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 National Grid
Pays: Angleterre.
GB
Sector: Électricité.
| Ticker | NG |
| Prix | 11,36 |
| Nº d'actions | 3.659.000.000 |
| Capitalisation | 41.566.240.000 |
| Valeur comptable par action | 8,07 |
| Prix / Valeur comptable | 1,41 |
| EV / EBITDA | 12,03 |
| 2023 | |||
|---|---|---|---|
| BPA | 0,70 | ||
| PER | 16,23 | ||
| DPA | 0,5544 | ||
| RPD | 4,88% |
| Taux de croissance | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| Revenu | 7,27% | 4,20% | 4,26% | |
| EBITDA | 6,44% | #¡DIV/0! | #¡DIV/0! | |
| EBIT | 6,91% | 2,67% | 5,30% | |
| BPA ordinaire | 3,13% | 1,98% | 7,71% | |
| Dividende ordinaire | 3,84% | 3,10% | 6,03% | |
| Valeur comptable par action | 8,30% | 11,44% | 15,52% | |
| CASH-FLOW OPÉRATIONNEL | 8,90% | 6,28% | #¡DIV/0! |
| Ratios moyens | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| PER moyen | 19,09 | 17,42 | 15,41 | #¡DIV/0! |
| RD media | 5,09% | 4,93% | 4,93% | 3,44% |
| Prix / valeur comptable moyenne | 1,69 | 2,19 | 4,04 | #¡REF! |
| EV / EBITDA moyen | 12,82 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| EV /EBIT moyenne | 19,27 | 17,19 | 15,44 | 12,46 |
| ROA moyen | 2,59% | 4,36% | 5,02% | 3,40% |
| ROE moyen | 8,84% | 15,81% | 32,12% | 22,58% |
| ROCE moyen | 6,55% | 8,15% | 10,68% | 7,50% |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenu | 21.659,00 | 18.449,00 | 14.779,00 | 14.540,00 | 14.933,00 | 15.250,00 | 15.035,00 | 15.115,00 | 15.201,00 | 14.809,00 | 14.359,00 | 13.832,00 | 14.343,00 | 14.007,00 | 15.624,00 | 11.423,00 | 8.695,00 | 8.868,00 | 7.382,00 | 9.033,00 | 9.400,00 | 7.554,00 | ||
| % | 17.4% | 24.83% | 1.64% | -2.63% | -2.08% | 1.43% | -0.53% | -0.57% | 2.65% | 3.13% | 3.81% | -3.56% | 2.4% | -10.35% | 36.78% | 31.37% | -1.95% | 20.13% | -18.28% | -3.9% | 24.44% | |||
| Coût des ventes | ||||||||||||||||||||||||
| % | ||||||||||||||||||||||||
| Marge brute | ||||||||||||||||||||||||
| % | ||||||||||||||||||||||||
| EBITDA | 6.863,00 | 6.201,00 | 4.567,00 | 4.420,00 | 5.030,00 | 5.023,00 | 4.689,00 | 5.396,00 | 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 |
| % | 10.68% | 35.78% | 3.33% | -12.13% | 0.14% | 7.12% | -13.1% | |||||||||||||||||
| Marge EBITDA / Ventes | 31,69% | 33,61% | 30,90% | 30,40% | 33,68% | 32,94% | 31,19% | 35,70% | 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! |
| EBIT (Operating profit) | 4.879,00 | 4.371,00 | 2.895,00 | 2.780,00 | 3.442,00 | 3.493,00 | 3.208,00 | 4.085,00 | 3.780,00 | 3.735,00 | 3.749,00 | 3.535,00 | 3.745,00 | 3.293,00 | 2.623,00 | 2.964,00 | 2.513,00 | 2.374,00 | 2.142,00 | 1.862,00 | 1.736,00 | 359,00 | ||
