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"
Historische Daten über Ferrari
Land: Eurozone.
NL
Sector: Automobile.
| Preis | 388,20 |
| Anzahl der Aktien | 180.418.090 |
| Kapitalisierung | 70.038.302.538 |
| Buchwert je Aktie | 16,97 |
| Preis / Buchwert | 22,88 |
| EV / EBITDA | 44,15 |
| EV / EBIT | 8,09 |
| 2023 | 2024 Schätzung | %s/2023 | |
|---|---|---|---|
| GPA | 6,97 | 7,50 | 7,07% |
| PER | 55,70 | 51,76 | |
| DPA | 2,4430 | ||
| RPD | 0,63% |
| Wachstumsraten | 5 Jahre | 10 Jahre | 20 Jahre | 30 Jahre |
|---|---|---|---|---|
| Einnahmen | 11,78% | |||
| EBITDA | 7,71% | |||
| EBIT | 14,36% | |||
| GPA Ordentliches | 10,78% | |||
| Dividende Ordentliche | 18,85% | |||
| Buchwert je Aktie | 18,77% | |||
| OPERATIVER CASH-FLOW | 12,94% |
| Durchschnittliche Verhältnisse | 5 Jahre | 10 Jahre | 20 Jahre | 30 Jahre |
|---|---|---|---|---|
| PER Durchschnittlicher | 45,67 | |||
| DR Medien | 0,72% | |||
| Preis / durchschnittlicher Buchwert | 18,51 | |||
| EV / EBITDA durchschnittliches | 26,19 | |||
| EV / EBIT Durchschnitt | 38,07 | |||
| ROA Durchschnittlicher | 12,44% | |||
| ROE Durchschnittlicher | 39,14% | |||
| ROCE Durchschnittliche | 30,95% |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Einnahmen | 5.970,00 | 5.095,25 | 4.270,89 | 3.459,79 | 3.766,62 | 3.420,32 | 3.416,89 | 3.105,08 | 2.854,37 | 2.762,36 |
| % | 17.17% | 19.3% | 23.44% | -8.15% | 10.12% | 0.1% | 10.04% | 8.78% | 3.33% | |
| Kosten des Umsatzes | -2.996,00 | -2.648,95 | -2.080,61 | -1.686,32 | -1.805,31 | -1.622,91 | -1.650,86 | -1.579,69 | -1.498,81 | -1.505,89 |
| % | -13.1% | -27.32% | -23.38% | 6.59% | -11.24% | 1.69% | -4.51% | -5.4% | 0.47% | |
| Bruttomarge | 2.974,00 | 2.446,30 | 2.190,28 | 1.773,47 | 1.961,31 | 1.797,42 | 1.766,03 | 1.525,39 | 1.355,56 | 1.256,47 |
| % | 21.57% | 11.69% | 23.5% | -9.58% | 9.12% | 1.78% | 15.78% | 12.53% | 7.89% | |
| EBITDA | 1.617,00 | 1.773,38 | 1.531,48 | 1.142,76 | 1.269,39 | 1.115,26 | 1.036,02 | 842,80 | 719,08 | 678,45 |
| % | -8.82% | 15.8% | 34.02% | -9.98% | 13.82% | 7.65% | 22.93% | 17.21% | 5.99% | |
| EBITDA-Marge / Umsatz | 27,09% | 34,80% | 35,86% | 33,03% | 33,70% | 32,61% | 30,32% | 27,14% | 25,19% | 24,56% |
| EBIT (Operating profit) | 1.617,00 | 1.227,38 | 1.075,49 | 716,13 | 917,45 | 826,51 | 775,42 | 595,08 | 444,32 | 389,47 |
| % | 31.74% | 14.12% | 50.18% | -21.94% | 11% | 6.59% | 30.31% | 33.93% | 14.08% | |
