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 Unibail Rodamco
Pays: Zone euro.
FR
Sector: REIT.
| Prix | 79,58 |
| Nº d'actions | 138.965.717 |
| Capitalisation | 11.058.891.759 |
| Valeur comptable par action | 110,72 |
| Prix / Valeur comptable | 0,72 |
| EV / EBITDA | 14,12 |
| EV / EBIT | #¡REF! |
| 2023 | 2024 estimé | |
|---|---|---|
| BPA | -11,72 | 8,30 |
| PER | -6,79 | 9,59 |
| DPA | 2,5000 | |
| RPD | 3,14% |
| Taux de croissance | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| Revenu | -1,06% | 3,36% | #¡REF! | #¡REF! |
| EBITDA | 1,27% | 1,70% | #¡REF! | #¡REF! |
| EBIT | -186,70% | #¡NUM! | #¡REF! | #¡REF! |
| BPA ordinaire | -209,47% | #¡NUM! | #¡REF! | #¡REF! |
| Dividende ordinaire | -25,37% | -11,92% | #¡REF! | #¡REF! |
| Valeur comptable par action | -10,17% | -2,39% | #¡REF! | #¡REF! |
| CASH-FLOW OPÉRATIONNEL | 2,77% | 4,77% | #¡REF! | #¡REF! |
| Ratios moyens | 5 années | 10 années | 20 années | 30 années |
|---|---|---|---|---|
| PER moyen | 12,58 | 11,87 | ||
| RD media | 3,85% | 4,36% | ||
| Prix / valeur comptable moyenne | 0,52 | 0,93 | ||
| EV / EBITDA moyen | #¡REF! | #¡REF! | ||
| EV /EBIT moyenne | #¡REF! | #¡REF! | ||
| ROA moyen | -3,08% | 0,86% | ||
| ROE moyen | -10,48% | 0,43% | ||
| ROCE moyen | #¡REF! | #¡REF! |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenu | 1.882,30 | 1.885,70 | 1.437,00 | 1.486,60 | 2.125,20 | 1.985,50 | 1.582,60 | 1.528,50 | 1.452,80 | 1.465,10 | 1.352,10 | 1.317,60 | 1.262,00 | 1.257,40 | 1.257,30 | 1.215,50 | 765,40 | 410,80 | 400,70 | 439,00 |
| % | -0.18% | 31.22% | -3.34% | -30.05% | 7.04% | 25.46% | 3.54% | 5.21% | -0.84% | 8.36% | 2.62% | 4.41% | 0.37% | 0.01% | 3.44% | 58.81% | 86.32% | 2.52% | -8.72% | |
| Coût des ventes | ||||||||||||||||||||
| % | ||||||||||||||||||||
| Marge brute | ||||||||||||||||||||
| % | ||||||||||||||||||||
| EBITDA | 2.199,00 | 2.209,00 | 886,80 | -450,10 | 1.919,40 | 2.064,90 | 2.970,91 | 3.632,89 | 3.271,10 | 2.884,60 | 1.857,80 | 2.511,90 | 2.132,40 | 3.041,60 | -1.023,50 | -547,60 | 2.418,20 | 2.237,00 | 1.667,80 | 1.023,80 |
| % | -0.45% | 149.1% | 297.02% | -123.45% | -7.05% | -30.5% | -18.22% | 11.06% | 13.4% | 55.27% | -26.04% | 17.8% | -29.89% | 397.18% | -86.91% | -122.64% | 8.1% | 34.13% | 62.9% | |
| Marge EBITDA / Ventes | 116,83% | 117,14% | 61,71% | -30,28% | 90,32% | 104,00% | 187,72% | 237,68% | 225,16% | 196,89% | 137,40% | 190,64% | 168,97% | 241,90% | -81,40% | -45,05% | 315,94% | 544,55% | 416,22% | 233,21% |
| EBIT (Operating profit) | -968,90 | 545,00 | -465,70 | -6.956,40 | 781,80 | 1.977,80 | 2.906,00 | 3.590,50 | 3.248,20 | 2.852,80 | 1.839,00 | 2.495,80 | 2.114,30 | 2.994,60 | -1.073,50 | -596,90 | 1.082,00 | 2.227,40 | 1.671,70 | 1.030,00 |
| % | -277.78% | 217.03% | 93.31% | -989.79% | -60.47% | -31.94% | -19.06% | 10.54% | 13.86% | 55.13% | -26.32% | 18.04% | -29.4% | 378.96% | -79.85% | -155.17% | -51.42% | 33.24% | 62.3% | |