| % | 11.62% | 50.98% | 4.14% | -19.23% | -1.46% | 8.88% | -21.47% | 8.07% | 1.2% | -0.37% | 6.05% | -5.61% | 13.73% | 25.54% | -11.5% | 17.95% | 5.86% | 10.83% | 15.04% | 7.26% | 383.57% | |||
| Marge EBIT / Ventes | 22,53% | 23,69% | 19,59% | 19,12% | 23,05% | 22,90% | 21,34% | 27,03% | 24,87% | 25,22% | 26,11% | 25,56% | 26,11% | 23,51% | 16,79% | 25,95% | 28,90% | 26,77% | 29,02% | 20,61% | 18,47% | 4,75% | #¡DIV/0! | #¡DIV/0! |
| Résultat net ordinaire | 2.655,00 | 2.353,00 | 1.640,00 | 1.264,00 | 2.055,00 | 3.550,00 | 7.795,00 | 2.591,00 | 2.019,00 | 2.476,00 | 2.153,00 | 1.917,00 | 2.159,00 | 1.386,00 | 944,00 | 3.190,00 | 1.394,00 | 3.848,00 | 1.424,00 | 1.099,00 | 391,00 | -321,00 | ||
| Résultat net total | ||||||||||||||||||||||||
| BPA ordinaire | 0,70 | 0,65 | 0,46 | 0,36 | 0,60 | 0,60 | 0,48 | 0,69 | 0,53 | 0,66 | 0,58 | 0,51 | 0,63 | 0,47 | 0,32 | 1,02 | 0,51 | 1,35 | 0,46 | 0,36 | 0,16 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| % | 7.69% | 41.3% | 27.78% | -40% | -0% | 25% | -30.43% | 30.19% | -19.7% | 13.79% | 13.73% | -19.05% | 34.04% | 46.88% | -68.63% | 100% | -62.22% | 193.48% | 27.78% | 125% | ||||
| BPA extraordinaire | 0,04 | -0,16 | -0,16 | -0,16 | -0,16 | 0,42 | 1,58 | 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 | 0,74 | 0,49 | 0,30 | 0,20 | 0,44 | 1,02 | 2,06 | 0,69 | 0,53 | 0,66 | 0,58 | 0,51 | 0,63 | 0,47 | 0,32 | 1,02 | 0,51 | 1,35 | 0,46 | 0,36 | 0,16 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Dividende ordinaire | 0,5544 | 0,5097 | 0,4916 | 0,4857 | 0,4734 | 0,4593 | 0,4427 | 0,4334 | 0,4287 | 0,4203 | 0,4085 | 0,3928 | 0,3637 | 0,3849 | 0,3564 | 0,3300 | 0,2870 | 0,2610 | 0,2370 | 0,1978 | 0,1720 | 0,1604 | 0,1508 | 0,1394 |
| % | 8.77% | 3.68% | 1.21% | 2.6% | 3.07% | 3.75% | 2.15% | 1.1% | 2% | 2.89% | 4% | 8% | -5.51% | 8% | 8% | 14.98% | 9.96% | 10.13% | 19.82% | 15% | 7.23% | 6.37% | 8.18% | |
| Pay-out | 79,20% | 77,96% | 106,11% | 133,64% | 78,35% | 76,55% | 92,23% | 63,08% | 80,33% | 63,62% | 71,00% | 76,59% | 58,12% | 81,37% | 111,60% | 32,38% | 56,35% | 19,34% | 51,53% | 55,38% | 108,57% | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Dividende extraordinaire | ||||||||||||||||||||||||
| Dividende total | 0,5544 | 0,5097 | 0,4916 | 0,4857 | 0,4734 | 0,4593 | 0,4427 | 0,4334 | 0,4287 | 0,4203 | 0,4085 | 0,3928 | 0,3637 | 0,3849 | 0,3564 | 0,3300 | 0,2870 | 0,2610 | 0,2370 | 0,1978 | 0,1720 | 0,1604 | 0,1508 | 0,1394 |
