{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["SMI Analyse KGV","Sicherheitsmarge nach Graham","Analysemöglichkeiten","Daten","Tabelle1","Währungskurse","alte Firmen"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"SMI Analyse KGV","index":0,"n_rows":171,"n_cols":88,"rows_kept":171,"cut":false,"hidden":false,"merged":[[8,13,8,22],[59,4,59,9],[59,10,59,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[]
["Financial Analysis SMI/SMIM et al.",null,null,"per",null,null,null,null,null,null,null,null,{"$f":"Daten!H3","v":20250124},{"$f":"Daten!H3","v":20250124},null,null,null,null,null,null,null,"Kolonnen E - L einblenden für weitere Gewinndaten!"]
[]
[null,null," ",{"$f":"C5","v":" "},null,null,null,null,null,null,null,null,null,null,null,"KGV 2022  gewichtet SMI",{"$f":"BT55/BW55","v":27.5404521135575},{"$f":"Q5","v":27.5404521135575},null," ",null,null,"letzter ausgewiesener Jahresabschluss",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$2","v":0},"Bewertung günstig"]
[null,"KGV Ø Gewinn 10 Jahre gewichtet SMI",{"$f":"BT55/BU55","v":31.5356504185488},{"$f":"C6","v":31.5356504185488},null,null,null,null,null,null,null,null,null,null,null,"KGV 2023 gewichtet SMI",{"$f":"BT55/BV55","v":25.4651783621442},{"$f":"Q6","v":25.4651783621442},null," ",null,null,"Schätzung",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$1","v":18},"Bewertung teuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abschlusses"]
[null,"KGV Ø Gewinn 10 Jahre gewichtet SMIM",{"$f":"BT152/BU152","v":51.7096080032651},{"$f":"C7","v":51.7096080032651},null,null,null,null,null,null,null,null,null,null,null,"KGV 2023 gewichtet SMIM",{"$f":"BT152/BV152","v":35.6828782424996},{"$f":"Q7","v":35.6828782424996}]
[null,null,null,null,null,null," "]
[null,null,null,"Ø Gewinn",null,null,"Gewinn pro Aktie",null,null,null,null,null,null,"Gewinn pro Aktie",null,null,null,null,null,null,null,null,null,"akt. Kurs",null,"akt. Kurs",null,"KGV 2005",null,"KGV 2006",null,"KGV 2007",null,"KGV 2008",null,null,null,null,null,null,null,null,null,null," ",null," ",null,"KGV 2016",null,"KGV 2015",null,"KGV 2014",null,"KGV 2012",null,"KGV 2011",null,"KGV 2010",null,null,"KGV 2009",null,"Ø Gewinn",null,"Ø Gewinnverän-",null,"Ø Gewinn-",null,null,"Gewichtung","gewichteter","gewichteter","gewichteter","gewichteter","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes",null,"Gewichtung"]
[" ",null,null,"2014 - 2023",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,"in RW",null,null,null,null,null,null,null,null,"KGV2023",null,"KGV2022",null,"KGV2021",null,"KGV2020",null,"KGV2019",null,"KGV2018",null,"KGV2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14-23 KGV",null,"derungsraten 10J",null,"wachstum 10 J",null,null,"per 28.6.24","Preis","Gewinn 14 -23","Gewinn 2023","Gewinn 2022","KGV2021","KGV2020","KGV2019","KGV2018","KGV2017","KGV2016","KGV2015","KGV2014","KGV12","KGV11","KGV10",null,"per 16.3.10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gem. ETF SMI iShares"]
[]
["SMI Titel"]
[]
["USD","ABB LTD N","ABBN",{"$f":"SUM(N15:W15)/10","v":1.363},0.36,0.63,1.63,1.36,1.27,1.12,1.38,1.18,1.21,1.13,0.87,0.88,1.04,1.02,0.67,2.44,2.27,1.3,2.01,{"$f":"LOOKUP(C15,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":54},null,{"$f":"X15/Währungskurse!C$4","v":59.3406593406593},null,{"$f":"Z15/E15","v":164.835164835165},null,{"$f":"Z15/F15","v":94.1915227629513},null,{"$f":"Z15/G15","v":36.4053124789321},null,{"$f":"Z15/H15","v":43.6328377504848},{"$f":"Z15/W15","v":29.5227160898803},{"$f":"AI15","v":29.5227160898803},{"$f":"Z15/V15","v":45.6466610312764},{"$f":"AK15","v":45.6466610312764},{"$f":"Z15/U15","v":26.1412596214358},{"$f":"AM15","v":26.1412596214358},{"$f":"Z15/T15","v":24.3199423527292},{"$f":"AO15","v":24.3199423527292},{"$f":"Z15/S15","v":88.5681482696408},{"$f":"AQ15","v":88.5681482696408},{"$f":"Z15/R15","v":58.1771170006464},{"$f":"AS15","v":58.1771170006464},{"$f":"Z15/Q15","v":57.0583262890955},{"$f":"AU15","v":57.0583262890955},{"$f":"Z15/P15","v":67.4325674325674},{"$f":"AW15","v":67.4325674325674},{"$f":"Z15/O15","v":68.207654414551},{"$f":"AY15","v":68.207654414551},{"$f":"Z15/N15","v":52.5138578235923},{"$f":"BA15","v":52.5138578235923},{"$f":"Z15/L15","v":50.288694356491},{"$f":"BC15","v":50.288694356491},{"$f":"Z15/K15","v":43.0004777830865},{"$f":"BE15","v":43.0004777830865},{"$f":"Z15/J15","v":52.9827315541601},{"$f":"BG15","v":52.9827315541601},null,{"$f":"Z15/I15","v":46.7249286146924},{"$f":"BJ15","v":46.7249286146924},{"$f":"Z15/D15","v":43.5368006901389},{"$f":"BL15","v":43.5368006901389},{"$f":"Tabelle1!N13","v":0.222570019695648},{"$f":"IF(BN15>0,BN15,10)","v":0.222570019695648},{"$f":"IF(W15>N15,(W15-N15)/N15,-(N15-W15)/N15)","v":0.778761061946903},{"$f":"BP15","v":0.778761061946903},null,6.39,{"$f":"BS15/100*Z15","v":3.79186813186813},{"$f":"D15*(BS15/100)","v":0.0870957},{"$f":"W15*(BS15/100)","v":0.128439},{"$f":"V15*(BS15/100)","v":0.08307},{"$f":"AM15*BS15","v":167.042648980975},{"$f":"AO15*BS15","v":155.40443163394},{"$f":"AQ15*BS15","v":565.950467443005},{"$f":"AS15*BS15","v":371.751777634131},{"$f":"AU15*BS15","v":364.60270498732},{"$f":"AW15*BS15","v":430.894105894106},{"$f":"AY15*BS15","v":435.846911708981},{"$f":"BA15*BS15","v":335.563551492755},{"$f":"BC15*BS15","v":321.344756937977},{"$f":"BE15*BS15","v":274.773053033923},{"$f":"BG15*BS15","v":338.559654631083},null,6.09]
[null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["USD","ALCON N","ALC",{"$f":"SUM(N17:W17)/10","v":0.103},null,null,null,null,null,null,null,null,null,null,null,null,0.52,-0.46,-1.34,-1.09,0.76,0.68,1.96,{"$f":"LOOKUP(C17,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":80.62},null,{"$f":"X17/Währungskurse!C$5","v":84.8631578947368},null,null,null,null,null,null,null,null,{"$f":"Z17/W17","v":43.297529538131},{"$f":"AI17","v":43.297529538131},{"$f":"Z17/V17","v":124.798761609907},{"$f":"AK17","v":124.798761609907},{"$f":"Z17/U17","v":111.662049861496},{"$f":"AM17","v":111.662049861496},"na",{"$f":"AO17","v":"na"},"na",{"$f":"AQ17","v":"na"},"na",{"$f":"AS17","v":"na"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z17/D17","v":823.914154317833},{"$f":"BL17","v":823.914154317833},{"$f":"Tabelle1!N15","v":-0.0227923681655663},{"$f":"IF(BN17>0,BN17,10)","v":10},{"$f":"IF(W17>N17,(W17-Q17)/Q17,-(Q17-W17)/Q17)","v":2.76923076923077},{"$f":"BP17","v":2.76923076923077},null,3.22,{"$f":"BS17/100*Z17","v":2.73259368421053},{"$f":"D17*(BS17/100)","v":0.0033166},{"$f":"W17*(BS17/100)","v":0.063112},{"$f":"V17*(BS17/100)","v":0.021896},{"$f":"AM17*BS17","v":359.551800554017},0,0]
[]
[null,"GEBERIT N","GEBN",{"$f":"SUM(N19:W19)/10","v":16.585},6.47,8.86,11.67,11.9,10.18,10.32,9.82,10.29,11.58,13.26,11.31,14.85,14.31,16.39,17.93,17.88,21.16,20.41,18.35,{"$f":"LOOKUP(C19,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":498.3},null,null,null,null,null,null,null,null,null,null,{"$f":"X19/W19","v":27.1553133514986},{"$f":"AI19","v":27.1553133514986},{"$f":"X19/V19","v":24.4145026947575},{"$f":"AK19","v":24.4145026947575},{"$f":"X19/U19","v":23.5491493383743},{"$f":"AM19","v":23.5491493383743},{"$f":"X19/T19","v":27.8691275167785},{"$f":"AO19","v":27.8691275167785},{"$f":"X19/S19","v":27.7914110429448},{"$f":"AQ19","v":27.7914110429448},{"$f":"X19/R19","v":30.4026845637584},{"$f":"AS19","v":30.4026845637584},{"$f":"X19/Q19","v":34.8218029350105},{"$f":"AU19","v":34.8218029350105},{"$f":"X19/P19","v":33.5555555555556},{"$f":"AW19","v":33.5555555555556},{"$f":"X19/O19","v":44.0583554376658},{"$f":"AY19","v":44.0583554376658},{"$f":"X19/N19","v":37.579185520362},{"$f":"BA19","v":37.579185520362},{"$f":"X19/L19","v":48.4256559766764},{"$f":"BC19","v":48.4256559766764},{"$f":"X19/K19","v":50.7433808553972},{"$f":"BE19","v":50.7433808553972},{"$f":"X19/J19","v":48.2848837209302},{"$f":"BG19","v":48.2848837209302},null,{"$f":"X19/I19","v":48.9489194499018},{"$f":"BJ19","v":48.9489194499018},{"$f":"X19/D19","v":30.0452215857703},{"$f":"BL19","v":30.0452215857703},{"$f":"Tabelle1!N17","v":0.0558246656521815},{"$f":"IF(BN19>0,BN19,10)","v":0.0558246656521815},{"$f":"IF(W19>N19,(W19-N19)/N19,-(N19-W19)/N19)","v":0.383861236802413},{"$f":"BP19","v":0.383861236802413},null,1.43,{"$f":"BS19/100*X19","v":7.12569},{"$f":"D19*(BS19/100)","v":0.2371655},{"$f":"W19*(BS19/100)","v":0.262405},{"$f":"V19*(BS19/100)","v":0.291863},{"$f":"AM19*BS19","v":33.6752835538752},{"$f":"AO19*BS19","v":39.8528523489933},{"$f":"AQ19*BS19","v":39.741717791411},{"$f":"AS19*BS19","v":43.4758389261745},{"$f":"AU19*BS19","v":49.795178197065},{"$f":"AW19*BS19","v":47.9844444444444},{"$f":"AY19*BS19","v":63.0034482758621},{"$f":"BA19*BS19","v":53.7382352941176},{"$f":"BC19*BS19","v":69.2486880466472},{"$f":"BE19*BS19","v":72.5630346232179},{"$f":"BG19*BS19","v":69.0473837209302}]
[]
[null,"GIVAUDAN N","GIVN",{"$f":"SUM(N21:W21)/10","v":77.855},56.17,58.62,13.2,14.98,24.97,37.63,27.55,44.85,52.83,60.35,67.06,69.34,77.54,71.36,75.59,79.96,88.37,92.51,96.47,{"$f":"LOOKUP(C21,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":3818},null,null,null,null,null,null,null,null,null,null,{"$f":"X21/W21","v":39.5770705918939},{"$f":"AI21","v":39.5770705918939},{"$f":"X21/V21","v":41.2712139228192},{"$f":"AK21","v":41.2712139228192},{"$f":"X21/U21","v":43.204707479914},{"$f":"AM21","v":43.204707479914},{"$f":"X21/T21","v":47.7488744372186},{"$f":"AO21","v":47.7488744372186},{"$f":"X21/S21","v":50.5093266305067},{"$f":"AQ21","v":50.5093266305067},{"$f":"X21/R21","v":53.5033632286996},{"$f":"AS21","v":53.5033632286996},{"$f":"X21/Q21","v":49.2391023987619},{"$f":"AU21","v":49.2391023987619},{"$f":"X21/P21","v":55.062013267955},{"$f":"AW21","v":55.062013267955},{"$f":"X21/O21","v":56.9340888756338},{"$f":"AY21","v":56.9340888756338},{"$f":"X21/N21","v":63.2642916321458},{"$f":"BA21","v":63.2642916321458},{"$f":"X21/L21","v":85.1282051282051},{"$f":"BC21","v":85.1282051282051},{"$f":"X21/K21","v":138.584392014519},{"$f":"BE21","v":138.584392014519},{"$f":"X21/J21","v":101.461599787404},{"$f":"BG21","v":101.461599787404},null,{"$f":"X21/I21","v":152.903484181017},{"$f":"BJ21","v":152.903484181017},{"$f":"X21/D21","v":49.03988183161},{"$f":"BL21","v":49.03988183161},{"$f":"Tabelle1!N19","v":0.0638005620465387},{"$f":"IF(BN21>0,BN21,10)","v":0.0638005620465387},{"$f":"IF(W21>N21,(W21-N21)/N21,-(N21-W21)/N21)","v":0.59850869925435},{"$f":"BP21","v":0.59850869925435},null,2.61,{"$f":"BS21/100*X21","v":99.6498},{"$f":"D21*(BS21/100)","v":2.0320155},{"$f":"W21*(BS21/100)","v":2.517867},{"$f":"V21*(BS21/100)","v":2.414511},{"$f":"AM21*BS21","v":112.764286522576},{"$f":"AO21*BS21","v":124.624562281141},{"$f":"AQ21*BS21","v":131.829342505622},{"$f":"AS21*BS21","v":139.643778026906},{"$f":"AU21*BS21","v":128.514057260769},{"$f":"AW21*BS21","v":143.711854629363},{"$f":"AY21*BS21","v":148.597971965404},{"$f":"BA21*BS21","v":165.119801159901},{"$f":"BC21*BS21","v":222.184615384615},{"$f":"BE21*BS21","v":361.705263157895},{"$f":"BG21*BS21","v":264.814775445124}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"HOLCIM","HOLN",{"$f":"SUM(N23:W23)/10","v":2.449},6.52,8.5,14.73,6.81,4.93,3.69,0.86,1.92,3.91,3.95,-3.11,2.96,-2.78,2.52,3.68,2.74,3.72,5.46,5.35,{"$f":"LOOKUP(C23,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":91.22},null,null,null,{"$f":"X23/E23","v":13.9907975460123},null,{"$f":"X23/F23","v":10.7317647058824},null,{"$f":"X23/G23","v":6.19280380176511},null,{"$f":"X23/H23","v":13.3950073421439},{"$f":"X23/W23","v":17.0504672897196},{"$f":"AI23","v":17.0504672897196},{"$f":"X23/V23","v":16.7069597069597},{"$f":"AK23","v":16.7069597069597},{"$f":"X23/U23","v":24.5215053763441},{"$f":"AM23","v":24.5215053763441},{"$f":"X23/T23","v":33.2919708029197},{"$f":"AO23","v":33.2919708029197},{"$f":"X23/S23","v":24.7880434782609},{"$f":"AQ23","v":24.7880434782609},{"$f":"X23/R23","v":36.1984126984127},{"$f":"AS23","v":36.1984126984127},"na",{"$f":"AU23","v":"na"},{"$f":"X23/P23","v":30.8175675675676},{"$f":"AW23","v":30.8175675675676},{"$f":"X23/O23","v":-29.3311897106109},{"$f":"AY23","v":-29.3311897106109},{"$f":"X23/N23","v":23.0936708860759},{"$f":"BA23","v":23.0936708860759},{"$f":"X23/L23","v":47.5104166666667},{"$f":"BC23","v":47.5104166666667},{"$f":"X23/K23","v":106.06976744186},{"$f":"BE23","v":106.06976744186},{"$f":"X23/J23","v":24.7208672086721},{"$f":"BG23","v":24.7208672086721},null,{"$f":"X23/I23","v":18.5030425963489},{"$f":"BJ23","v":18.5030425963489},{"$f":"X23/D23","v":37.2478562678644},{"$f":"BL23","v":37.2478562678644},{"$f":"Tabelle1!N21","v":0.115208485319967},{"$f":"IF(BN23>0,BN23,10)","v":0.115208485319967},{"$f":"IF(W23>N23,(W23-N23)/N23,-(N23-W23)/N23)","v":0.354430379746835},{"$f":"BP23","v":0.354430379746835},null,3.46,{"$f":"BS23/100*X23","v":3.156212},{"$f":"D23*(BS23/100)","v":0.0847354},{"$f":"W23*(BS23/100)","v":0.18511},{"$f":"V23*(BS23/100)","v":0.188916},{"$f":"AM23*BS23","v":84.8444086021505},{"$f":"AO23*BS23","v":115.190218978102},{"$f":"AQ23*BS23","v":85.7666304347826},{"$f":"AS23*BS23","v":125.246507936508},{"$f":"AU23*BS23","v":{"$error":"#VALUE!"}},{"$f":"AW23*BS23","v":106.628783783784},{"$f":"AY23*BS23","v":-101.485916398714},{"$f":"BA23*BS23","v":79.9041012658228},{"$f":"BC23*BS23","v":164.386041666667},{"$f":"BE23*BS23","v":367.001395348837},{"$f":"BG23*BS23","v":85.5342005420054},null,2.42]
[null,null," "]
[null,"KÜHNE & NAGEL","KNIN",{"$f":"SUM(N25:W25)/10","v":9.369},null,null,null,null,3.9,5.1,5,4,5,5.28,5.64,5.99,6.16,6.43,6.67,6.59,16.88,22.03,12.02,{"$f":"LOOKUP(C25,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":204.6},null,null,null,null,null,null,null,null,null,null,{"$f":"X25/W25","v":17.0216306156406},{"$f":"AI25","v":17.0216306156406},{"$f":"X25/V25","v":9.28733545165683},{"$f":"AK25","v":9.28733545165683},{"$f":"X25/U25","v":12.1208530805687},{"$f":"AM25","v":12.1208530805687},{"$f":"X25/T25","v":31.0470409711684},{"$f":"AO25","v":31.0470409711684},{"$f":"X25/S25","v":30.6746626686657},{"$f":"AQ25","v":30.6746626686657},{"$f":"X25/R25","v":31.8195956454121},{"$f":"AS25","v":31.8195956454121},"na",{"$f":"AU25","v":"na"},{"$f":"X25/P25","v":34.1569282136895},{"$f":"AW25","v":34.1569282136895},{"$f":"X25/O25","v":36.2765957446809},{"$f":"AY25","v":36.2765957446809},{"$f":"X25/N25","v":38.75},{"$f":"BA25","v":38.75},{"$f":"X25/L25","v":51.15},{"$f":"BC25","v":51.15},{"$f":"X25/K25","v":40.92},{"$f":"BE25","v":40.92},{"$f":"X25/J25","v":40.1176470588235},{"$f":"BG25","v":40.1176470588235},null,{"$f":"X25/I25","v":52.4615384615385},{"$f":"BJ25","v":52.4615384615385},{"$f":"X25/D25","v":21.8379763048351},{"$f":"BL25","v":21.8379763048351},{"$f":"Tabelle1!N23","v":0.169595254388268},{"$f":"IF(BN25>0,BN25,10)","v":0.169595254388268},{"$f":"IF(W25>N25,(W25-N25)/N25,-(N25-W25)/N25)","v":1.27651515151515},{"$f":"BP25","v":1.27651515151515},null,1.24,{"$f":"BS25/100*X25","v":2.53704},{"$f":"D25*(BS25/100)","v":0.1161756},{"$f":"W25*(BS25/100)","v":0.149048},{"$f":"V25*(BS25/100)","v":0.273172},{"$f":"AM25*BS25","v":15.0298578199052},{"$f":"AO25*BS25","v":38.4983308042489},{"$f":"AQ25*BS25","v":38.0365817091454},{"$f":"AS25*BS25","v":39.456298600311},{"$f":"AU25*BS25","v":{"$error":"#VALUE!"}},{"$f":"AW25*BS25","v":42.354590984975},{"$f":"AY25*BS25","v":44.9829787234043},{"$f":"BA25*BS25","v":48.05},{"$f":"BC25*BS25","v":63.426},{"$f":"BE25*BS25","v":50.7408},{"$f":"BG25*BS25","v":49.7458823529412}]
[]
