First Time Loading...

Beiersdorf AG
XETRA:BEI

Watchlist Manager
Beiersdorf AG Logo
Beiersdorf AG
XETRA:BEI
Watchlist
Price: 138.6 EUR 0.73% Market Closed
Updated: Apr 25, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

9.4B
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+34%
5 Years
+31%
7 Years
+40%
10 Years
+54%
1.4B
+8%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
+49%
5 Years
+24%
7 Years
+29%
10 Years
+65%
736m
-12%
Net Income
Growth Rates:
1 Year
-3%
3 Years
+31%
5 Years
+1%
7 Years
+4%
10 Years
+38%

Earnings Waterfall
Beiersdorf AG

Revenue
9.4B EUR
Cost of Revenue
-4B EUR
Gross Profit
5.4B EUR
Operating Expenses
-4.1B EUR
Operating Income
1.4B EUR
Other Expenses
-620m EUR
Net Income
736m EUR

Income Statement
Beiersdorf AG

Rotate your device to view
Income Statement
Currency: EUR
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
5 748
N/A
5 692
-1%
5 653
-1%
5 624
-1%
5 571
-1%
5 595
+0%
5 626
+1%
5 618
0%
5 633
+0%
5 760
+2%
5 794
+1%
5 924
+2%
6 040
+2%
6 084
+1%
6 141
+1%
6 148
+0%
6 141
0%
6 160
+0%
6 149
0%
6 183
+1%
6 285
+2%
6 395
+2%
6 516
+2%
6 604
+1%
6 686
+1%
6 642
-1%
6 752
+2%
6 907
+2%
7 056
+2%
7 156
+1%
7 233
+1%
7 457
+3%
7 653
+3%
7 265
-5%
7 025
-3%
7 450
+6%
7 627
+2%
8 229
+8%
8 799
+7%
9 259
+5%
9 447
+2%
Gross Profit
Cost of Revenue
(1 882)
(1 910)
(1 946)
(1 981)
(2 016)
(2 032)
(2 057)
(2 041)
(2 077)
(2 127)
(2 125)
(2 183)
(2 217)
(2 236)
(2 251)
(2 248)
(2 255)
(2 337)
(2 428)
(2 537)
(2 671)
(2 709)
(2 740)
(2 772)
(2 785)
(2 777)
(2 774)
(2 819)
(2 910)
(2 997)
(3 075)
(3 153)
(3 221)
(3 090)
(2 984)
(3 147)
(3 267)
(3 590)
(3 842)
(3 993)
(4 031)
Gross Profit
3 866
N/A
3 782
-2%
3 707
-2%
3 643
-2%
3 555
-2%
3 563
+0%
3 569
+0%
3 577
+0%
3 556
-1%
3 633
+2%
3 669
+1%
3 741
+2%
3 823
+2%
3 848
+1%
3 890
+1%
3 900
+0%
3 886
0%
3 823
-2%
3 721
-3%
3 646
-2%
3 614
-1%
3 686
+2%
3 776
+2%
3 832
+1%
3 901
+2%
3 865
-1%
3 978
+3%
4 088
+3%
4 146
+1%
4 159
+0%
4 158
0%
4 304
+4%
4 432
+3%
4 175
-6%
4 041
-3%
4 303
+6%
4 360
+1%
4 639
+6%
4 957
+7%
5 266
+6%
5 416
+3%
Operating Income
Operating Expenses
(3 279)
(3 154)
(3 026)
(2 939)
(2 972)
(2 999)
(3 022)
(3 055)
(3 125)
(3 166)
(3 213)
(3 243)
(3 125)
(3 118)
(3 132)
(3 110)
(3 066)
(2 983)
(2 883)
(2 868)
(2 810)
(2 870)
(2 924)
(2 894)
(2 942)
(2 898)
(2 929)
(3 025)
(3 050)
(3 047)
(3 061)
(3 210)
(3 321)
(3 284)
(3 131)
(3 351)
(3 340)
(3 574)
(3 712)
(4 009)
(4 060)
Selling, General & Administrative
(3 049)
(2 915)
(2 790)
(2 689)
(2 614)
(2 647)
(2 688)
(2 729)
(2 745)
(2 779)
(2 778)
(2 797)
(2 850)
(2 875)
(2 910)
(2 903)
(2 917)
(2 841)
(2 757)
(2 695)
(2 630)
(2 677)
(2 718)
(2 738)
(2 796)
(2 765)
(2 771)
(2 811)
(2 866)
(2 886)
(2 888)
(2 955)
(3 082)
(2 980)
(2 885)
(2 988)
(3 123)
(3 298)
(3 522)
(3 669)
(3 805)
Research & Development
(149)
(149)
(150)
(151)
(152)
(153)
(157)
(161)
(163)
(167)
(166)
(164)
(159)
(156)
(153)
(151)
(154)
(155)
(160)
(165)
(168)
(174)
(175)
(180)
(183)
(188)
(188)
(192)
(196)
(201)
(211)
(225)
(236)
(241)
(246)
(258)
(268)
(281)
(291)
(296)
(320)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(73)
