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 Munich Re
Pays: Zone euro.
DE
Sector: Assureurs.
| Prix | 457,80 |
| Nº d'actions | 135.976.812 |
| Capitalisation | 62.250.184.534 |
| Valeur comptable par action | 218,05 |
| Prix / Valeur comptable | 2,10 |
| 2023 | |||
|---|---|---|---|
| BPA | 33,87 | ||
| PER | 13,52 | ||
| DPA | 15,0000 | ||
| RPD | 3,28% |
| Taux de croissance | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| Revenu | ||||
| EBIT | ||||
| BPA ordinaire | 17,00% | 6,25% | #¡NUM! | |
| Dividende ordinaire | 10,15% | 7,54% | 13,23% | |
| Valeur comptable par action | 4,23% | 4,17% | -10,50% | |
| CASH-FLOW OPÉRATIONNEL | -3,24% | 1,52% | #¡DIV/0! |
| Ratios moyens | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| PER moyen | 16,08 | 19,65 | 12,76 | 18,27 |
| RD media | 4,28% | 4,50% | 4,43% | 3,09% |
| Prix / valeur comptable moyenne | 1,37 | 1,18 | 1,09 | 1,06 |
| EV / EBIT moyen | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| ROA moyen | 1,02% | 0,94% | 1,03% | 0,76% |
| ROE moyen | 10,82% | 9,28% | 9,93% | 7,36% |
| ROCE moyen | 0,00% | 0,00% | 0,00% | 0,00% |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Primes | 57.884,00 | 63.462,00 | 55.202,00 | 51.223,00 | 48.280,00 | 45.735,00 | 47.164,00 | 47.118,00 | 48.309,00 | 47.384,00 | 49.172,00 | 50.499,00 | 47.412,00 | 43.075,00 | 39.526,00 | 35.724,00 | 35.675,00 | 35.714,00 | 36.210,00 | 36.534,00 | 37.617,00 | 36.306,00 | 31.680,00 | 28.129,00 | 24.945,00 | 23.545,00 |
| % | -8.79% | 14.96% | 7.77% | 6.1% | 5.56% | -3.03% | 0.1% | -2.47% | 1.95% | -3.64% | -2.63% | 6.51% | 10.07% | 8.98% | 10.64% | 0.14% | -0.11% | -1.37% | -0.89% | -2.88% | 3.61% | 14.6% | 12.62% | 12.76% | 5.95% | |
| Revenu total | ||||||||||||||||||||||||||
| % | ||||||||||||||||||||||||||
| Résultat net ordinaire | 4.606,00 | 3.419,00 | 2.932,00 | 1.211,00 | 2.724,00 | 2.310,00 | 375,00 | 2.580,00 | 3.107,00 | 3.153,00 | 3.313,00 | 3.188,00 | 702,00 | 2.422,00 | 2.521,00 | 1.555,00 | 3.854,00 | 3.425,00 | 2.671,00 | 1.833,00 | -434,00 | 288,00 | 250,00 | 1.750,00 | 1.133,00 | 1.200,00 |
| Résultat net total | 4.606,00 | 3.419,00 | 2.932,00 | 1.211,00 | 2.724,00 | 2.310,00 | 375,00 | 2.580,00 | 3.107,00 | 3.153,00 | 3.313,00 | 3.188,00 | 702,00 | 2.422,00 | 2.521,00 | 1.555,00 | 3.854,00 | 3.425,00 | 2.671,00 | 1.833,00 | -434,00 | 288,00 | 250,00 | 1.750,00 | 1.133,00 | 1.200,00 |
