|
2025 |
2026 |
2027 |
2028 |
2029 |
shares#estimates#column#sales |
86 416,22
|
90 788,87
|
94 830,85
|
98 398,04
|
100 872,00
|
shares#estimates#column#dividendspershare |
3,48
|
3,94
|
4,00
|
4,83
|
5,31
|
shares#estimates#column#dividendyield |
1,42 %
|
1,60 %
|
1,63 %
|
1,96 %
|
2,16 %
|
shares#estimates#column#earningpersharebasic |
10,70
|
12,71
|
14,84
|
17,50
|
20,25
|
shares#estimates#column#pricetoearningsratio |
22,98
|
19,35
|
16,57
|
14,05
|
12,14
|
shares#estimates#column#earningsbeforeinterestandtaxes |
19 825,23
|
22 392,09
|
24 972,55
|
26 321,45
|
27 582,00
|
shares#estimates#column#earningsbeforeinteresttaxesdepreciationamortization |
33 519,32
|
36 253,71
|
38 884,11
|
41 046,50
|
42 985,40
|
shares#estimates#column#netprofit |
12 105,78
|
13 869,11
|
15 532,39
|
16 616,83
|
17 445,00
|
shares#estimates#column#netprofitadjusted |
12 188,21
|
13 984,22
|
15 874,69
|
16 400,61
|
17 567,00
|
shares#estimates#column#pretaxprofit |
16 073,31
|
18 459,99
|
20 780,81
|
21 914,42
|
23 358,67
|
shares#estimates#column#pretaxprofitreported |
15 896,94
|
18 463,43
|
20 881,06
|
|
|
shares#estimates#column#earningpersharenongaap |
10,73
|
12,75
|
15,25
|
16,69
|
18,87
|
shares#estimates#column#earningpersharereported |
10,70
|
12,71
|
14,84
|
17,50
|
20,25
|
shares#estimates#column#grossincome |
54 775,00
|
57 891,50
|
60 665,00
|
63 103,00
|
65 684,00
|
shares#estimates#column#cashflowfrominvesting |
-16 052,33
|
-14 150,67
|
-12 069,00
|
-10 113,00
|
-10 136,00
|
shares#estimates#column#cashflowfromoperations |
27 753,70
|
29 362,38
|
30 322,71
|
30 900,25
|
31 171,00
|
shares#estimates#column#cashflowfromfinancing |
-4 536,50
|
-10 550,50
|
-11 345,50
|
-17 115,00
|
-17 511,00
|
shares#estimates#column#cashflowpershare |
22,69
|
25,75
|
28,12
|
|
|
shares#estimates#column#freecashflow |
17 872,36
|
18 747,86
|
19 106,19
|
20 561,63
|
21 390,40
|
shares#estimates#column#freecashflowpershare |
15,88
|
17,70
|
18,78
|
21,59
|
23,53
|
shares#estimates#column#bookvaluepershare |
53,29
|
53,00
|
55,43
|
|
|
shares#estimates#column#netdebt |
79 773,78
|
81 007,05
|
82 268,95
|
89 175,01
|
87 473,00
|
shares#estimates#column#researchanddevelopment |
|
|
|
|
|
shares#estimates#column#capitalexpenditure |
9 504,57
|
9 641,33
|
9 782,63
|
10 126,20
|
10 032,40
|
shares#estimates#column#sellinggeneralandadministrativeexpense |
22 011,17
|
22 536,42
|
22 796,80
|
22 831,40
|
23 589,50
|
shares#estimates#column#shareholdersequity |
59 090,63
|
57 012,59
|
62 049,89
|
90 075,00
|
105 676,50
|
shares#estimates#column#totalassets |
214 940,50
|
214 161,25
|
221 143,75
|
244 035,50
|
258 512,50
|