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 Siemens
Pays: Zone euro.
DE
Sector: Industriels.
| Prix | 172,56 |
| Nº d'actions | 801.342.000 |
| Capitalisation | 138.279.575.520 |
| Valeur comptable par action | 59,64 |
| Prix / Valeur comptable | 2,89 |
| EV / EBITDA | 12,22 |
| EV / EBIT | 8,24 |
| 2023 | 2024 estimé | %s/2023 | |
|---|---|---|---|
| BPA | 9,92 | 9,50 | -4,42% |
| PER | 17,40 | 18,16 | |
| DPA | 4,7000 | ||
| RPD | 2,72% |
| Taux de croissance | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| Revenu | -1,30% | 0,25% | #¡REF! | #¡DIV/0! |
| EBITDA | 5,05% | 4,96% | #¡REF! | #¡DIV/0! |
| EBIT | 6,65% | 6,10% | #¡REF! | #¡DIV/0! |
| BPA ordinaire | 7,19% | 7,03% | #¡REF! | #¡DIV/0! |
| Dividende ordinaire | 4,34% | 4,59% | #¡REF! | #¡DIV/0! |
| Valeur comptable par action | 1,67% | 6,10% | #¡REF! | #¡DIV/0! |
| CASH-FLOW OPÉRATIONNEL | 7,75% | 5,25% | #¡REF! | #¡DIV/0! |
| Ratios moyens | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| PER moyen | 20,86 | 18,15 | ||
| RD media | 3,49% | 3,46% | ||
| Prix / valeur comptable moyenne | 2,23 | 2,38 | ||
| EV / EBITDA moyen | 11,93 | 11,14 | ||
| EV /EBIT moyenne | 17,67 | 16,06 | ||
| ROA moyen | 3,81% | 4,33% | ||
| ROE moyen | 11,99% | 14,12% | ||
| ROCE moyen | 9,72% | 11,49% |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenu | 77.769,00 | 71.977,00 | 62.265,00 | 57.139,00 | 86.849,00 | 83.044,00 | 83.049,00 | 79.644,00 | 75.636,00 | 71.227,00 | 75.882,00 | 77.395,00 | 73.515,00 | 68.978,00 | 76.651,00 |
| % | 8.05% | 15.6% | 8.97% | -34.21% | 4.58% | -0.01% | 4.28% | 5.3% | 6.19% | -6.13% | -1.95% | 5.28% | 6.58% | -10.01% | |
| Coût des ventes | -48.116,00 | -46.130,00 | -39.527,00 | -36.953,00 | -60.922,00 | -58.181,00 | -58.021,00 | -55.826,00 | -53.789,00 | -50.869,00 | -55.053,00 | -55.470,00 | -51.388,00 | -48.977,00 | -55.941,00 |
| % | -4.31% | -16.71% | -6.97% | 39.34% | -4.71% | -0.28% | -3.93% | -3.79% | -5.74% | 7.6% | 0.75% | -7.94% | -4.92% | 12.45% | |
| Marge brute | 29.653,00 | 25.847,00 | 22.738,00 | 20.186,00 | 25.927,00 | 24.863,00 | 25.028,00 | 23.818,00 | 21.847,00 | 20.358,00 | 20.829,00 | 21.925,00 | 22.127,00 | 20.001,00 | 20.710,00 |
| % | 14.73% | 13.67% | 12.64% | -22.14% | 4.28% | -0.66% | 5.08% | 9.02% | 7.31% | -2.26% | -5% | -0.91% | 10.63% | -3.42% | |
| EBITDA | 14.163,00 | 12.844,00 | 11.575,00 | 8.097,00 | 10.507,00 | 11.069,00 | 10.676,00 | 10.216,00 | 9.825,00 | 9.576,00 | 8.726,00 | 9.280,00 | 10.743,00 | 9.814,00 | 7.272,00 |
