因为可口可乐有回购股票的行为,所以股本的计算需要做一下调整,可口可乐1988年总股本是31.74亿,2010年为23.15亿。计算每股分红的价值用平均总股本,计算每股市值用当前总股本。单位是百万
单位百万 净利润/分红/折现率/分红折现/分红率/净资产收益率/股本/每股收益//
| 单位(百万) |
净利润 |
| 单位(百万) |
净利润 |
| 折现率 |
分红折现 |
股本 |
每股收益 |
每股分红 |
分红/利润 |
|||
| 1988 |
1,045 |
440 |
1.1000 |
400.0 |
3,174 |
0.36 |
0.15 |
42% |
| 1989 |
1,537 |
476 |
1.2100 |
393.8 |
3,060 |
0.43 |
0.18 |
31% |
| 1990 |
1,382 |
542 |
1.3310 |
407.0 |
2,946 |
0.51 |
0.21 |
39% |
| 1991 |
1,618 |
640 |
1.4641 |
437.1 |
2,832 |
40% |
||
| 1992 |
1,664 |
738 |
1.6105 |
458.2 |
2,718 |
44% |
||
| 1993 |
2,176 |
883 |
1.7716 |
498.4 |
2,604 |
41% |
||
| 1994 |
2,554 |
1,006 |
1.9487 |
516.2 |
39% |
|||
| 1995 |
2,986 |
1,110 |
2.1436 |
517.8 |
37% |
|||
| 1996 |
3,492 |
1,247 |
2.3579 |
528.8 |
36% |
|||
| 1997 |
4,129 |
1,387 |
2.5937 |
534.7 |
34% |
|||
| 1998 |
3,533 |
1,480 |
2.8531 |
518.7 |
42% |
|||
| 1999 |
2,431 |
1,580 |
3.1384 |
503.4 |
65% |
|||
| 2000 |
2,177 |
1,685 |
3.4523 |
488.1 |
77% |
|||
| 2001 |
3,969 |
1,791 |
3.7975 |
471.6 |
45% |
|||
| 2002 |
3,050 |
1,987 |
4.1772 |
475.7 |
65% |
|||
| 2003 |
4,347 |
2,166 |
4.5950 |
471.4 |
50% |
|||
| 2004 |
4,847 |
2,429 |
5.0545 |
480.6 |
50% |
|||
| 2005 |
4,872 |
2,678 |
5.5599 |
481.7 |
55% |
|||
| 2006 |
5,080 |
2,911 |
6.1159 |
476.0 |
57% |
|||
| 2007 |
5,981 |
3,149 |
6.7275 |
468.1 |
53% |
|||
| 2008 |
5,807 |
3,521 |
7.4002 |
475.8 |