| BPA ordinaire | 33,87 | 24,53 | 20,93 | 8,64 | 18,88 | 15,45 | 2,42 | 16,02 | 18,63 | 18,23 | 18,47 | 17,78 | 3,91 | 12,85 | 12,77 | 7,53 | 17,69 | 14,92 | 11,63 | 7,98 | -1,89 | 1,61 | 1,41 | 9,84 | 6,43 | 6,82 |
| % | 38.08% | 17.2% | 142.25% | -54.24% | 22.2% | 538.43% | -84.89% | -14.01% | 2.19% | -1.3% | 3.88% | 354.73% | -69.57% | 0.63% | 69.59% | -57.43% | 18.57% | 28.29% | 45.74% | 522.22% | -217.39% | 14.18% | -85.67% | 53.03% | -5.72% | |
| 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 |
| BPA total | 33,87 | 24,53 | 20,93 | 8,64 | 18,88 | 15,45 | 2,42 | 16,02 | 18,63 | 18,23 | 18,47 | 17,78 | 3,91 | 12,85 | 12,77 | 7,53 | 17,69 | 14,92 | 11,63 | 7,98 | -1,89 | 1,61 | 1,41 | 9,84 | 6,43 | 6,82 |
| Dividende ordinaire | 15,0000 | 11,6000 | 11,0000 | 9,8000 | 9,8000 | 9,2500 | 8,6000 | 8,6000 | 8,2500 | 7,7500 | 7,2500 | 7,0000 | 6,2500 | 6,2500 | 5,7500 | 5,5000 | 5,5000 | 4,5000 | 3,1000 | 2,0000 | 1,2500 | 1,2500 | 1,2500 | 1,2500 | 0,9500 | 0,9200 |
| % | 29.31% | 5.45% | 12.24% | -0% | 5.95% | 7.56% | -0% | 4.24% | 6.45% | 6.9% | 3.57% | 12% | -0% | 8.7% | 4.55% | -0% | 22.22% | 45.16% | 55% | 60% | -0% | -0% | -0% | 31.58% | 3.26% | |
| Pay-out | 44,28% | 47,28% | 52,56% | 113,37% | 51,92% | 59,88% | 355,53% | 53,68% | 44,29% | 42,51% | 39,25% | 39,38% | 159,67% | 48,63% | 45,02% | 73,00% | 31,09% | 30,16% | 26,65% | 25,05% | -66,12% | 77,40% | 88,84% | 12,70% | 14,76% | 13,50% |
| Dividende extraordinaire | ||||||||||||||||||||||||||
| Dividende total | 15,0000 | 11,6000 | 11,0000 | 9,8000 | 9,8000 | 9,2500 | 8,6000 | 8,6000 | 8,2500 | 7,7500 | 7,2500 | 7,0000 | 6,2500 | 6,2500 | 5,7500 | 5,5000 | 5,5000 | 4,5000 | 3,1000 | 2,0000 | 1,2500 | 1,2500 | 1,2500 | 1,2500 | 0,9500 | 0,9200 |
| Observations | ||||||||||||||||||||||||||
| Valeur comptable par action | 218,05 | 152,13 | 220,88 | 214,09 | 211,87 | 177,21 | 181,89 | 197,36 | 185,65 | 173,66 | 144,88 | 151,65 | 128,59 | 120,88 | 111,70 | 100,88 | 114,54 | 112,56 | 105,37 | 87,97 | 82,32 | 78,21 | 108,94 | 132,75 | 104,81 | 91,80 |
| % | 43.33% | -31.13% | 3.17% | 1.05% | 19.56% | -2.57% | -7.84% | 6.31% | 6.9% | 19.86% | -4.46% | 17.93% | 6.38% | 8.22% | 10.73% | -11.93% | 1.76% | 6.82% | 19.78% | 6.86% | 5.26% | -28.21% | -17.94% | 26.66% | 14.17% | |