| % | 10.27% | 10.96% | 42.95% | -22.94% | -5.08% | 3.68% | 4.5% | 3.98% | 2.6% | 9.74% | -5.97% | -13.62% | 9.47% | 34.96% | |
| Marge EBITDA / Ventes | 18,21% | 17,84% | 18,59% | 14,17% | 12,10% | 13,33% | 12,86% | 12,83% | 12,99% | 13,44% | 11,50% | 11,99% | 14,61% | 14,23% | 9,49% |
| EBIT (Operating profit) | 10.555,00 | 9.283,00 | 8.500,00 | 4.940,00 | 7.013,00 | 7.650,00 | 7.465,00 | 7.452,00 | 7.276,00 | 7.189,00 | 5.838,00 | 6.462,00 | 8.105,00 | 6.071,00 | 4.401,00 |
| % | 13.7% | 9.21% | 72.06% | -29.56% | -8.33% | 2.48% | 0.17% | 2.42% | 1.21% | 23.14% | -9.66% | -20.27% | 33.5% | 37.95% | |
| Marge EBIT / Ventes | 13,57% | 12,90% | 13,65% | 8,65% | 8,07% | 9,21% | 8,99% | 9,36% | 9,62% | 10,09% | 7,69% | 8,35% | 11,02% | 8,80% | 5,74% |
| Résultat net ordinaire | 7.949,00 | 3.723,00 | 6.161,00 | 4.030,00 | 5.174,00 | 5.807,00 | 6.046,00 | 5.450,00 | 7.282,00 | 5.373,00 | 4.284,00 | 4.151,00 | 6.145,00 | 3.899,00 | 2.292,00 |
| Résultat net total | 7.949,00 | 3.723,00 | 6.161,00 | 4.030,00 | 5.174,00 | 5.807,00 | 6.046,00 | 5.450,00 | 7.282,00 | 5.373,00 | 4.284,00 | 4.151,00 | 6.145,00 | 3.899,00 | 2.292,00 |
| BPA ordinaire | 9,92 | 4,60 | 7,59 | 4,93 | 6,32 | 7,01 | 7,29 | 6,65 | 8,74 | 6,31 | 5,03 | 4,69 | 6,96 | 4,44 | 2,63 |
| % | 115.65% | -39.39% | 53.96% | -21.99% | -9.84% | -3.84% | 9.62% | -23.91% | 38.51% | 25.45% | 7.25% | -32.61% | 56.76% | 68.82% | |
| 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 |
| BPA total | 9,92 | 4,60 | 7,59 | 4,93 | 6,32 | 7,01 | 7,29 | 6,65 | 8,74 | 6,31 | 5,03 | 4,69 | 6,96 | 4,44 | 2,63 |
| Dividende ordinaire | 4,7000 | 4,2500 | 4,0000 | 3,0000 | 3,9000 | 3,8000 | 3,7000 | 3,6000 | 3,5000 | 3,3000 | 3,0000 | 3,0000 | 3,0000 | 2,7000 | 1,6000 |
| % | 10.59% | 6.25% | 33.33% | -23.08% | 2.63% | 2.7% | 2.78% | 2.86% | 6.06% | 10% | -0% | -0% | 11.11% | 68.75% | |
| Pay-out | 47,38% | 92,43% | 52,69% | 60,85% | 61,68% | 54,20% | 50,74% | 54,16% | 40,03% | 52,32% | 59,68% | 63,91% | 43,09% | 60,76% | 60,85% |
| Dividende extraordinaire | 0,5000 | ||||||||||||||
| Dividende total | 4,7000 | 4,2500 | 4,0000 | 3,5000 | 3,9000 | 3,8000 | 3,7000 | 3,6000 | 3,5000 | 3,3000 | 3,0000 | 3,0000 | 3,0000 | 2,7000 | 1,6000 |
| Observations | |||||||||||||||
| Valeur comptable par action | 59,64 | 60,39 | 54,68 | 44,52 | 58,81 | 54,90 | 51,97 | 41,73 | 41,39 | 36,33 | 32,98 | 34,89 | 35,72 | 32,30 | 30,57 |
| % | -1.24% | 10.44% | 22.82% | -24.3% | 7.12% | 5.64% | 24.54% | 0.82% | 13.93% | 10.16% | -5.47% | -2.32% | 10.59% | 5.66% | |