0
0
0
(1)
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(81)
(90)
(86)
(99)
(206)
(199)
(177)
(165)
(217)
(220)
(269)
(282)
(116)
(87)
(69)
(56)
5
13
34
(8)
61
(19)
(31)
24
38
55
31
(22)
12
40
38
(30)
(3)
(63)
0
(105)
51
5
101
(44)
65
Operating Income
587
N/A
628
+7%
681
+8%
704
+3%
583
-17%
564
-3%
547
-3%
522
-5%
431
-17%
467
+8%
456
-2%
498
+9%
698
+40%
730
+5%
758
+4%
790
+4%
820
+4%
840
+2%
838
0%
778
-7%
804
+3%
816
+1%
852
+4%
938
+10%
959
+2%
967
+1%
1 049
+8%
1 063
+1%
1 096
+3%
1 112
+1%
1 097
-1%
1 094
0%
1 111
+2%
891
-20%
910
+2%
952
+5%
1 020
+7%
1 065
+4%
1 245
+17%
1 257
+1%
1 356
+8%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
1
8
14
25
29
26
24
17
17
16
16
17
23
23
25
(4)
15
19
31
22
27
29
26
(1)
19
6
19
23
20
(49)
18
(30)
Non-Reccuring Items
0
0
0
0
0
(5)
0
0
0
(15)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18
0
(27)
0
(3)
0
(3)
0
(54)
0
(68)
0
(92)
0
(84)
0
(204)
Total Other Income
(4)
(11)
(19)
(15)
(30)
(11)
(3)
(11)
9
(6)
(6)
(6)
(10)
(12)
(19)
(15)
(22)
(21)
(17)
(13)
(10)
(9)
(14)
(29)
(5)
(1)
(1)
(16)
(93)
(108)
(75)
(50)
(19)
(34)
(27)
(36)
(44)
(13)
(16)
(20)
(17)
Pre-Tax Income
583
N/A
617
+6%
662
+7%
689
+4%
553
-20%
548
-1%
544
-1%
511
-6%
440
-14%
447
+2%
458
+2%
506
+10%
713
+41%
747
+5%
765
+2%
799
+4%
815
+2%
836
+3%
837
+0%
781
-7%
811
+4%
830
+2%
861
+4%
934
+8%
968
+4%
981
+1%
1 040
+6%
1 078
+4%
1 022
-5%
1 031
+1%
1 048
+2%
1 070
+2%
1 037
-3%
876
-16%
821
-6%
935
+14%
907
-3%
1 072
+18%
1 096
+2%
1 255
+15%
1 105
-12%
Net Income
Tax Provision
(203)
(215)
(222)
(245)
(227)
(219)
(209)
(202)
(181)
(188)
(209)
(225)
(259)
(263)
(272)
(270)
(272)
(282)
(272)
(248)
(274)
(278)
(282)
(306)
(297)
(290)
(313)
(326)
(333)
(331)
(303)
(315)
(301)
(266)
(244)
(245)
(252)
(316)
(325)
(400)
(356)
Income from Continuing Operations
380
402
440
444
326
329
335
309
259
259
249
281
454
484
493
529
543
554
565
533
537
552
579
628
671
691
727
752
689
700
745
755
736
610
577
690
655
756
771
855
749
Income to Minority Interest
(6)
(7)
(6)
(7)
(8)
(8)
(9)
(8)
(9)
(9)
(9)
(10)
(9)
(9)
(9)
(9)
(9)
(9)
(8)
(8)
(8)
(8)
(8)
(9)
(11)
(15)
(18)
(19)
(17)
(17)
(17)
(16)
(18)
(17)
(17)
(20)
(17)
(18)
(16)
(15)
(13)
Net Income (Common)
374
N/A
395
+6%
434
+10%
437
+1%
318
-27%
321
+1%
326
+2%
301
-8%
250
-17%
250
N/A
240
-4%
271
+13%
445
+64%
475
+7%
484
+2%
520
+7%
534
+3%
545
+2%
557
+2%
525
-6%
529
+1%
544
+3%
571
+5%
619
+8%
660
+7%
676
+2%
709
+5%
733
+3%
672
-8%
683
+2%
728
+7%
739
+2%
718
-3%
593
-17%
560
-6%
670
+20%
638
-5%
738
+16%
755
+2%
840
+11%
736
-12%
EPS (Diluted)
1.65
N/A
1.74
+5%
1.92
+10%
1.94
+1%
1.41
-27%
1.42
+1%
1.44
+1%
1.33
-8%
1.11
-17%
1.11
N/A
1.06
-5%
1.19
+12%
1.95
+64%
2.08
+7%
2.12
+2%
2.28
+8%
2.35
+3%
2.4
+2%
2.46
+3%
2.32
-6%
2.33
+0%
2.4
+3%
2.52
+5%
2.73
+8%
2.91
+7%
2.97
+2%
3.13
+5%
3.23
+3%
2.96
-8%
3.01
+2%
3.21
+7%
3.26
+2%
3.17
-3%
2.62
-17%
2.47
-6%
2.95
+19%
2.81
-5%
3.25
+16%
3.33
+2%
3.71
+11%
3.24
-13%

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 131,100+ 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.