| Marge EBIT / Ventes | -51,47% | 28,90% | -32,41% | -467,94% | 36,79% | 99,61% | 183,62% | 234,90% | 223,58% | 194,72% | 136,01% | 189,42% | 167,54% | 238,16% | -85,38% | -49,11% | 141,36% | 542,21% | 417,19% | 234,62% |
| Résultat net ordinaire | -1.629,10 | 178,20 | -972,10 | -7.212,60 | 1.103,30 | 1.031,10 | 2.439,50 | 2.409,00 | 2.334,00 | 1.670,50 | 1.290,60 | 1.458,60 | 1.327,80 | 2.187,60 | -1.467,80 | -1.116,00 | 959,40 | 2.139,80 | 1.385,30 | 825,60 |
| Résultat net total | -1.629,10 | 178,20 | -972,10 | -7.212,60 | 1.103,30 | 1.031,10 | 2.439,50 | 2.409,00 | 2.334,00 | 1.670,50 | 1.290,60 | 1.458,60 | 1.327,80 | 2.187,60 | -1.467,80 | -1.116,00 | 959,40 | 2.139,80 | 1.385,30 | 825,60 |
| BPA ordinaire | -11,72 | 1,28 | -7,01 | -52,09 | 7,97 | 7,46 | 23,65 | 23,44 | 23,27 | 16,08 | 13,28 | 15,67 | 14,23 | 23,56 | -16,10 | -12,19 | 13,85 | 45,93 | 30,07 | 18,24 |
| % | -1015.63% | 118.26% | 86.54% | -753.58% | 6.84% | -68.46% | 0.9% | 0.73% | 44.71% | 21.08% | -15.25% | 10.12% | -39.6% | 246.34% | -32.08% | -188.01% | -69.85% | 52.74% | 64.86% | |
| 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 |
| BPA total | -11,72 | 1,28 | -7,01 | -52,09 | 7,97 | 7,46 | 23,65 | 23,44 | 23,27 | 16,08 | 13,28 | 15,67 | 14,23 | 23,56 | -16,10 | -12,19 | 13,85 | 45,93 | 30,07 | 18,24 |
| FFO | ||||||||||||||||||||
| % | ||||||||||||||||||||
| Dividende ordinaire | 2,5000 | 0,0000 | 0,0000 | 0,0000 | 5,4000 | 10,8000 | 10,8000 | 10,2000 | 9,7000 | 9,6000 | 8,9000 | 8,4000 | 8,0000 | 8,0000 | 8,0000 | 7,5000 | 7,0000 | 5,0000 | 4,0000 | 3,7500 |
| % | -100% | -50% | -0% | 5.88% | 5.15% | 1.04% | 7.87% | 5.95% | 5% | -0% | -0% | 6.67% | 7.14% | 40% | 25% | 6.67% | ||||
| Pay-out | -21,33% | 0,00% | 0,00% | 0,00% | 67,73% | 144,85% | 45,67% | 43,51% | 41,69% | 59,70% | 67,00% | 53,62% | 56,21% | 33,95% | -49,70% | -61,52% | 50,54% | 10,89% | 13,30% | 20,56% |
| Dividende extraordinaire | 20,0000 | 23,0000 | ||||||||||||||||||
| Dividende total | 2,5000 | 0,0000 | 0,0000 | 0,0000 | 5,4000 | 10,8000 | 10,8000 | 10,2000 | 9,7000 | 9,6000 | 8,9000 | 8,4000 | 8,0000 | 28,0000 | 8,0000 | 7,5000 | 7,0000 | 5,0000 | 27,0000 | 3,7500 |
| Observations | ||||||||||||||||||||
| Valeur comptable par action | 110,72 | 127,14 | 124,97 | 125,61 | 187,53 | 189,29 | 183,38 | 169,96 | 159,92 | 139,78 | 141,04 | 138,58 | 124,73 | 118,75 | 124,11 | 140,75 | 210,81 | 129,94 | 88,48 | 62,08 |
| % | -12.91% | 1.74% | -0.51% | -33.02% | -0.93% | 3.22% | 7.9% | 6.28% | 14.41% | -0.89% | 1.78% | 11.1% | 5.04% | -4.32% | -11.82% | -33.23% | 62.24% | 46.86% | 42.53% | |
| NAV | 146,70 | 155,70 | ||||||||||||||||||
| % | -5.78% | |||||||||||||||||||
| Dette nette | 20.000,00 | 20.700,00 | 22.600,00 | 24.248,00 | 24.239,00 | 23.228,00 | 14.289,30 | 13.418,90 | 13.258,00 | 12.821,00 | 12.250,00 | 11.034,00 | 9.749,00 | 9.252,00 | 7.365,00 | 7.578,00 | 7.140,00 | 2.744,00 | ||