| Dette nette | 4.979,00 | 5.048,00 | 5.348,00 | 5.320,00 | 4.172,00 | 4.015,00 | 3.125,00 | 4.601,00 | 4.791,00 | 4.757,00 | 4.734,00 | 5.796,00 | 5.219,00 | 5.405,00 | 5.302,00 | 5.540,00 | 5.443,00 | 4.059,00 | 5.277,00 | 6.516,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | -1.37% | -5.61% | 0.53% | 27.52% | 3.91% | 28.48% | -32.08% | -3.97% | 0.71% | 0.49% | -18.32% | 11.06% | -3.44% | 1.94% | -4.3% | 1.78% | 34.1% | -23.08% | -19.01% | |||||||
| Dette nette / CF Exploitation | 1,96 | -0,66 | 1,02 | 0,74 | 0,44 | 1,34 | 1,70 | 1,47 | 1,11 | 0,63 | 2,16 | 1,05 | 0,86 | 0,61 | 0,61 | 0,66 | 0,82 | 0,59 | 0,86 | 1,23 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Ratio combiné | 91,60% | 96,20% | 99,60% | 105,60% | 101,00% | 99,40% | 114,10% | 98,50% | 100,10% | 95,70% | 97,20% | 98,70% | 99,10% | 96,80% | 93,20% | 90,90% | 93,40% | 90,80% | 93,10% | 93,00% | 96,40% | 99,90% | 101,40% | |||
| ROA | 1,68% | 1,15% | 0,94% | 0,41% | 0,95% | 0,86% | 0,14% | 0,96% | 1,12% | 1,16% | 1,30% | 1,23% | 0,28% | 1,02% | 1,13% | 0,72% | 1,80% | 1,59% | 1,22% | 0,85% | -0,21% | 0,15% | 0,12% | 0,90% | 0,63% | 0,75% |
| ROE | 15,53% | 16,13% | 9,47% | 4,04% | 8,91% | 8,72% | 1,33% | 8,12% | 10,03% | 10,50% | 12,75% | 11,72% | 3,04% | 10,63% | 11,43% | 7,47% | 15,44% | 13,25% | 11,04% | 9,08% | -2,30% | 2,06% | 1,29% | 7,41% | 6,14% | 7,42% |
| ROCE | 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% |
| CASH-FLOW OPÉRATIONNEL | 2.543,00 | -7.644,00 | 5.226,00 | 7.219,00 | 9.493,00 | 2.998,00 | 1.833,00 | 3.132,00 | 4.327,00 | 7.527,00 | 2.187,00 | 5.535,00 | 6.075,00 | 8.836,00 | 8.654,00 | 8.424,00 | 6.628,00 | 6.886,00 | 6.119,00 | 5.308,00 | 3.145,00 | 3.260,00 | 8.686,00 | 4.364,00 | 10.346,00 | 5.555,00 |
| % | 133.27% | -246.27% | -27.61% | -23.95% | 216.64% | 63.56% | -41.48% | -27.62% | -42.51% | 244.17% | -60.49% | -8.89% | -31.25% | 2.1% | 2.73% | 27.1% | -3.75% | 12.53% | 15.28% | 68.78% | -3.53% | -62.47% | 99.04% | -57.82% | 86.25% | |
| Cash-flow d'investissement | -329,00 | 11.347,00 | -3.818,00 | -6.135,00 | -6.919,00 | -95,00 | 2.326,00 | -1.284,00 | -1.030,00 | -4.939,00 | 292,00 | -4.733,00 | -3.525,00 | -7.696,00 | -5.460,00 | -5.578,00 | -5.355,00 | -4.496,00 | -2.928,00 | -4.223,00 | -11.211,00 | -2.607,00 | -10.753,00 | -4.091,00 | -10.924,00 | -6.942,00 |
| % | -102.9% | 397.2% | 37.77% | 11.33% | -7183.16% | -104.08% | 281.15% | -24.66% | 79.15% | -1791.44% | 106.17% | -34.27% | 54.2% | -40.95% | 2.12% | -4.16% | -19.11% | -53.55% | 30.67% | 62.33% | -330.03% | 75.76% | -162.85% | 62.55% | -57.36% | |