["USD","LOGITECH","LOGN",{"$f":"SUM(N27:W27)/10","v":2.263},null,null,null,null,0.39,0.74,0.36,-1.44,0.46,0.06,0.53,1.24,1.23,1.52,2.66,5.51,3.78,2.23,3.87,{"$f":"LOOKUP(C27,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":82.52},null,{"$f":"X27/Währungskurse!C$5","v":86.8631578947368},null,null,null,null,null,null,null,null,{"$f":"Z27/W27","v":22.4452604379165},{"$f":"AI27","v":22.4452604379165},{"$f":"Z27/V27","v":38.9520887420345},{"$f":"AK27","v":38.9520887420345},{"$f":"Z27/U27","v":22.979671400724},{"$f":"AM27","v":22.979671400724},{"$f":"Z27/T27","v":15.7646384563951},{"$f":"AO27","v":15.7646384563951},{"$f":"Z27/S27","v":32.6553225168184},{"$f":"AQ27","v":32.6553225168184},{"$f":"Z27/R27","v":57.1468144044321},{"$f":"AS27","v":57.1468144044321},{"$f":"Z27/Q27","v":70.6204535729568},{"$f":"AU27","v":70.6204535729568},{"$f":"Z27/P27","v":70.0509337860781},{"$f":"AW27","v":70.0509337860781},{"$f":"Z27/O27","v":163.892750744787},{"$f":"AY27","v":163.892750744787},{"$f":"Z27/N27","v":1447.71929824561},{"$f":"BA27","v":1447.71929824561},{"$f":"Z27/L27","v":-60.3216374269006},{"$f":"BC27","v":-60.3216374269006},{"$f":"Z27/K27","v":241.286549707602},{"$f":"BE27","v":241.286549707602},{"$f":"Z27/J27","v":117.382645803698},{"$f":"BG27","v":117.382645803698},null,{"$f":"Z27/I27","v":222.726045883941},{"$f":"BJ27","v":222.726045883941},{"$f":"Z27/D27","v":38.3840733074401},{"$f":"BL27","v":38.3840733074401},{"$f":"Tabelle1!N25","v":1.03639256777387},{"$f":"IF(BN27>0,BN27,10)","v":1.03639256777387},{"$f":"IF(W27>N27,(W27-N27)/N27,-(N27-W27)/N27)","v":63.5},{"$f":"BP27","v":63.5},null,1.01,{"$f":"BS27/100*Z27","v":0.877317894736842},{"$f":"D27*(BS27/100)","v":0.0228563},{"$f":"W27*(BS27/100)","v":0.039087},{"$f":"V27*(BS27/100)","v":0.022523},{"$f":"AM27*BS27","v":23.2094681147313},{"$f":"AO27*BS27","v":15.922284840959},{"$f":"AQ27*BS27","v":32.9818757419865},{"$f":"AS27*BS27","v":57.7182825484765},{"$f":"AU27*BS27","v":71.3266581086864},{"$f":"AW27*BS27","v":70.7514431239389},{"$f":"AY27*BS27","v":165.531678252234},{"$f":"BA27*BS27","v":1462.19649122807},{"$f":"BC27*BS27","v":-60.9248538011696},{"$f":"BE27*BS27","v":243.699415204678},{"$f":"BG27*BS27","v":118.556472261735}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," "]
[null,"LONZA N","LONN",{"$f":"SUM(N29:W29)/10","v":11.859},3.87,4.3,5.88,8.15,3.17,5.53,2.97,3.5,1.67,4.54,5.26,5.69,10.6,7.48,8.65,11.63,39.52,16.34,8.88,{"$f":"LOOKUP(C29,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":591},null,null,null,null,null,null,null,null,null,null,{"$f":"X29/W29","v":66.5540540540541},{"$f":"AI29","v":66.5540540540541},{"$f":"X29/V29","v":36.1689106487148},{"$f":"AK29","v":36.1689106487148},{"$f":"X29/U29","v":14.9544534412955},{"$f":"AM29","v":14.9544534412955},{"$f":"X29/T29","v":50.816852966466},{"$f":"AO29","v":50.816852966466},{"$f":"X29/S29","v":68.3236994219653},{"$f":"AQ29","v":68.3236994219653},{"$f":"X29/R29","v":79.0106951871658},{"$f":"AS29","v":79.0106951871658},{"$f":"X29/Q29","v":55.7547169811321},{"$f":"AU29","v":55.7547169811321},{"$f":"X29/P29","v":103.866432337434},{"$f":"AW29","v":103.866432337434},{"$f":"X29/O29","v":112.357414448669},{"$f":"AY29","v":112.357414448669},null,null,null,null,null,null,null,null,null,null,null,{"$f":"X29/D29","v":49.8355679230964},{"$f":"BL29","v":49.8355679230964},{"$f":"Tabelle1!N27","v":0.438342732252193},{"$f":"IF(BN29>0,BN29,10)","v":0.438342732252193},{"$f":"IF(W29>N29,(W29-N29)/N29,-(N29-W29)/N29)","v":0.955947136563877},{"$f":"BP29","v":0.955947136563877},null,2.99,{"$f":"BS29/100*X29","v":17.6709},{"$f":"D29*(BS29/100)","v":0.3545841},{"$f":"W29*(BS29/100)","v":0.265512},{"$f":"V29*(BS29/100)","v":0.488566},{"$f":"AM29*BS29","v":44.7138157894737},{"$f":"AO29*BS29","v":151.942390369733},{"$f":"AQ29*BS29","v":204.287861271676},{"$f":"AS29*BS29","v":236.241978609626},{"$f":"AU29*BS29","v":166.706603773585},{"$f":"AW29*BS29","v":310.560632688928},{"$f":"AY29*BS29","v":335.948669201521},{"$f":"BA29*BS29","v":0},{"$f":"BC29*BS29","v":0},{"$f":"BE29*BS29","v":0},{"$f":"BG29*BS29","v":0}]
[null,null," "]
[null,"NESTLE N","NESN",{"$f":"SUM(N31:W31)/10","v":3.814},2.06,2.36,2.76,2.81,2.91,2.6,2.96,3.2,3.13,4.52,2.89,2.75,2.32,3.36,4.3,4.29,6.06,3.42,4.23,{"$f":"LOOKUP(C31,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":74.68},null,null,null,{"$f":"X31/E31","v":36.252427184466},null,{"$f":"X31/F31","v":31.6440677966102},null,{"$f":"X31/G31","v":27.0579710144928},null,{"$f":"X31/H31","v":26.576512455516},{"$f":"X31/W31","v":17.6548463356974},{"$f":"AI31","v":17.6548463356974},{"$f":"X31/V31","v":21.8362573099415},{"$f":"AK31","v":21.8362573099415},{"$f":"X31/U31","v":12.3234323432343},{"$f":"AM31","v":12.3234323432343},{"$f":"X31/T31","v":17.4079254079254},{"$f":"AO31","v":17.4079254079254},{"$f":"X31/S31","v":17.3674418604651},{"$f":"AQ31","v":17.3674418604651},{"$f":"X31/R31","v":22.2261904761905},{"$f":"AS31","v":22.2261904761905},{"$f":"X31/Q31","v":32.1896551724138},{"$f":"AU31","v":32.1896551724138},{"$f":"X31/P31","v":27.1563636363636},{"$f":"AW31","v":27.1563636363636},{"$f":"X31/O31","v":25.840830449827},{"$f":"AY31","v":25.840830449827},{"$f":"X31/N31","v":16.5221238938053},{"$f":"BA31","v":16.5221238938053},{"$f":"X31/L31","v":23.3375},{"$f":"BC31","v":23.3375},{"$f":"X31/K31","v":25.2297297297297},{"$f":"BE31","v":25.2297297297297},{"$f":"X31/J31","v":28.7230769230769},{"$f":"BG31","v":28.7230769230769},null,{"$f":"X31/I31","v":25.6632302405498},{"$f":"BJ31","v":25.6632302405498},{"$f":"X31/D31","v":19.580492920818},{"$f":"BL31","v":19.580492920818},{"$f":"Tabelle1!N29","v":0.0818161583834086},{"$f":"IF(BN31>0,BN31,10)","v":0.0818161583834086},{"$f":"IF(W31>N31,(W31-N31)/N31,-(N31-W31)/N31)","v":-0.0641592920353981},{"$f":"BP31","v":-0.0641592920353981},null,17.51,{"$f":"BS31/100*X31","v":13.076468},{"$f":"D31*(BS31/100)","v":0.6678314},{"$f":"W31*(BS31/100)","v":0.740673},{"$f":"V31*(BS31/100)","v":0.598842},{"$f":"AM31*BS31","v":215.783300330033},{"$f":"AO31*BS31","v":304.812773892774},{"$f":"AQ31*BS31","v":304.103906976744},{"$f":"AS31*BS31","v":389.180595238095},{"$f":"AU31*BS31","v":563.640862068966},{"$f":"AW31*BS31","v":475.507927272727},{"$f":"AY31*BS31","v":452.472941176471},{"$f":"BA31*BS31","v":289.302389380531},{"$f":"BC31*BS31","v":408.639625},{"$f":"BE31*BS31","v":441.772567567568},{"$f":"BG31*BS31","v":502.941076923077},null,24.53]
[]
["USD","NOVARTIS","NOVN",{"$f":"SUM(N33:W33)/10","v":4.794},2.62,3.04,5.13,3.59,3.69,4.28,3.78,3.89,3.7,4.13,2.88,2.82,3.25,5.38,5.06,3.52,10.63,3.17,7.1,{"$f":"LOOKUP(C33,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":90.26},null,{"$f":"X33/Währungskurse!C$4","v":99.1868131868132},null,{"$f":"Z33/E33","v":37.8575622850432},null,{"$f":"Z33/F33","v":32.6272411798728},null,{"$f":"Z33/G33","v":19.3346614399246},null,{"$f":"Z33/H33","v":27.6286387707001},{"$f":"Z33/W33","v":13.9699736882835},{"$f":"AI33","v":13.9699736882835},{"$f":"Z33/V33","v":31.2892155163449},{"$f":"AK33","v":31.2892155163449},{"$f":"Z33/U33","v":9.33083849358544},{"$f":"AM33","v":9.33083849358544},{"$f":"Z33/T33","v":28.1780719280719},{"$f":"AO33","v":28.1780719280719},{"$f":"Z33/S33","v":19.6021369934413},{"$f":"AQ33","v":19.6021369934413},{"$f":"Z33/R33","v":18.4362106295192},{"$f":"AS33","v":18.4362106295192},{"$f":"Z33/Q33","v":30.5190194420964},{"$f":"AU33","v":30.5190194420964},{"$f":"Z33/P33","v":35.1726287896501},{"$f":"AW33","v":35.1726287896501},{"$f":"Z33/O33","v":34.4398656898657},{"$f":"AY33","v":34.4398656898657},{"$f":"Z33/N33","v":24.0161775270734},{"$f":"BA33","v":24.0161775270734},{"$f":"Z33/L33","v":25.4978954207746},{"$f":"BC33","v":25.4978954207746},{"$f":"Z33/K33","v":26.2398976684691},{"$f":"BE33","v":26.2398976684691},{"$f":"Z33/J33","v":23.1744890623395},{"$f":"BG33","v":23.1744890623395},null,{"$f":"Z33/I33","v":26.8798951725781},{"$f":"BJ33","v":26.8798951725781},{"$f":"Z33/D33","v":20.6897816409706},{"$f":"BL33","v":20.6897816409706},{"$f":"Tabelle1!N31","v":0.27946055530624},{"$f":"IF(BN33>0,BN33,10)","v":0.27946055530624},{"$f":"IF(W33>N33,(W33-N33)/N33,-(N33-W33)/N33)","v":0.719128329297821},{"$f":"BP33","v":0.719128329297821},null,15.77,{"$f":"BS33/100*Z33","v":15.6417604395604},{"$f":"D33*(BS33/100)","v":0.7560138},{"$f":"W33*(BS33/100)","v":1.11967},{"$f":"V33*(BS33/100)","v":0.499909},{"$f":"AM33*BS33","v":147.147323043842},{"$f":"AO33*BS33","v":444.368194305694},{"$f":"AQ33*BS33","v":309.12570038657},{"$f":"AS33*BS33","v":290.739041627517},{"$f":"AU33*BS33","v":481.28493660186},{"$f":"AW33*BS33","v":554.672356012782},{"$f":"AY33*BS33","v":543.116681929182},{"$f":"BA33*BS33","v":378.735119601948},{"$f":"BC33*BS33","v":402.101810785615},{"$f":"BE33*BS33","v":413.803186231758},{"$f":"BG33*BS33","v":365.461692513094},null,17.09]
[null," "]
[null,"PARTNERS GROUP","PGHN",{"$f":"SUM(N35:W35)/10","v":30.495},null,null,null,null,8.3,11.9,8,10.1,12.3,14.48,14.99,21.15,28.37,28.91,33.93,30.36,55.12,39.09,38.55,{"$f":"LOOKUP(C35,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1389.5},null,null,null,null,null,null,null,null,null,null,{"$f":"X35/W35","v":36.0440985732815},{"$f":"AI35","v":36.0440985732815},{"$f":"X35/V35","v":35.5461754924533},{"$f":"AK35","v":35.5461754924533},{"$f":"X35/U35","v":25.2086357039187},{"$f":"AM35","v":25.2086357039187},{"$f":"X35/T35","v":45.7674571805007},{"$f":"AO35","v":45.7674571805007},{"$f":"X35/S35","v":40.9519599174772},{"$f":"AQ35","v":40.9519599174772},{"$f":"X35/R35","v":48.0629539951574},{"$f":"AS35","v":48.0629539951574},{"$f":"X35/Q35","v":48.9777934437786},{"$f":"AU35","v":48.9777934437786},{"$f":"X35/P35","v":65.6973995271868},{"$f":"AW35","v":65.6973995271868},{"$f":"X35/O35","v":92.6951300867245},{"$f":"AY35","v":92.6951300867245},{"$f":"X35/N35","v":95.9599447513812},{"$f":"BA35","v":95.9599447513812},{"$f":"X35/L35","v":137.574257425743},{"$f":"BC35","v":137.574257425743},{"$f":"X35/K35","v":173.6875},{"$f":"BE35","v":173.6875},{"$f":"X35/J35","v":116.764705882353},{"$f":"BG35","v":116.764705882353},null,{"$f":"X35/I35","v":167.409638554217},{"$f":"BJ35","v":167.409638554217},{"$f":"X35/D35","v":45.5648466961797},{"$f":"BL35","v":45.5648466961797},{"$f":"Tabelle1!N33","v":0.156314092748051},{"$f":"IF(BN35>0,BN35,10)","v":0.156314092748051},{"$f":"IF(W35>N35,(W35-N35)/N35,-(N35-W35)/N35)","v":1.66229281767956},{"$f":"BP35","v":1.66229281767956},null,1.72,{"$f":"BS35/100*X35","v":23.8994},{"$f":"D35*(BS35/100)","v":0.524514},{"$f":"W35*(BS35/100)","v":0.66306},{"$f":"V35*(BS35/100)","v":0.672348},{"$f":"AM35*BS35","v":43.3588534107402},{"$f":"AO35*BS35","v":78.7200263504611},{"$f":"AQ35*BS35","v":70.4373710580607},{"$f":"AS35*BS35","v":82.6682808716707},{"$f":"AU35*BS35","v":84.2418047232993},{"$f":"AW35*BS35","v":112.999527186761},{"$f":"AY35*BS35","v":159.435623749166},{"$f":"BA35*BS35","v":165.051104972376},{"$f":"BC35*BS35","v":236.627722772277},{"$f":"BE35*BS35","v":298.7425},{"$f":"BG35*BS35","v":200.835294117647}]
[]
["EUR","RICHEMONT","CFR",{"$f":"SUM(N37:W37)/10","v":2.7702},1.951,2.331,2.75,1.916,1.076,1.92,2.75,3.6,3.68,2.356,3.94,2.14,2.16,4.927,1.651,2.3,3.611,0.54,4.077,{"$f":"LOOKUP(C37,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":171.7},null,{"$f":"X37/Währungskurse!C$5","v":180.736842105263},null,{"$f":"Z37/E37","v":92.6380533599504},null,{"$f":"Z37/F37","v":77.5361827993407},null,{"$f":"Z37/G37","v":65.7224880382775},null,{"$f":"Z37/H37","v":94.3302933743545},{"$f":"Z37/W37","v":44.3308418212566},{"$f":"AI37","v":44.3308418212566},{"$f":"Z37/V37","v":334.697855750487},{"$f":"AK37","v":334.697855750487},{"$f":"Z37/U37","v":50.0517424827646},{"$f":"AM37","v":50.0517424827646},{"$f":"Z37/T37","v":78.5812356979405},{"$f":"AO37","v":78.5812356979405},{"$f":"Z37/S37","v":109.471133922025},{"$f":"AQ37","v":109.471133922025},{"$f":"Z37/R37","v":36.6829393353487},{"$f":"AS37","v":36.6829393353487},{"$f":"Z37/Q37","v":83.6744639376218},{"$f":"AU37","v":83.6744639376218},{"$f":"Z37/P37","v":84.4564682734875},{"$f":"AW37","v":84.4564682734875},{"$f":"Z37/O37","v":45.8722949505744},{"$f":"AY37","v":45.8722949505744},{"$f":"Z37/N37","v":76.7134304351711},{"$f":"BA37","v":76.7134304351711},{"$f":"Z37/L37","v":50.2046783625731},{"$f":"BC37","v":50.2046783625731},{"$f":"Z37/K37","v":65.7224880382775},{"$f":"BE37","v":65.7224880382775},{"$f":"Z37/J37","v":94.1337719298246},{"$f":"BG37","v":94.1337719298246},null,{"$f":"Z37/I37","v":167.971042848758},{"$f":"BJ37","v":167.971042848758},{"$f":"Z37/D37","v":65.2432467349878},{"$f":"BL37","v":65.2432467349878},{"$f":"Tabelle1!N35","v":0.714378539359905},{"$f":"IF(BN37>0,BN37,10)","v":0.714378539359905},{"$f":"IF(W37>N37,(W37-N37)/N37,-(N37-W37)/N37)","v":0.730475382003396},{"$f":"BP37","v":0.730475382003396},null,6.05,{"$f":"BS37/100*Z37","v":10.9345789473684},{"$f":"D37*(BS37/100)","v":0.1675971},{"$f":"W37*(BS37/100)","v":0.2466585},{"$f":"V37*(BS37/100)","v":0.03267},{"$f":"AM37*BS37","v":302.813042020726},{"$f":"AO37*BS37","v":475.41647597254},{"$f":"AQ37*BS37","v":662.300360228251},{"$f":"AS37*BS37","v":221.93178297886},{"$f":"AU37*BS37","v":506.230506822612},{"$f":"AW37*BS37","v":510.961633054599},{"$f":"AY37*BS37","v":277.527384450975},{"$f":"BA37*BS37","v":464.116254132785},{"$f":"BC37*BS37","v":303.738304093567},{"$f":"BE37*BS37","v":397.621052631579},{"$f":"BG37*BS37","v":569.509320175439},null,2.72]
[null," "]
[null,"ROCHE GS","ROG",{"$f":"SUM(N39:W39)/10","v":13.249},6.87,9.05,11.16,10.23,9.02,10.11,10.98,11.16,12.93,10.81,10.28,11.13,10.04,12.21,15.62,16.52,16.2,15.37,14.31,{"$f":"LOOKUP(C39,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":274.9},null,null,null,{"$f":"X39/E39","v":40.0145560407569},null,{"$f":"X39/F39","v":30.3756906077348},null,{"$f":"X39/G39","v":24.6326164874552},null,{"$f":"X39/H39","v":26.871945259042},{"$f":"X39/W39","v":19.2103424178896},{"$f":"AI39","v":19.2103424178896},{"$f":"X39/V39","v":17.8854912166558},{"$f":"AK39","v":17.8854912166558},{"$f":"X39/U39","v":16.9691358024691},{"$f":"AM39","v":16.9691358024691},{"$f":"X39/T39","v":16.6404358353511},{"$f":"AO39","v":16.6404358353511},{"$f":"X39/S39","v":17.5992317541613},{"$f":"AQ39","v":17.5992317541613},{"$f":"X39/R39","v":22.5143325143325},{"$f":"AS39","v":22.5143325143325},{"$f":"X39/Q39","v":27.3804780876494},{"$f":"AU39","v":27.3804780876494},{"$f":"X39/P39","v":24.6990116801438},{"$f":"AW39","v":24.6990116801438},{"$f":"X39/O39","v":26.7412451361868},{"$f":"AY39","v":26.7412451361868},{"$f":"X39/N39","v":25.4301572617946},{"$f":"BA39","v":25.4301572617946},{"$f":"X39/L39","v":24.6326164874552},{"$f":"BC39","v":24.6326164874552},{"$f":"X39/K39","v":25.0364298724954},{"$f":"BE39","v":25.0364298724954},{"$f":"X39/J39","v":27.190900098912},{"$f":"BG39","v":27.190900098912},null,{"$f":"X39/I39","v":30.4767184035477},{"$f":"BJ39","v":30.4767184035477},{"$f":"X39/D39","v":20.7487357536418},{"$f":"BL39","v":20.7487357536418},{"$f":"Tabelle1!N37","v":0.018522548143044},{"$f":"IF(BN39>0,BN39,10)","v":0.018522548143044},{"$f":"IF(W39>N39,(W39-N39)/N39,-(N39-W39)/N39)","v":0.32377428307123},{"$f":"BP39","v":0.32377428307123},null,14.06,{"$f":"BS39/100*X39","v":38.65094},{"$f":"D39*(BS39/100)","v":1.8628094},{"$f":"W39*(BS39/100)","v":2.011986},{"$f":"V39*(BS39/100)","v":2.161022},{"$f":"AM39*BS39","v":238.586049382716},{"$f":"AO39*BS39","v":233.964527845036},{"$f":"AQ39*BS39","v":247.445198463508},{"$f":"AS39*BS39","v":316.551515151515},{"$f":"AU39*BS39","v":384.969521912351},{"$f":"AW39*BS39","v":347.268104222821},{"$f":"AY39*BS39","v":375.981906614786},{"$f":"BA39*BS39","v":357.548011100833},{"$f":"BC39*BS39","v":346.33458781362},{"$f":"BE39*BS39","v":352.012204007286},{"$f":"BG39*BS39","v":382.304055390702},null,13.58]
[null," "]
