First Time Loading...

Beiersdorf AG
XETRA:BEI

Watchlist Manager
Beiersdorf AG Logo
Beiersdorf AG
XETRA:BEI
Watchlist
Price: 143.15 EUR 0.7% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

12.6B
-1%
Assets
Growth Rates:
1 Year
+2%
3 Years
+24%
5 Years
+42%
7 Years
+67%
10 Years
+118%
4.3B
-7%
Liabilities
Growth Rates:
1 Year
-6%
3 Years
+9%
5 Years
+33%
7 Years
+48%
10 Years
+79%
8.3B
+2%
Equity
Growth Rates:
1 Year
+7%
3 Years
+33%
5 Years
+48%
7 Years
+79%
10 Years
+145%

Balance Sheet Decomposition
Beiersdorf AG

12.6B
Assets
4.3B
Liabilities
12.6B
Assets
4.3B
Liabilities
Current Assets 6.1B
Cash & Short-Term Investments 2.5B
Receivables 1.8B
Other Current Assets 1.8B
Non-Current Assets 6.5B
Long-Term Investments 2.7B
PP&E 2.5B
Intangibles 938m
Other Non-Current Assets 363m
Current Liabilities 3.5B
Accounts Payable 2.2B
Other Current Liabilities 1.3B
Non-Current Liabilities 803m
Long-Term Debt 153m
Other Non-Current Liabilities 650m

Balance Sheet
Beiersdorf AG

Rotate your device to view
Balance Sheet
Currency: EUR
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
976
918
872
901
919
1 142
1 005
1 036
1 080
1 133
Cash
899
898
861
861
875
1 104
968
953
1 004
1 044
Cash Equivalents
77
20
11
40
44
38
37
83
76
89
Short-Term Investments
670
973
1 101
921
1 005
852
717
740
918
1 386
Total Receivables
1 388
1 358
1 401
1 434
1 502
1 582
1 413
1 513
1 713
1 825
Accounts Receivables
1 275
1 258
1 293
1 326
1 394
1 442
1 244
1 306
1 508
1 598
Other Receivables
113
100
108
108
108
140
169
207
205
227
Inventory
786
772
739
854
986
1 016
1 001
1 144
1 557
1 514
Other Current Assets
170
167
163
169
158
155
140
198
274
254
Total Current Assets
3 990
4 188
4 276
4 279
4 570
4 747
4 276
4 631
5 542
6 112
PP&E Net
964
1 054
1 046
1 026
1 239
1 626
1 630
1 845
2 201
2 541
PP&E Gross
964
1 054
1 046
1 026
1 239
1 626
1 630
1 845
2 201
2 541
Accumulated Depreciation
1 354
1 338
1 433
1 447
1 564
1 742
1 887
2 026
2 042
2 121
Intangible Assets
58
54
56
76
106
98
306
294
345
353
Goodwill
61
65
63
64
105
492
239
244
766
585
Long-Term Investments
1 059
1 318
1 919
2 532
2 613
2 795
3 415
3 937
3 184
2 675
Other Long-Term Assets
198
194
213
228
238
307
339
348
310
363
Other Assets
61
65
63
64
105
492
239
244
766
585
Total Assets
6 330
N/A
6 873
+9%
7 573
+10%
8 205
+8%
8 871
+8%
10 065
+13%
10 205
+1%
11 299
+11%
12 348
+9%
12 629
+2%
Liabilities
Accounts Payable
1 022
1 152
1 244
1 420
1 554
1 660
1 642
1 973
2 328
2 234
Accrued Liabilities
278
263
267
290
306
335
325
385
406
451
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
112
95
58
61
60
392
19
28
10
15
Other Current Liabilities
505
416
467
449
430
450
763
939
1 017
804
Total Current Liabilities
1 917
1 926
2 036
2 220
2 350
2 837
2 749
3 325
3 761
3 504
Long-Term Debt
1
1
1
4
7
119
88
106
117
153
Deferred Income Tax
69
88
55
74
64
27
13
38
137
133
Minority Interest
11
13
21
21
24
27
24
23
20
17
Other Liabilities
703
657
804
782
803
989
1 092
936
528
500
Total Liabilities
2 701
N/A
2 685
-1%
2 917
+9%
3 101
+6%
3 248
+5%
3 999
+23%
3 966
-1%
4 428
+12%
4 563
+3%
4 307
-6%
Equity
Common Stock
252
252
252
252
252
252
252
252
252
252
Retained Earnings
3 413
3 955
4 416
4 969
5 526
5 944
6 283
6 879
7 725
8 315
Additional Paid In Capital
47
47
47
47
47
47
47
47
47
47
Unrealized Security Profit/Loss
13
14
2
5
3
3
4
3
10
5
Other Equity
96
80
57
169
199
180
347
310
229
287
Total Equity
3 629
N/A
4 188
+15%
4 656
+11%
5 104
+10%
5 623
+10%
6 066
+8%
6 239
+3%
6 871
+10%
7 785
+13%
8 322
+7%
Total Liabilities & Equity
6 330
N/A
6 873
+9%
7 573
+10%
8 205
+8%
8 871
+8%
10 065
+13%
10 205
+1%
11 299
+11%
12 348
+9%
12 629
+2%
Shares Outstanding
Common Shares Outstanding
227
227
227
227
227
227
227
227
227
227

See Also

Summary
BEI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BEI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BEI stock valuation using valuation multiples.
Wall Street Estimates
BEI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BEI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.