,19 | 20,77 | 18,78 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| PER minimum | 29,49 | 21,69 | 32,15 | 15,77 | 23,00 | 23,06 | 21,72 | 23,01 | 18,15 | 15,78 | 16,66 | 15,82 | 15,76 | 14,86 | 13,40 | 23,17 | 14,94 | 15,54 | 15,29 | 21,29 | 17,38 | 12,14 | 16,98 | 19,02 | 33,73 | 19,15 | 19,37 | 20,62 | 17,56 | 18,13 | 18,06 | 16,20 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| RD% maximum | 2,36% | 2,41% | 2,49% | 3,81% | 2,42% | 2,61% | 3,05% | 3,12% | 3,75% | 3,56% | 3,22% | 3,04% | 3,13% | 3,36% | 3,22% | 3,28% | 2,36% | 2,11% | 2,01% | 1,63% | 1,94% | 1,48% | 0,87% | 0,74% | 0,47% | 0,72% | 0,69% | 0,64% | 0,82% | 0,83% | 0,86% | 0,95% | 1,28% | 1,21% | 1,18% | 1,19% | 1,37% |
| RD% moyenne | 2,15% | 2,14% | 2,18% | 2,92% | 2,15% | 2,31% | 2,55% | 2,86% | 3,24% | 3,28% | 2,99% | 2,76% | 2,69% | 2,94% | 2,87% | 2,76% | 1,97% | 1,81% | 1,78% | 1,42% | 1,40% | 1,11% | 0,74% | 0,59% | 0,41% | 0,56% | 0,61% | 0,56% | 0,65% | 0,75% | 0,76% | 0,83% | 1,06% | 1,00% | 0,98% | 1,07% | 1,04% |
| RD% minimum | 1,94% | 1,86% | 1,87% | 2,04% | 1,89% | 2,01% | 2,05% | 2,61% | 2,73% | 3,01% | 2,77% | 2,48% | 2,24% | 2,53% | 2,51% | 2,24% | 1,57% | 1,50% | 1,54% | 1,21% | 0,87% | 0,73% | 0,61% | 0,45% | 0,36% | 0,41% | 0,53% | 0,48% | 0,49% | 0,67% | 0,66% | 0,72% | 0,84% | 0,79% | 0,78% | 0,95% | 0,70% |
| Prix / Valeur comptable maximum | -36,96 | -46,02 | -25,86 | -21,61 | -27,86 | -47,63 | -68,68 | 17,59 | 9,23 | 6,52 | 6,92 | 7,42 | 7,46 | 6,39 | 5,54 | 5,31 | 5,16 | 3,76 | 3,20 | 3,51 | 3,37 | 4,24 | 5,17 | 6,35 | 7,36 | 6,33 | 4,51 | 4,95 | 4,92 | 3,60 | 3,71 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! |
| Prix / valeur comptable moyenne | -33,65 | -40,80 | -22,64 | -16,59 | -24,81 | -42,14 | -57,42 | 16,14 | 7,97 | 6,01 | 6,44 | 6,74 | 6,39 | 5,60 | 4,93 | 4,47 | 4,29 | 3,21 | 2,83 | 3,06 | 2,44 | 3,17 | 4,41 | 5,10 | 6,44 | 4,94 | 4,00 | 4,35 | 3,92 | 3,27 | 3,28 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! |
| Prix / Valeur comptable minimum | -30,34 | -35,57 | -19,43 | -11,57 | -21,77 | -36,64 | -46,17 | 14,70 | 6,71 | 5,51 | 5,95 | 6,05 | 5,33 | 4,82 | 4,32 | 3,63 | 3,43 | 2,67 | 2,45 | 2,61 | 1,51 | 2,09 | 3,65 | 3,84 | 5,52 | 3,55 | 3,49 | 3,74 | 2,93 | 2,93 | 2,86 | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡DIV/0! |
| EV / EBITDA maximum | 22,46 | 19,61 | 26,09 | 19,38 | 20,34 | 16,26 | 18,22 | 14,95 | 13,18 | 10,99 | 10,34 | 10,49 | 12,06 | 10,85 | 9,37 | 15,08 | 13,58 | 10,69 | 9,59 | 10,55 | 10,90 | 10,41 | 10,58 | 13,84 | 19,10 | 15,51 | 11,46 | 11,74 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| EV / EBITDA moyen | 19,15 | 16,18 | 13,00 | #¡DIV/0! | |||||||||||||||||||||||||||||||||
| EV / EBITDA minimum | 18,97 | 15,73 | 20,54 | 11,83 | 16,57 | 13,08 | 13,15 | 12,81 | 9,96 | 9,45 | 8,90 | 8,55 | 8,62 | 8,19 | 7,30 | 10,30 | 9,02 | 7,59 | 7,35 | 7,85 | 4,89 | 5,14 | 7,47 | 8,37 | 14,33 | 8,71 | 8,88 | 8,88 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡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.