[null,"SIKA","SIKA",{"$f":"SUM(N41:W41)/10","v":4.89783333333333},null,null,null,null,{"$f":"91/60","v":1.51666666666667},{"$f":"124/60","v":2.06666666666667},{"$f":"85.1/60","v":1.41833333333333},{"$f":"110/60","v":1.83333333333333},{"$f":"135/60","v":2.25},{"$f":"173/60","v":2.88333333333333},{"$f":"181.37/60","v":3.02283333333333},{"$f":"221.81/60","v":3.69683333333333},{"$f":"253.52/60","v":4.22533333333333},4.58,4.81,5.22,6.6,7.29,6.65,{"$f":"LOOKUP(C41,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":231.5},null,null,null,null,null,null,null,null,null,null,{"$f":"X41/W41","v":34.812030075188},{"$f":"AI41","v":34.812030075188},{"$f":"X41/V41","v":31.7558299039781},{"$f":"AK41","v":31.7558299039781},{"$f":"X41/U41","v":35.0757575757576},{"$f":"AM41","v":35.0757575757576},{"$f":"X41/T41","v":44.3486590038314},{"$f":"AO41","v":44.3486590038314},{"$f":"X41/S41","v":48.1288981288981},{"$f":"AQ41","v":48.1288981288981},{"$f":"X41/R41","v":50.5458515283843},{"$f":"AS41","v":50.5458515283843},{"$f":"X41/Q41","v":54.7885768381193},{"$f":"AU41","v":54.7885768381193},{"$f":"X41/P41","v":62.6211622559849},{"$f":"AW41","v":62.6211622559849},{"$f":"X41/O41","v":76.5837790152727},{"$f":"AY41","v":76.5837790152727},{"$f":"X41/N41","v":80.2890173410406},{"$f":"BA41","v":80.2890173410406},{"$f":"X41/L41","v":126.272727272728},{"$f":"BC41","v":126.272727272728},{"$f":"X41/K41","v":163.219741480611},{"$f":"BE41","v":163.219741480611},{"$f":"X41/J41","v":112.016129032258},{"$f":"BG41","v":112.016129032258},null,{"$f":"X41/I41","v":152.637362637362},{"$f":"BJ41","v":152.637362637362},{"$f":"X41/D41","v":47.2657978017491},{"$f":"BL41","v":47.2657978017491},{"$f":"Tabelle1!N39","v":0.1196310147765},{"$f":"IF(BN41>0,BN41,10)","v":0.1196310147765},{"$f":"IF(W41>N41,(W41-N41)/N41,-(N41-W41)/N41)","v":1.30635838150289},{"$f":"BP41","v":1.30635838150289},null,3.31,{"$f":"BS41/100*X41","v":7.66265},{"$f":"D41*(BS41/100)","v":0.162118283333333},{"$f":"W41*(BS41/100)","v":0.220115},{"$f":"V41*(BS41/100)","v":0.241299},{"$f":"AM41*BS41","v":116.100757575758},{"$f":"AO41*BS41","v":146.794061302682},{"$f":"AQ41*BS41","v":159.306652806653},{"$f":"AS41*BS41","v":167.306768558952},{"$f":"AU41*BS41","v":181.350189334175},{"$f":"AW41*BS41","v":207.27604706731},{"$f":"AY41*BS41","v":253.492308540553},{"$f":"BA41*BS41","v":265.756647398844},{"$f":"BC41*BS41","v":417.962727272728},{"$f":"BE41*BS41","v":540.257344300824},{"$f":"BG41*BS41","v":370.773387096774}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"SONOVA","SOON",{"$f":"SUM(N43:W43)/10","v":7.69},null,null,null,null,3.3,3.5,3.7,1.6,5.1,5.37,5.11,5.35,6.13,6.98,7.61,9.23,10.35,10.72,10.05,{"$f":"LOOKUP(C43,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":319.7},null,null,null,null,null,null,null,null,null,null,{"$f":"X43/W43","v":31.8109452736318},{"$f":"AI43","v":31.8109452736318},{"$f":"X43/V43","v":29.8227611940298},{"$f":"AK43","v":29.8227611940298},{"$f":"X43/U43","v":30.8888888888889},{"$f":"AM43","v":30.8888888888889},{"$f":"X43/T43","v":34.6370530877573},{"$f":"AO43","v":34.6370530877573},{"$f":"X43/S43","v":42.0105124835742},{"$f":"AQ43","v":42.0105124835742},{"$f":"X43/R43","v":45.8022922636103},{"$f":"AS43","v":45.8022922636103},{"$f":"X43/Q43","v":52.1533442088091},{"$f":"AU43","v":52.1533442088091},{"$f":"X43/P43","v":59.7570093457944},{"$f":"AW43","v":59.7570093457944},{"$f":"X43/O43","v":62.5636007827789},{"$f":"AY43","v":62.5636007827789},{"$f":"X43/N43","v":59.5344506517691},{"$f":"BA43","v":59.5344506517691},{"$f":"X43/L43","v":199.8125},{"$f":"BC43","v":199.8125},{"$f":"X43/K43","v":86.4054054054054},{"$f":"BE43","v":86.4054054054054},{"$f":"X43/J43","v":91.3428571428571},{"$f":"BG43","v":91.3428571428571},null,{"$f":"X43/I43","v":96.8787878787879},{"$f":"BJ43","v":96.8787878787879},{"$f":"X43/D43","v":41.5734720416125},{"$f":"BL43","v":41.5734720416125},{"$f":"Tabelle1!N41","v":0.0733675394744771},{"$f":"IF(BN43>0,BN43,10)","v":0.0733675394744771},{"$f":"IF(W43>N43,(W43-N43)/N43,-(N43-W43)/N43)","v":0.871508379888268},{"$f":"BP43","v":0.871508379888268},null,1.04,{"$f":"BS43/100*X43","v":3.32488},{"$f":"D43*(BS43/100)","v":0.079976},{"$f":"W43*(BS43/100)","v":0.10452},{"$f":"V43*(BS43/100)","v":0.111488},{"$f":"AM43*BS43","v":32.1244444444444},{"$f":"AO43*BS43","v":36.0225352112676},{"$f":"AQ43*BS43","v":43.6909329829172},{"$f":"AS43*BS43","v":47.6343839541547},{"$f":"AU43*BS43","v":54.2394779771615},{"$f":"AW43*BS43","v":62.1472897196262},{"$f":"AY43*BS43","v":65.06614481409},{"$f":"BA43*BS43","v":61.9158286778399},{"$f":"BC43*BS43","v":207.805},{"$f":"BE43*BS43","v":89.8616216216216},{"$f":"BG43*BS43","v":94.9965714285714}]
[null," "," "]
[null,"SWISS LIFE HOLDING","SLHN",{"$f":"SUM(N45:W45)/10","v":33.231},24.82,26.92,39.6,10.88,8.83,17.37,18.87,2.86,24.22,24.11,25.85,27.27,29.63,31.49,36.48,32.78,39.93,47.76,37.01,{"$f":"LOOKUP(C45,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":730.6},null,null,null,{"$f":"X45/E45","v":29.4359387590653},null,{"$f":"X45/F45","v":27.1396731054978},null,{"$f":"X45/G45","v":18.4494949494949},null,{"$f":"X45/H45","v":67.1507352941176},{"$f":"X45/W45","v":19.7406106457714},{"$f":"AI45","v":19.7406106457714},{"$f":"X45/V45","v":15.2973199329983},{"$f":"AK45","v":15.2973199329983},{"$f":"X45/U45","v":18.2970197846231},{"$f":"AM45","v":18.2970197846231},{"$f":"X45/T45","v":22.2879804758999},{"$f":"AO45","v":22.2879804758999},{"$f":"X45/S45","v":20.0274122807018},{"$f":"AQ45","v":20.0274122807018},{"$f":"X45/R45","v":23.2010161956177},{"$f":"AS45","v":23.2010161956177},{"$f":"X45/Q45","v":24.6574417819777},{"$f":"AU45","v":24.6574417819777},{"$f":"X45/P45","v":26.7913458012468},{"$f":"AW45","v":26.7913458012468},{"$f":"X45/O45","v":28.2630560928433},{"$f":"AY45","v":28.2630560928433},{"$f":"X45/N45","v":30.3027789299046},{"$f":"BA45","v":30.3027789299046},{"$f":"X45/L45","v":255.454545454545},{"$f":"BC45","v":255.454545454545},{"$f":"X45/K45","v":38.7175410704823},{"$f":"BE45","v":38.7175410704823},{"$f":"X45/J45","v":42.0610247553253},{"$f":"BG45","v":42.0610247553253},null,{"$f":"X45/I45","v":82.7406568516421},{"$f":"BJ45","v":82.7406568516421},{"$f":"X45/D45","v":21.9854954710963},{"$f":"BL45","v":21.9854954710963},{"$f":"Tabelle1!N43","v":0.0518043809752375},{"$f":"IF(BN45>0,BN45,10)","v":0.0518043809752375},{"$f":"IF(W45>N45,(W45-N45)/N45,-(N45-W45)/N45)","v":0.535047698050601},{"$f":"BP45","v":0.535047698050601},null,1.43,{"$f":"BS45/100*X45","v":10.44758},{"$f":"D45*(BS45/100)","v":0.4752033},{"$f":"W45*(BS45/100)","v":0.529243},{"$f":"V45*(BS45/100)","v":0.682968},{"$f":"AM45*BS45","v":26.164738292011},{"$f":"AO45*BS45","v":31.8718120805369},{"$f":"AQ45*BS45","v":28.6391995614035},{"$f":"AS45*BS45","v":33.1774531597333},{"$f":"AU45*BS45","v":35.2601417482282},{"$f":"AW45*BS45","v":38.3116244957829},{"$f":"AY45*BS45","v":40.416170212766},{"$f":"BA45*BS45","v":43.3329738697636},{"$f":"BC45*BS45","v":365.3},{"$f":"BE45*BS45","v":55.3660837307896},{"$f":"BG45*BS45","v":60.1472654001151}]
[null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"SWISS RE","SREN",{"$f":"SUM(N47:W47)/10","v":4.716},7.44,13.49,11.23,-2.61,1.48,2.64,6.63,10.39,11.04,8.56,11.81,9.66,1.01,1.34,2.4,-2.97,4.35,1.6,9.4,{"$f":"LOOKUP(C47,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":138.05},null,null,null,{"$f":"X47/E47","v":18.5551075268817},null,{"$f":"X47/F47","v":10.2335063009637},null,{"$f":"X47/G47","v":12.2929652715939},null,"na",{"$f":"X47/W47","v":14.686170212766},{"$f":"AI47","v":14.686170212766},{"$f":"X47/V47","v":86.28125},{"$f":"AK47","v":86.28125},{"$f":"X47/U47","v":31.7356321839081},{"$f":"AM47","v":31.7356321839081},"na",{"$f":"AO47","v":"na"},{"$f":"X47/S47","v":57.5208333333333},{"$f":"AQ47","v":57.5208333333333},{"$f":"X47/R47","v":103.022388059702},{"$f":"AS47","v":103.022388059702},{"$f":"X47/Q47","v":136.683168316832},{"$f":"AU47","v":136.683168316832},{"$f":"X47/P47","v":14.2908902691511},{"$f":"AW47","v":14.2908902691511},{"$f":"X47/O47","v":11.6892464013548},{"$f":"AY47","v":11.6892464013548},{"$f":"X47/N47","v":16.1273364485981},{"$f":"BA47","v":16.1273364485981},{"$f":"X47/L47","v":13.2868142444658},{"$f":"BC47","v":13.2868142444658},{"$f":"X47/K47","v":20.8220211161388},{"$f":"BE47","v":20.8220211161388},{"$f":"X47/J47","v":52.2916666666667},{"$f":"BG47","v":52.2916666666667},null,{"$f":"X47/I47","v":93.277027027027},{"$f":"BJ47","v":93.277027027027},{"$f":"X47/D47","v":29.2726887192536},{"$f":"BL47","v":29.2726887192536},{"$f":"Tabelle1!N45","v":0.466528097652554},{"$f":"IF(BN47>0,BN47,10)","v":0.466528097652554},{"$f":"IF(W47>N47,(W47-N47)/N47,-(N47-W47)/N47)","v":0.0981308411214953},{"$f":"BP47","v":0.0981308411214953},null,2.45,{"$f":"BS47/100*X47","v":3.382225},{"$f":"D47*(BS47/100)","v":0.115542},{"$f":"W47*(BS47/100)","v":0.2303},{"$f":"V47*(BS47/100)","v":0.0392},{"$f":"AM47*BS47","v":77.7522988505747},0,{"$f":"AQ47*BS47","v":140.926041666667},{"$f":"AS47*BS47","v":252.404850746269},{"$f":"AU47*BS47","v":334.873762376238},{"$f":"AW47*BS47","v":35.0126811594203},{"$f":"AY47*BS47","v":28.6386536833192},{"$f":"BA47*BS47","v":39.5119742990654},{"$f":"BC47*BS47","v":32.5526948989413},{"$f":"BE47*BS47","v":51.01395173454},{"$f":"BG47*BS47","v":128.114583333333},null,2.13]
[null," "," "]
[null,"SWISSCOM","SCMN",{"$f":"SUM(N49:W49)/10","v":31.088},33.79,28.92,39.92,33.9,37.18,34.96,13.19,33.88,32.53,32.7,26.27,30.97,30.31,29.48,32.28,29.54,35.37,30.93,33.03,{"$f":"LOOKUP(C49,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":506},null,null,null,{"$f":"X49/E49","v":14.9748446285883},null,{"$f":"X49/F49","v":17.4965421853389},null,{"$f":"X49/G49","v":12.6753507014028},null,{"$f":"X49/H49","v":14.9262536873156},{"$f":"X49/W49","v":15.3194066000606},{"$f":"AI49","v":15.3194066000606},{"$f":"X49/V49","v":16.3595215001617},{"$f":"AK49","v":16.3595215001617},{"$f":"X49/U49","v":14.3059089623975},{"$f":"AM49","v":14.3059089623975},{"$f":"X49/T49","v":17.1293161814489},{"$f":"AO49","v":17.1293161814489},{"$f":"X49/S49","v":15.6753407682776},{"$f":"AQ49","v":15.6753407682776},{"$f":"X49/R49","v":17.1641791044776},{"$f":"AS49","v":17.1641791044776},{"$f":"X49/Q49","v":16.6941603431211},{"$f":"AU49","v":16.6941603431211},{"$f":"X49/P49","v":16.3383919922506},{"$f":"AW49","v":16.3383919922506},{"$f":"X49/O49","v":19.2615150361629},{"$f":"AY49","v":19.2615150361629},{"$f":"X49/N49","v":15.474006116208},{"$f":"BA49","v":15.474006116208},{"$f":"X49/L49","v":14.9350649350649},{"$f":"BC49","v":14.9350649350649},{"$f":"X49/K49","v":38.3623957543594},{"$f":"BE49","v":38.3623957543594},{"$f":"X49/J49","v":14.4736842105263},{"$f":"BG49","v":14.4736842105263},null,{"$f":"X49/I49","v":13.6094674556213},{"$f":"BJ49","v":13.6094674556213},{"$f":"X49/D49","v":16.2763767370046},{"$f":"BL49","v":16.2763767370046},{"$f":"Tabelle1!N47","v":0.00886285342648184},{"$f":"IF(BN49>0,BN49,10)","v":0.00886285342648184},{"$f":"IF(W49>N49,(W49-N49)/N49,-(N49-W49)/N49)","v":0.010091743119266},{"$f":"BP49","v":0.010091743119266},null,1.22,{"$f":"BS49/100*X49","v":6.1732},{"$f":"D49*(BS49/100)","v":0.3792736},{"$f":"W49*(BS49/100)","v":0.402966},{"$f":"V49*(BS49/100)","v":0.377346},{"$f":"AM49*BS49","v":17.453208934125},{"$f":"AO49*BS49","v":20.8977657413676},{"$f":"AQ49*BS49","v":19.1239157372986},{"$f":"AS49*BS49","v":20.9402985074627},{"$f":"AU49*BS49","v":20.3668756186077},{"$f":"AW49*BS49","v":19.9328382305457},{"$f":"AY49*BS49","v":23.4990483441188},{"$f":"BA49*BS49","v":18.8782874617737},{"$f":"BC49*BS49","v":18.2207792207792},{"$f":"BE49*BS49","v":46.8021228203184},{"$f":"BG49*BS49","v":17.6578947368421},null,1.16]
[null," "," "]
[" ","UBS N","UBSG",{"$f":"SUM(N51:W51)/10","v":1.967},6.68,4.98,-2.41,-7.69,-0.74,1.96,1.08,-0.67,0.83,0.91,1.64,0.84,0.27,1.18,1.14,1.77,2.06,2.25,7.61,{"$f":"LOOKUP(C51,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":31.84},null,null,null,{"$f":"X51/E51","v":4.76646706586826},null,{"$f":"X51/F51","v":6.39357429718876},null,{"$f":"X51/G51","v":-13.2116182572614},null,"V",{"$f":"X51/W51","v":4.18396846254928},{"$f":"AI51","v":4.18396846254928},{"$f":"X51/V51","v":14.1511111111111},{"$f":"AK51","v":14.1511111111111},{"$f":"X51/U51","v":15.4563106796117},{"$f":"AM51","v":15.4563106796117},{"$f":"X51/T51","v":17.9887005649718},{"$f":"AO51","v":17.9887005649718},{"$f":"X51/S51","v":27.9298245614035},{"$f":"AQ51","v":27.9298245614035},{"$f":"X51/R51","v":26.9830508474576},{"$f":"AS51","v":26.9830508474576},{"$f":"X51/Q51","v":117.925925925926},{"$f":"AU51","v":117.925925925926},{"$f":"X51/P51","v":37.9047619047619},{"$f":"AW51","v":37.9047619047619},{"$f":"X51/O51","v":19.4146341463415},{"$f":"AY51","v":19.4146341463415},{"$f":"X51/N51","v":34.989010989011},{"$f":"BA51","v":34.989010989011},{"$f":"ABS(X51/L51)","v":47.5223880597015},{"$f":"BC51","v":47.5223880597015},{"$f":"X51/K51","v":29.4814814814815},{"$f":"BE51","v":29.4814814814815},{"$f":"X51/J51","v":16.2448979591837},{"$f":"BG51","v":16.2448979591837},null,"V",{"$f":"BJ51","v":"V"},{"$f":"X51/D51","v":16.1870869344179},{"$f":"BL51","v":16.1870869344179},{"$f":"Tabelle1!N49","v":0.625960772181983},{"$f":"IF(BN51>0,BN51,10)","v":0.625960772181983},{"$f":"IF(W51>N51,(W51-N51)/N51,-(N51-W51)/N51)","v":7.36263736263736},{"$f":"BP51","v":7.36263736263736},null,6.86,{"$f":"BS51/100*X51","v":2.184224},{"$f":"D51*(BS51/100)","v":0.1349362},{"$f":"W51*(BS51/100)","v":0.522046},{"$f":"V51*(BS51/100)","v":0.15435},{"$f":"AM51*BS51","v":106.030291262136},{"$f":"AO51*BS51","v":123.402485875706},{"$f":"AQ51*BS51","v":191.598596491228},{"$f":"AS51*BS51","v":185.103728813559},{"$f":"AU51*BS51","v":808.971851851852},{"$f":"AW51*BS51","v":260.026666666667},{"$f":"AY51*BS51","v":133.184390243902},{"$f":"BA51*BS51","v":240.024615384615},{"$f":"BC51*BS51","v":326.003582089552},{"$f":"BE51*BS51","v":202.242962962963},{"$f":"BG51*BS51","v":111.44},null,7.25]
[null," "]
["CHF!","ZURICH FINANCIAL","ZURN",{"$f":"SUM(N53:W53)/10","v":23.984},27.11,38.71,47.11,23.35,24.21,24.38,22.52,24.66,25.23,23.84,11.86,21.04,19.58,24.28,27.51,23.98,31.68,29.36,26.71,{"$f":"LOOKUP(C53,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":537.2},null,null,null,{"$f":"X53/E53","v":19.81556621173},null,{"$f":"X53/F53","v":13.8775510204082},null,{"$f":"X53/G53","v":11.4030991296965},null,{"$f":"X53/H53","v":23.0064239828694},{"$f":"X53/W53","v":20.1123174840884},{"$f":"AI53","v":20.1123174840884},{"$f":"X53/V53","v":18.2970027247956},{"$f":"AK53","v":18.2970027247956},{"$f":"X53/U53","v":16.9570707070707},{"$f":"AM53","v":16.9570707070707},{"$f":"X53/T53","v":22.4020016680567},{"$f":"AO53","v":22.4020016680567},{"$f":"X53/S53","v":19.5274445656125},{"$f":"AQ53","v":19.5274445656125},{"$f":"X53/R53","v":22.1252059308073},{"$f":"AS53","v":22.1252059308073},{"$f":"X53/Q53","v":27.4361593462717},{"$f":"AU53","v":27.4361593462717},{"$f":"X53/P53","v":25.532319391635},{"$f":"AW53","v":25.532319391635},{"$f":"X53/O53","v":45.2951096121417},{"$f":"AY53","v":45.2951096121417},{"$f":"X53/N53","v":22.5335570469799},{"$f":"BA53","v":22.5335570469799},{"$f":"X53/L53","v":21.7842660178427},{"$f":"BC53","v":21.7842660178427},{"$f":"X53/K53","v":23.854351687389},{"$f":"BE53","v":23.854351687389},{"$f":"X53/J53","v":22.0344544708778},{"$f":"BG53","v":22.0344544708778},null,{"$f":"X53/I53","v":22.1891780256093},{"$f":"BJ53","v":22.1891780256093},{"$f":"X53/D53","v":22.3982655103402},{"$f":"BL53","v":22.3982655103402},{"$f":"Tabelle1!N51","v":0.0549393720012332},{"$f":"IF(BN53>0,BN53,10)","v":0.0549393720012332},{"$f":"IF(W53>N53,(W53-N53)/N53,-(N53-W53)/N53)","v":0.120385906040268},{"$f":"BP53","v":0.120385906040268},null,5.62,{"$f":"BS53/100*X53","v":30.19064},{"$f":"D53*(BS53/100)","v":1.3479008},{"$f":"W53*(BS53/100)","v":1.501102},{"$f":"V53*(BS53/100)","v":1.650032},{"$f":"AM53*BS53","v":95.2987373737374},{"$f":"AO53*BS53","v":125.899249374479},{"$f":"AQ53*BS53","v":109.744238458742},{"$f":"AS53*BS53","v":124.343657331137},{"$f":"AU53*BS53","v":154.191215526047},{"$f":"AW53*BS53","v":143.491634980989},{"$f":"AY53*BS53","v":254.558516020236},{"$f":"BA53*BS53","v":126.638590604027},{"$f":"BC53*BS53","v":122.427575020276},{"$f":"BE53*BS53","v":134.061456483126},{"$f":"BG53*BS53","v":123.833634126333},null,4.7]
[null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS15:BS53)","v":99.39},{"$f":"SUM(BT15:BT53)","v":303.109968097744},{"$f":"SUM(BU15:BU53)","v":9.61166058333333},{"$f":"SUM(BV15:BV53)","v":11.9029195},{"$f":"SUM(BW15:BW53)","v":11.005991},{"$f":"SUM(BX15:BX54)","v":2259.44461485855},{"$f":"SUM(BY15:BY54)","v":2663.60497920966},{"$f":"SUM(BZ15:BZ54)","v":3385.03659171567},{"$f":"SUM(CA15:CA54)","v":3145.51681922106},null,null,null,null,null," ",null,null,{"$f":"SUM(CJ15:CJ53)","v":81.67}]
[]
[]
[" "]
[]
[null,null,null,"Ø Gewinn","Gewinn pro Aktie",null,null,null,null,null,"Gewinn pro Aktie",null,null,null,null,null,null,null,null,null,null,null,null,"akt. Kurs",null,"akt. Kurs",null,"KGV 2005",null,"KGV 2006",null,"KGV 2007",null,"KGV 2008",null,null,null,null,"KGV 2021",null,"KGV 2020",null,"KGV 2019",null,"KGV2018",null,"KGV 2017",null,"KGV 2016",null,"KGV 2015",null,"KGV 2014",null,"KGV 2012",null,"KGV 2011",null,"KGV 2010",null,null,"KGV 2009",null,"Ø Gewinn",null,"Ø Gewinnverän-",null,"Ø Gewinn-"]
[" ",null,null,"2014 - 2023",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,"in RW",null,null,null,null,null,null,null,null,"KGV 2023",null,"KGV 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14-23 KGV",null,"derungsraten 10J",null,"wachstum 10 J",null,null,"per 18.07.2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gem. ETF SMIM iShares"]
["weitere SPI Titel (SMIM et. al.)"]