| Dette nette | 34.843,00 | 37.212,00 | 37.010,00 | 29.270,00 | 22.726,00 | 19.840,00 | 22.607,00 | 19.071,00 | 18.528,00 | 12.008,00 | 10.663,00 | 9.292,00 | 4.995,00 | 5.560,00 | 9.309,00 |
| % | -6.37% | 0.55% | 26.44% | 28.8% | 14.55% | -12.24% | 18.54% | 2.93% | 54.3% | 12.61% | 14.75% | 86.03% | -10.16% | -40.27% | |
| Dette nette / EBITDA | 2,46 | 2,90 | 3,20 | 3,61 | 2,16 | 1,79 | 2,12 | 1,87 | 1,89 | 1,25 | 1,22 | 1,00 | 0,46 | 0,57 | 1,28 |
| Dette nette / CF Exploitation | 2,85 | 3,63 | 3,70 | 3,30 | 2,69 | 2,35 | 3,15 | 2,51 | 2,80 | 1,69 | 1,45 | 1,31 | 0,64 | 0,59 | 1,53 |
| ROA | 5,48% | 2,46% | 4,41% | 3,25% | 3,44% | 4,18% | 4,52% | 4,34% | 6,05% | 5,12% | 4,20% | 3,83% | 5,89% | 3,79% | 2,41% |
| ROE | 16,63% | 7,61% | 13,88% | 11,07% | 10,75% | 12,77% | 14,03% | 15,93% | 21,12% | 17,36% | 15,24% | 13,45% | 19,49% | 13,76% | 8,60% |
| ROCE | 12,01% | 10,09% | 9,85% | 7,15% | 9,51% | 11,27% | 11,12% | 13,83% | 13,58% | 16,52% | 14,86% | 15,87% | 21,82% | 17,52% | 12,03% |
| CASH-FLOW OPÉRATIONNEL | 12.239,00 | 10.241,00 | 9.996,00 | 8.862,00 | 8.456,00 | 8.425,00 | 7.176,00 | 7.611,00 | 6.612,00 | 7.100,00 | 7.340,00 | 7.110,00 | 7.767,00 | 9.349,00 | 6.101,00 |
| % | 19.51% | 2.45% | 12.8% | 4.8% | 0.37% | 17.41% | -5.72% | 15.11% | -6.87% | -3.27% | 3.23% | -8.46% | -16.92% | 53.24% | |
| Cash-flow d'investissement | -3.176,00 | -2.490,00 | -15.494,00 | -5.184,00 | -5.011,00 | -3.774,00 | -7.457,00 | -4.144,00 | -5.827,00 | -4.026,00 | -5.076,00 | -5.685,00 | -4.044,00 | -2.847,00 | -3.162,00 |
| % | -27.55% | 83.93% | -198.88% | -3.45% | -32.78% | 49.39% | -79.95% | 28.88% | -44.73% | 20.69% | 10.71% | -40.58% | -42.04% | 9.96% | |
| Cash-flow Financement | -8.731,00 | -7.502,00 | 785,00 | 3.172,00 | -2.277,00 | -1.946,00 | -1.560,00 | -2.710,00 | 1.056,00 | -4.487,00 | -3.396,00 | -3.055,00 | -5.443,00 | -2.646,00 | 375,00 |
| % | -16.38% | -1055.67% | -75.25% | 239.31% | -17.01% | -24.74% | 42.44% | -356.63% | 123.53% | -32.13% | -11.16% | 43.87% | -105.71% | -805.6% | |
| Variation du taux de change | -721,00 | 679,00 | 204,00 | -525,00 | 157,00 | -29,00 | -387,00 | 98,00 | 83,00 | 214,00 | -584,00 | 68,00 | 5,00 | 167,00 | -39,00 |
| Cash flow net | -389,00 | 928,00 | -4.509,00 | 6.325,00 | 1.325,00 | 2.676,00 | -2.228,00 | 855,00 | 1.924,00 | -1.199,00 | -1.716,00 | -1.562,00 | -1.715,00 | 4.023,00 | 3.275,00 |
| % | -141.92% | 120.58% | -171.29% | 377.36% | -50.49% | 220.11% | -360.58% | -55.56% | 260.47% | 30.13% | -9.86% | 8.92% | -142.63% | 22.84% | |