| Observations | ||||||||||||||||||||||||
| Valeur comptable par action | 8,07 | 6,62 | 5,60 | 5,62 | 5,69 | 5,42 | 5,39 | 3,59 | 3,16 | 3,18 | 2,73 | 2,47 | 2,63 | 1,43 | 1,34 | 1,71 | 1,51 | 1,22 | 0,68 | 0,39 | 0,45 | #¡REF! | #¡REF! | |
| % | 21.9% | 18.21% | -0.36% | -1.23% | 4.98% | 0.56% | 50.14% | 13.61% | -0.63% | 16.48% | 10.53% | -6.08% | 83.92% | 6.72% | -21.64% | 13.25% | 23.77% | 79.41% | 74.36% | -13.33% | ||||
| Dette nette | 40.973,00 | 42.809,00 | 28.546,00 | 28.590,00 | 26.259,00 | 23.002,00 | 19.274,00 | 25.325,00 | 23.915,00 | 21.190,00 | 21.429,00 | 19.597,00 | 18.731,00 | 22.139,00 | 22.673,00 | 17.641,00 | 11.788,00 | 10.850,00 | 13.638,00 | 12.632,00 | 13.878,00 | 14.299,00 | 9.105,00 | 0,00 |
| % | -4.29% | 49.96% | -0.15% | 8.88% | 14.16% | 19.34% | -23.89% | 5.9% | 12.86% | -1.12% | 9.35% | 4.62% | -15.39% | -2.36% | 28.52% | 49.65% | 8.65% | -20.44% | 7.96% | -8.98% | -2.94% | 57.05% | ||
| Dette nette / EBITDA | 5,97 | 6,90 | 6,25 | 6,47 | 5,22 | 4,58 | 4,11 | 4,69 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| Dette nette / CF Exploitation | 5,94 | 6,83 | 6,40 | 6,19 | 6,08 | 5,11 | 3,69 | 4,72 | 4,78 | 5,27 | 5,71 | 4,64 | 3,86 | 4,90 | 6,64 | 5,57 | 3,99 | 3,65 | 4,12 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! |
| ROA | 2,86% | 2,48% | 2,44% | 1,88% | 3,26% | 6,04% | 11,84% | 4,40% | 3,66% | 4,73% | 3,94% | 4,07% | 4,68% | 3,18% | 2,12% | 8,78% | 5,28% | 14,84% | 5,17% | 4,70% | 1,57% | #¡REF! | #¡REF! | |
| ROE | 8,99% | 9,87% | 8,27% | 6,46% | 10,62% | 18,85% | 38,27% | 19,11% | 16,88% | 20,79% | 21,05% | 20,75% | 23,83% | 33,01% | 23,78% | 59,49% | 33,79% | 110,51% | 67,46% | 90,60% | 35,13% | #¡REF! | #¡REF! | |
| ROCE | 6,92% | 6,56% | 5,98% | 5,77% | 7,54% | 8,35% | 8,09% | 10,50% | 10,53% | 11,28% | 11,84% | 12,26% | 13,47% | 12,50% | 9,84% | 12,88% | 15,78% | 16,55% | 13,59% | 13,40% | 11,52% | #¡REF! | #¡REF! | |
| CASH-FLOW OPÉRATIONNEL | 6.898,00 | 6.272,00 | 4.461,00 | 4.618,00 | 4.318,00 | 4.503,00 | 5.229,00 | 5.368,00 | 5.007,00 | 4.019,00 | 3.750,00 | 4.228,00 | 4.858,00 | 4.516,00 | 3.413,00 | 3.165,00 | 2.958,00 | 2.971,00 | 3.308,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 9.98% | 40.6% | -3.4% | 6.95% | -4.11% | -13.88% | -2.59% | 7.21% | 24.58% | 7.17% | -11.31% | -12.97% | 7.57% | 32.32% | 7.84% | 7% | -0.44% | -10.19% | ||||||