[]
["EUR","Adecco","ADEN",{"$f":"SUM(N65:W65)/10","v":2.677},2.34,3.14,3.8,2.82,0.04,2.2,2.72,2,3.08,3.61,0.05,4.24,4.66,2.77,4.47,-0.61,3.6,2.04,1.94,{"$f":"LOOKUP(C65,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":21.7},null,{"$f":"X65/Währungskurse!C$5","v":22.8421052631579},null,{"$f":"Z65/E65","v":9.76158344579397},null,{"$f":"Z65/F65","v":7.27455581629232},null,{"$f":"Z65/G65","v":6.01108033240997},null,{"$f":"Z65/H65","v":8.10003732736096},{"$f":"X65/W65","v":11.1855670103093},{"$f":"AI65","v":11.1855670103093},{"$f":"Z65/V65","v":11.1971104231166},{"$f":"AK65","v":11.1971104231166},{"$f":"Z65/U65","v":6.34502923976608},{"$f":"AM65","v":6.34502923976608},"na",{"$f":"AO65","v":"na"},{"$f":"Z65/S65","v":5.11009066289886},{"$f":"AQ65","v":5.11009066289886},{"$f":"Z65/R65","v":8.24624738742162},{"$f":"AS65","v":8.24624738742162},{"$f":"Z65/Q65","v":4.90173932685792},{"$f":"AU65","v":4.90173932685792},{"$f":"Z65/P65","v":5.38728897715988},{"$f":"AW65","v":5.38728897715988},{"$f":"Z65/O65","v":456.842105263158},{"$f":"AY65","v":456.842105263158},{"$f":"Z65/N65","v":6.32745298148418},{"$f":"BA65","v":6.32745298148418},{"$f":"Z65/L65","v":11.4210526315789},{"$f":"BC65","v":11.4210526315789},{"$f":"Z65/K65","v":8.39783281733746},{"$f":"BE65","v":8.39783281733746},{"$f":"Z65/J65","v":10.3827751196172},{"$f":"BG65","v":10.3827751196172},null,"FV",{"$f":"BJ65","v":"FV"},{"$f":"Z65/D65","v":8.53272516367497},{"$f":"BL65","v":8.53272516367497},{"$f":"Tabelle1!N65","v":8.85759450324757},{"$f":"IF(BN65>0,BN65,10)","v":8.85759450324757},{"$f":"IF(W65>N65,(W65-N65)/N65,-(N65-W65)/N65)","v":-0.462603878116344},{"$f":"BP65","v":-0.462603878116344},null,2.62,{"$f":"BS65/100*Z65","v":0.598463157894737},{"$f":"D65*(BS65/100)","v":0.0701374},{"$f":"W65*(BS65/100)","v":0.050828},{"$f":"V65*(BS65/100)","v":0.053448}]
[]
["!","AMS Osram","AMS",{"$f":"SUM(N67:W67)/10","v":0.402},null,null,null,null,-0.47,0.63,0.75,1.5,1.11,1.88,2.28,1.51,0.81,0.89,2.81,-0.06,-0.13,-0.92,-5.05,{"$f":"LOOKUP(C67,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":7.294},null,null,null,null,null,null,null,null,null,null,"na",{"$f":"AI67","v":"na"},"na",{"$f":"AK67","v":"na"},"na",{"$f":"AM67","v":"na"},{"$f":"X67/T67","v":-121.566666666667},{"$f":"AO67","v":-121.566666666667},{"$f":"X67/S67","v":2.59572953736655},{"$f":"AQ67","v":2.59572953736655},{"$f":"X67/R67","v":8.19550561797753},{"$f":"AS67","v":8.19550561797753},{"$f":"X67/Q67","v":9.00493827160494},{"$f":"AU67","v":9.00493827160494},{"$f":"X67/P67","v":4.83046357615894},{"$f":"AW67","v":4.83046357615894},{"$f":"X67/O67","v":3.19912280701754},{"$f":"AY67","v":3.19912280701754},{"$f":"X67/N67","v":3.87978723404255},{"$f":"BA67","v":3.87978723404255},{"$f":"X67/L67","v":4.86266666666667},{"$f":"BC67","v":4.86266666666667},{"$f":"X67/K67","v":9.72533333333333},{"$f":"BE67","v":9.72533333333333},null,null,null,null,null,{"$f":"X67/D67","v":18.1442786069652},{"$f":"BL67","v":18.1442786069652},{"$f":"Tabelle1!N67","v":-1.03928394946998},{"$f":"IF(BN67>0,BN67,10)","v":10},{"$f":"IF(W67>N67,(W67-N67)/N67,-(N67-W67)/N67)","v":-3.68617021276596},{"$f":"BP67","v":-3.68617021276596},null,0.64,{"$f":"BS67/100*X67","v":0.0466816},{"$f":"D67*(BS67/100)","v":0.0025728},{"$f":"W67*(BS67/100)","v":-0.03232},{"$f":"V67*(BS67/100)","v":-0.005888}]
[]
[null,"Avolta (ehem. Dufry)","AVOL",{"$f":"SUM(N69:W69)/10","v":-4.437},null,null,null,null,2,4.6,4.2,4.5,3.13,1.55,-1.73,0.05,1.06,1.38,-0.53,-43.01,-4.39,0.62,0.63,{"$f":"LOOKUP(C69,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":41.28},null,null,null,null,null,null,null,null,null,null,{"$f":"X69/W69","v":65.5238095238095},{"$f":"AI69","v":65.5238095238095},{"$f":"X69/V69","v":66.5806451612903},{"$f":"AK69","v":66.5806451612903},{"$f":"X69/U69","v":-9.40318906605923},{"$f":"AM69","v":-9.40318906605923},{"$f":"X69/T69","v":-0.959776796093932},{"$f":"AO69","v":-0.959776796093932},{"$f":"X69/S69","v":-77.8867924528302},{"$f":"AQ69","v":-77.8867924528302},{"$f":"X69/R69","v":29.9130434782609},{"$f":"AS69","v":29.9130434782609},{"$f":"X69/Q69","v":38.9433962264151},{"$f":"AU69","v":38.9433962264151},{"$f":"X69/P69","v":825.6},{"$f":"AW69","v":825.6},{"$f":"X69/O69","v":-23.8612716763006},{"$f":"AY69","v":-23.8612716763006},{"$f":"X69/N69","v":26.6322580645161},{"$f":"BA69","v":26.6322580645161},{"$f":"X69/L69","v":9.17333333333333},{"$f":"BC69","v":9.17333333333333},{"$f":"X69/K69","v":9.82857142857143},{"$f":"BE69","v":9.82857142857143},{"$f":"X69/J69","v":8.97391304347826},{"$f":"BG69","v":8.97391304347826},null,{"$f":"X69/I69","v":20.64},{"$f":"BJ69","v":20.64},"na",{"$f":"BL69","v":"na"},{"$f":"Tabelle1!N69","v":-6.05698443908278},{"$f":"IF(BN69>0,BN69,10)","v":10},{"$f":"IF(W69>N69,(W69-N69)/N69,-(N69-W69)/N69)","v":-0.593548387096774},{"$f":"BP69","v":-0.593548387096774},null,1.95,{"$f":"BS69/100*X69","v":0.80496},{"$f":"D69*(BS69/100)","v":-0.0865215},{"$f":"W69*(BS69/100)","v":0.012285},{"$f":"V69*(BS69/100)","v":0.01209}]
[]
[null,"Bachem","BANB",{"$f":"SUM(N71:W71)/10","v":0.9208},null,null,null,null,null,{"$f":"2.1/5","v":0.42},{"$f":"0.7/5","v":0.14},{"$f":"1.2/5","v":0.24},{"$f":"1.8/5","v":0.36},{"$f":"2.15/5","v":0.43},{"$f":"2.35/5","v":0.47},{"$f":"3.04/5","v":0.608},0.62,0.69,0.78,1.12,1.62,1.37,1.5,{"$f":"LOOKUP(C71,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":59.6},null,null,null,null,null,null,null,null,null,null,{"$f":"X71/W71","v":39.7333333333333},{"$f":"AI71","v":39.7333333333333},{"$f":"X71/V71","v":43.5036496350365},{"$f":"AK71","v":43.5036496350365},{"$f":"X71/U71","v":36.7901234567901},{"$f":"AM71","v":36.7901234567901},{"$f":"X71/T71","v":53.2142857142857},{"$f":"AO71","v":53.2142857142857},{"$f":"X71/S71","v":76.4102564102564},{"$f":"AQ71","v":76.4102564102564},{"$f":"X71/R71","v":86.3768115942029},{"$f":"AS71","v":86.3768115942029},{"$f":"X71/Q71","v":96.1290322580645},{"$f":"AU71","v":96.1290322580645},{"$f":"X71/P71","v":98.0263157894737},{"$f":"AW71","v":98.0263157894737},{"$f":"X71/O71","v":126.808510638298},{"$f":"AY71","v":126.808510638298},{"$f":"X71/N71","v":138.604651162791},{"$f":"BA71","v":138.604651162791},{"$f":"X71/L71","v":248.333333333333},{"$f":"BC71","v":248.333333333333},{"$f":"X71/K71","v":425.714285714286},{"$f":"BE71","v":425.714285714286},null,null,null,null,null,{"$f":"X71/D71","v":64.7263249348393},{"$f":"BL71","v":64.7263249348393},{"$f":"Tabelle1!N71","v":0.1667055102676},{"$f":"IF(BN71>0,BN71,10)","v":0.1667055102676},{"$f":"IF(W71>N71,(W71-N71)/N71,-(N71-W71)/N71)","v":2.48837209302326},{"$f":"BP71","v":2.48837209302326},null,null," "]
[]
[null,"Baloise","BALN",{"$f":"SUM(N73:W73)/10","v":10.878},null,null,null,null,null," ",null,10.2,9.65,15.15,10.96,11.53,11.5,11.14,15.02,9.65,13.06,5.48,5.29,{"$f":"LOOKUP(C73,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":165.6},null,null,null,null,null,null,null,null,null,null,{"$f":"X73/W73","v":31.304347826087},{"$f":"AI73","v":31.304347826087},{"$f":"X73/V73","v":30.2189781021898},{"$f":"AK73","v":30.2189781021898},{"$f":"X73/U73","v":12.6799387442573},{"$f":"AM73","v":12.6799387442573},{"$f":"X73/T73","v":17.160621761658},{"$f":"AO73","v":17.160621761658},{"$f":"X73/S73","v":11.0252996005326},{"$f":"AQ73","v":11.0252996005326},{"$f":"X73/R73","v":14.8653500897666},{"$f":"AS73","v":14.8653500897666},{"$f":"X73/Q73","v":14.4},{"$f":"AU73","v":14.4},{"$f":"X73/P73","v":14.3625325238508},{"$f":"AW73","v":14.3625325238508},{"$f":"X73/O73","v":15.1094890510949},{"$f":"AY73","v":15.1094890510949},{"$f":"X73/N73","v":10.9306930693069},{"$f":"BA73","v":10.9306930693069},{"$f":"X73/L73","v":16.2352941176471},{"$f":"BC73","v":16.2352941176471},{"$f":"X73/K73","v":{"$error":"#DIV/0!"}},{"$f":"BE73","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"X73/D73","v":15.2233866519581},{"$f":"BL73","v":15.2233866519581},{"$f":"Tabelle1!N73","v":0.00405508858208546},{"$f":"IF(BN73>0,BN73,10)","v":0.00405508858208546},{"$f":"IF(W73>N73,(W73-N73)/N73,-(N73-W73)/N73)","v":-0.650825082508251},{"$f":"BP73","v":-0.650825082508251},null,3.74,{"$f":"BS73/100*X73","v":6.19344},{"$f":"D73*(BS73/100)","v":0.4068372},{"$f":"W73*(BS73/100)","v":0.197846},{"$f":"V73*(BS73/100)","v":0.204952}]
[]
[null,"Barry Callebaut","BARN",{"$f":"SUM(N75:W75)/10","v":58.653},null,null,null,null,44,48.6,34.4,27.5,42.7,46,43.25,39.57,51.15,64.93,67.57,57.66,69.84,65.66,80.9,{"$f":"LOOKUP(C75,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1021},null,null,null,null,null,null,null,null,null,null,{"$f":"X75/W75","v":12.6205191594561},{"$f":"AI75","v":12.6205191594561},{"$f":"X75/V75","v":15.5498020103564},{"$f":"AK75","v":15.5498020103564},{"$f":"X75/U75","v":14.6191294387171},{"$f":"AM75","v":14.6191294387171},{"$f":"X75/T75","v":17.7072493929934},{"$f":"AO75","v":17.7072493929934},{"$f":"X75/S75","v":15.1102560307829},{"$f":"AQ75","v":15.1102560307829},{"$f":"X75/R75","v":15.7246265208686},{"$f":"AS75","v":15.7246265208686},{"$f":"X75/Q75","v":19.960899315738},{"$f":"AU75","v":19.960899315738},{"$f":"X75/P75","v":25.802375537023},{"$f":"AW75","v":25.802375537023},{"$f":"X75/O75","v":23.606936416185},{"$f":"AY75","v":23.606936416185},{"$f":"X75/N75","v":22.195652173913},{"$f":"BA75","v":22.195652173913},{"$f":"X75/L75","v":37.1272727272727},{"$f":"BC75","v":37.1272727272727},{"$f":"X75/K75","v":29.6802325581395},{"$f":"BE75","v":29.6802325581395},null,null,null,null,null,{"$f":"X75/D75","v":17.4074642388284},{"$f":"BL75","v":17.4074642388284},{"$f":"Tabelle1!N75","v":0.0771952155656684},{"$f":"IF(BN75>0,BN75,10)","v":0.0771952155656684},{"$f":"IF(W75>N75,(W75-N75)/N75,-(N75-W75)/N75)","v":0.758695652173913},{"$f":"BP75","v":0.758695652173913},null,2.56,{"$f":"BS75/100*X75","v":26.1376},{"$f":"D75*(BS75/100)","v":1.5015168},{"$f":"W75*(BS75/100)","v":2.07104},{"$f":"V75*(BS75/100)","v":1.680896}]
[]
[null,"Belimo","BEAN",{"$f":"SUM(N77:W77)/10","v":7.6526},null,null,null,null,null,{"$f":"101/20","v":5.05},{"$f":"84.6/20","v":4.23},{"$f":"99.4/20","v":4.97},{"$f":"103/20","v":5.15},{"$f":"110/20","v":5.5},{"$f":"91.52/20","v":4.576},{"$f":"114/20","v":5.7},{"$f":"126/20","v":6.3},7.01,9.85,7.05,9.41,9.99,11.14,{"$f":"LOOKUP(C77,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":718.5},null,null,null,null,null,null,null,null,null,null,{"$f":"X77/W77","v":64.4973070017953},{"$f":"AI77","v":64.4973070017953},{"$f":"X77/V77","v":71.9219219219219},{"$f":"AK77","v":71.9219219219219},{"$f":"X77/U77","v":76.3549415515409},{"$f":"AM77","v":76.3549415515409},{"$f":"X77/T77","v":101.914893617021},{"$f":"AO77","v":101.914893617021},{"$f":"X77/S77","v":72.9441624365482},{"$f":"AQ77","v":72.9441624365482},{"$f":"X77/R77","v":102.496433666191},{"$f":"AS77","v":102.496433666191},{"$f":"X77/Q77","v":114.047619047619},{"$f":"AU77","v":114.047619047619},{"$f":"X77/P77","v":126.052631578947},{"$f":"AW77","v":126.052631578947},{"$f":"X77/O77","v":157.01486013986},{"$f":"AY77","v":157.01486013986},{"$f":"X77/N77","v":130.636363636364},{"$f":"BA77","v":130.636363636364},{"$f":"X77/L77","v":144.567404426559},{"$f":"BC77","v":144.567404426559},{"$f":"X77/K77","v":169.858156028369},{"$f":"BE77","v":169.858156028369},null,null,null,null,null,{"$f":"X77/D77","v":93.8896584167473},{"$f":"BL77","v":93.8896584167473},{"$f":"Tabelle1!N77","v":0.0995927112584108},{"$f":"IF(BN77>0,BN77,10)","v":0.0995927112584108},{"$f":"IF(W77>N77,(W77-N77)/N77,-(N77-W77)/N77)","v":1.02545454545455},{"$f":"BP77","v":1.02545454545455},null,2.23,{"$f":"BS77/100*X77","v":16.02255},{"$f":"D77*(BS77/100)","v":0.17065298},{"$f":"W77*(BS77/100)","v":0.248422},{"$f":"V77*(BS77/100)","v":0.222777}]
[]
[null,"Bell","BELL",{"$f":"SUM(N79:W79)/10","v":20.253},89,110,{"$f":"142/10","v":14.2},{"$f":"151/10","v":15.1},{"$f":"141/10","v":14.1},{"$f":"163/10","v":16.3},{"$f":"180/10","v":18},{"$f":"191/10","v":19.1},{"$f":"192/10","v":19.2},{"$f":"219/10","v":21.9},23.75,25.18,26.68,16.89,7.9,18.91,20.31,20.37,20.64,{"$f":"LOOKUP(C79,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":255},null,null,null,null,null,null,null,null,null,null,{"$f":"X79/W79","v":12.3546511627907},{"$f":"AI79","v":12.3546511627907},{"$f":"X79/V79","v":12.5184094256259},{"$f":"AK79","v":12.5184094256259},{"$f":"X79/U79","v":12.5553914327917},{"$f":"AM79","v":12.5553914327917},{"$f":"X79/T79","v":13.4849286092015},{"$f":"AO79","v":13.4849286092015},{"$f":"X79/S79","v":32.2784810126582},{"$f":"AQ79","v":32.2784810126582},{"$f":"X79/R79","v":15.0976909413854},{"$f":"AS79","v":15.0976909413854},{"$f":"X79/Q79","v":9.55772113943029},{"$f":"AU79","v":9.55772113943029},{"$f":"X79/P79","v":10.1270849880858},{"$f":"AW79","v":10.1270849880858},{"$f":"X79/O79","v":10.7368421052632},{"$f":"AY79","v":10.7368421052632},{"$f":"X79/N79","v":11.6438356164384},{"$f":"BA79","v":11.6438356164384},{"$f":"X79/L79","v":13.3507853403141},{"$f":"BC79","v":13.3507853403141},{"$f":"X79/K79","v":14.1666666666667},{"$f":"BE79","v":14.1666666666667},null,null,null,null,null,{"$f":"X79/D79","v":12.5907272996593},{"$f":"BL79","v":12.5907272996593},{"$f":"Tabelle1!N79","v":0.0929587141561272},{"$f":"IF(BN79>0,BN79,10)","v":0.0929587141561272},{"$f":"IF(W79>N79,(W79-N79)/N79,-(N79-W79)/N79)","v":-0.0575342465753424},{"$f":"BP79","v":-0.0575342465753424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"BKW","BKW",{"$f":"SUM(N81:W81)/10","v":6.61},null,null,null,null,null,4.5,-1.4,2.7,-4.5,5.96,5.71,6.41,4.92,3.56,7.42,6.86,5.77,10.43,9.06,{"$f":"LOOKUP(C81,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":153.7},null,null,null,null,null,null,null,null,null,null,{"$f":"X81/W81","v":16.9646799116998},{"$f":"AI81","v":16.9646799116998},{"$f":"X81/V81","v":14.7363374880153},{"$f":"AK81","v":14.7363374880153},{"$f":"X81/U81","v":26.6377816291161},{"$f":"AM81","v":26.6377816291161},{"$f":"X81/T81","v":22.4052478134111},{"$f":"AO81","v":22.4052478134111},{"$f":"X81/S81","v":20.7142857142857},{"$f":"AQ81","v":20.7142857142857},{"$f":"X81/R81","v":43.1741573033708},{"$f":"AS81","v":43.1741573033708},{"$f":"X81/Q81","v":31.239837398374},{"$f":"AU81","v":31.239837398374},{"$f":"X81/P81","v":23.9781591263651},{"$f":"AW81","v":23.9781591263651},{"$f":"X81/O81","v":26.9176882661996},{"$f":"AY81","v":26.9176882661996},{"$f":"X81/N81","v":25.7885906040268},{"$f":"BA81","v":25.7885906040268},{"$f":"X81/L81","v":56.9259259259259},{"$f":"BC81","v":56.9259259259259},{"$f":"X81/K81","v":-109.785714285714},{"$f":"BE81","v":-109.785714285714},null,null,null,null,null,{"$f":"X81/D81","v":23.2526475037821},{"$f":"BL81","v":23.2526475037821},{"$f":"Tabelle1!N81","v":0.342239763431272},{"$f":"IF(BN81>0,BN81,10)","v":0.342239763431272},{"$f":"IF(W81>N81,(W81-N81)/N81,-(N81-W81)/N81)","v":0.52013422818792},{"$f":"BP81","v":0.52013422818792},null,1.5,{"$f":"BS81/100*X81","v":2.3055},{"$f":"D81*(BS81/100)","v":0.09915},{"$f":"W81*(BS81/100)","v":0.1359},{"$f":"V81*(BS81/100)","v":0.15645}]
[null,null,null,null,null,null,null,null,null," "]
[null,"Bossard","BOSN",{"$f":"SUM(N83:W83)/10","v":9.783},{"$f":"6.57/2","v":3.285},{"$f":"3.98/2","v":1.99},{"$f":"10.03/2","v":5.015},{"$f":"10.68/2","v":5.34},{"$f":"4.97/2","v":2.485},{"$f":"14.81/2","v":7.405},{"$f":"14.89/2","v":7.445},{"$f":"14.38/2","v":7.19},7.4,7.49,7.01,8.04,10.33,10.95,9.73,8.73,12.53,13.38,9.64,{"$f":"LOOKUP(C83,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":204},null,null,null,null,null,null,null,null,null,null,{"$f":"X83/W83","v":21.1618257261411},{"$f":"AI83","v":21.1618257261411},{"$f":"X83/V83","v":15.2466367713004},{"$f":"AK83","v":15.2466367713004},{"$f":"X83/U83","v":16.2809257781325},{"$f":"AM83","v":16.2809257781325},{"$f":"X83/T83","v":23.3676975945017},{"$f":"AO83","v":23.3676975945017},{"$f":"X83/S83","v":20.9660842754368},{"$f":"AQ83","v":20.9660842754368},{"$f":"X83/R83","v":18.6301369863014},{"$f":"AS83","v":18.6301369863014},{"$f":"X83/Q83","v":19.7483059051307},{"$f":"AU83","v":19.7483059051307},{"$f":"X83/P83","v":25.3731343283582},{"$f":"AW83","v":25.3731343283582},{"$f":"X83/O83","v":29.1012838801712},{"$f":"AY83","v":29.1012838801712},{"$f":"X83/N83","v":27.2363150867824},{"$f":"BA83","v":27.2363150867824},{"$f":"X83/L83","v":28.3727399165508},{"$f":"BC83","v":28.3727399165508},{"$f":"X83/K83","v":27.4009402283412},{"$f":"BE83","v":27.4009402283412},{"$f":"X83/J83","v":27.5489534098582},{"$f":"BG83","v":27.5489534098582},null,{"$f":"X83/I83","v":82.092555331992},{"$f":"BJ83","v":82.092555331992},{"$f":"X83/D83","v":20.852499233364},{"$f":"BL83","v":20.852499233364},{"$f":"Tabelle1!N83","v":0.0449260609589481},{"$f":"IF(BN83>0,BN83,10)","v":0.0449260609589481},{"$f":"IF(W83>N83,(W83-N83)/N83,-(N83-W83)/N83)","v":0.287049399198932},{"$f":"BP83","v":0.287049399198932}]
[]
[null,"Bucher  Industries","BUCN",{"$f":"SUM(N85:W85)/10","v":21.086},null,null,null,null,-2.6,9.5,12.5,15.53,19.64,18.59,13.68,11.71,16.79,20.76,21.92,14.71,25.96,32.36,34.38,{"$f":"LOOKUP(C85,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":338},null,null,null,null,null,null,null,null,null,null,{"$f":"X85/W85","v":9.83129726585224},{"$f":"AI85","v":9.83129726585224},{"$f":"X85/V85","v":10.4449938195303},{"$f":"AK85","v":10.4449938195303},{"$f":"X85/U85","v":13.020030816641},{"$f":"AM85","v":13.020030816641},{"$f":"X85/T85","v":22.9775662814412},{"$f":"AO85","v":22.9775662814412},{"$f":"X85/S85","v":15.4197080291971},{"$f":"AQ85","v":15.4197080291971},{"$f":"X85/R85","v":16.2813102119461},{"$f":"AS85","v":16.2813102119461},{"$f":"X85/Q85","v":20.1310303752233},{"$f":"AU85","v":20.1310303752233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X85/D85","v":16.0295930949445},{"$f":"BL85","v":16.0295930949445},{"$f":"Tabelle1!N85","v":0.100937391384205},{"$f":"IF(BN85>0,BN85,10)","v":0.100937391384205},{"$f":"IF(W85>N85,(W85-N85)/N85,-(N85-W85)/N85)","v":0.849381387842927},{"$f":"BP85","v":0.849381387842927}]
[]
[null,"Burckhardt Compression","BCHN",{"$f":"SUM(N87:W87)/10","v":14.578},null,11.8,20,21.46,16.68,13.56,15.22,16.42,15.87,16.93,16.34,11.2,8.51,8.15,9.56,13,14.82,20.64,26.63,{"$f":"LOOKUP(C87,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":707},null,null,null," ",null,{"$f":"X87/F87","v":59.9152542372881},null,{"$f":"X87/G87","v":35.35},null,{"$f":"X87/H87","v":32.9450139794967},{"$f":"X87/W87","v":26.5490048817124},{"$f":"AI87","v":26.5490048817124},{"$f":"X87/V87","v":34.2538759689923},{"$f":"AK87","v":34.2538759689923},{"$f":"X87/U87","v":47.7058029689609},{"$f":"AM87","v":47.7058029689609},{"$f":"X87/T87","v":54.3846153846154},{"$f":"AO87","v":54.3846153846154},{"$f":"X87/S87","v":73.9539748953975},{"$f":"AQ87","v":73.9539748953975},{"$f":"X87/R87","v":86.7484662576687},{"$f":"AS87","v":86.7484662576687},{"$f":"X87/Q87","v":83.0787309048179},{"$f":"AU87","v":83.0787309048179},{"$f":"X87/P87","v":63.125},{"$f":"AW87","v":63.125},{"$f":"X87/O87","v":43.2680538555692},{"$f":"AY87","v":43.2680538555692},{"$f":"X87/N87","v":41.7601890135854},{"$f":"BA87","v":41.7601890135854},{"$f":"X87/L87","v":43.0572472594397},{"$f":"BC87","v":43.0572472594397},{"$f":"X87/K87","v":46.4520367936925},{"$f":"BE87","v":46.4520367936925},{"$f":"X87/J87","v":52.1386430678466},{"$f":"BG87","v":52.1386430678466},null,{"$f":"X87/I87","v":42.3860911270983},{"$f":"BJ87","v":42.3860911270983},{"$f":"X87/D87","v":48.4977363149952},{"$f":"BL87","v":48.4977363149952},{"$f":"Tabelle1!N89","v":0.0546959032636237},{"$f":"IF(BN87>0,BN87,10)","v":0.0546959032636237},{"$f":"IF(W87>N87,(W87-N87)/N87,-(N87-W87)/N87)","v":0.572947430596574},{"$f":"BP87","v":0.572947430596574}]