| CFE-CFI-PID | 7.855,00 | 6.927,00 | -6.202,00 | 2.845,00 | 2.322,00 | 3.549,00 | -1.281,00 | 2.658,00 | 189,00 | 2.457,00 | 1.785,00 | 922,00 | 3.248,00 | 6.065,00 | 2.180,00 |
| Paiement des dividendes | 3.362,00 | 3.215,00 | 2.804,00 | 3.174,00 | 3.060,00 | 3.011,00 | 2.914,00 | 2.827,00 | 2.728,00 | 2.533,00 | 2.528,00 | 2.629,00 | 2.356,00 | 1.388,00 | 1.380,00 |
| Nombre d'actions au 31 décembre | 801.342.000 | 809.680.000 | 811.490.000 | 817.364.000 | 818.309.000 | 828.316.000 | 829.164.000 | 819.914.000 | 832.832.000 | 851.934.000 | 852.252.000 | 884.311.000 | 882.656.000 | 877.480.000 | 871.747.000 |
| Prix maximum | 169,84 | 157,96 | 156,98 | 120,66 | 119,90 | 125,70 | 133,50 | 117,35 | 106,35 | 101,35 | 100,45 | 83,46 | 99,39 | 95,18 | 69,39 |
| Prix minimum | 117,64 | 93,67 | 116,30 | 58,77 | 84,42 | 94,97 | 108,00 | 79,23 | 77,91 | 80,17 | 75,42 | 62,13 | 62,13 | 60,90 | 37,32 |
| PER maximum | 36,94 | 20,81 | 31,84 | 19,08 | 17,10 | 17,24 | 20,08 | 13,42 | 16,86 | 20,16 | 21,40 | 11,99 | 22,37 | 36,20 | |
| PER moyen | 31,26 | 16,57 | 27,71 | 14,19 | 14,57 | 15,13 | 18,17 | 11,24 | 14,61 | 18,06 | 18,73 | 10,46 | 18,18 | 29,68 | |
| PER minimum | 25,58 | 12,34 | 23,59 | 9,29 | 12,04 | 13,02 | 16,25 | 9,06 | 12,35 | 15,95 | 16,07 | 8,92 | 13,98 | 23,16 | |
| RD% maximum | 3,61% | 4,27% | 2,58% | 6,64% | 4,50% | 3,90% | 3,33% | 4,42% | 4,24% | 3,74% | 3,98% | 4,83% | 4,35% | 2,63% | |
| RD% moyenne | 3,06% | 3,40% | 2,25% | 4,93% | 3,84% | 3,42% | 3,01% | 3,70% | 3,67% | 3,35% | 3,48% | 4,21% | 3,53% | 2,15% | |
| RD% minimum | 2,50% | 2,53% | 1,91% | 3,23% | 3,17% | 2,94% | 2,70% | 2,98% | 3,10% | 2,96% | 2,99% | 3,59% | 2,72% | 1,68% | |
| Prix / Valeur comptable maximum | 2,81 | 2,89 | 3,53 | 2,05 | 2,18 | 2,42 | 3,20 | 2,83 | 2,93 | 3,07 | 2,88 | 2,34 | 3,08 | 3,11 | |
| Prix / valeur comptable moyenne | 2,38 | 2,30 | 3,07 | 1,53 | 1,86 | 2,12 | 2,89 | 2,37 | 2,54 | 2,75 | 2,52 | 2,04 | 2,50 | 2,55 | |
| Prix / Valeur comptable minimum | 1,95 | 1,71 | 2,61 | 1,00 | 1,54 | 1,83 | 2,59 | 1,91 | 2,14 | 2,43 | 2,16 | 1,74 | 1,92 | 1,99 | |
| EV / EBITDA maximum | 13,49 | 14,25 | 19,35 | 11,55 | 10,66 | 11,87 | 12,70 | 11,68 | 10,50 | 11,12 | 10,23 | 7,33 | 9,51 | 12,77 | |
| EV / EBITDA moyen | 11,87 | 12,00 | 17,31 | 9,14 | 9,34 | 10,68 | 11,67 | 10,09 | 9,27 | 10,08 | 9,08 | 6,46 | 7,83 | 10,70 | |
| EV / EBITDA minimum | 10,24 | 9,75 | 15,27 | 6,73 | 8,03 | 9,49 | 10,63 | 8,50 | 8,03 | 9,05 | 7,93 | 5,58 | 6,15 | 8,63 |
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.
