Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

AUDI

BATS-CHIXE:NSUd
Snowflake Description

Flawless balance sheet and fair value.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NSUd
BATS-CHIXE
€42B
Market Cap
  1. Home
  2. GB
  3. Automobiles
Company description

AUDI AG develops, produces, assembles, distributes, and sells vehicles of the Audi and Lamborghini brands in Germany and internationally. The last earnings update was 15 days ago. More info.


Add to Portfolio Compare Print
NSUd Share Price and Events
7 Day Returns
-4%
BATS-CHIXE:NSUd
-9.4%
Europe Auto
-5.4%
GB Market
1 Year Returns
19.4%
BATS-CHIXE:NSUd
-38.3%
Europe Auto
-25.2%
GB Market
NSUd Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
AUDI (NSUd) -4% -5.9% - 19.4% 52% 28.1%
Europe Auto -9.4% -28.1% -38.9% -38.3% -35.9% -55.8%
GB Market -5.4% -20.6% -29.1% -25.2% -25.9% -25.1%
1 Year Return vs Industry and Market
  • NSUd outperformed the Auto industry which returned -38.3% over the past year.
  • NSUd outperformed the Market in United Kingdom of Great Britain and Northern Ireland which returned -25.2% over the past year.
Price Volatility
NSUd
Industry
5yr Volatility vs Market

Value

 Is AUDI undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of AUDI to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for AUDI.

BATS-CHIXE:NSUd Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 4.9%
Perpetual Growth Rate 10-Year GB Government Bond Rate 0.5%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BATS-CHIXE:NSUd
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 0.5%
Equity Risk Premium S&P Global 5.4%
Auto Unlevered Beta Simply Wall St/ S&P Global 0.56
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.557 (1 + (1- 30%) (2.5%))
0.71
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.53% + (0.8 * 5.44%)
4.88%

Discounted Cash Flow Calculation for BATS-CHIXE:NSUd using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for AUDI is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BATS-CHIXE:NSUd DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 4.88%)
2020 3,553.07 Est @ 18.72% 3,387.68
2021 4,024.26 Est @ 13.26% 3,658.34
2022 4,404.23 Est @ 9.44% 3,817.40
2023 4,702.33 Est @ 6.77% 3,886.06
2024 4,932.60 Est @ 4.9% 3,886.61
2025 5,109.53 Est @ 3.59% 3,838.62
2026 5,245.94 Est @ 2.67% 3,757.65
2027 5,352.32 Est @ 2.03% 3,655.40
2028 5,436.81 Est @ 1.58% 3,540.26
2029 5,505.53 Est @ 1.26% 3,418.14
Present value of next 10 years cash flows €36,846.00
BATS-CHIXE:NSUd DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= €5,505.53 × (1 + 0.53%) ÷ (4.88% – 0.53%)
€127,176.17
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €127,176.17 ÷ (1 + 4.88%)10
€78,958.00
BATS-CHIXE:NSUd Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €36,846.00 + €78,958.00
€115,804.00
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €115,804.00 / 43.00
€2693.12
BATS-CHIXE:NSUd Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BATS-CHIXE:NSUd represents 0.98461x of XTRA:NSU
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.98461x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (EUR) x Listing Adjustment Factor
= € 2,693.12 x 0.98461
€2,651.67
Value per share (EUR) From above. €2,651.67
Current discount Discount to share price of €960.00
= -1 x (€960.00 - €2,651.67) / €2,651.67
63.8%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price AUDI is available for.
Intrinsic value
>50%
Share price is €960 vs Future cash flow value of €2651.67
Current Discount Checks
For AUDI to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • AUDI's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • AUDI's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for AUDI's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are AUDI's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BATS-CHIXE:NSUd PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in EUR €89.53
XTRA:NSU Share Price ** XTRA (2020-04-03) in EUR €975
Europe Auto Industry PE Ratio Median Figure of 14 Publicly-Listed Auto Companies 8.29x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 748 Publicly-Listed Companies 12.44x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of AUDI.