| Cash-flow d'investissement | 264,00 | -14.010,00 | -5.116,00 | -3.195,00 | -3.034,00 | 2.237,00 | -4.314,00 | -4.036,00 | -2.001,00 | -1.330,00 | -6.130,00 | -2.371,00 | 4.774,00 | -2.332,00 | -1.998,00 | -3.023,00 | -4.061,00 | 4.052,00 | -2.975,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | 101.88% | -173.85% | -60.13% | -5.31% | -235.63% | 151.85% | -6.89% | -101.7% | -50.45% | 78.3% | -158.54% | -149.66% | 304.72% | -16.72% | 33.91% | 25.56% | -200.22% | 236.2% | ||||||
| Cash-flow Financement | -7.173,00 | 7.769,00 | 750,00 | -1.606,00 | -1.364,00 | -7.547,00 | 69,00 | -1.328,00 | -3.253,00 | -2.972,00 | 2.715,00 | -1.900,00 | 430,00 | -2.212,00 | -877,00 | -1.592,00 | 1.278,00 | -5.842,00 | -325,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | -192.33% | 935.87% | 146.7% | -17.74% | 81.93% | -11037.68% | 105.2% | 59.18% | -9.45% | -209.47% | 242.89% | -541.86% | 119.44% | -152.22% | 44.91% | -224.57% | 121.88% | -1697.54% | ||||||
| Variation du taux de change | 7,00 | 5,00 | -7,00 | 4,00 | 3,00 | -3,00 | 31,00 | 4,00 | 24,00 | -26,00 | 14,00 | 0,00 | -3,00 | -1,00 | 18,00 | 27,00 | -14,00 | 14,00 | -1,00 | |||||
| Cash flow net | -4,00 | 36,00 | 88,00 | -179,00 | -77,00 | -810,00 | 1.015,00 | 8,00 | -223,00 | -309,00 | 349,00 | -43,00 | 10.059,00 | -29,00 | 556,00 | -1.423,00 | 161,00 | 1.195,00 | 7,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| % | -111.11% | -59.09% | 149.16% | -132.47% | 90.49% | -179.8% | 12587.5% | 103.59% | 27.83% | -188.54% | 911.63% | -100.43% | 34786.21% | -105.22% | 139.07% | -983.85% | -86.53% | 16971.43% | ||||||
| CFE-CFI-PID | 5.732,00 | -8.791,00 | -1.490,00 | 466,00 | 370,00 | 5.887,00 | 76,00 | 498,00 | 2.180,00 | 1.788,00 | -3.172,00 | 1.108,00 | 8.667,00 | 1.181,00 | 354,00 | -758,00 | -1.961,00 | 6.140,00 | -504,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Paiement des dividendes | 1.607,00 | 922,00 | 1.413,00 | 892,00 | 1.160,00 | 4.487,00 | 1.463,00 | 1.337,00 | 1.271,00 | 1.059,00 | 810,00 | 1.006,00 | 858,00 | 688,00 | 838,00 | 806,00 | 756,00 | 2.702,00 | 628,00 | 608,63 | 424,50 | 0,00 | 0,00 | 0,00 |
| Nombre d'actions au 31 décembre | 3.659.000.000 | 3.599.000.000 | 3.540.000.000 | 3.478.000.000 | 3.401.000.000 | 3.476.000.000 | 3.780.000.000 | 3.771.000.000 | 3.783.000.000 | 3.748.000.000 | 3.742.000.000 | 3.738.000.000 | 3.450.000.000 | 2.930.000.000 | 2.956.000.000 | 3.130.000.000 | 2.737.000.000 | 2.851.000.000 | 3.096.000.000 | 3.077.000.000 | 2.468.000.000 | |||
| Prix maximum | 11,81 | 12,86 | 10,93 | 10,73 | 9,70 | 8,95 | 10,97 | 11,48 | 9,66 | 9,65 | 8,50 | 7,22 | 6,54 | 6,86 | 7,17 | 8,67 | 8,50 | 7,56 | 5,19 | 4,47 | 4,12 | 4,62 | 5,65 | 5,98 |