| % | -3.38% | -8.41% | -6.8% | 0.04% | 4.35% | 62.56% | 6.49% | 1.21% | 3.41% | 4.66% | 11.02% | 13.18% | 5.37% | 25.62% | -2.81% | 6.13% | 160.2% | |||
| Dette nette / EBITDA | 9,10 | 9,37 | 25,48 | -53,87 | 12,63 | 11,25 | 4,81 | 3,69 | 4,05 | 4,44 | 6,59 | 4,39 | 4,57 | 3,04 | -7,20 | -13,84 | 2,95 | 1,23 | 0,00 | 0,00 |
| Dette nette / CF Exploitation | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| LTV | 45,60% | 45,20% | 47,10% | 48,40% | 41,80% | |||||||||||||||
| ROA | -3,04% | 0,33% | -1,77% | -12,59% | 1,70% | 1,60% | 5,64% | 5,91% | 6,12% | 4,70% | 3,99% | 4,93% | 5,03% | 8,76% | -6,47% | -4,48% | 3,76% | 19,73% | 15,96% | 11,19% |
| ROE | -10,59% | 1,01% | -5,61% | -41,47% | 4,25% | 3,94% | 12,90% | 13,79% | 14,55% | 11,50% | 9,42% | 11,30% | 11,41% | 19,84% | -12,97% | -8,66% | 6,57% | 35,35% | 33,99% | 29,38% |
| ROCE | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
| CASH-FLOW OPÉRATIONNEL | 2.056,50 | 2.436,20 | 1.720,60 | 1.423,10 | 1.887,10 | 1.794,00 | 1.486,50 | 1.558,00 | 1.415,60 | 1.588,40 | 1.290,20 | 1.331,30 | 1.219,00 | 1.222,10 | 1.301,40 | 1.037,20 | 606,80 | 375,80 | 635,30 | 310,60 |
| % | -15.59% | 41.59% | 20.91% | -24.59% | 5.19% | 20.69% | -4.59% | 10.06% | -10.88% | 23.11% | -3.09% | 9.21% | -0.25% | -6.09% | 25.47% | 70.93% | 61.47% | -40.85% | 104.54% | |
| Cash-flow d'investissement | -791,40 | 280,80 | 620,80 | 81,80 | -416,70 | -4.271,10 | -1.024,90 | -386,90 | -521,40 | -121,00 | -1.429,00 | -1.476,10 | -371,20 | 148,10 | -169,50 | -730,80 | -746,10 | -66,30 | -166,50 | 286,80 |
| % | -381.84% | -54.77% | 658.92% | 119.63% | 90.24% | -316.73% | -164.9% | 25.8% | -330.91% | 91.53% | 3.19% | -297.66% | -350.64% | 187.37% | 76.81% | 2.05% | -1025.34% | 60.18% | -158.05% | |
| Cash-flow Financement | 865,40 | -1.642,80 | -2.243,20 | 116,50 | -1.345,90 | 2.252,00 | -293,40 | -1.083,40 | -1.411,90 | -716,10 | 196,00 | 128,40 | -844,00 | -1.554,70 | -998,90 | -278,40 | 229,90 | -296,00 | -613,10 | -820,70 |
| % | 152.68% | 26.77% | -2025.49% | 108.66% | -159.76% | 867.55% | 72.92% | 23.27% | -97.17% | -465.36% | 52.65% | 115.21% | 45.71% | -55.64% | -258.8% | -221.1% | 177.67% | 51.72% | 25.3% | |
| Variation du taux de change | 44,40 | 7,30 | 13,70 | 20,40 | -7,20 | 28,10 | 1,50 | -11,90 | 10,10 | -18,40 | -0,60 | -0,70 | -1,20 | -1,00 | -0,20 | -1,20 | 3,20 | 0,00 | 0,00 | 0,00 |
| Cash flow net | 2.174,90 | 1.081,50 | 111,90 | 1.641,80 | 117,30 | -197,00 | 169,70 | 75,80 | -507,60 | 732,90 | 56,60 | -17,10 | 2,60 | -185,50 | 132,80 | 26,80 | 93,80 | 13,50 | -144,30 | -223,30 |
| % | 101.1% | 866.49% | -93.18% | 1299.66% | 159.54% | -216.09% | 123.88% | 114.93% | -169.26% | 1194.88% | 430.99% | -757.69% | 101.4% | -239.68% | 395.52% | -71.43% | 594.81% | 109.36% | 35.38% | |