[]
[null,"Burkhalter","BRKN",{"$f":"SUM(N89:W89)/10","v":4.589},{"$f":"11.3/5","v":2.26},{"$f":"14.53/5","v":2.906},{"$f":"19.81/5","v":3.962},{"$f":"23.13/5","v":4.626},{"$f":"15.48/5","v":3.096},{"$f":"17.95/5","v":3.59},{"$f":"20.11/5","v":4.022},4.29,4.48,5.25,5.8,6.08,5.02,3.92,3.72,2.43,3.99,4.73,4.95,{"$f":"LOOKUP(C89,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":97.6},null,null,null,{"$f":"X89/E89","v":43.1858407079646},null,{"$f":"X89/F89","v":33.5856847900895},null,{"$f":"X89/G89","v":24.6340232205957},null,{"$f":"X89/H89","v":21.0981409424989},{"$f":"X89/W89","v":19.7171717171717},{"$f":"AI89","v":19.7171717171717},{"$f":"X89/V89","v":20.6342494714588},{"$f":"AK89","v":20.6342494714588},{"$f":"X89/U89","v":24.4611528822055},{"$f":"AM89","v":24.4611528822055},{"$f":"X89/T89","v":40.1646090534979},{"$f":"AO89","v":40.1646090534979},{"$f":"X89/S89","v":26.2365591397849},{"$f":"AQ89","v":26.2365591397849},{"$f":"X89/R89","v":24.8979591836735},{"$f":"AS89","v":24.8979591836735},{"$f":"X89/Q89","v":19.4422310756972},{"$f":"AU89","v":19.4422310756972},{"$f":"X89/P89","v":16.0526315789474},{"$f":"AW89","v":16.0526315789474},{"$f":"X89/O89","v":16.8275862068966},{"$f":"AY89","v":16.8275862068966},{"$f":"X89/N89","v":18.5904761904762},{"$f":"BA89","v":18.5904761904762},{"$f":"X89/L89","v":22.7505827505827},{"$f":"BC89","v":22.7505827505827},{"$f":"X89/K89","v":24.2665340626554},{"$f":"BE89","v":24.2665340626554},{"$f":"X89/J89","v":27.1866295264624},{"$f":"BG89","v":27.1866295264624},null,{"$f":"X89/I89","v":31.5245478036176},{"$f":"BJ89","v":31.5245478036176},{"$f":"X89/D89","v":21.2682501634343},{"$f":"BL89","v":21.2682501634343},{"$f":"Tabelle1!N87","v":0.0651304699964383},{"$f":"IF(BN89>0,BN89,10)","v":0.0651304699964383},{"$f":"IF(W89>N89,(W89-N89)/N89,-(N89-W89)/N89)","v":-0.0571428571428571},{"$f":"BP89","v":-0.0571428571428571}]
[null,null," "]
[null,"Calida","CALN",{"$f":"SUM(N91:W91)/10","v":1.095},null,null,2,1.4,-5.15,2.7,2.9,2.58,1.36,2.74,1.97,1.72,1.88,1.97,1.9,-0.17,2.43,4.39,-7.88,{"$f":"LOOKUP(C91,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":22.7},null,null,null,null,null,null,null,null,null,null,"na",{"$f":"AI91","v":"na"},{"$f":"X91/V91","v":5.17084282460137},{"$f":"AK91","v":5.17084282460137},{"$f":"X91/U91","v":9.34156378600823},{"$f":"AM91","v":9.34156378600823},"na",{"$f":"AO91","v":"na"},{"$f":"X91/S91","v":11.9473684210526},{"$f":"AQ91","v":11.9473684210526},{"$f":"X91/R91","v":11.5228426395939},{"$f":"AS91","v":11.5228426395939},{"$f":"X91/Q91","v":12.0744680851064},{"$f":"AU91","v":12.0744680851064},{"$f":"X91/P91","v":13.1976744186047},{"$f":"AW91","v":13.1976744186047},{"$f":"X91/O91","v":11.5228426395939},{"$f":"AY91","v":11.5228426395939},{"$f":"X91/N91","v":8.28467153284671},{"$f":"BA91","v":8.28467153284671},{"$f":"X91/L91","v":8.7984496124031},{"$f":"BC91","v":8.7984496124031},{"$f":"X91/K91","v":7.82758620689655},{"$f":"BE91","v":7.82758620689655},{"$f":"X91/J91","v":8.40740740740741},{"$f":"BG91","v":8.40740740740741},null,{"$f":"X91/I91","v":-4.40776699029126},null,{"$f":"X91/D91","v":20.7305936073059},{"$f":"BL91","v":20.7305936073059},{"$f":"Tabelle1!N91","v":1.29283827470687},{"$f":"IF(BN91>0,BN91,10)","v":1.29283827470687},{"$f":"IF(W91>N91,(W91-N91)/N91,-(N91-W91)/N91)","v":-3.87591240875912},{"$f":"BP91","v":-3.87591240875912}]
[]
[null,"Carlo Gavazzi 1)","GAV",{"$f":"SUM(N93:W93)/10","v":19.907},17.11,16.23,23.81,11.25,10.89,31.98,23.57,17.66,15.69,17.26,13.58,18.84,11.81,15.07,8.55,16.96,31,39.71,26.29,{"$f":"LOOKUP(C93,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":184.5},null,null,null,null,null,null,null,null,null,null,{"$f":"X93/W93","v":7.01787751996957},{"$f":"AI93","v":7.01787751996957},{"$f":"X93/V93","v":4.64618484009066},{"$f":"AK93","v":4.64618484009066},{"$f":"X93/U93","v":5.95161290322581},{"$f":"AM93","v":5.95161290322581},{"$f":"X93/T93","v":10.8785377358491},{"$f":"AO93","v":10.8785377358491},{"$f":"X93/S93","v":21.5789473684211},{"$f":"AQ93","v":21.5789473684211},{"$f":"X93/R93","v":12.2428666224287},{"$f":"AS93","v":12.2428666224287},{"$f":"X93/Q93","v":15.6223539373412},{"$f":"AU93","v":15.6223539373412},{"$f":"X93/P93","v":9.79299363057325},{"$f":"AW93","v":9.79299363057325},{"$f":"X93/O93","v":13.5861561119293},{"$f":"AY93","v":13.5861561119293},{"$f":"X93/N93","v":10.6894553881808},{"$f":"BA93","v":10.6894553881808},{"$f":"X93/L93","v":10.4473386183465},{"$f":"BC93","v":10.4473386183465},{"$f":"X93/K93","v":7.82774713619007},{"$f":"BE93","v":7.82774713619007},{"$f":"X93/J93","v":5.76923076923077},{"$f":"BG93","v":5.76923076923077},null,{"$f":"X93/I93","v":16.9421487603306},{"$f":"BJ93","v":16.9421487603306},{"$f":"X93/D93","v":9.2680966494198},{"$f":"BL93","v":9.2680966494198},{"$f":"Tabelle1!N93","v":0.14989092013542},{"$f":"IF(BN93>0,BN93,10)","v":0.14989092013542},{"$f":"IF(W93>N93,(W93-N93)/N93,-(N93-W93)/N93)","v":0.523174971031286},{"$f":"BP93","v":0.523174971031286}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Clariant","CLN",{"$f":"SUM(N95:W95)/10","v":0.706},null,null,null,null,-0.91,0.81,0.86,0.74,-0.06,0.48,0.71,0.78,0.84,1.02,0.03,2.38,0.81,-0.4,0.41,{"$f":"LOOKUP(C95,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":10.19},null,null,null,null,null,null,null,null,null,null,{"$f":"X95/W95","v":24.8536585365854},{"$f":"AI95","v":24.8536585365854},"na",{"$f":"AK95","v":"na"},{"$f":"X95/U95","v":12.5802469135802},{"$f":"AM95","v":12.5802469135802},{"$f":"X95/T95","v":4.28151260504202},{"$f":"AO95","v":4.28151260504202},{"$f":"X95/S95","v":339.666666666667},{"$f":"AQ95","v":339.666666666667},{"$f":"X95/R95","v":9.99019607843137},{"$f":"AS95","v":9.99019607843137},{"$f":"X95/Q95","v":12.1309523809524},{"$f":"AU95","v":12.1309523809524},{"$f":"X95/P95","v":13.0641025641026},{"$f":"AW95","v":13.0641025641026},{"$f":"X95/O95","v":14.3521126760563},{"$f":"AY95","v":14.3521126760563},{"$f":"X95/N95","v":21.2291666666667},{"$f":"BA95","v":21.2291666666667},{"$f":"X95/L95","v":13.7702702702703},{"$f":"BC95","v":13.7702702702703},{"$f":"X95/K95","v":11.8488372093023},{"$f":"BE95","v":11.8488372093023},{"$f":"X95/J95","v":12.5802469135802},{"$f":"BG95","v":12.5802469135802},null,{"$f":"X95/I95","v":-11.1978021978022},{"$f":"BJ95","v":-11.1978021978022},{"$f":"X95/D95","v":14.4334277620397},{"$f":"BL95","v":14.4334277620397},{"$f":"Tabelle1!N95","v":8.71032210791704},{"$f":"IF(BN95>0,BN95,10)","v":8.71032210791704},{"$f":"IF(W95>N95,(W95-N95)/N95,-(N95-W95)/N95)","v":-0.145833333333333},{"$f":"BP95","v":-0.145833333333333},null,1.69,{"$f":"BS95/100*X95","v":0.172211},{"$f":"D95*(BS95/100)","v":0.0119314},{"$f":"W95*(BS95/100)","v":0.006929},{"$f":"V95*(BS95/100)","v":-0.00676}]
[]
[null,"Dätwyler 2)","DAE",{"$f":"SUM(N97:W97)/10","v":5.901},2.62,4.98,14.27,7.12,3.71,6.36,6.22,8.23,7.6,6.14,5.04,3.47,7.28,7.12,5.6,6.99,7.28,6.16,3.93,{"$f":"LOOKUP(C97,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":136.8},null,null,null,null,null,null,null,null,null,null,{"$f":"X97/W97","v":34.8091603053435},{"$f":"AI97","v":34.8091603053435},{"$f":"X97/V97","v":22.2077922077922},{"$f":"AK97","v":22.2077922077922},{"$f":"X97/U97","v":18.7912087912088},{"$f":"AM97","v":18.7912087912088},{"$f":"X97/T97","v":19.5708154506438},{"$f":"AO97","v":19.5708154506438},{"$f":"X97/S97","v":24.4285714285714},{"$f":"AQ97","v":24.4285714285714},{"$f":"X97/R97","v":19.2134831460674},{"$f":"AS97","v":19.2134831460674},{"$f":"X97/Q97","v":18.7912087912088},{"$f":"AU97","v":18.7912087912088},{"$f":"X97/P97","v":39.4236311239193},{"$f":"AW97","v":39.4236311239193},{"$f":"X97/O97","v":27.1428571428571},{"$f":"AY97","v":27.1428571428571},{"$f":"X97/N97","v":22.2801302931596},{"$f":"BA97","v":22.2801302931596},{"$f":"X97/L97","v":16.6221142162819},{"$f":"BC97","v":16.6221142162819},{"$f":"X97/K97","v":21.9935691318328},{"$f":"BE97","v":21.9935691318328},{"$f":"X97/J97","v":21.5094339622642},{"$f":"BG97","v":21.5094339622642},null,{"$f":"X97/I97","v":36.8733153638814},{"$f":"BJ97","v":36.8733153638814},{"$f":"X97/D97","v":23.1825114387392},{"$f":"BL97","v":23.1825114387392},{"$f":"Tabelle1!N97","v":-0.00464017686138434},{"$f":"IF(BN97>0,BN97,10)","v":10},{"$f":"IF(W97>N97,(W97-N97)/N97,-(N97-W97)/N97)","v":-0.359934853420195},{"$f":"BP97","v":-0.359934853420195}]
[]
[null,"Ems-Chemie","EMSN",{"$f":"SUM(N99:W99)/10","v":19.97},7.27,12.65,12.09,9.25,9.66,9.71,10.14,11.45,13.58,14.66,16.09,19.19,20.59,22.22,22.54,18.57,23.53,22.75,19.56,{"$f":"LOOKUP(C99,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":640.5},null,null,null,{"$f":"X99/E99","v":88.101788170564},null,{"$f":"X99/F99","v":50.6324110671937},null,{"$f":"X99/G99","v":52.9776674937965},null,{"$f":"X99/H99","v":69.2432432432432},{"$f":"X99/W99","v":32.7453987730061},{"$f":"AI99","v":32.7453987730061},{"$f":"X99/V99","v":28.1538461538462},{"$f":"AK99","v":28.1538461538462},{"$f":"X99/U99","v":27.2205694857629},{"$f":"AM99","v":27.2205694857629},{"$f":"X99/T99","v":34.4911147011309},{"$f":"AO99","v":34.4911147011309},{"$f":"X99/S99","v":28.416149068323},{"$f":"AQ99","v":28.416149068323},{"$f":"X99/R99","v":28.8253825382538},{"$f":"AS99","v":28.8253825382538},{"$f":"X99/Q99","v":31.1073336571151},{"$f":"AU99","v":31.1073336571151},{"$f":"X99/P99","v":33.3767587285044},{"$f":"AW99","v":33.3767587285044},{"$f":"X99/O99","v":39.8073337476694},{"$f":"AY99","v":39.8073337476694},{"$f":"X99/N99","v":43.6903137789905},{"$f":"BA99","v":43.6903137789905},{"$f":"X99/L99","v":55.938864628821},{"$f":"BC99","v":55.938864628821},{"$f":"X99/K99","v":63.1656804733728},{"$f":"BE99","v":63.1656804733728},{"$f":"X99/J99","v":65.9629248197734},{"$f":"BG99","v":65.9629248197734},null,{"$f":"X99/I99","v":66.304347826087},{"$f":"BJ99","v":66.304347826087},{"$f":"X99/D99","v":32.0731096644968},{"$f":"BL99","v":32.0731096644968},{"$f":"Tabelle1!N99","v":0.0453857251883803},{"$f":"IF(BN99>0,BN99,10)","v":0.0453857251883803},{"$f":"IF(W99>N99,(W99-N99)/N99,-(N99-W99)/N99)","v":0.334242837653479},{"$f":"BP99","v":0.334242837653479},null,2.49,{"$f":"BS99/100*X99","v":15.94845},{"$f":"D99*(BS99/100)","v":0.497253},{"$f":"W99*(BS99/100)","v":0.487044},{"$f":"V99*(BS99/100)","v":0.566475}]
[]
[null,"Flughafen Zürich","FHZN",{"$f":"SUM(N101:W101)/10","v":6.181},null,null,null,null,null,{"$f":"22.6/5","v":4.52},{"$f":"27.7/5","v":5.54},{"$f":"15.5/5","v":3.1},{"$f":"22.3/5","v":4.46},6.71,5.85,8.07,9.29,7.75,10.07,-2.25,-0.33,6.74,9.91,{"$f":"LOOKUP(C101,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":219.6},null,null,null,null,null,null,null,null,null,null,{"$f":"X101/W101","v":22.1594349142281},{"$f":"AI101","v":22.1594349142281},{"$f":"X101/V101","v":32.5816023738872},{"$f":"AK101","v":32.5816023738872},"na",{"$f":"AM101","v":"na"},{"$f":"X101/T101","v":-97.6},{"$f":"AO101","v":-97.6},{"$f":"X101/S101","v":21.8073485600794},{"$f":"AQ101","v":21.8073485600794},{"$f":"X101/R101","v":28.3354838709677},{"$f":"AS101","v":28.3354838709677},{"$f":"X101/Q101","v":23.6383207750269},{"$f":"AU101","v":23.6383207750269},{"$f":"X101/P101","v":27.2118959107807},{"$f":"AW101","v":27.2118959107807},{"$f":"X101/O101","v":37.5384615384615},{"$f":"AY101","v":37.5384615384615},{"$f":"X101/N101","v":32.7272727272727},{"$f":"BA101","v":32.7272727272727},{"$f":"X101/L101","v":70.8387096774194},{"$f":"BC101","v":70.8387096774194},{"$f":"X101/K101","v":39.6389891696751},{"$f":"BE101","v":39.6389891696751},{"$f":"X101/J101","v":48.5840707964602},{"$f":"BG101","v":48.5840707964602},null,{"$f":"X101/I101","v":{"$error":"#DIV/0!"}},{"$f":"BJ101","v":{"$error":"#DIV/0!"}},{"$f":"X101/D101","v":35.5282316777221},{"$f":"BL101","v":35.5282316777221},{"$f":"Tabelle1!N101","v":2.25650331815122},{"$f":"IF(BN101>0,BN101,10)","v":2.25650331815122},{"$f":"IF(W101>N101,(W101-N101)/N101,-(N101-W101)/N101)","v":0.476900149031297},{"$f":"BP101","v":0.476900149031297},null,1.9,{"$f":"BS101/100*X101","v":4.1724},{"$f":"D101*(BS101/100)","v":0.117439},{"$f":"W101*(BS101/100)","v":0.18829},{"$f":"V101*(BS101/100)","v":0.12806}]
[null,null,null," "]
[null,"Forbo N","FORN",{"$f":"SUM(N103:W103)/10","v":69.233},-6.26,23.57,43.45,6.84,33.67,71.48,62.61,89.04,53.19,61.95,62.13,74.65,22.36,82.38,86.33,66.6,91.62,71.76,72.55,{"$f":"LOOKUP(C103,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":839},null,null,null,{"$f":"X103/E103","v":-134.025559105431},null,{"$f":"X103/F103","v":35.5960967331353},null,{"$f":"X103/G103","v":19.3095512082854},null,{"$f":"X103/H103","v":122.66081871345},{"$f":"X103/W103","v":11.5644383184011},{"$f":"AI103","v":11.5644383184011},{"$f":"X103/V103","v":11.6917502787068},{"$f":"AK103","v":11.6917502787068},{"$f":"X103/U103","v":9.15738921632831},{"$f":"AM103","v":9.15738921632831},{"$f":"X103/T103","v":12.5975975975976},{"$f":"AO103","v":12.5975975975976},{"$f":"X103/S103","v":9.71852195065447},{"$f":"AQ103","v":9.71852195065447},{"$f":"X103/R103","v":10.1845108035931},{"$f":"AS103","v":10.1845108035931},{"$f":"X103/Q103","v":37.5223613595707},{"$f":"AU103","v":37.5223613595707},{"$f":"X103/P103","v":11.239115874079},{"$f":"AW103","v":11.239115874079},{"$f":"X103/O103","v":13.5039433446},{"$f":"AY103","v":13.5039433446},{"$f":"X103/N103","v":13.543179983858},{"$f":"BA103","v":13.543179983858},{"$f":"X103/L103","v":9.42273135669362},{"$f":"BC103","v":9.42273135669362},{"$f":"X103/K103","v":13.4004152691263},{"$f":"BE103","v":13.4004152691263},{"$f":"X103/J103","v":11.7375489647454},{"$f":"BG103","v":11.7375489647454},null,{"$f":"X103/I103","v":24.9183249183249},{"$f":"BJ103","v":24.9183249183249},{"$f":"X103/D103","v":12.1184984039403},{"$f":"BL103","v":12.1184984039403},{"$f":"Tabelle1!N103","v":0.23422264697732},{"$f":"IF(BN103>0,BN103,10)","v":0.23422264697732},{"$f":"IF(W103>N103,(W103-N103)/N103,-(N103-W103)/N103)","v":0.171105730427764},{"$f":"BP103","v":0.171105730427764}]
[]
[null,"Galenica","GALE",{"$f":"SUM(N105:W105)/10","v":2.88},null,null,null,null,null,null,null,3.9,4.5,1.64,1.62,1.67,2.43,3,2.54,3.48,3.38,3.32,5.72,{"$f":"LOOKUP(C105,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":79.35},null,null,null,null,null,null,null,null,null,null,{"$f":"X105/W105","v":13.8723776223776},{"$f":"AI105","v":13.8723776223776},{"$f":"X105/V105","v":23.9006024096386},{"$f":"AK105","v":23.9006024096386},{"$f":"X105/U105","v":23.4763313609467},{"$f":"AM105","v":23.4763313609467},{"$f":"X105/T105","v":22.801724137931},{"$f":"AO105","v":22.801724137931},{"$f":"X105/S105","v":31.240157480315},{"$f":"AQ105","v":31.240157480315},{"$f":"X105/R105","v":26.45},{"$f":"AS105","v":26.45},{"$f":"X105/Q105","v":32.6543209876543},{"$f":"AU105","v":32.6543209876543},{"$f":"X105/P105","v":47.5149700598802},{"$f":"AW105","v":47.5149700598802},{"$f":"X105/O105","v":48.9814814814815},{"$f":"AY105","v":48.9814814814815},{"$f":"X105/N105","v":48.3841463414634},{"$f":"BA105","v":48.3841463414634},{"$f":"X105/L105","v":20.3461538461538},{"$f":"BC105","v":20.3461538461538},{"$f":"X105/K105","v":{"$error":"#DIV/0!"}},{"$f":"BE105","v":{"$error":"#DIV/0!"}},{"$f":"X105/J105","v":{"$error":"#DIV/0!"}},{"$f":"BG105","v":{"$error":"#DIV/0!"}},null,{"$f":"X105/I105","v":{"$error":"#DIV/0!"}},{"$f":"BJ105","v":{"$error":"#DIV/0!"}},{"$f":"X105/D105","v":27.5520833333333},{"$f":"BL105","v":27.5520833333333},{"$f":"Tabelle1!N105","v":0.0965921103233297},{"$f":"IF(BN105>0,BN105,10)","v":0.0965921103233297},{"$f":"IF(W105>N105,(W105-N105)/N105,-(N105-W105)/N105)","v":2.48780487804878},{"$f":"BP105","v":2.48780487804878},null,1.89,{"$f":"BS105/100*X105","v":1.499715},{"$f":"D105*(BS105/100)","v":0.054432},{"$f":"W105*(BS105/100)","v":0.108108},{"$f":"V105*(BS105/100)","v":0.062748}]
[]
[null,"Georg Fischer AG","GF",{"$f":"SUM(N107:W107)/10","v":2.611},2.3,3.1,2.9,0.7,-3.05,1.2,1.95,1.6,1.7,2.25,2.3,2.65,3.1,3.45,2.1,1.4,2.62,3.37,2.87,{"$f":"LOOKUP(C107,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":70.4},null,null,null,null,null,null,null,null,null,{"$f":"N107/M107","v":1.32352941176471},{"$f":"X107/W107","v":24.5296167247387},{"$f":"AI107","v":24.5296167247387},{"$f":"X107/V107","v":20.8902077151335},{"$f":"AK107","v":20.8902077151335},{"$f":"X107/U107","v":26.8702290076336},{"$f":"AM107","v":26.8702290076336},{"$f":"X107/T107","v":50.2857142857143},{"$f":"AO107","v":50.2857142857143},{"$f":"X107/S107","v":33.5238095238095},{"$f":"AQ107","v":33.5238095238095},{"$f":"X107/R107","v":20.4057971014493},{"$f":"AS107","v":20.4057971014493},{"$f":"X107/Q107","v":22.7096774193548},{"$f":"AU107","v":22.7096774193548},{"$f":"X107/P107","v":26.5660377358491},{"$f":"AW107","v":26.5660377358491},{"$f":"X107/O107","v":30.6086956521739},{"$f":"AY107","v":30.6086956521739},{"$f":"X107/N107","v":31.2888888888889},{"$f":"BA107","v":31.2888888888889},null,null,null,null,null,null,{"$f":"N107/D107","v":0.861738797395634},null,null,{"$f":"X107/D107","v":26.9628494829567},{"$f":"BL107","v":26.9628494829567},{"$f":"Tabelle1!N107","v":0.10653225733232},{"$f":"IF(BN107>0,BN107,10)","v":0.10653225733232},{"$f":"IF(W107>N107,(W107-N107)/N107,-(N107-W107)/N107)","v":0.275555555555556},{"$f":"BP107","v":0.275555555555556},null,2.56,{"$f":"BS107/100*X107","v":1.80224},{"$f":"D107*(BS107/100)","v":0.0668416},{"$f":"W107*(BS107/100)","v":0.073472},{"$f":"V107*(BS107/100)","v":0.086272}]
[]
[null,"Gurit Holding I","GURN",{"$f":"SUM(N109:W109)/10","v":4.6026},null,null,null,null,null,5.34,4.78,2.94,0.024,2.374,4.824,5.564,5.332,4.296,7.606,10.031,2.429,1.98,1.59,{"$f":"LOOKUP(C109,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":14.4},null,null,null,null,null,null,null,null,null,null,{"$f":"X109/W109","v":9.05660377358491},{"$f":"AI109","v":9.05660377358491},{"$f":"X109/V109","v":7.27272727272727},{"$f":"AK109","v":7.27272727272727},{"$f":"X109/U109","v":5.92836558254426},{"$f":"AM109","v":5.92836558254426},{"$f":"X109/T109","v":1.43554979563354},{"$f":"AO109","v":1.43554979563354},{"$f":"X109/S109","v":1.8932421772285},{"$f":"AQ109","v":1.8932421772285},{"$f":"X109/R109","v":3.35195530726257},{"$f":"AS109","v":3.35195530726257},{"$f":"X109/Q109","v":2.7006751687922},{"$f":"AU109","v":2.7006751687922},{"$f":"X109/P109","v":2.58806613946801},{"$f":"AW109","v":2.58806613946801},{"$f":"X109/O109","v":2.98507462686567},{"$f":"AY109","v":2.98507462686567},{"$f":"X109/N109","v":6.06571187868576},{"$f":"BA109","v":6.06571187868576},null,null,null,null,null,null,{"$f":"N109/D109","v":0.515795419980011},null,null,{"$f":"X109/D109","v":3.12866640594447},{"$f":"BL109","v":3.12866640594447},{"$f":"Tabelle1!N109","v":9.88157259392307},{"$f":"IF(BN109>0,BN109,10)","v":9.88157259392307},{"$f":"IF(W109>N109,(W109-N109)/N109,-(N109-W109)/N109)","v":-0.330244313395114},{"$f":"BP109","v":-0.330244313395114}]
[]