| Prix minimum | 9,95 | 8,44 | 8,05 | 7,90 | 7,46 | 7,33 | 8,59 | 8,89 | 8,06 | 7,69 | 6,78 | 6,06 | 5,22 | 4,75 | 5,11 | 5,32 | 6,80 | 5,40 | 4,32 | 3,45 | 3,23 | 3,56 | 3,74 | 3,66 |
| PER maximum | 18,06 | 27,76 | 30,07 | 17,76 | 16,17 | 18,65 | 15,97 | 21,51 | 14,62 | 16,77 | 16,57 | 11,54 | 13,83 | 21,48 | 7,04 | 17,02 | 6,30 | 16,44 | 14,53 | 28,21 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | |
| PER moyen | 16,64 | 22,99 | 26,11 | 15,42 | 14,30 | 16,96 | 14,23 | 19,08 | 13,41 | 15,07 | 14,90 | 10,61 | 12,43 | 18,18 | 6,02 | 13,73 | 5,67 | 14,09 | 13,31 | 25,00 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | |
| PER minimum | 15,22 | 18,22 | 22,15 | 13,07 | 12,43 | 15,27 | 12,50 | 16,66 | 12,20 | 13,37 | 13,22 | 9,68 | 11,04 | 14,87 | 5,01 | 10,45 | 5,04 | 11,74 | 12,10 | 21,78 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | |
| RD% máxima | 5,12% | 5,82% | 6,03% | 5,99% | 6,16% | 6,04% | 5,05% | 4,82% | 5,21% | 5,31% | 5,79% | 6,00% | 7,37% | 7,50% | 6,46% | 5,39% | 3,84% | 4,39% | 4,58% | 4,99% | 4,97% | 4,24% | 3,73% | |
| RD% moyenne | 4,72% | 4,82% | 5,24% | 5,20% | 5,45% | 5,49% | 4,50% | 4,28% | 4,78% | 4,77% | 5,21% | 5,52% | 6,63% | 6,35% | 5,53% | 4,35% | 3,45% | 3,76% | 4,19% | 4,42% | 4,43% | 3,75% | 3,10% | |
| RD% minimum | 4,32% | 3,82% | 4,44% | 4,41% | 4,74% | 4,95% | 3,95% | 3,73% | 4,35% | 4,23% | 4,62% | 5,04% | 5,89% | 5,20% | 4,60% | 3,31% | 3,07% | 3,13% | 3,81% | 3,85% | 3,89% | 3,26% | 2,47% | |
| Prix / Valeur comptable maximum | 1,78 | 2,29 | 1,94 | 1,89 | 1,79 | 1,66 | 3,05 | 3,63 | 3,04 | 3,53 | 3,44 | 2,75 | 4,56 | 5,11 | 4,19 | 5,75 | 6,96 | 11,09 | 13,17 | 9,91 | #¡REF! | #¡REF! | ||
| Prix / valeur comptable moyenne | 1,64 | 1,90 | 1,69 | 1,64 | 1,58 | 1,51 | 2,72 | 3,22 | 2,79 | 3,17 | 3,09 | 2,53 | 4,10 | 4,32 | 3,58 | 4,64 | 6,26 | 9,50 | 12,06 | 8,78 | #¡REF! | #¡REF! | ||
| Prix / Valeur comptable minimum | 1,50 | 1,51 | 1,43 | 1,39 | 1,38 | 1,36 | 2,39 | 2,81 | 2,54 | 2,81 | 2,74 | 2,31 | 3,64 | 3,54 | 2,98 | 3,53 | 5,57 | 7,92 | 10,96 | 7,65 | #¡REF! | #¡REF! | ||
| EV / EBITDA maximum | 13,87 | 16,38 | 15,22 | 12,64 | 11,15 | 10,75 | 12,38 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | |
| EV / EBITDA moyen | 12,82 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | ||||||||||||||||||||
| EV / EBITDA minimum | 12,77 | 12,90 | 12,92 | 10,68 | 9,63 | 9,54 | 10,71 | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡DIV/0! | #¡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.