| CFE-CFI-PID | 804,00 | 2.288,50 | 1.883,80 | 1.118,80 | 1.062,00 | -2.777,40 | 238,70 | 917,10 | 581,20 | 1.144,50 | -441,10 | -425,20 | 544,00 | 1.115,90 | 905,30 | 31,40 | -300,90 | 195,60 | 366,50 | 503,30 |
| Paiement des dividendes | 0,00 | 0,00 | 0,00 | 747,40 | 1.493,90 | 1.079,20 | 1.018,30 | 963,10 | 946,50 | 871,40 | 610,50 | 735,40 | 735,20 | 2.565,60 | 510,90 | 643,40 | 429,30 | 186,10 | 1.216,40 | 197,40 |
| Nombre d'actions au 31 décembre | 138.965.717 | 138.717.455 | 138.594.416 | 138.472.385 | 138.378.605 | 138.288.601 | 103.155.132 | 102.762.477 | 100.311.426 | 103.878.972 | 97.161.396 | 93.105.153 | 93.291.418 | 92.845.642 | 91.178.707 | 91.544.086 | 69.274.513 | 46.583.901 | 46.068.533 | 45.261.057 |
| Prix maximum | 69,24 | 73,09 | 85,65 | 142,05 | 158,16 | 214,20 | 235,15 | 252,95 | 262,00 | 215,30 | 209,00 | 188,50 | 162,95 | 167,00 | 160,05 | 175,50 | 241,50 | 187,90 | 122,40 | 117,50 |
| Prix minimum | 41,66 | 39,67 | 53,86 | 29,08 | 116,20 | 131,10 | 202,15 | 203,10 | 209,10 | 174,25 | 164,20 | 130,35 | 123,30 | 119,85 | 85,80 | 96,43 | 137,02 | 111,80 | 88,20 | 73,00 |
| PER maximum | 53,90 | -10,42 | -1,64 | 17,82 | 21,21 | 9,06 | 10,03 | 10,87 | 16,29 | 16,21 | 13,34 | 13,24 | 6,92 | -10,37 | -13,13 | 12,67 | 5,26 | 6,25 | 6,71 | |
| PER moyen | 43,16 | -8,04 | -1,34 | 10,73 | 18,40 | 7,30 | 9,33 | 9,80 | 14,65 | 14,66 | 11,91 | 11,20 | 6,07 | -8,91 | -10,08 | 9,82 | 4,12 | 4,98 | 5,77 | |
| PER minimum | 32,43 | -5,66 | -1,03 | 3,65 | 15,58 | 5,54 | 8,62 | 8,73 | 13,00 | 13,12 | 10,48 | 9,16 | 5,23 | -7,44 | -7,04 | 6,96 | 2,98 | 3,72 | 4,84 | |
| RD% maximum | 0,00% | 0,00% | 0,00% | 18,57% | 9,29% | 8,24% | 5,05% | 4,78% | 4,59% | 5,11% | 5,12% | 6,14% | 6,49% | 6,68% | 8,74% | 7,26% | 3,65% | 3,58% | 4,25% | |
| RD% moyenne | 0,00% | 0,00% | 0,00% | 11,19% | 8,06% | 6,64% | 4,69% | 4,31% | 4,13% | 4,62% | 4,57% | 5,19% | 5,70% | 5,73% | 6,71% | 5,62% | 2,86% | 2,85% | 3,66% | |
| RD% minimum | 0,00% | 0,00% | 0,00% | 3,80% | 6,83% | 5,04% | 4,34% | 3,83% | 3,66% | 4,13% | 4,02% | 4,24% | 4,91% | 4,79% | 4,69% | 3,99% | 2,07% | 2,13% | 3,06% | |
| Prix / Valeur comptable maximum | 0,54 | 0,58 | 0,68 | 0,76 | 0,84 | 1,17 | 1,38 | 1,58 | 1,87 | 1,53 | 1,51 | 1,51 | 1,37 | 1,35 | 1,14 | 0,83 | 1,86 | 2,12 | 1,97 | |
| Prix / valeur comptable moyenne | 0,44 | 0,45 | 0,56 | 0,46 | 0,72 | 0,94 | 1,29 | 1,43 | 1,69 | 1,38 | 1,35 | 1,28 | 1,21 | 1,16 | 0,87 | 0,64 | 1,46 | 1,69 | 1,70 | |
| Prix / Valeur comptable minimum | 0,33 | 0,32 | 0,43 | 0,16 | 0,61 | 0,71 | 1,19 | 1,27 | 1,50 | 1,24 | 1,18 | 1,05 | 1,04 | 0,97 | 0,61 | 0,46 | 1,05 | 1,26 | 1,42 | |
| EV / EBITDA maximum | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | |
| EV / EBITDA moyen | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | |
| EV / EBITDA minimum | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! | #¡REF! |
BPA / Dividende / PER moyen
Évolution de la dette
REIT
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.