[null,"Helvetia Holding","HELN",{"$f":"SUM(N111:W111)/10","v":7.8086},null,null,null,null,{"$f":"37.5/5","v":7.5},{"$f":"39.3/5","v":7.86},{"$f":"32.7/5","v":6.54},{"$f":"37.1/5","v":7.42},{"$f":"40.89/5","v":8.178},{"$f":"42.98/5","v":8.596},{"$f":"28.98/5","v":5.796},{"$f":"36.07/5","v":7.214},7.82,8.37,10.52,4.76,9.17,10.6,5.24,{"$f":"LOOKUP(C111,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":159.9},null,null,null,null,null,null,null,null,null,null,{"$f":"X111/W111","v":30.5152671755725},{"$f":"AI111","v":30.5152671755725},{"$f":"X111/V111","v":15.0849056603774},{"$f":"AK111","v":15.0849056603774},{"$f":"X111/U111","v":17.4372955288986},{"$f":"AM111","v":17.4372955288986},{"$f":"X111/T111","v":33.5924369747899},{"$f":"AO111","v":33.5924369747899},{"$f":"X111/S111","v":15.1996197718631},{"$f":"AQ111","v":15.1996197718631},{"$f":"X111/R111","v":19.1039426523298},{"$f":"AS111","v":19.1039426523298},{"$f":"X111/Q111","v":20.4475703324808},{"$f":"AU111","v":20.4475703324808},{"$f":"X111/P111","v":22.1652342667036},{"$f":"AW111","v":22.1652342667036},{"$f":"X111/O111","v":27.5879917184265},{"$f":"AY111","v":27.5879917184265},{"$f":"X111/N111","v":18.6016751977664},{"$f":"BA111","v":18.6016751977664},{"$f":"X111/L111","v":21.5498652291105},{"$f":"BC111","v":21.5498652291105},{"$f":"X111/K111","v":24.4495412844037},{"$f":"BE111","v":24.4495412844037},{"$f":"X111/J111","v":20.3435114503817},{"$f":"BG111","v":20.3435114503817},null,{"$f":"X111/I111","v":21.32},{"$f":"BJ111","v":21.32},{"$f":"X111/D111","v":20.4774223292268},{"$f":"BL111","v":20.4774223292268},{"$f":"Tabelle1!N111","v":0.0410461894056768},{"$f":"IF(BN111>0,BN111,10)","v":0.0410461894056768},{"$f":"IF(W111>N111,(W111-N111)/N111,-(N111-W111)/N111)","v":-0.390414146114472},{"$f":"BP111","v":-0.390414146114472},null,2.26,{"$f":"BS111/100*X111","v":3.61374},{"$f":"D111*(BS111/100)","v":0.17647436},{"$f":"W111*(BS111/100)","v":0.118424},{"$f":"V111*(BS111/100)","v":0.23956}]
[]
[null,"Hypo Lenzburg","HBLN",{"$f":"SUM(N113:W113)/10","v":283.669},259,277,315,330,311,321,312,337,318,294,295,300,307,289.36,292.33,251,254,259,295,{"$f":"LOOKUP(C113,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":4040},null,null,null,null,null,null,null,null,null,null,{"$f":"X113/W113","v":13.6949152542373},{"$f":"AI113","v":13.6949152542373},{"$f":"X113/V113","v":15.5984555984556},{"$f":"AK113","v":15.5984555984556},{"$f":"X113/U113","v":15.9055118110236},{"$f":"AM113","v":15.9055118110236},{"$f":"X113/T113","v":16.0956175298805},{"$f":"AO113","v":16.0956175298805},{"$f":"X113/S113","v":13.8199979475251},{"$f":"AQ113","v":13.8199979475251},{"$f":"X113/R113","v":13.9618468343931},{"$f":"AS113","v":13.9618468343931},{"$f":"X113/Q113","v":13.1596091205212},{"$f":"AU113","v":13.1596091205212},{"$f":"X113/P113","v":13.4666666666667},{"$f":"AW113","v":13.4666666666667},{"$f":"X113/O113","v":13.6949152542373},{"$f":"AY113","v":13.6949152542373},{"$f":"X113/N113","v":13.7414965986395},{"$f":"BA113","v":13.7414965986395},{"$f":"X113/L113","v":11.9881305637982},{"$f":"BC113","v":11.9881305637982},{"$f":"X113/K113","v":12.9487179487179},{"$f":"BE113","v":12.9487179487179},{"$f":"X113/J113","v":12.5856697819315},{"$f":"BG113","v":12.5856697819315},null,{"$f":"X113/I113","v":12.9903536977492},{"$f":"BJ113","v":12.9903536977492},{"$f":"X113/D113","v":14.2419510062784},{"$f":"BL113","v":14.2419510062784},{"$f":"Tabelle1!N113","v":-0.00497310501511783},{"$f":"IF(BN113>0,BN113,10)","v":10},{"$f":"IF(W113>N113,(W113-N113)/N113,-(N113-W113)/N113)","v":0.00340136054421769},{"$f":"BP113","v":0.00340136054421769}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Julius Bär","BAER",{"$f":"SUM(N115:W115)/10","v":2.888},2.58,6,4.36,1.7,1.88,1.71,1.27,1.47,0.86,1.68,0.55,2.84,3.25,3.38,2.12,3.23,5.06,4.56,2.21,{"$f":"LOOKUP(C115,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":62.76},null,null,null,{"$f":"X115/E115","v":24.3255813953488}," ",{"$f":"X115/F115","v":10.46},null,{"$f":"X115/G115","v":14.394495412844},null,{"$f":"X115/H115","v":36.9176470588235},{"$f":"X115/W115","v":28.3981900452489},{"$f":"AI115","v":28.3981900452489},{"$f":"X115/V115","v":13.7631578947368},{"$f":"AK115","v":13.7631578947368},{"$f":"X115/U115","v":12.403162055336},{"$f":"AM115","v":12.403162055336},{"$f":"X115/T115","v":19.4303405572755},{"$f":"AO115","v":19.4303405572755},{"$f":"X115/S115","v":29.6037735849057},{"$f":"AQ115","v":29.6037735849057},{"$f":"X115/R115","v":18.5680473372781},{"$f":"AS115","v":18.5680473372781},{"$f":"X115/Q115","v":19.3107692307692},{"$f":"AU115","v":19.3107692307692},{"$f":"X115/P115","v":22.0985915492958},{"$f":"AW115","v":22.0985915492958},{"$f":"X115/O115","v":114.109090909091},{"$f":"AY115","v":114.109090909091},{"$f":"X115/N115","v":37.3571428571429},{"$f":"BA115","v":37.3571428571429},{"$f":"X115/L115","v":42.6938775510204},{"$f":"BC115","v":42.6938775510204},{"$f":"X115/K115","v":49.4173228346457},{"$f":"BE115","v":49.4173228346457},{"$f":"X115/J115","v":36.7017543859649},{"$f":"BG115","v":36.7017543859649},null,{"$f":"X115/I115","v":33.3829787234043},{"$f":"BJ115","v":33.3829787234043},{"$f":"X115/D115","v":21.7313019390582},{"$f":"BL115","v":21.7313019390582},{"$f":"Tabelle1!N115","v":0.473207408691532},{"$f":"IF(BN115>0,BN115,10)","v":0.473207408691532},{"$f":"IF(W115>N115,(W115-N115)/N115,-(N115-W115)/N115)","v":0.31547619047619},{"$f":"BP115","v":0.31547619047619},null,5.34,{"$f":"BS115/100*X115","v":3.351384},{"$f":"D115*(BS115/100)","v":0.1542192},{"$f":"W115*(BS115/100)","v":0.118014},{"$f":"V115*(BS115/100)","v":0.243504}]
[null,null," "]
[null,"Jungfraubahn","JFN",{"$f":"SUM(N117:W117)/10","v":6.063},3,3.28,3.69,3.6,3.79,3.88,4.35,4.46,5.17,5.23,6.23,5.31,7.09,8.22,9.11,-1.58,-0.08,7.49,13.61,{"$f":"LOOKUP(C117,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":181.4},null,null,null,null,null,null,null,null,null,null,{"$f":"X117/W117","v":13.3284349742836},{"$f":"AI117","v":13.3284349742836},{"$f":"X117/V117","v":24.218958611482},{"$f":"AK117","v":24.218958611482},"na",{"$f":"AM117","v":"na"},"na",{"$f":"AO117","v":"na"},{"$f":"X117/S117","v":19.9121844127333},{"$f":"AQ117","v":19.9121844127333},{"$f":"X117/R117","v":22.0681265206813},{"$f":"AS117","v":22.0681265206813},{"$f":"X117/Q117","v":25.5853314527504},{"$f":"AU117","v":25.5853314527504},{"$f":"X117/P117","v":34.1619585687382},{"$f":"AW117","v":34.1619585687382},{"$f":"X117/O117","v":29.1171749598716},{"$f":"AY117","v":29.1171749598716},{"$f":"X117/N117","v":34.6845124282983},{"$f":"BA117","v":34.6845124282983},{"$f":"X117/L117","v":40.6726457399103},{"$f":"BC117","v":40.6726457399103},{"$f":"X117/K117","v":41.7011494252874},{"$f":"BE117","v":41.7011494252874},{"$f":"X117/J117","v":46.7525773195876},{"$f":"BG117","v":46.7525773195876},null,{"$f":"X117/I117","v":47.8627968337731},{"$f":"BJ117","v":47.8627968337731},{"$f":"X117/D117","v":29.9191819231404},{"$f":"BL117","v":29.9191819231404},{"$f":"Tabelle1!N117","v":9.5876026695167},{"$f":"IF(BN117>0,BN117,10)","v":9.5876026695167},{"$f":"IF(W117>N117,(W117-N117)/N117,-(N117-W117)/N117)","v":1.60229445506692},{"$f":"BP117","v":1.60229445506692}]
[]
[null,"Lindt","LISN",{"$f":"SUM(N119:W119)/10","v":1962.4},null,null,null,null,851,1061,1084,1079,1339,1503,1646,1791,1893,2021,2142,1333,2049,2387,2859,{"$f":"LOOKUP(C119,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":102600},null,null,null,null,null,null,null,null,null,null,{"$f":"X119/W119","v":35.8866736621196},{"$f":"AI119","v":35.8866736621196},{"$f":"X119/V119","v":42.9828236279849},{"$f":"AK119","v":42.9828236279849},{"$f":"X119/U119","v":50.0732064421669},{"$f":"AM119","v":50.0732064421669},{"$f":"X119/T119","v":76.9692423105776},{"$f":"AO119","v":76.9692423105776},{"$f":"X119/S119","v":47.8991596638656},{"$f":"AQ119","v":47.8991596638656},{"$f":"X119/R119","v":50.7669470559129},{"$f":"AS119","v":50.7669470559129},{"$f":"X119/Q119","v":54.1996830427892},{"$f":"AU119","v":54.1996830427892},{"$f":"X119/P119","v":57.286432160804},{"$f":"AW119","v":57.286432160804},{"$f":"X119/O119","v":62.3329283110571},{"$f":"AY119","v":62.3329283110571},{"$f":"X119/N119","v":68.2634730538922},{"$f":"BA119","v":68.2634730538922},{"$f":"X119/L119","v":95.0880444856349},{"$f":"BC119","v":95.0880444856349},{"$f":"X119/K119","v":94.6494464944649},{"$f":"BE119","v":94.6494464944649},{"$f":"X119/J119","v":96.7012252591894},{"$f":"BG119","v":96.7012252591894},null,{"$f":"X119/I119","v":120.564042303173},{"$f":"BJ119","v":120.564042303173},{"$f":"X119/D119","v":52.2829188748471},{"$f":"BL119","v":52.2829188748471},{"$f":"Tabelle1!N119","v":0.101230130645314},{"$f":"IF(BN119>0,BN119,10)","v":0.101230130645314},{"$f":"IF(W119>N119,(W119-N119)/N119,-(N119-W119)/N119)","v":0.902195608782435},{"$f":"BP119","v":0.902195608782435},null,11.69,{"$f":"BS119/100*X119","v":11993.94},{"$f":"D119*(BS119/100)","v":229.40456},{"$f":"W119*(BS119/100)","v":334.2171},{"$f":"V119*(BS119/100)","v":279.0403}]
[]
[null,"MeierTobler","MTG",{"$f":"SUM(N121:W121)/10","v":1.065},{"$f":"9.94/5","v":1.988},{"$f":"17.09/5","v":3.418},{"$f":"28.28/5","v":5.656},{"$f":"2.03/5","v":0.406},{"$f":"10.37/5","v":2.074},{"$f":"19.09/5","v":3.818},{"$f":"24.54/5","v":4.908},{"$f":"26.26/5","v":5.252},2.92,1.96,1.02,2.02,-0.29,-0.77,0.11,0.32,1.31,2.6,2.37,{"$f":"LOOKUP(C121,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":28},null,null,null,null,null,null,null,null,null,null,{"$f":"X121/W121","v":11.8143459915612},{"$f":"AI121","v":11.8143459915612},{"$f":"X121/V121","v":10.7692307692308},{"$f":"AK121","v":10.7692307692308},{"$f":"X121/U121","v":21.3740458015267},{"$f":"AM121","v":21.3740458015267},{"$f":"X121/T121","v":87.5},{"$f":"AO121","v":87.5},{"$f":"X121/S121","v":254.545454545455},{"$f":"AQ121","v":254.545454545455},"na",{"$f":"AS121","v":"na"},"na",{"$f":"AU121","v":"na"},{"$f":"X121/P121","v":13.8613861386139},{"$f":"AW121","v":13.8613861386139},{"$f":"X121/O121","v":27.4509803921569},{"$f":"AY121","v":27.4509803921569},{"$f":"X121/N121","v":14.2857142857143},{"$f":"BA121","v":14.2857142857143},{"$f":"X121/L121","v":5.33130236100533},{"$f":"BC121","v":5.33130236100533},{"$f":"X121/K121","v":5.70497147514262},{"$f":"BE121","v":5.70497147514262},null,null,null,null,null,{"$f":"X121/D121","v":26.2910798122066},{"$f":"BL121","v":26.2910798122066},{"$f":"Tabelle1!N121","v":0.441526576452563},{"$f":"IF(BN121>0,BN121,10)","v":0.441526576452563},{"$f":"IF(W121>N121,(W121-N121)/N121,-(N121-W121)/N121)","v":0.209183673469388},{"$f":"BP121","v":0.209183673469388}]
[]
[null,"Meyer Burger","MBTN",{"$f":"SUM(N123:W123)/10","v":-0.186},null,null,null,null,null,1.8,0.72,-1.9,-2.3,-0.52,-0.65,-0.3,-0.14,-0.05,-0.02,-0.04,-0.04,-0.02,-0.08,{"$f":"LOOKUP(C123,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1.96},null,null,null,null,null,null,null,null,null,null,"na",{"$f":"AI123","v":"na"},"na",{"$f":"AK123","v":"na"},"na",{"$f":"AM123","v":"na"},{"$f":"X123/T123","v":-49},{"$f":"AO123","v":-49},{"$f":"X123/S123","v":-98},{"$f":"AQ123","v":-98},{"$f":"X123/R123","v":-39.2},{"$f":"AS123","v":-39.2},{"$f":"X123/Q123","v":-14},{"$f":"AU123","v":-14},{"$f":"X123/P123","v":-6.53333333333333},{"$f":"AW123","v":-6.53333333333333},{"$f":"X123/O123","v":-3.01538461538462},{"$f":"AY123","v":-3.01538461538462},{"$f":"X123/N123","v":-3.76923076923077},{"$f":"BA123","v":-3.76923076923077},{"$f":"X123/L123","v":-1.03157894736842},{"$f":"BC123","v":-1.03157894736842},{"$f":"X123/K123","v":2.72222222222222},{"$f":"BE123","v":2.72222222222222},{"$f":"X123/J123","v":1.08888888888889},{"$f":"BG123","v":1.08888888888889},null,{"$f":"X123/I123","v":{"$error":"#DIV/0!"}},{"$f":"BJ123","v":{"$error":"#DIV/0!"}},"na",{"$f":"BL123","v":"na"},{"$f":"Tabelle1!N123","v":-0.0661434941869724},{"$f":"IF(BN123>0,BN123,10)","v":10},{"$f":"IF(W123>N123,(W123-N123)/N123,-(N123-W123)/N123)","v":-0.846153846153846},{"$f":"BP123","v":-0.846153846153846},null,0.07,{"$f":"BS123/100*X123","v":0.001372},{"$f":"D123*(BS123/100)","v":-0.0001302},{"$f":"W123*(BS123/100)","v":-5.6E-005},{"$f":"V123*(BS123/100)","v":-1.4E-005}]
[]
[null,"PSP Swiss Property","PSPN",{"$f":"SUM(N125:W125)/10","v":4.545},null,null,null,null,3.3,3.3,3.5,3.6,3.79,3.69,3.52,3.76,3.89,3.84,4.69,4.7,4.82,5.14,7.4,{"$f":"LOOKUP(C125,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":132.5},null,null,null,null,null,null,null,null,null,null,{"$f":"X125/W125","v":17.9054054054054},{"$f":"AI125","v":17.9054054054054},{"$f":"X125/V125","v":25.7782101167315},{"$f":"AK125","v":25.7782101167315},{"$f":"X125/U125","v":27.4896265560166},{"$f":"AM125","v":27.4896265560166},{"$f":"X125/T125","v":28.1914893617021},{"$f":"AO125","v":28.1914893617021},{"$f":"X125/S125","v":28.2515991471215},{"$f":"AQ125","v":28.2515991471215},{"$f":"X125/R125","v":34.5052083333333},{"$f":"AS125","v":34.5052083333333},{"$f":"X125/Q125","v":34.0616966580977},{"$f":"AU125","v":34.0616966580977},{"$f":"X125/P125","v":35.2393617021277},{"$f":"AW125","v":35.2393617021277},{"$f":"X125/O125","v":37.6420454545455},{"$f":"AY125","v":37.6420454545455},{"$f":"X125/N125","v":35.9078590785908},{"$f":"BA125","v":35.9078590785908},{"$f":"X125/L125","v":36.8055555555556},{"$f":"BC125","v":36.8055555555556},{"$f":"X125/K125","v":37.8571428571429},{"$f":"BE125","v":37.8571428571429},{"$f":"X125/J125","v":40.1515151515152},{"$f":"BG125","v":40.1515151515152},null,{"$f":"X125/I125","v":40.1515151515152},{"$f":"BJ125","v":40.1515151515152},{"$f":"X125/D125","v":29.1529152915292},{"$f":"BL125","v":29.1529152915292},{"$f":"Tabelle1!N125","v":0.0772544166020307},{"$f":"IF(BN125>0,BN125,10)","v":0.0772544166020307},{"$f":"IF(W125>N125,(W125-N125)/N125,-(N125-W125)/N125)","v":1.00542005420054},{"$f":"BP125","v":1.00542005420054},null,2.68,{"$f":"BS125/100*X125","v":3.551},{"$f":"D125*(BS125/100)","v":0.121806},{"$f":"W125*(BS125/100)","v":0.19832},{"$f":"V125*(BS125/100)","v":0.137752}]
[]
["USD","Sandoz","SDZ",{"$f":"SUM(N127:W127)/4","v":1.2725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01,1.93,1.97,0.18,{"$f":"LOOKUP(C127,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":42.89},null,{"$f":"X127/Währungskurse!C$5","v":45.1473684210526},null,null,null,null,null,null,null,null,{"$f":"Z127/W127","v":250.818713450292},{"$f":"AI127","v":250.818713450292},{"$f":"Z127/V127","v":22.9174458990115},{"$f":"AK127","v":22.9174458990115},{"$f":"Z127/U127","v":23.3924188710117},{"$f":"AM127","v":23.3924188710117},{"$f":"Z127/T127","v":44.7003647733194},{"$f":"AO127","v":44.7003647733194},{"$f":"Z127/S127","v":{"$error":"#DIV/0!"}},{"$f":"AQ127","v":{"$error":"#DIV/0!"}},{"$f":"Z127/R127","v":{"$error":"#DIV/0!"}},{"$f":"AS127","v":{"$error":"#DIV/0!"}},{"$f":"Z127/Q127","v":{"$error":"#DIV/0!"}},{"$f":"AU127","v":{"$error":"#DIV/0!"}},{"$f":"Z127/P127","v":{"$error":"#DIV/0!"}},{"$f":"AW127","v":{"$error":"#DIV/0!"}},{"$f":"Z127/O127","v":{"$error":"#DIV/0!"}},{"$f":"AY127","v":{"$error":"#DIV/0!"}},{"$f":"Z127/N127","v":{"$error":"#DIV/0!"}},{"$f":"BA127","v":{"$error":"#DIV/0!"}},{"$f":"Z127/L127","v":{"$error":"#DIV/0!"}},{"$f":"BC127","v":{"$error":"#DIV/0!"}},{"$f":"Z127/K127","v":{"$error":"#DIV/0!"}},{"$f":"BE127","v":{"$error":"#DIV/0!"}},{"$f":"Z127/J127","v":{"$error":"#DIV/0!"}},{"$f":"BG127","v":{"$error":"#DIV/0!"}},null,{"$f":"Z127/I127","v":{"$error":"#DIV/0!"}},{"$f":"BJ127","v":{"$error":"#DIV/0!"}},{"$f":"Z127/D127","v":35.4792679143832},{"$f":"BL127","v":35.4792679143832},{"$f":"Tabelle1!N125","v":0.0772544166020307},{"$f":"IF(BN127>0,BN127,10)","v":0.0772544166020307},{"$f":"IF(W127>N127,(W127-N127)/N127,-(N127-W127)/N127)","v":{"$error":"#DIV/0!"}},{"$f":"BP127","v":{"$error":"#DIV/0!"}},null,7.24,{"$f":"BS127/100*Z127","v":3.26866947368421},{"$f":"D127*(BS127/100)","v":0.092129},{"$f":"W127*(BS127/100)","v":0.013032},{"$f":"V127*(BS127/100)","v":0.142628}]
[]
[null,"Schindler","SCHN",{"$f":"SUM(N129:W129)/10","v":7.379},null,null,null,null,5.3,5.7,4.9,6.1,3.76,7.74,6.28,7.14,7.7,8.79,8.04,6.72,7.68,5.66,8.04,{"$f":"LOOKUP(C129,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":252.5},null,null,null,null,null,null,null,null,null,null,{"$f":"X129/W129","v":31.4054726368159},{"$f":"AI129","v":31.4054726368159},{"$f":"X129/V129","v":44.6113074204947},{"$f":"AK129","v":44.6113074204947},{"$f":"X129/U129","v":32.8776041666667},{"$f":"AM129","v":32.8776041666667},{"$f":"X129/T129","v":37.5744047619048},{"$f":"AO129","v":37.5744047619048},{"$f":"X129/S129","v":31.4054726368159},{"$f":"AQ129","v":31.4054726368159},{"$f":"X129/R129","v":28.7258248009101},{"$f":"AS129","v":28.7258248009101},{"$f":"X129/Q129","v":32.7922077922078},{"$f":"AU129","v":32.7922077922078},{"$f":"X129/P129","v":35.3641456582633},{"$f":"AW129","v":35.3641456582633},{"$f":"X129/O129","v":40.2070063694268},{"$f":"AY129","v":40.2070063694268},{"$f":"X129/N129","v":32.6227390180879},{"$f":"BA129","v":32.6227390180879},{"$f":"X129/L129","v":41.3934426229508},{"$f":"BC129","v":41.3934426229508},{"$f":"X129/K129","v":51.530612244898},{"$f":"BE129","v":51.530612244898},{"$f":"X129/J129","v":44.2982456140351},{"$f":"BG129","v":44.2982456140351},null,{"$f":"X129/I129","v":47.6415094339623},{"$f":"BJ129","v":47.6415094339623},{"$f":"X129/D129","v":34.218728825044},{"$f":"BL129","v":34.218728825044},{"$f":"Tabelle1!N127","v":0.127764030921942},{"$f":"IF(BN129>0,BN129,10)","v":0.127764030921942},{"$f":"IF(W129>N129,(W129-N129)/N129,-(N129-W129)/N129)","v":0.0387596899224805},{"$f":"BP129","v":0.0387596899224805},null,{"$f":"4.75+2.38","v":7.13},{"$f":"BS129/100*X129","v":18.00325},{"$f":"D129*(BS129/100)","v":0.5261227},{"$f":"W129*(BS129/100)","v":0.573252},{"$f":"V129*(BS129/100)","v":0.403558}]
[]
[null,"Schweiter Technologies","SWTQ",{"$f":"SUM(N131:W131)/10","v":49.079},7.66,23.15,8.03,-8.58,-14.94,36.29,30.51,28.4,21.11,31.79,34.98,49.33,120.09,42.09,41.89,72.29,59,20.03,19.3,{"$f":"LOOKUP(C131,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":481},null,null,null,null,null,null,null,null,null,null,{"$f":"X131/W131","v":24.9222797927461},{"$f":"AI131","v":24.9222797927461},{"$f":"X131/V131","v":24.0139790314528},{"$f":"AK131","v":24.0139790314528},{"$f":"X131/U131","v":8.15254237288136},{"$f":"AM131","v":8.15254237288136},{"$f":"X131/T131","v":6.65375570618343},{"$f":"AO131","v":6.65375570618343},{"$f":"X131/S131","v":11.4824540463118},{"$f":"AQ131","v":11.4824540463118},{"$f":"X131/R131","v":11.4278926110715},{"$f":"AS131","v":11.4278926110715},{"$f":"X131/Q131","v":4.00532933633109},{"$f":"AU131","v":4.00532933633109},{"$f":"X131/P131","v":9.75065882829921},{"$f":"AW131","v":9.75065882829921},{"$f":"X131/O131","v":13.7507146941109},{"$f":"AY131","v":13.7507146941109},{"$f":"X131/N131","v":15.1305441962881},{"$f":"BA131","v":15.1305441962881},{"$f":"X131/L131","v":16.9366197183099},{"$f":"BC131","v":16.9366197183099},{"$f":"X131/K131","v":15.7653228449689},{"$f":"BE131","v":15.7653228449689},null,null,null,null,null,{"$f":"X131/D131","v":9.80052568308238},{"$f":"BL131","v":9.80052568308238},{"$f":"Tabelle1!N129","v":0.164157199315887},{"$f":"IF(BN131>0,BN131,10)","v":0.164157199315887},{"$f":"IF(W131>N131,(W131-N131)/N131,-(N131-W131)/N131)","v":-0.392890846178043},{"$f":"BP131","v":-0.392890846178043}]
[]
