Beiersdorf Aktiengesellschaft (BEI)

Basic

  • Market Cap

    €29.29B

  • EV

    €27.24B

  • Shares Out

    226.82M

  • Revenue

    €9,259M

  • Employees

    21,640

Margins

  • Gross

    56.87%

  • EBITDA

    17.14%

  • Operating

    14.94%

  • Pre-Tax

    13.55%

  • Net

    9.07%

  • FCF

    3.65%

Returns (5Yr Avg)

  • ROA

    6.59%

  • ROE

    10.96%

  • ROCE

    14.64%

  • ROIC

    12.22%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €132.14

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €40.87

  • Earnings (Dil)

    €3.71

  • FCF

    €1.49

  • Book Value

    €36.08

Growth (CAGR)

  • Rev 3Yr

    8.42%

  • Rev 5Yr

    5.29%

  • Rev 10Yr

    4.19%

  • Dil EPS 3Yr

    12.35%

  • Dil EPS 5Yr

    4.24%

  • Dil EPS 10Yr

    5.69%

  • Rev Fwd 2Yr

    6.76%

  • EBITDA Fwd 2Yr

    10.19%

  • EPS Fwd 2Yr

    12.61%

  • EPS LT Growth Est

    6%

Dividends

  • Yield

    —

  • Payout

    18.88%

  • DPS

    €0.7

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    6.59%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

7,233.0

7,653.0

7,025.0

7,627.0

8,799.0

9,259.0

Total Revenues % Chg.

2.5%

5.8%

-8.2%

8.6%

15.4%

12.5%

Cost of Goods Sold, Total

3,075.0

3,221.0

2,984.0

3,267.0

3,842.0

3,993.0

Gross Profit

4,158.0

4,432.0

4,041.0

4,360.0

4,957.0

5,266.0

Selling General & Admin Expenses, Total

2,900.0

3,095.0

2,894.0

3,131.0

3,532.0

3,680.0

R&D Expenses

211.0

236.0

246.0

268.0

291.0

296.0

Other Operating Expenses

-22.0

-11.0

-17.0

-19.0

-85.0

-93.0

Other Operating Expenses, Total

3,089.0

3,320.0

3,123.0

3,380.0

3,738.0

3,883.0

Operating Income

1,069.0

1,112.0

918.0

980.0

1,219.0

1,383.0

Interest Expense, Total

-9.0

-13.0

-13.0

-14.0

-16.0

-24.0

Interest And Investment Income

35.0

37.0

33.0

32.0

36.0

42.0

Net Interest Expenses

26.0

24.0

20.0

18.0

20.0

18.0

Currency Exchange Gains (Loss)

3.0

-25.0

-14.0

5.0

-69.0

-69.0

Other Non Operating Income (Expenses)

-63.0

-6.0

-18.0

-36.0

-6.0

-9.0

EBT, Excl. Unusual Items

1,035.0

1,105.0

906.0

967.0

1,164.0

1,323.0

Restructuring Charges

-13.0

-41.0

-48.0

-54.0

-61.0

-61.0

Merger & Related Restructuring Charges

—

-25.0

—

—

-6.0

-6.0

Impairment of Goodwill

—

—

-10.0

—

-8.0

-8.0

Gain (Loss) On Sale Of Assets

26.0

-2.0

-3.0

—

12.0

12.0

Asset Writedown

—

—

—

—

—

—

Other Unusual Items

—

—

-24.0

-6.0

-5.0

-5.0

EBT, Incl. Unusual Items

1,048.0

1,037.0

821.0

907.0

1,096.0

1,255.0

Income Tax Expense

303.0

301.0

244.0

252.0

325.0

400.0

Earnings From Continuing Operations

745.0

736.0

577.0

655.0

771.0

855.0

Minority Interest

-17.0

-18.0

-17.0

-17.0

-16.0

-15.0

Net Income

728.0

718.0

560.0

638.0

755.0

840.0

Net Income to Common Incl Extra Items

728.0

718.0

560.0

638.0

755.0

840.0

Net Income to Common Excl. Extra Items

728.0

718.0

560.0

638.0

755.0

840.0

Total Shares Outstanding

226.8

226.8

226.8

226.8

226.8

226.6

Weighted Avg. Shares Outstanding

226.8

226.8

226.8

226.8

226.8

226.6

Weighted Avg. Shares Outstanding Dil

226.8

226.8

226.8

226.8

226.8

226.6

EPS

3.2

3.2

2.5

2.8

3.3

3.7

EPS Diluted

3.2

3.2

2.5

2.8

3.3

3.7

EBITDA

1,218.0

1,286.0

1,102.0

1,191.0

1,429.0

1,587.0