BATS-CHIXE:NSUd PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= XTRA:NSU Share Price ÷ EPS (both in EUR)

= 975 ÷ 89.53

10.89x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • AUDI is overvalued based on earnings compared to the Europe Auto industry average.
  • AUDI is good value based on earnings compared to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does AUDI's expected growth come at a high price?
Raw Data
BATS-CHIXE:NSUd PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 10.89x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Auto Industry PEG Ratio Median Figure of 9 Publicly-Listed Auto Companies 0.71x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 518 Publicly-Listed Companies 0.97x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for AUDI, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on AUDI's assets?
Raw Data
BATS-CHIXE:NSUd PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in EUR €643.21
XTRA:NSU Share Price * XTRA (2020-04-03) in EUR €975
Europe Auto Industry PB Ratio Median Figure of 23 Publicly-Listed Auto Companies 0.62x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,323 Publicly-Listed Companies 1.07x
BATS-CHIXE:NSUd PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= XTRA:NSU Share Price ÷ Book Value per Share (both in EUR)

= 975 ÷ 643.21

1.52x

* Primary Listing of AUDI.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • AUDI is overvalued based on assets compared to the Europe Auto industry average.
X
Value checks
We assess AUDI's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Auto industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Auto industry average (and greater than 0)? (1 check)
  5. AUDI has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is AUDI expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as AUDI has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
12%
Expected Auto industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is AUDI expected to grow at an attractive rate?
  • Unable to compare AUDI's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare AUDI's earnings growth to the United Kingdom of Great Britain and Northern Ireland market average as no estimate data is available.
  • Unable to compare AUDI's revenue growth to the United Kingdom of Great Britain and Northern Ireland market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BATS-CHIXE:NSUd Future Growth Rates Data Sources
Data Point Source Value (per year)
Europe Auto Industry Earnings Growth Rate Market Cap Weighted Average 12%
Europe Auto Industry Revenue Growth Rate Market Cap Weighted Average 0.4%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 15.3%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 2.4%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BATS-CHIXE:NSUd Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BATS-CHIXE:NSUd Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
BATS-CHIXE:NSUd Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2019-12-31 55,680 7,479 3,850
2019-09-30 56,253 7,043 3,435
2019-06-30 56,826 6,606 3,019
2019-03-31 58,037 6,810 3,201
2018-12-31 59,248 7,013 3,382
2018-09-30 60,105 6,976 3,596
2018-06-30 60,961 6,939 3,809
2018-03-31 60,375 6,556 3,659
2017-12-31 59,789 6,173 3,509
2017-09-30 59,492 6,483 2,937
2017-06-30 59,194 6,793 2,365
2017-03-31 59,256 7,155 2,175

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if AUDI is high growth as no earnings estimate data is available.
  • Unable to determine if AUDI is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BATS-CHIXE:NSUd Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from AUDI Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BATS-CHIXE:NSUd Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
BATS-CHIXE:NSUd Past Financials Data
Date (Data in EUR Millions) EPS *
2019-12-31 89.53
2019-09-30 79.87
2019-06-30 70.21
2019-03-31 74.43
2018-12-31 78.65
2018-09-30 83.62
2018-06-30 88.58
2018-03-31 85.09
2017-12-31 81.60
2017-09-30 68.30
2017-06-30 55.00
2017-03-31 50.58

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if AUDI will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether AUDI is trading at AUDI'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. AUDI's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Automobiles companies here
  3. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess AUDI's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
AUDI has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has AUDI performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare AUDI's growth in the last year to its industry (Auto).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • AUDI's year on year earnings growth rate was negative over the past 5 years, however the most recent earnings are above average.
  • AUDI's 1-year earnings growth exceeds its 5-year average (13.8% vs -4.8%)
  • AUDI's earnings growth has exceeded the Europe Auto industry average in the past year (13.8% vs -10%).
Earnings and Revenue History
AUDI's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from AUDI Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BATS-CHIXE:NSUd Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 55,680.00 3,850.00 4,205.00
2019-09-30 56,253.00 3,434.50 4,305.00
2019-06-30 56,826.00 3,019.00 4,405.00
2019-03-31 58,037.00 3,200.50 4,675.00
2018-12-31 59,248.00 3,382.00 4,945.00
2018-09-30 60,104.50 3,595.50 5,183.00
2018-06-30 60,961.00 3,809.00 5,421.00
2018-03-31 60,375.00 3,659.00 5,559.50
2017-12-31 59,789.00 3,509.00 5,698.00
2017-09-30 59,491.50 2,937.00 5,801.50
2017-06-30 59,194.00 2,365.00 5,905.00
2017-03-31 59,255.50 2,175.00 6,151.50
2016-12-31 59,317.00 1,985.00 6,398.00
2016-09-30 59,043.50 2,739.00 6,600.50
2016-06-30 58,770.00 3,493.00 6,803.00
2016-03-31 58,595.00 3,848.50 6,635.50
2015-12-31 58,420.00 4,204.00 6,468.00
2015-09-30 57,650.50 4,334.50 6,125.50
2015-06-30 56,881.00 4,465.00 5,783.00
2015-03-31 55,334.00 4,416.00 5,690.50
2014-12-31 53,787.00 4,367.00 5,598.00
2014-09-30 52,561.50 4,245.50 5,548.50
2014-06-30 51,336.00 4,124.00 5,499.00
2014-03-31 50,608.00 4,042.50 5,407.00
2013-12-31 49,880.00 3,961.00 5,315.00
2013-09-30 49,431.50 4,075.00 5,328.00
2013-06-30 48,983.00 4,189.00 5,341.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • AUDI has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • AUDI used its assets more efficiently than the Europe Auto industry average last year based on Return on Assets.
  • AUDI's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess AUDI's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Auto industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
AUDI has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is AUDI's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up AUDI's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • AUDI is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • AUDI's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of AUDI's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 214.9x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from AUDI Company Filings, last reported 3 months ago.