[null,"SGS N","SGSN",{"$f":"SUM(N133:W133)/10","v":3.11248},1.978,2.3156,2.5948,3.6288,3.0068,3.0888,2.8064,2.9004,3.1136,3.266,2.878,2.8588,3.2908,3.3728,3.4872,2.5528,3.2716,3.1468,3,{"$f":"LOOKUP(C133,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":85.02},null,null,null,{"$f":"X133/E133","v":42.9828109201213},null,{"$f":"X133/F133","v":36.716185869753},null,{"$f":"X133/G133","v":32.7655310621242},null,{"$f":"X133/H133","v":23.4292328042328},{"$f":"X133/W133","v":28.34},{"$f":"AI133","v":28.34},{"$f":"X133/V133","v":27.0179229693657},{"$f":"AK133","v":27.0179229693657},{"$f":"X133/U133","v":25.9872845091087},{"$f":"AM133","v":25.9872845091087},{"$f":"X133/T133","v":33.3046067063616},{"$f":"AO133","v":33.3046067063616},{"$f":"X133/S133","v":24.3805918788713},{"$f":"AQ133","v":24.3805918788713},{"$f":"X133/R133","v":25.2075426944972},{"$f":"AS133","v":25.2075426944972},{"$f":"X133/Q133","v":25.8356630606539},{"$f":"AU133","v":25.8356630606539},{"$f":"X133/P133","v":29.7397509444522},{"$f":"AW133","v":29.7397509444522},{"$f":"X133/O133","v":29.5413481584434},{"$f":"AY133","v":29.5413481584434},{"$f":"X133/N133","v":26.0318432333129},{"$f":"BA133","v":26.0318432333129},{"$f":"X133/L133","v":29.3131981795614},{"$f":"BC133","v":29.3131981795614},{"$f":"X133/K133","v":30.2950399087799},{"$f":"BE133","v":30.2950399087799},{"$f":"X133/J133","v":27.5252525252525},{"$f":"BG133","v":27.5252525252525},null,{"$f":"X133/I133","v":28.2759079419981},{"$f":"BJ133","v":28.2759079419981},{"$f":"X133/D133","v":27.3158381740606},{"$f":"BL133","v":27.3158381740606},{"$f":"Tabelle1!N131","v":0.00622489876956415},{"$f":"IF(BN133>0,BN133,10)","v":0.00622489876956415},{"$f":"IF(W133>N133,(W133-N133)/N133,-(N133-W133)/N133)","v":-0.0814451928965095},{"$f":"BP133","v":-0.0814451928965095},null,6.47,{"$f":"BS133/100*X133","v":5.500794},{"$f":"D133*(BS133/100)","v":0.201377456},{"$f":"W133*(BS133/100)","v":0.1941},{"$f":"V133*(BS133/100)","v":0.20359796}]
[]
["!","SIG Group","SIGN",{"$f":"SUM(N135:W135)/10","v":0.095},null,null,null,null,null,null,null,null,null,null,null,null,-0.5,-0.4,0.37,0.23,0.51,0.1,0.64,{"$f":"LOOKUP(C135,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":19.37},null,null,null,null,null,null,null,null,null,null,{"$f":"X135/W135","v":30.265625},{"$f":"AI135","v":30.265625},{"$f":"X135/V135","v":193.7},{"$f":"AK135","v":193.7},{"$f":"X135/U135","v":37.9803921568628},{"$f":"AM135","v":37.9803921568628},{"$f":"X135/T135","v":84.2173913043478},{"$f":"AO135","v":84.2173913043478},{"$f":"X135/S135","v":52.3513513513514},{"$f":"AQ135","v":52.3513513513514},{"$f":"X135/R135","v":-48.425},{"$f":"AS135","v":-48.425},{"$f":"X135/Q135","v":-38.74},{"$f":"AU135","v":-38.74},{"$f":"X135/P135","v":{"$error":"#DIV/0!"}},{"$f":"AW135","v":{"$error":"#DIV/0!"}},{"$f":"X135/O135","v":{"$error":"#DIV/0!"}},{"$f":"AY135","v":{"$error":"#DIV/0!"}},{"$f":"X135/N135","v":{"$error":"#DIV/0!"}},{"$f":"BA135","v":{"$error":"#DIV/0!"}},{"$f":"X135/L135","v":{"$error":"#DIV/0!"}},{"$f":"BC135","v":{"$error":"#DIV/0!"}},{"$f":"X135/K135","v":{"$error":"#DIV/0!"}},{"$f":"BE135","v":{"$error":"#DIV/0!"}},{"$f":"X135/J135","v":{"$error":"#DIV/0!"}},{"$f":"BG135","v":{"$error":"#DIV/0!"}},null,{"$f":"X135/I135","v":{"$error":"#DIV/0!"}},{"$f":"BJ135","v":{"$error":"#DIV/0!"}},{"$f":"X135/D135","v":203.894736842105},{"$f":"BL135","v":203.894736842105},{"$f":"Tabelle1!N133","v":1.26001522622367},{"$f":"IF(BN135>0,BN135,10)","v":1.26001522622367},{"$f":"IF(W135>N135,(W135-N135)/N135,-(N135-W135)/N135)","v":{"$error":"#DIV/0!"}},{"$f":"BP135","v":{"$error":"#DIV/0!"}},null,3.01,{"$f":"BS135/100*X135","v":0.583037},{"$f":"D135*(BS135/100)","v":0.0028595},{"$f":"W135*(BS135/100)","v":0.019264},{"$f":"V135*(BS135/100)","v":0.00301}]
[]
[null,"Straumann","STMN",{"$f":"SUM(N137:W137)/10","v":1.5695},null,null,null,null,{"$f":"9.4/10","v":0.94},{"$f":"8.4/10","v":0.84},{"$f":"4.5/10","v":0.45},{"$f":"2.4/10","v":0.24},{"$f":"6.5/10","v":0.65},{"$f":"10.15/10","v":1.015},{"$f":"4.52/10","v":0.452},{"$f":"14.68/10","v":1.468},1.8,1.72,1.93,0.57,2.48,2.72,1.54,{"$f":"LOOKUP(C137,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":130.8},null,null,null,null,null,null,null,null,null,null,{"$f":"X137/W137","v":84.9350649350649},{"$f":"AI137","v":84.9350649350649},{"$f":"X137/V137","v":48.0882352941176},{"$f":"AK137","v":48.0882352941176},{"$f":"X137/U137","v":52.741935483871},{"$f":"AM137","v":52.741935483871},{"$f":"X137/T137","v":229.473684210526},{"$f":"AO137","v":229.473684210526},{"$f":"X137/S137","v":67.7720207253886},{"$f":"AQ137","v":67.7720207253886},{"$f":"X137/R137","v":76.046511627907},{"$f":"AS137","v":76.046511627907},{"$f":"X137/Q137","v":72.6666666666667},{"$f":"AU137","v":72.6666666666667},{"$f":"X137/P137","v":89.1008174386921},{"$f":"AW137","v":89.1008174386921},{"$f":"X137/O137","v":289.380530973451},{"$f":"AY137","v":289.380530973451},{"$f":"X137/N137","v":128.866995073892},{"$f":"BA137","v":128.866995073892},{"$f":"X137/L137","v":545},{"$f":"BC137","v":545},{"$f":"X137/J137","v":155.714285714286},{"$f":"BE137","v":155.714285714286},{"$f":"X137/#REF!","v":{"$error":"#REF!"}},{"$f":"BG137","v":{"$error":"#REF!"}},null,{"$f":"X137/I137","v":139.148936170213},{"$f":"BJ137","v":139.148936170213},{"$f":"X137/D137","v":83.3386428798981},{"$f":"BL137","v":83.3386428798981},{"$f":"Tabelle1!N135","v":0.486761753084462},{"$f":"IF(BN137>0,BN137,10)","v":0.486761753084462},{"$f":"IF(W137>N137,(W137-N137)/N137,-(N137-W137)/N137)","v":0.517241379310345},{"$f":"BP137","v":0.517241379310345},null,6.79,{"$f":"BS137/100*X137","v":8.88132},{"$f":"D137*(BS137/100)","v":0.10656905},{"$f":"W137*(BS137/100)","v":0.104566},{"$f":"V137*(BS137/100)","v":0.184688}]
[]
[null,"Sulzer","SUN",{"$f":"SUM(N139:W139)/10","v":3.638},3.6,6.23,8.35,9.52,7.99,8.82,8.19,8.83,6.86,8.1,2.16,1.72,2.42,3.53,4.48,2.44,4.03,0.83,6.67,{"$f":"LOOKUP(C139,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":147.6},null,null,null,{"$f":"X139/E139","v":41},null,{"$f":"X139/F139","v":23.6918138041734},null,{"$f":"X139/G139","v":17.6766467065868},null,{"$f":"X139/H139","v":15.5042016806723},{"$f":"X139/W139","v":22.1289355322339},{"$f":"AI139","v":22.1289355322339},{"$f":"X139/V139","v":177.831325301205},{"$f":"AK139","v":177.831325301205},{"$f":"X139/U139","v":36.6253101736973},{"$f":"AM139","v":36.6253101736973},{"$f":"X139/T139","v":60.4918032786885},{"$f":"AO139","v":60.4918032786885},{"$f":"X139/S139","v":32.9464285714286},{"$f":"AQ139","v":32.9464285714286},{"$f":"X139/R139","v":41.8130311614731},{"$f":"AS139","v":41.8130311614731},{"$f":"X139/Q139","v":60.9917355371901},{"$f":"AU139","v":60.9917355371901},{"$f":"X139/P139","v":85.8139534883721},{"$f":"AW139","v":85.8139534883721},{"$f":"X139/O139","v":68.3333333333333},{"$f":"AY139","v":68.3333333333333},{"$f":"X139/N139","v":18.2222222222222},{"$f":"BA139","v":18.2222222222222},{"$f":"X139/L139","v":16.7157417893545},{"$f":"BC139","v":16.7157417893545},{"$f":"X139/K139","v":18.021978021978},{"$f":"BE139","v":18.021978021978},{"$f":"X139/J139","v":16.734693877551},{"$f":"BG139","v":16.734693877551},null,{"$f":"X139/I139","v":18.4730913642053},{"$f":"BJ139","v":18.4730913642053},{"$f":"X139/D139","v":40.5717427157779},{"$f":"BL139","v":40.5717427157779},{"$f":"Tabelle1!N137","v":0.681687933832929},{"$f":"IF(BN139>0,BN139,10)","v":0.681687933832929},{"$f":"IF(W139>N139,(W139-N139)/N139,-(N139-W139)/N139)","v":-0.176543209876543},{"$f":"BP139","v":-0.176543209876543}]
[]
[null,"Swatch Group","UHR",{"$f":"SUM(N141:W141)/10","v":14.644},10.74,14.87,18.49,15.51,14.26,19.83,23.48,29.62,35.38,25.47,20.05,10.68,13.85,16.13,14.17,-0.99,14.77,15.56,16.75,{"$f":"LOOKUP(C141,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":166},null,null,null,{"$f":"X141/E141","v":15.4562383612663},null,{"$f":"X141/F141","v":11.1634162743779},null,{"$f":"X141/G141","v":8.97782585181179},null,{"$f":"X141/H141","v":10.7027724049001},{"$f":"X141/W141","v":9.91044776119403},{"$f":"AI141","v":9.91044776119403},{"$f":"X141/V141","v":10.6683804627249},{"$f":"AK141","v":10.6683804627249},{"$f":"X141/U141","v":11.2389979688558},{"$f":"AM141","v":11.2389979688558},"na",{"$f":"AO141","v":"na"},{"$f":"X141/S141","v":11.7148906139732},{"$f":"AQ141","v":11.7148906139732},{"$f":"X141/R141","v":10.291382517049},{"$f":"AS141","v":10.291382517049},{"$f":"X141/Q141","v":11.985559566787},{"$f":"AU141","v":11.985559566787},{"$f":"X141/P141","v":15.5430711610487},{"$f":"AW141","v":15.5430711610487},{"$f":"X141/O141","v":8.27930174563591},{"$f":"AY141","v":8.27930174563591},{"$f":"X141/N141","v":6.51747153513938},{"$f":"BA141","v":6.51747153513938},{"$f":"X141/L141","v":5.60432140445645},{"$f":"BC141","v":5.60432140445645},{"$f":"X141/K141","v":7.06984667802385},{"$f":"BE141","v":7.06984667802385},{"$f":"X141/J141","v":8.37115481593545},{"$f":"BG141","v":8.37115481593545},null,{"$f":"X141/I141","v":11.64095371669},{"$f":"BJ141","v":11.64095371669},{"$f":"X141/D141","v":11.3357006282436},{"$f":"BL141","v":11.3357006282436},{"$f":"Tabelle1!N139","v":1.43589828657082},{"$f":"IF(BN141>0,BN141,10)","v":1.43589828657082},{"$f":"IF(W141>N141,(W141-N141)/N141,-(N141-W141)/N141)","v":-0.342363564978406},{"$f":"BP141","v":-0.342363564978406},null,2.61,{"$f":"BS141/100*X141","v":4.3326},{"$f":"D141*(BS141/100)","v":0.3822084},{"$f":"W141*(BS141/100)","v":0.437175},{"$f":"V141*(BS141/100)","v":0.406116}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Swiss Prime Site","SPSN",{"$f":"SUM(N143:W143)/10","v":4.197},null,null,null,null,3.8,3.1,4.6,3.6,3.69,3.9,3.87,4.17,3.88,3.95,4.14,6.27,3.87,4.97,2.95,{"$f":"LOOKUP(C143,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":102.4},null,null,null,null,null,null,null,null,null,null,{"$f":"X143/W143","v":34.7118644067797},{"$f":"AI143","v":34.7118644067797},{"$f":"X143/V143","v":20.6036217303823},{"$f":"AK143","v":20.6036217303823},{"$f":"X143/U143","v":26.4599483204134},{"$f":"AM143","v":26.4599483204134},{"$f":"X143/T143","v":16.3317384370016},{"$f":"AO143","v":16.3317384370016},{"$f":"X143/S143","v":24.7342995169082},{"$f":"AQ143","v":24.7342995169082},{"$f":"X143/R143","v":25.9240506329114},{"$f":"AS143","v":25.9240506329114},{"$f":"X143/Q143","v":26.3917525773196},{"$f":"AU143","v":26.3917525773196},{"$f":"X143/P143","v":24.5563549160671},{"$f":"AW143","v":24.5563549160671},{"$f":"X143/O143","v":26.4599483204134},{"$f":"AY143","v":26.4599483204134},{"$f":"X143/N143","v":26.2564102564103},{"$f":"BA143","v":26.2564102564103},{"$f":"X143/L143","v":28.4444444444444},{"$f":"BC143","v":28.4444444444444},{"$f":"X143/K143","v":22.2608695652174},{"$f":"BE143","v":22.2608695652174},{"$f":"X143/J143","v":33.0322580645161},{"$f":"BG143","v":33.0322580645161},null,{"$f":"X143/I143","v":26.9473684210526},{"$f":"BJ143","v":26.9473684210526},{"$f":"X143/D143","v":24.3983797950917},{"$f":"BL143","v":24.3983797950917},{"$f":"Tabelle1!N141","v":0.0132852507999549},{"$f":"IF(BN143>0,BN143,10)","v":0.0132852507999549},{"$f":"IF(W143>N143,(W143-N143)/N143,-(N143-W143)/N143)","v":-0.243589743589744},{"$f":"BP143","v":-0.243589743589744},null,3.39,{"$f":"BS143/100*X143","v":3.47136},{"$f":"D143*(BS143/100)","v":0.1422783},{"$f":"W143*(BS143/100)","v":0.100005},{"$f":"V143*(BS143/100)","v":0.168483}]
[null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Tecan Group","TECN",{"$f":"SUM(N145:W145)/10","v":6.97},null,null,null,null,null,1.6,4.4,3.9,4.2,3.63,5.06,4.74,5.73,6.02,6.18,8.69,9.88,9.47,10.3,{"$f":"LOOKUP(C145,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":229},null,null,null,null,null,null,null,null,null,null,{"$f":"X145/W145","v":22.2330097087379},{"$f":"AI145","v":22.2330097087379},{"$f":"X145/V145","v":24.181626187962},{"$f":"AK145","v":24.181626187962},{"$f":"X145/U145","v":23.1781376518219},{"$f":"AM145","v":23.1781376518219},{"$f":"X145/T145","v":26.3521288837745},{"$f":"AO145","v":26.3521288837745},{"$f":"X145/S145","v":37.0550161812298},{"$f":"AQ145","v":37.0550161812298},{"$f":"X145/R145","v":38.0398671096346},{"$f":"AS145","v":38.0398671096346},{"$f":"X145/Q145","v":39.9650959860384},{"$f":"AU145","v":39.9650959860384},{"$f":"X145/P145","v":48.3122362869198},{"$f":"AW145","v":48.3122362869198},{"$f":"X145/O145","v":45.2569169960474},{"$f":"AY145","v":45.2569169960474},{"$f":"X145/N145","v":63.0853994490358},{"$f":"BA145","v":63.0853994490358},{"$f":"X145/L145","v":58.7179487179487},{"$f":"BC145","v":58.7179487179487},{"$f":"X145/K145","v":52.0454545454545},{"$f":"BE145","v":52.0454545454545},{"$f":"X145/J145","v":143.125},{"$f":"BG145","v":143.125},null,{"$f":"X145/I145","v":{"$error":"#DIV/0!"}},{"$f":"BJ145","v":{"$error":"#DIV/0!"}},{"$f":"X145/D145","v":32.8550932568149},{"$f":"BL145","v":32.8550932568149},{"$f":"Tabelle1!N143","v":0.107026875164934},{"$f":"IF(BN145>0,BN145,10)","v":0.107026875164934},{"$f":"IF(W145>N145,(W145-N145)/N145,-(N145-W145)/N145)","v":1.83746556473829},{"$f":"BP145","v":1.83746556473829},null,2.12,{"$f":"BS145/100*X145","v":4.8548},{"$f":"D145*(BS145/100)","v":0.147764},{"$f":"W145*(BS145/100)","v":0.21836},{"$f":"V145*(BS145/100)","v":0.200764}]
[]
[null,"Temenos","TEMN",{"$f":"SUM(N147:W147)/10","v":1.869},null,null,null,null,1.3,1,-0.37,0.34,0.92,1.24,0.97,1.66,1.95,2.38,2.56,2.28,2.21,1.59,1.85,{"$f":"LOOKUP(C147,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":77},null,null,null,null,null,null,null,null,null,null,{"$f":"X147/W147","v":41.6216216216216},{"$f":"AI147","v":41.6216216216216},{"$f":"X147/V147","v":48.4276729559748},{"$f":"AK147","v":48.4276729559748},{"$f":"X147/U147","v":34.841628959276},{"$f":"AM147","v":34.841628959276},{"$f":"X147/T147","v":33.7719298245614},{"$f":"AO147","v":33.7719298245614},{"$f":"X147/S147","v":30.078125},{"$f":"AQ147","v":30.078125},{"$f":"X147/R147","v":32.3529411764706},{"$f":"AS147","v":32.3529411764706},{"$f":"X147/Q147","v":39.4871794871795},{"$f":"AU147","v":39.4871794871795},{"$f":"X147/P147","v":46.3855421686747},{"$f":"AW147","v":46.3855421686747},{"$f":"X147/O147","v":79.3814432989691},{"$f":"AY147","v":79.3814432989691},{"$f":"X147/N147","v":62.0967741935484},{"$f":"BA147","v":62.0967741935484},{"$f":"X147/L147","v":226.470588235294},{"$f":"BC147","v":226.470588235294},{"$f":"X147/K147","v":-208.108108108108},{"$f":"BE147","v":-208.108108108108},{"$f":"X147/J147","v":77},{"$f":"BG147","v":77},null,{"$f":"X147/I147","v":59.2307692307692},{"$f":"BJ147","v":59.2307692307692},{"$f":"X147/D147","v":41.1985018726592},{"$f":"BL147","v":41.1985018726592},{"$f":"Tabelle1!N145","v":0.105516849721991},{"$f":"IF(BN147>0,BN147,10)","v":0.105516849721991},{"$f":"IF(W147>N147,(W147-N147)/N147,-(N147-W147)/N147)","v":0.491935483870968},{"$f":"BP147","v":0.491935483870968},null,2.09,{"$f":"BS147/100*X147","v":1.6093},{"$f":"D147*(BS147/100)","v":0.0390621},{"$f":"W147*(BS147/100)","v":0.038665},{"$f":"V147*(BS147/100)","v":0.033231}]
[]
["!","VAT Group","VACN",{"$f":"SUM(N149:W149)/10","v":4.262},null,null,null,null,null,null,null,null,null,0.89,0.34,2.43,3.86,4.53,2.5,4.27,7.24,10.22,6.34,{"$f":"LOOKUP(C149,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":343.7},null,null,null,null,null,null,null,null,null,null,{"$f":"X149/W149","v":54.211356466877},{"$f":"AI149","v":54.211356466877},{"$f":"X149/V149","v":33.6301369863014},{"$f":"AK149","v":33.6301369863014},{"$f":"X149/U149","v":47.4723756906077},{"$f":"AM149","v":47.4723756906077},{"$f":"X149/T149","v":80.4918032786885},{"$f":"AO149","v":80.4918032786885},{"$f":"X149/S149","v":137.48},{"$f":"AQ149","v":137.48},{"$f":"X149/R149","v":75.8719646799117},{"$f":"AS149","v":75.8719646799117},{"$f":"X149/Q149","v":89.0414507772021},{"$f":"AU149","v":89.0414507772021},{"$f":"X149/P149","v":141.440329218107},{"$f":"AW149","v":141.440329218107},{"$f":"X149/O149","v":1010.88235294118},{"$f":"AY149","v":1010.88235294118},{"$f":"X149/N149","v":386.179775280899},{"$f":"BA149","v":386.179775280899},{"$f":"X149/L149","v":{"$error":"#DIV/0!"}},{"$f":"BC149","v":{"$error":"#DIV/0!"}},{"$f":"X149/K149","v":{"$error":"#DIV/0!"}},{"$f":"BE149","v":{"$error":"#DIV/0!"}},{"$f":"X149/J149","v":{"$error":"#DIV/0!"}},{"$f":"BG149","v":{"$error":"#DIV/0!"}},null,{"$f":"X149/I149","v":{"$error":"#DIV/0!"}},{"$f":"BJ149","v":{"$error":"#DIV/0!"}},{"$f":"X149/D149","v":80.6428906616612},{"$f":"BL149","v":80.6428906616612},{"$f":"Tabelle1!N147","v":0.808723886960149},{"$f":"IF(BN149>0,BN149,10)","v":0.808723886960149},{"$f":"IF(W149>N149,(W149-N149)/N149,-(N149-W149)/N149)","v":6.12359550561798},{"$f":"BP149","v":6.12359550561798},null,7.08,{"$f":"BS149/100*X149","v":24.33396},{"$f":"D149*(BS149/100)","v":0.3017496},{"$f":"W149*(BS149/100)","v":0.448872},{"$f":"V149*(BS149/100)","v":0.723576}]
[]
[null,"Zehnder","ZEHN",{"$f":"SUM(N151:W151)/10","v":2.899},null,null,null,null,null,null,4.2,2.8,1.7,2.66,0.01,1.9,1.49,2.29,2.93,3.57,5.55,4.86,3.73,{"$f":"LOOKUP(C151,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":50.8},null,null,null,null,null,null,null,null,null,null,{"$f":"X151/W151","v":13.6193029490617},{"$f":"AI151","v":13.6193029490617},{"$f":"X151/V151","v":10.4526748971193},{"$f":"AK151","v":10.4526748971193},{"$f":"X151/V151","v":10.4526748971193},{"$f":"AM151","v":10.4526748971193},{"$f":"X151/U151","v":9.15315315315315},{"$f":"AO151","v":9.15315315315315},{"$f":"X151/T151","v":14.2296918767507},{"$f":"AQ151","v":14.2296918767507},{"$f":"X151/R151","v":22.1834061135371},{"$f":"AS151","v":22.1834061135371},{"$f":"X151/Q151","v":34.0939597315436},{"$f":"AU151","v":34.0939597315436},{"$f":"X151/P151","v":26.7368421052632},{"$f":"AW151","v":26.7368421052632},{"$f":"X151/O151","v":5080},{"$f":"AY151","v":5080},{"$f":"X151/N151","v":19.0977443609023},{"$f":"BA151","v":19.0977443609023},{"$f":"X151/L151","v":18.1428571428571},{"$f":"BC151","v":18.1428571428571},{"$f":"X151/K151","v":12.0952380952381},{"$f":"BE151","v":12.0952380952381},{"$f":"X151/J151","v":{"$error":"#DIV/0!"}},{"$f":"BG151","v":{"$error":"#DIV/0!"}},null,{"$f":"X151/I151","v":{"$error":"#DIV/0!"}},{"$f":"BJ151","v":{"$error":"#DIV/0!"}},{"$f":"X151/D151","v":17.5232838909969},{"$f":"BL151","v":17.5232838909969},{"$f":"Tabelle1!N149","v":21.0022862143891},{"$f":"IF(BN151>0,BN151,10)","v":21.0022862143891},{"$f":"IF(W151>N151,(W151-N151)/N151,-(N151-W151)/N151)","v":0.402255639097744},{"$f":"BP151","v":0.402255639097744}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,{"$f":"SUM(BS62:BS149)+BS153","v":100.17},{"$f":"SUM(BT62:BT149)+(BS153/100*X39)","v":12167.1788672316},{"$f":"SUM(BU62:BU149)+(BS153/100*D39)","v":235.298222846},{"$f":"SUM(BV62:BV149)+(BS153/100*W39)","v":340.98087},{"$f":"SUM(BW62:BW149)+(BS153/100*V39)","v":285.97316496}]
[null,"1) Carlo Gavazzi: Geschäftsjahr endet per 31.3.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roche I",4.43]
[null,"2) Dätwyler: Zahlen 2019 nur fortgeführte Geschäftsfelder; insgesamt Verlust von CHF -5.09 pro Aktie"]
[null,"3) ASM Osram: Gewinne (EUR) umgerechnet in CHF"]
[null,"4) SIG Group: Gewinne umgerechnet in CHF"]
[null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[null,"Analysemöglichkeiten"]
[]
[null,"1. Suchen Sie nach Firmen, deren KGV unter 16 liegt (Ticker grün). Entweder neuestes KGV oder, etwas konservativer, KGV des durchschnittlichen Gewinnes über 10 Jahre."]
