| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Sales | 92 175 | 94 163 | 99 678 | 97 060 | 99 982 | 103 064 | | EBITDA | 14 279 | 14 384 | 14 502 | 14 061 | 14 876 | 15 588 | | Operating profit (EBIT) | 9 593 | 9 386 | 9 880 | 9 072 | 9 163 | 9 519 | | Pre-Tax Profit (EBT) | 9 224 | 9 665 | 10 655 | 9 788 | 9 885 | 10 413 | | Net income | 6 369 | 6 863 | 8 620 | 7 055 | 6 996 | 7 277 | | P/E ratio | 10,1 | 8,49 | 6,62 | 6,61 | 6,66 | 6,41 | | EPS ( € ) | 9,70 | 10,5 | 13,1 | 10,7 | 10,6 | 11,0 | | Dividend per Share ( € ) | 3,20 | 3,50 | 4,00 | 3,82 | 3,87 | 4,01 | | Yield | 3,28% | 3,94% | 4,61% | 5,41% | 5,48% | 5,68% | | Reference price ( € ) | 97.63 | 88.75 | 86.83 | 70.59 | 70.59 | 70.59 | | Announcement Date | 03/16/2016
09:15am | 03/21/2017
09:32am | 03/21/2018
09:24am | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Debt | - | - | - | - | - | - | | Finance | 16 911 | 19 520 | 19 787 | 15 732 | 17 439 | 18 382 | | Operating income (EBITDA) | 14 279 | 14 384 | 14 502 | 14 061 | 14 876 | 15 588 | Leverage
(Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 5 890 | 5 823 | 7 112 | 7 160 | 7 120 | 7 077 | | Book Value Per Share (BVPS) | 64,8 € | 71,7 € | 81,6 € | 87,4 € | 93,0 € | 99,5 € | | Cash Flow per Share | 1,46 € | 4,83 € | 8,99 € | 17,7 € | 18,8 € | 20,7 € | | Announcement Date | 03/16/2016
09:15am | 03/21/2017
09:32am | 03/21/2018
09:24am | - | - | - |
|
|
|
|
|
Assessed data source :
© 2019 Thomson Reuters |
|
|
|
|
A MACRO MINUTE: A compromise on German cars, China fears the sentence ... |
|
BAYERISCHE MOTOREN WERKE
Surprisingly undervalued |
|
Valuation |
2018e |
2019e |
| P/E ratio (Price / EPS)
|
6,61x |
6,66x |
| Capitalization / Revenue |
0,47x |
0,46x |
| EV / Revenue |
0,31x |
0,28x |
| EV / EBITDA |
2,15x |
1,91x |
| Yield (DPS / Price)
|
5,41% |
5,48% |
| Price to book
(Price / BVPS)
|
0,81x |
0,76x |
| Profitability |
2018e |
2019e |
| Operating Margin (EBIT / Sales)
|
9,35% |
9,16% |
| operating Leverage (Delta EBIT / Delta Sales)
|
-3,11x |
0,33x |
| Net Margin (Net Profit / Revenue)
|
7,27% |
7,00% |
| ROA (Net Profit / Asset)
|
5,60% |
5,34% |
| ROE (Net Profit / Equities)
|
12,7% |
12,0% |
| Rate of Dividend |
35,8% |
36,5% |
|
|
United Kingdom
France
Deutschland
Schweiz (DE)
Report 