BATS-CHIXE:NSUd Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 28,395.00 152.00 18,382.00
2019-09-30 28,395.00 152.00 18,382.00
2019-06-30 29,312.00 988.00 17,771.00
2019-03-31 29,312.00 988.00 17,771.00
2018-12-31 29,698.00 115.00 16,619.00
2018-09-30 29,698.00 115.00 16,619.00
2018-06-30 28,726.00 647.00 18,937.00
2018-03-31 28,726.00 647.00 18,937.00
2017-12-31 28,172.00 332.00 18,495.00
2017-09-30 28,172.00 332.00 18,495.00
2017-06-30 27,539.00 545.00 19,385.00
2017-03-31 27,539.00 545.00 19,385.00
2016-12-31 25,321.00 498.00 18,486.00
2016-09-30 25,321.00 498.00 18,486.00
2016-06-30 24,166.00 1,919.00 19,514.00
2016-03-31 24,166.00 1,919.00 19,514.00
2015-12-31 21,779.00 1,642.00 19,172.00
2015-09-30 21,779.00 1,642.00 19,172.00
2015-06-30 20,267.00 1,848.00 19,060.00
2015-03-31 20,267.00 1,848.00 19,060.00
2014-12-31 19,199.00 1,434.00 18,593.00
2014-09-30 19,199.00 1,434.00 18,593.00
2014-06-30 20,162.00 1,441.00 17,216.00
2014-03-31 20,162.00 1,441.00 17,216.00
2013-12-31 18,565.00 1,234.00 16,623.00
2013-09-30 18,565.00 1,234.00 16,623.00
2013-06-30 17,661.00 1,424.00 15,420.00
  • AUDI's level of debt (0.5%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (7.5% vs 0.5% today).
  • Debt is well covered by operating cash flow (4920.4%, greater than 20% of total debt).
  • AUDI earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess AUDI's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. AUDI has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is AUDI's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from AUDI dividends.
If you bought €2,000 of AUDI shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate AUDI's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate AUDI's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BATS-CHIXE:NSUd Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Europe Auto Industry Average Dividend Yield Market Cap Weighted Average of 13 Stocks 6.5%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 608 Stocks 5.7%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1.4%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2.7%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 7.6%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BATS-CHIXE:NSUd Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
BATS-CHIXE:NSUd Past Annualized Dividends Data
Date (Data in €) Dividend per share (annual) Avg. Yield (%)
2012-01-16 3.000 0.532
2011-02-08 2.200 0.381
2011-01-17 2.200 0.346
2010-03-01 1.600 0.271

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as AUDI has not reported any payouts.
  • Unable to verify if AUDI's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of AUDI's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as AUDI has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess AUDI's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.4%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can AUDI afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. AUDI has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of AUDI's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Markus Duesmann
AGE 50
TENURE AS CEO 0 years
CEO Bio

Mr. Markus Duesmann serves as Chief Executive Officer of AUDI AG since April 01, 2020 and serves as Chairman of the Board of Management since 2020. He serves as a Member of Management Board at Volkswagen AG since April 1, 2020. Mr. Duesmann was Head of Purchasing & Supplier Network and Member of Management Board at Bayerische Motoren Werke Aktiengesellschaft since October 1, 2016 until July 2018. Mr. Duesmann served as Head of the Purchasing and Supplier Network at Bayerische Motoren Werke Aktiengesellschaft since July 2016. Mr. Duesmann left Mercedes' F1 team, where he was head of development, to join BMW in 2007. After serving as Head of Powertrain for BMW's F1 team for three years, was named the automaker's head of driving dynamics. He has a Degree in Mechanical Engineering.