| Cash-flow Financement | -2.983,00 | -2.702,00 | -1.681,00 | -323,00 | -2.496,00 | -1.338,00 | -3.754,00 | -2.531,00 | -2.337,00 | -2.694,00 | -2.558,00 | -466,00 | -2.974,00 | -1.384,00 | -2.483,00 | -2.982,00 | -911,00 | -2.496,00 | -2.901,00 | -932,00 | 7.243,00 | 231,00 | 1.667,00 | 1.518,00 | 480,00 | 1.258,00 |
| % | -10.4% | -60.74% | -420.43% | 87.06% | -86.55% | 64.36% | -48.32% | -8.3% | 13.25% | -5.32% | -448.93% | 84.33% | -114.88% | 44.26% | 16.73% | -227.33% | 63.5% | 13.96% | -211.27% | -112.87% | 3035.5% | -86.14% | 9.82% | 216.25% | -61.84% | |
| Variation du taux de change | -47,00 | 35,00 | 146,00 | -134,00 | -57,00 | -40,00 | -130,00 | -5,00 | 169,00 | 198,00 | 39,00 | 34,00 | 14,00 | 62,00 | 6,00 | -10,00 | -29,00 | -59,00 | 20,00 | -10,00 | -28,00 | -15,00 | -7,00 | -5,00 | 4,00 | -2,00 |
| Cash flow net | -816,00 | 1.036,00 | -127,00 | 627,00 | 21,00 | 1.525,00 | 275,00 | -688,00 | 1.129,00 | 92,00 | -40,00 | 370,00 | -410,00 | -182,00 | 717,00 | -146,00 | 333,00 | -165,00 | 310,00 | 143,00 | -851,00 | 869,00 | -407,00 | 1.786,00 | -94,00 | -131,00 |
| % | -178.76% | 915.75% | -120.26% | 2885.71% | -98.62% | 454.55% | 139.97% | -160.94% | 1127.17% | 330% | -110.81% | 190.24% | -125.27% | -125.38% | 591.1% | -143.84% | 301.82% | -153.23% | 116.78% | 116.8% | -197.93% | 313.51% | -122.79% | 2000% | 28.24% | |
| CFE-CFI-PID | 2.214,00 | 3.703,00 | 1.408,00 | 1.084,00 | 2.574,00 | 2.903,00 | 4.159,00 | 1.848,00 | 3.297,00 | 2.588,00 | 2.479,00 | 802,00 | 2.550,00 | 1.140,00 | 3.194,00 | 2.846,00 | 1.273,00 | 2.390,00 | 3.191,00 | 1.085,00 | -8.066,00 | 653,00 | -2.067,00 | 273,00 | -578,00 | -1.387,00 |
| Paiement des dividendes | 1.583,00 | 1.549,00 | 1.378,00 | 1.388,00 | 1.336,00 | 1.287,00 | 1.338,00 | 1.330,00 | 1.295,00 | 1.257,00 | 1.258,00 | 1.113,00 | 1.119,00 | 1.076,00 | 1.076,00 | 1.181,00 | 1.002,00 | 723,00 | 473,00 | 295,00 | 230,00 | 230,00 | 259,00 | 197,00 | 111,00 | 107,00 |
| Nombre d'actions au 31 décembre | 135.976.812 | 139.364.438 | 140.098.931 | 140.098.931 | 144.317.861 | 149.538.477 | 155.027.908 | 161.053.897 | 166.800.000 | 172.942.618 | 179.341.212 | 179.341.212 | 179.341.212 | 188.468.471 | 197.401.624 | 206.403.804 | 217.888.670 | 229.580.233 | 229.580.233 | 229.580.233 | 229.580.233 | 178.330.916 | 177.678.482 | 177.787.055 | 176.079.077 | 176.079.077 |
