|
2026 |
2027 |
2028 |
2029 |
2030 |
shares#estimates#column#sales |
35 299,49
|
37 161,41
|
38 971,81
|
41 300,89
|
43 132,50
|
shares#estimates#column#dividendspershare |
2,77
|
2,88
|
2,97
|
3,67
|
|
shares#estimates#column#dividendyield |
3,17 %
|
3,30 %
|
3,40 %
|
4,20 %
|
%
|
shares#estimates#column#earningpersharebasic |
5,55
|
5,98
|
6,45
|
7,05
|
7,60
|
shares#estimates#column#pricetoearningsratio |
15,75
|
14,61
|
13,55
|
12,40
|
11,50
|
shares#estimates#column#earningsbeforeinterestandtaxes |
8 933,10
|
9 566,89
|
10 142,36
|
10 926,10
|
11 786,00
|
shares#estimates#column#earningsbeforeinteresttaxesdepreciationamortization |
10 002,58
|
10 689,68
|
11 674,38
|
12 890,78
|
13 873,50
|
shares#estimates#column#netprofit |
7 130,73
|
7 661,50
|
8 172,10
|
8 823,30
|
9 477,00
|
shares#estimates#column#netprofitadjusted |
7 130,73
|
7 661,50
|
8 172,10
|
8 823,30
|
9 477,00
|
shares#estimates#column#pretaxprofit |
8 721,13
|
9 368,97
|
9 993,80
|
10 746,28
|
11 569,50
|
shares#estimates#column#pretaxprofitreported |
6 380,83
|
7 432,15
|
7 954,84
|
|
|
shares#estimates#column#earningpersharenongaap |
5,55
|
5,98
|
6,45
|
7,05
|
7,60
|
shares#estimates#column#earningpersharereported |
3,96
|
4,47
|
4,96
|
5,52
|
|
shares#estimates#column#grossincome |
22 939,56
|
24 311,73
|
25 530,37
|
26 931,56
|
28 349,50
|
shares#estimates#column#cashflowfrominvesting |
-1 700,00
|
-1 760,00
|
-1 821,00
|
|
|
shares#estimates#column#cashflowfromoperations |
7 120,00
|
7 922,00
|
8 502,00
|
|
|
shares#estimates#column#cashflowfromfinancing |
-5 153,00
|
-6 300,00
|
-4 658,00
|
|
|
shares#estimates#column#cashflowpershare |
5,71
|
6,40
|
7,31
|
|
|
shares#estimates#column#freecashflow |
5 965,14
|
6 685,13
|
7 249,72
|
8 519,76
|
|
shares#estimates#column#freecashflowpershare |
|
|
|
|
|
shares#estimates#column#bookvaluepershare |
39,78
|
41,38
|
43,31
|
|
|
shares#estimates#column#netdebt |
19 475,07
|
16 935,05
|
13 958,35
|
13 912,06
|
|
shares#estimates#column#researchanddevelopment |
2 951,93
|
3 098,30
|
3 294,57
|
3 519,20
|
3 810,00
|
shares#estimates#column#capitalexpenditure |
1 802,52
|
1 890,97
|
2 012,87
|
1 533,77
|
|
shares#estimates#column#sellinggeneralandadministrativeexpense |
11 069,88
|
11 584,84
|
12 009,84
|
12 455,48
|
12 750,50
|
shares#estimates#column#shareholdersequity |
50 704,35
|
53 161,92
|
55 409,46
|
|
|
shares#estimates#column#totalassets |
89 315,00
|
88 903,00
|
90 383,00
|
|
|