CEO Compensation
  • Insufficient data for Markus to compare compensation growth.
  • Insufficient data for Markus to establish whether their remuneration is reasonable compared to companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team Tenure

Average tenure and age of the AUDI management team in years:

1.4
Average Tenure
53
Average Age
  • The average tenure for the AUDI management team is less than 2 years, this suggests a new team.
Management Team

Peter Kössler

TITLE
Board Member for Production and Logistics & Member of Management Board
COMPENSATION
€2M
AGE
60
TENURE
2.6 yrs

Hans-Joachim Rothenpieler

TITLE
Board Member for Technical Development & Member of Management Board
COMPENSATION
€579K
AGE
62
TENURE
1.4 yrs

Markus Duesmann

TITLE
CEO & Chairman of the Board of Management
AGE
50

Arno Antlitz

TITLE
Member of the Board of Management - Finance
AGE
49
TENURE
0.1 yrs

Hildegard Wortmann

TITLE
Board Member for Marketing & Sales & Member of Management Board
TENURE
0.8 yrs

Dirk Große-Loheide

TITLE
Board Member of Procurement & IT and Member of Management Board
AGE
54

Sabine Maaßen

TITLE
Board Member of Human Resources & Organization
AGE
53

Toni Melfi

TITLE
Head of Communication

Benoit Tiers

TITLE
Managing Director of Audi Volkswagen Middle East
AGE
49
TENURE
12.8 yrs

Immanuel Kutschera

TITLE
Head of V Diesel Engine/Fuel Cell Pre-Development
Board of Directors Tenure

Average tenure and age of the AUDI board of directors in years:

10.4
Average Tenure
62
Average Age
  • The average tenure for the AUDI board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Herbert Diess

TITLE
Chairman of the Supervisory Board
AGE
61
TENURE
1.9 yrs

Peter Mosch

TITLE
Chairman of the General Works Council & Deputy Chairman of the Supervisory Board
COMPENSATION
€128K
AGE
47
TENURE
1.9 yrs

Carl Hahn

TITLE
Honorary Chairman of the Supervisory Board
AGE
93
TENURE
27.3 yrs

Hans Pötsch

TITLE
Member of Supervisory Board
COMPENSATION
€140K
AGE
68
TENURE
17 yrs

Johann Horn

TITLE
Employee Representative Member of the Supervisory Board
COMPENSATION
€93K
AGE
61
TENURE
20.3 yrs

Jörg Schlagbauer

TITLE
Employee Representative Member of the Supervisory Board
COMPENSATION
€106K
AGE
42
TENURE
14.2 yrs

Ferdinand Porsche

TITLE
Member of Supervisory Board
COMPENSATION
€106K
AGE
58
TENURE
10.4 yrs

Hans Piëch

TITLE
Member of Supervisory Board
COMPENSATION
€106K
AGE
77
TENURE
10.4 yrs

Helmut Späth

TITLE
Employee Representative Member of the Supervisory Board
COMPENSATION
€73K
AGE
63
TENURE
9.9 yrs

Wolfgang Porsche

TITLE
Member of the Supervisory Board
COMPENSATION
€72K
AGE
76
TENURE
7.9 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess AUDI's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. AUDI has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

AUDI AG develops, produces, assembles, distributes, and sells vehicles of the Audi and Lamborghini brands in Germany and internationally. The company operates through Automotive and Motorcycles segments. It offers premium automobiles, supercars, Super SUVs, and sporty motorcycles. The company also sells vehicles of other Volkswagen Group brands; and provides engines, accessories, machinery, tools, and other technical articles, as well as offers used cars. It offers vehicles of the Bentley, Volkswagen Passenger Cars, and Porsche brands. In addition, it develops, produces, assembles, and distributes motorcycles under the Ducati brand, as well as sells accessories and spare parts. The company was founded in 1899 and is headquartered in Ingolstadt, Germany. AUDI AG is a subsidiary of Volkswagen AG.

Details
Name: AUDI AG
NSUd
Exchange: BATS-CHIXE
Founded: 1899
€41,925,000,000
43,000,000
Website: http://www.audi.com
Address: AUDI AG
Auto-Union-Strasse 1,
Ingolstadt,
Bavaria, 85045,
Germany
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
XTRA NSU Bearer Shares XETRA Trading Platform DE EUR 02. Jan 1992
OTCPK AUDV.F Bearer Shares Pink Sheets LLC US USD 02. Jan 1992
DB NSU Bearer Shares Deutsche Boerse AG DE EUR 02. Jan 1992
LSE 0FG8 Bearer Shares London Stock Exchange GB EUR 02. Jan 1992
BATS-CHIXE NSUd Bearer Shares BATS 'Chi-X Europe' GB EUR 02. Jan 1992
ETLX NSU Bearer Shares Eurotlx IT EUR 02. Jan 1992
Number of employees
Current staff
Staff numbers
90,640
AUDI employees.
Industry
Automobile Manufacturers
Automobiles
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/03 23:17
End of day share price update: 2020/04/03 00:00
Last estimates confirmation: 2018/03/15
Last earnings filing: 2020/03/19
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.