| Prix maximum | 400,40 | 310,20 | 269,30 | 284,20 | 268,00 | 200,30 | 198,40 | 185,50 | 206,50 | 170,40 | 162,70 | 137,95 | 126,00 | 123,55 | 116,80 | 133,47 | 142,75 | 131,99 | 121,88 | 100,15 | 119,21 | 293,08 | 376,46 | 378,29 | 255,60 | 237,85 |
| Prix minimum | 292,40 | 205,10 | 215,30 | 141,10 | 185,45 | 174,90 | 167,40 | 140,80 | 156,00 | 141,10 | 130,85 | 91,39 | 77,80 | 98,38 | 79,01 | 76,17 | 112,35 | 97,15 | 83,32 | 72,22 | 47,91 | 89,61 | 196,90 | 217,80 | 150,28 | 149,54 |
| PER maximum | 16,32 | 14,82 | 31,15 | 15,06 | 17,35 | 82,81 | 12,38 | 9,96 | 11,33 | 9,22 | 9,15 | 35,24 | 9,80 | 9,67 | 15,50 | 7,55 | 9,57 | 11,34 | 15,27 | -52,98 | 73,82 | 208,30 | 38,25 | 58,79 | 37,50 | |
| PER moyen | 14,12 | 12,31 | 28,03 | 11,27 | 14,68 | 77,56 | 11,42 | 8,76 | 9,94 | 8,43 | 8,26 | 29,29 | 7,93 | 8,69 | 13,00 | 5,93 | 8,55 | 9,85 | 12,85 | -45,59 | 51,74 | 135,99 | 29,12 | 46,32 | 29,78 | |
| PER minimum | 11,92 | 9,80 | 24,91 | 7,48 | 12,01 | 72,31 | 10,45 | 7,56 | 8,56 | 7,64 | 7,36 | 23,35 | 6,05 | 7,70 | 10,49 | 4,31 | 7,53 | 8,35 | 10,44 | -38,20 | 29,67 | 63,69 | 20,00 | 33,85 | 22,05 | |
| RD% maximum | 3,97% | 5,36% | 4,55% | 6,95% | 4,99% | 4,92% | 5,14% | 5,86% | 4,97% | 5,14% | 5,35% | 6,84% | 8,03% | 5,84% | 6,96% | 7,22% | 4,01% | 3,19% | 2,40% | 1,73% | 2,61% | 1,39% | 0,63% | 0,44% | 0,61% | |
| RD% moyenne | 3,43% | 4,45% | 4,10% | 5,20% | 4,22% | 4,61% | 4,74% | 5,15% | 4,36% | 4,70% | 4,83% | 5,68% | 6,50% | 5,25% | 5,84% | 5,67% | 3,58% | 2,77% | 2,02% | 1,49% | 1,83% | 0,91% | 0,48% | 0,34% | 0,49% | |
| RD% minimum | 2,90% | 3,55% | 3,64% | 3,45% | 3,45% | 4,29% | 4,33% | 4,45% | 3,75% | 4,25% | 4,30% | 4,53% | 4,96% | 4,65% | 4,71% | 4,12% | 3,15% | 2,35% | 1,64% | 1,25% | 1,05% | 0,43% | 0,33% | 0,25% | 0,36% | |
| Prix / Valeur comptable maximum | 2,63 | 1,40 | 1,26 | 1,34 | 1,51 | 1,10 | 1,01 | 1,00 | 1,19 | 1,18 | 1,07 | 1,07 | 1,04 | 1,11 | 1,16 | 1,17 | 1,27 | 1,25 | 1,39 | 1,22 | 1,52 | 2,69 | 2,84 | 3,61 | 2,78 | |
| Prix / valeur comptable moyenne | 2,28 | 1,17 | 1,13 | 1,00 | 1,28 | 1,03 | 0,93 | 0,88 | 1,04 | 1,08 | 0,97 | 0,89 | 0,84 | 0,99 | 0,97 | 0,92 | 1,13 | 1,09 | 1,17 | 1,05 | 1,07 | 1,76 | 2,16 | 2,84 | 2,21 | |
| Prix / Valeur comptable minimum | 1,92 | 0,93 | 1,01 | 0,67 | 1,05 | 0,96 | 0,85 | 0,76 | 0,90 | 0,97 | 0,86 | 0,71 | 0,64 | 0,88 | 0,78 | 0,67 | 1,00 | 0,92 | 0,95 | 0,88 | 0,61 | 0,82 | 1,48 | 2,08 | 1,64 |
BPA / Dividende / PER moyen
Assurance
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.