| EBIT-Marge / Umsatz | 27,09% | 24,09% | 25,18% | 20,70% | 24,36% | 24,16% | 22,69% | 19,16% | 15,57% | 14,10% |
| Ordentlicher Nettogewinn | 1.257,00 | 932,61 | 830,77 | 607,82 | 695,82 | 784,68 | 535,39 | 398,76 | 287,82 | 261,37 |
| Nettoergebnis insgesamt | 1.257,00 | 932,61 | 830,77 | 607,82 | 695,82 | 784,68 | 535,39 | 398,76 | 287,82 | 261,37 |
| GPA Ordentliches | 6,97 | 5,13 | 4,52 | 3,28 | 3,76 | 4,18 | 2,83 | 2,11 | 1,52 | 1,38 |
| % | 35.87% | 13.5% | 37.8% | -12.77% | -10.05% | 47.7% | 34.12% | 38.82% | 10.14% | |
| GPA außergewöhnlich | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| GPA insgesamt | 6,97 | 5,13 | 4,52 | 3,28 | 3,76 | 4,18 | 2,83 | 2,11 | 1,52 | 1,38 |
| Dividende Ordentliche | 2,4430 | 1,8100 | 1,3620 | 0,8670 | 1,1300 | 1,0300 | 0,7100 | 0,6350 | 0,4600 | 0,0000 |
| % | 34.97% | 32.89% | 57.09% | -23.27% | 9.71% | 45.07% | 11.81% | 38.04% | ||
| Pay-out | 35,06% | 35,31% | 30,14% | 26,43% | 30,09% | 24,67% | 25,06% | 30,08% | 30,19% | 0,00% |
| Dividende Außerordentliche | ||||||||||
| Dividende insgesamt | 2,4430 | 1,8100 | 1,3620 | 0,8670 | 1,1300 | 1,0300 | 0,7100 | 0,6350 | 0,4600 | 0,0000 |
| Bemerkungen | ||||||||||
| Buchwert je Aktie | 16,97 | 14,25 | 12,00 | 9,63 | 7,99 | 7,18 | 4,12 | 1,72 | -0,13 | 13,07 |
| % | 19.09% | 18.75% | 24.61% | 20.53% | 11.28% | 74.27% | 139.53% | 1423.08% | -100.99% | |
| Nettoverschuldung | 1.355,00 | 1.423,00 | 1.286,00 | 1.363,00 | 1.192,00 | 1.133,00 | 1.158,00 | 1.390,00 | 1.938,00 | -566,00 |
| % | -4.78% | 10.65% | -5.65% | 14.35% | 5.21% | -2.16% | -16.69% | -28.28% | 442.4% | |
| Nettoverschuldung / EBITDA | 0,84 | 0,80 | 0,84 | 1,19 | 0,94 | 1,02 | 1,12 | 1,65 | 2,70 | -0,83 |
| Nettoverschuldung / FZ Ausschöpfung | 0,79 | 1,01 | 1,00 | 1,63 | 0,91 | 1,21 | 1,75 | 1,38 | 2,74 | -1,33 |
| ROA | 15,61% | 12,01% | 12,10% | 9,71% | 12,78% | 16,17% | 12,93% | 10,36% | 7,43% | 5,63% |
| ROE | 41,07% | 35,97% | 37,66% | 34,05% | 46,97% | 58,18% | 68,76% | 122,70% | -1145,63% | 10,58% |
| ROCE | 36,54% | 30,49% | 30,75% | 22,72% | 34,24% | 33,24% | 39,93% | 34,60% | 23,16% | 20,37% |
| OPERATIVER CASH-FLOW | 1.716,64 | 1.403,34 | 1.282,73 | 838,21 | 1.306,09 | 934,04 | 662,80 | 1.005,30 | 707,27 | 426,07 |
| % | 22.33% | 9.4% | 53.03% | -35.82% | 39.83% | 40.92% | -34.07% | 42.14% | 66% | |
| Cash-flow aus Investitionen | -866,45 | -805,41 | -732,74 | -708,03 | -701,07 | -636,94 | -379,44 | -320,46 | -317,07 | -289,78 |
| % | -7.58% | -9.92% | -3.49% | -0.99% | -10.07% | -67.86% | -18.4% | -1.07% | -9.42% | |
| Finanzierung des Cash-Flow | -1.109,41 | -533,56 | -579,67 | 339,68 | -501,53 | -152,09 | -85,07 | -411,04 | -351,27 | -121,62 |
| % | -107.93% | 7.95% | -270.65% | 167.73% | -229.76% | -78.78% | 79.3% | -17.02% | -188.83% | |
| Wechselkursschwankungen | -7,70 | 0,38 | 11,42 | -5,41 | 0,79 | 0,95 | ||||
| Netto-Cashflow | -266,92 | 64,76 | -18,26 | 464,46 | 104,28 | 145,96 | 198,29 | 273,80 | 38,93 | 14,67 |
| % | -512.17% | 454.65% | -103.93% | 345.4% | -28.56% | -26.39% | -27.58% | 603.31% | 165.37% | |
| CFE-CFI-PID | 850,19 | 597,93 | 549,99 | 130,18 | 605,02 | 297,10 | 283,36 | 684,84 | 390,20 | 136,29 |
| Dividendenzahlungen | 328,63 | 249,52 | 160,10 | 208,10 | 192,66 | 133,10 | 119,99 | 86,91 | 0,00 | 0,00 |
| Anzahl der Aktien am Jahresende | 180.418.090 | 181.953.498 | 183.843.000 | 185.283.000 | 185.283.000 | 187.921.000 | 188.954.000 | 188.923.000 | 188.923.000 | 188.923.000 |
| Maximaler Preis | 346,10 | 238,70 | 248,00 | 190,75 | 156,35 | 129,50 | 105,30 | 56,60 | ||
| Minimaler Preis | 200,70 | 161,40 | 154,40 | 114,00 | 84,30 | 83,10 | 54,40 | 27,91 | ||
| Maximum PER | 67,52 | 52,82 | 75,60 | 50,79 | 37,44 | 45,70 | 49,89 | 37,15 | 0,00 | |
| PER Durchschnittlicher | 53,34 | 44,27 | 61,33 | 40,57 | 28,82 | 37,52 | 37,83 | 27,74 | 0,00 | |
| Minimum PER | 39,16 | 35,72 | 47,07 | 30,36 | 20,19 | 29,33 | 25,77 | 18,32 | 0,00 | |
| RD% max. | 0,90% | 0,84% | 0,56% | 0,99% | 1,22% | 0,85% | 1,17% | 1,65% | #¡DIV/0! | |
| RD% Durchschnitt | 0,71% | 0,71% | 0,46% | 0,79% | 0,94% | 0,70% | 0,89% | 1,23% | #¡DIV/0! | |
| RD% Minimum | 0,52% | 0,57% | 0,35% | 0,59% | 0,66% | 0,55% | 0,60% | 0,81% | #¡DIV/0! | |
| Preis / Maximaler Buchwert | 24,29 | 19,89 | 25,74 | 23,86 | 21,78 | 31,42 | 61,21 | -425,63 | 0,00 | |
| Preis / durchschnittlicher Buchwert | 19,19 | 16,67 | 20,88 | 19,06 | 16,77 | 25,79 | 46,42 | -317,75 | 0,00 | |
| Preis / Mindestbuchwert | 14,08 | 13,45 | 16,03 | 14,26 | 11,75 | 20,17 | 31,62 | -209,88 | 0,00 | |
| EV / EBITDA Maximales | 36,01 | 29,20 | 41,09 | 28,78 | 26,99 | 24,61 | 25,26 | 17,57 | -0,83 | |
| EV / EBITDA durchschnittliches | 28,62 | 24,61 | 33,56 | 23,18 | 21,01 | 20,40 | 19,55 | 13,80 | -0,83 | |
| EV / EBITDA Minimum | 21,22 | 20,02 | 26,03 | 17,58 | 15,02 | 16,19 | 13,85 | 10,03 | -0,83 |
GPA / Dividende / Durchschnittliches KGV
Entwicklung der Verschuldung
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.