[]
[null,"2. Alternativ suchen Sie nach Firmen, deren Sicherheitsmarge grösser als 5% ist (Ticker grün)."]
[]
[null,"3. Untersuchen Sie bei diesen Firmen, ob Sie eine über 10 Jahre insgesamt eine Gewinnsteigerung von über 160% ausweisen."]
[]
[null,"4. Eine hohe durchschnittliche Gewinnveränderungsrate (> 100%) weist auf unstete Gewinnentwicklung mit Verlustjahren und/oder Jahren mit sehr kleinen Gewinnen hin!"]

{"sheet":"Sicherheitsmarge nach Graham","index":1,"n_rows":144,"n_cols":33,"rows_kept":144,"cut":false,"hidden":false,"merged":[[7,10,7,19],[64,2,64,5],[66,2,66,6],[68,2,68,6],[74,2,74,7],[76,2,76,7],[78,2,78,7],[80,2,80,7],[82,2,82,9],[84,2,84,7],[86,2,86,6],[88,2,88,6],[90,2,90,6],[92,2,92,6],[94,2,94,7]]}
[]
[]
[null,"Sicherheitsmarge nach Graham"]
[]
[null,"Umlaufrenditen der Obligationen im Schnitt in %",null,null,null,null,0,null,{"$f":"K5","v":0},0,0,1.1,1.1,1.1]
[null,"Sicherheitsmarge muss grösser als 5%-Punkte sein"]
[]
[null,null,null,null,null,null,null,"Gewinn pro Aktie"," ",null,"Gewinn pro Aktie",null,null,null,null,null,null,null,null,null,null,null,null,"akt. Kurs",null,"akt. Kurs ",null,"Ø Gewinn",null,"Gewinn-",null,"Sicherheitsmarge"]
[null,"SMI Titel",null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,"in RW",null,"2014-2023",null,"rendite",null,">=5% Punkte"]
[]
[]
[null,"USD","ABB LTD N","ABBN",{"$f":"'SMI Analyse KGV'!E15","v":0.36},{"$f":"'SMI Analyse KGV'!F15","v":0.63},{"$f":"'SMI Analyse KGV'!G15","v":1.63},{"$f":"'SMI Analyse KGV'!H15","v":1.36},{"$f":"'SMI Analyse KGV'!I15","v":1.27},{"$f":"'SMI Analyse KGV'!J15","v":1.12},{"$f":"'SMI Analyse KGV'!K15","v":1.38},{"$f":"'SMI Analyse KGV'!L15","v":1.18},{"$f":"'SMI Analyse KGV'!M15","v":1.21},{"$f":"'SMI Analyse KGV'!N15","v":1.13},{"$f":"'SMI Analyse KGV'!O15","v":0.87},{"$f":"'SMI Analyse KGV'!P15","v":0.88},{"$f":"'SMI Analyse KGV'!Q15","v":1.04},{"$f":"'SMI Analyse KGV'!R15","v":1.02},{"$f":"'SMI Analyse KGV'!S15","v":0.67},{"$f":"'SMI Analyse KGV'!T15","v":2.44},{"$f":"'SMI Analyse KGV'!U15","v":2.27},{"$f":"'SMI Analyse KGV'!V15","v":1.3},{"$f":"'SMI Analyse KGV'!W15","v":2.01},{"$f":"LOOKUP(D12,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":54},null,{"$f":"X12/Währungskurse!C$4","v":59.3406593406593},null,{"$f":"SUM(N12:W12)/10","v":1.363},null,{"$f":"AB12/Z12*100","v":2.29690740740741},null,{"$f":"AD12-$N$5","v":1.19690740740741},{"$f":"AF12","v":1.19690740740741}]
[null,null," "," "]
[null,"USD","ALCON N","ALC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SMI Analyse KGV'!Q17","v":0.52},{"$f":"'SMI Analyse KGV'!R17","v":-0.46},{"$f":"'SMI Analyse KGV'!S17","v":-1.34},{"$f":"'SMI Analyse KGV'!T17","v":-1.09},{"$f":"'SMI Analyse KGV'!U17","v":0.76},{"$f":"'SMI Analyse KGV'!V17","v":0.68},{"$f":"'SMI Analyse KGV'!W17","v":1.96},{"$f":"LOOKUP(D14,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":80.62},null,{"$f":"X14/Währungskurse!C$5","v":84.8631578947368},null,{"$f":"SUM(N14:W14)/10","v":0.103},null,{"$f":"AB14/Z14*100","v":0.121371868022823},null,{"$f":"AD14-$N$5","v":-0.978628131977177},{"$f":"AF14","v":-0.978628131977177}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B19","v":"GEBERIT N"},"GEBN",{"$f":"'SMI Analyse KGV'!E19","v":6.47},{"$f":"'SMI Analyse KGV'!F19","v":8.86},{"$f":"'SMI Analyse KGV'!G19","v":11.67},{"$f":"'SMI Analyse KGV'!H19","v":11.9},{"$f":"'SMI Analyse KGV'!I19","v":10.18},{"$f":"'SMI Analyse KGV'!J19","v":10.32},{"$f":"'SMI Analyse KGV'!K19","v":9.82},{"$f":"'SMI Analyse KGV'!L19","v":10.29},{"$f":"'SMI Analyse KGV'!M19","v":11.58},{"$f":"'SMI Analyse KGV'!N19","v":13.26},{"$f":"'SMI Analyse KGV'!O19","v":11.31},{"$f":"'SMI Analyse KGV'!P19","v":14.85},{"$f":"'SMI Analyse KGV'!Q19","v":14.31},{"$f":"'SMI Analyse KGV'!R19","v":16.39},{"$f":"'SMI Analyse KGV'!S19","v":17.93},{"$f":"'SMI Analyse KGV'!T19","v":17.88},{"$f":"'SMI Analyse KGV'!U19","v":21.16},{"$f":"'SMI Analyse KGV'!V19","v":20.41},{"$f":"'SMI Analyse KGV'!W19","v":18.35},{"$f":"LOOKUP(D16,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":498.3},null,null,null,{"$f":"SUM(N16:W16)/10","v":16.585},null,{"$f":"AB16/X16*100","v":3.32831627533614},null,{"$f":"AD16-$N$5","v":2.22831627533614},{"$f":"AF16","v":2.22831627533614}]
[null,null,{"$f":"'SMI Analyse KGV'!B20","v":0}]
[null,null,{"$f":"'SMI Analyse KGV'!B21","v":"GIVAUDAN N"},"GIVN",{"$f":"'SMI Analyse KGV'!E21","v":56.17},{"$f":"'SMI Analyse KGV'!F21","v":58.62},{"$f":"'SMI Analyse KGV'!G21","v":13.2},{"$f":"'SMI Analyse KGV'!H21","v":14.98},{"$f":"'SMI Analyse KGV'!I21","v":24.97},{"$f":"'SMI Analyse KGV'!J21","v":37.63},{"$f":"'SMI Analyse KGV'!K21","v":27.55},{"$f":"'SMI Analyse KGV'!L21","v":44.85},{"$f":"'SMI Analyse KGV'!M21","v":52.83},{"$f":"'SMI Analyse KGV'!N21","v":60.35},{"$f":"'SMI Analyse KGV'!O21","v":67.06},{"$f":"'SMI Analyse KGV'!P21","v":69.34},{"$f":"'SMI Analyse KGV'!Q21","v":77.54},{"$f":"'SMI Analyse KGV'!R21","v":71.36},{"$f":"'SMI Analyse KGV'!S21","v":75.59},{"$f":"'SMI Analyse KGV'!T21","v":79.96},{"$f":"'SMI Analyse KGV'!U21","v":88.37},{"$f":"'SMI Analyse KGV'!V21","v":92.51},{"$f":"'SMI Analyse KGV'!W21","v":96.47},{"$f":"LOOKUP(D18,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":3818},null,null,null,{"$f":"SUM(N18:W18)/10","v":77.855},null,{"$f":"AB18/X18*100","v":2.03915662650602},null,{"$f":"AD18-$N$5","v":0.939156626506024},{"$f":"AF18","v":0.939156626506024}]
[null,null,{"$f":"'SMI Analyse KGV'!B22","v":0}]
[null,null,"HOLCIM N","HOLN",{"$f":"'SMI Analyse KGV'!E33","v":2.62},{"$f":"'SMI Analyse KGV'!F23","v":8.5},{"$f":"'SMI Analyse KGV'!G23","v":14.73},{"$f":"'SMI Analyse KGV'!H23","v":6.81},{"$f":"'SMI Analyse KGV'!I23","v":4.93},{"$f":"'SMI Analyse KGV'!J23","v":3.69},{"$f":"'SMI Analyse KGV'!K23","v":0.86},{"$f":"'SMI Analyse KGV'!L23","v":1.92},{"$f":"'SMI Analyse KGV'!M23","v":3.91},{"$f":"'SMI Analyse KGV'!N23","v":3.95},{"$f":"'SMI Analyse KGV'!O23","v":-3.11},{"$f":"'SMI Analyse KGV'!P23","v":2.96},{"$f":"'SMI Analyse KGV'!Q23","v":-2.78},{"$f":"'SMI Analyse KGV'!R23","v":2.52},{"$f":"'SMI Analyse KGV'!S23","v":3.68},{"$f":"'SMI Analyse KGV'!T23","v":2.74},{"$f":"'SMI Analyse KGV'!U23","v":3.72},{"$f":"'SMI Analyse KGV'!V23","v":5.46},{"$f":"'SMI Analyse KGV'!W23","v":5.35},{"$f":"LOOKUP(D20,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":91.22},null,null,null,{"$f":"SUM(N20:W20)/10","v":2.449},null,{"$f":"AB20/X20*100","v":2.6847182635387},null,{"$f":"AD20-$N$5","v":1.5847182635387},{"$f":"AF20","v":1.5847182635387}]
[]
[null,"USD","LOGITECH","LOGN",null,null,null,null,null,null,{"$f":"'SMI Analyse KGV'!K27","v":0.36},{"$f":"'SMI Analyse KGV'!L27","v":-1.44},{"$f":"'SMI Analyse KGV'!M27","v":0.46},{"$f":"'SMI Analyse KGV'!N27","v":0.06},{"$f":"'SMI Analyse KGV'!O27","v":0.53},{"$f":"'SMI Analyse KGV'!P27","v":1.24},{"$f":"'SMI Analyse KGV'!Q27","v":1.23},{"$f":"'SMI Analyse KGV'!R27","v":1.52},{"$f":"'SMI Analyse KGV'!S27","v":2.66},{"$f":"'SMI Analyse KGV'!T27","v":5.51},{"$f":"'SMI Analyse KGV'!U27","v":3.78},{"$f":"'SMI Analyse KGV'!V27","v":2.23},{"$f":"'SMI Analyse KGV'!W27","v":3.87},{"$f":"LOOKUP(D22,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":82.52},null,{"$f":"X22/Währungskurse!C$4","v":90.6813186813187},null,{"$f":"SUM(N22:W22)/10","v":2.263},null,{"$f":"AB22/Z22*100","v":2.49555259331071},null,{"$f":"AD22-$N$5","v":1.39555259331071},{"$f":"AF22","v":1.39555259331071}]
[null,null,null,"    "]
[null,null,"LONTA","LONN",null,null,null,null,{"$f":"'SMI Analyse KGV'!I29","v":3.17},{"$f":"'SMI Analyse KGV'!J29","v":5.53},{"$f":"'SMI Analyse KGV'!K29","v":2.97},{"$f":"'SMI Analyse KGV'!L29","v":3.5},{"$f":"'SMI Analyse KGV'!M29","v":1.67},{"$f":"'SMI Analyse KGV'!N29","v":4.54},{"$f":"'SMI Analyse KGV'!O29","v":5.26},{"$f":"'SMI Analyse KGV'!P29","v":5.69},{"$f":"'SMI Analyse KGV'!Q29","v":10.6},{"$f":"'SMI Analyse KGV'!R29","v":7.48},{"$f":"'SMI Analyse KGV'!S29","v":8.65},{"$f":"'SMI Analyse KGV'!T29","v":11.63},{"$f":"'SMI Analyse KGV'!U29","v":39.52},{"$f":"'SMI Analyse KGV'!V29","v":16.34},{"$f":"'SMI Analyse KGV'!W27","v":3.87},{"$f":"LOOKUP(D24,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":591},null,null,null,{"$f":"SUM(N24:W24)/10","v":11.358},null,{"$f":"AB24/X24*100","v":1.92182741116751},null,{"$f":"AD24-$N$5","v":0.821827411167513},{"$f":"AF24","v":0.821827411167513}]
[null,null,null," "]
[null,null,"NESTLE N ","NESN",{"$f":"'SMI Analyse KGV'!E31","v":2.06},{"$f":"'SMI Analyse KGV'!F31","v":2.36},{"$f":"'SMI Analyse KGV'!G31","v":2.76},{"$f":"'SMI Analyse KGV'!H31","v":2.81},{"$f":"'SMI Analyse KGV'!I31","v":2.91},{"$f":"'SMI Analyse KGV'!J31","v":2.6},{"$f":"'SMI Analyse KGV'!K31","v":2.96},{"$f":"'SMI Analyse KGV'!L31","v":3.2},{"$f":"'SMI Analyse KGV'!M31","v":3.13},{"$f":"'SMI Analyse KGV'!N31","v":4.52},{"$f":"'SMI Analyse KGV'!O31","v":2.89},{"$f":"'SMI Analyse KGV'!P31","v":2.75},{"$f":"'SMI Analyse KGV'!Q31","v":2.32},{"$f":"'SMI Analyse KGV'!R31","v":3.36},{"$f":"'SMI Analyse KGV'!S31","v":4.3},{"$f":"'SMI Analyse KGV'!T31","v":4.29},{"$f":"'SMI Analyse KGV'!U31","v":6.06},{"$f":"'SMI Analyse KGV'!V31","v":3.42},{"$f":"'SMI Analyse KGV'!W29","v":8.88},{"$f":"LOOKUP(D26,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":74.68},null,null,null,{"$f":"SUM(N26:W26)/10","v":4.279},null,{"$f":"AB26/X26*100","v":5.72978039635779},null,{"$f":"AD26-$N$5","v":4.62978039635779},{"$f":"AF26","v":4.62978039635779}]
[]
[null,"USD","NOVARTIS","NOVN",{"$f":"'SMI Analyse KGV'!E33","v":2.62},{"$f":"'SMI Analyse KGV'!F33","v":3.04},{"$f":"'SMI Analyse KGV'!G33","v":5.13},{"$f":"'SMI Analyse KGV'!H33","v":3.59},{"$f":"'SMI Analyse KGV'!I33","v":3.69},{"$f":"'SMI Analyse KGV'!J33","v":4.28},{"$f":"'SMI Analyse KGV'!K33","v":3.78},{"$f":"'SMI Analyse KGV'!L33","v":3.89},{"$f":"'SMI Analyse KGV'!M33","v":3.7},{"$f":"'SMI Analyse KGV'!N33","v":4.13},{"$f":"'SMI Analyse KGV'!O33","v":2.88},{"$f":"'SMI Analyse KGV'!P33","v":2.82},{"$f":"'SMI Analyse KGV'!Q33","v":3.25},{"$f":"'SMI Analyse KGV'!R33","v":5.38},{"$f":"'SMI Analyse KGV'!S33","v":5.06},{"$f":"'SMI Analyse KGV'!T33","v":3.52},{"$f":"'SMI Analyse KGV'!U33","v":10.63},{"$f":"'SMI Analyse KGV'!V33","v":3.17},{"$f":"'SMI Analyse KGV'!W33","v":7.1},{"$f":"LOOKUP(D28,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":90.26},null,{"$f":"X28/Währungskurse!C$4","v":99.1868131868132},null,{"$f":"SUM(N28:W28)/10","v":4.794},null,{"$f":"AB28/Z28*100","v":4.83330378905384},null,{"$f":"AD28-$N$5","v":3.73330378905384},{"$f":"AF28","v":3.73330378905384}]
[]
[null,null,"PARTNERS GROUP","PGHN",null,null,null,null,null,null,null,{"$f":"'SMI Analyse KGV'!L35","v":10.1},{"$f":"'SMI Analyse KGV'!M35","v":12.3},{"$f":"'SMI Analyse KGV'!N35","v":14.48},{"$f":"'SMI Analyse KGV'!O35","v":14.99},{"$f":"'SMI Analyse KGV'!P35","v":21.15},{"$f":"'SMI Analyse KGV'!Q35","v":28.37},{"$f":"'SMI Analyse KGV'!R35","v":28.91},{"$f":"'SMI Analyse KGV'!S35","v":33.93},{"$f":"'SMI Analyse KGV'!T35","v":30.36},{"$f":"'SMI Analyse KGV'!U35","v":55.12},{"$f":"'SMI Analyse KGV'!V35","v":39.09},{"$f":"'SMI Analyse KGV'!W35","v":38.55},{"$f":"LOOKUP(D30,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1389.5},null,null,null,{"$f":"SUM(N30:W30)/10","v":30.495},null,{"$f":"AB30/X30*100","v":2.19467434328895},null,{"$f":"AD30-$N$5","v":1.09467434328895},{"$f":"AF30","v":1.09467434328895}]
[]
[null,"EUR","RICHEMONT","CFR",{"$f":"'SMI Analyse KGV'!E37","v":1.951},{"$f":"'SMI Analyse KGV'!F37","v":2.331},{"$f":"'SMI Analyse KGV'!G37","v":2.75},{"$f":"'SMI Analyse KGV'!H37","v":1.916},{"$f":"'SMI Analyse KGV'!I37","v":1.076},{"$f":"'SMI Analyse KGV'!J37","v":1.92},{"$f":"'SMI Analyse KGV'!K37","v":2.75},{"$f":"'SMI Analyse KGV'!L37","v":3.6},{"$f":"'SMI Analyse KGV'!M37","v":3.68},{"$f":"'SMI Analyse KGV'!N37","v":2.356},{"$f":"'SMI Analyse KGV'!O37","v":3.94},{"$f":"'SMI Analyse KGV'!P37","v":2.14},{"$f":"'SMI Analyse KGV'!Q37","v":2.16},{"$f":"'SMI Analyse KGV'!R37","v":4.927},{"$f":"'SMI Analyse KGV'!S37","v":1.651},{"$f":"'SMI Analyse KGV'!T37","v":2.3},{"$f":"'SMI Analyse KGV'!U37","v":3.611},{"$f":"'SMI Analyse KGV'!V37","v":0.54},{"$f":"'SMI Analyse KGV'!W37","v":4.077},{"$f":"LOOKUP(D32,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":171.7},null,{"$f":"X32/Währungskurse!C$5","v":180.736842105263},null,{"$f":"SUM(N32:W32)/10","v":2.7702},null,{"$f":"AB32/Z32*100","v":1.53272568433314},null,{"$f":"AD32-$N$5","v":0.432725684333139},{"$f":"AF32","v":0.432725684333139}]
[]
[null,null,"ROCHE GS","ROG",{"$f":"'SMI Analyse KGV'!E39","v":6.87},{"$f":"'SMI Analyse KGV'!F39","v":9.05},{"$f":"'SMI Analyse KGV'!G39","v":11.16},{"$f":"'SMI Analyse KGV'!H39","v":10.23},{"$f":"'SMI Analyse KGV'!I39","v":9.02},{"$f":"'SMI Analyse KGV'!J39","v":10.11},{"$f":"'SMI Analyse KGV'!K39","v":10.98},{"$f":"'SMI Analyse KGV'!L39","v":11.16},{"$f":"'SMI Analyse KGV'!M39","v":12.93},{"$f":"'SMI Analyse KGV'!N39","v":10.81},{"$f":"'SMI Analyse KGV'!O39","v":10.28},{"$f":"'SMI Analyse KGV'!P39","v":11.13},{"$f":"'SMI Analyse KGV'!Q39","v":10.04},{"$f":"'SMI Analyse KGV'!R39","v":12.21},{"$f":"'SMI Analyse KGV'!S39","v":15.62},{"$f":"'SMI Analyse KGV'!T39","v":16.52},{"$f":"'SMI Analyse KGV'!U39","v":16.2},{"$f":"'SMI Analyse KGV'!V39","v":15.37},{"$f":"'SMI Analyse KGV'!W39","v":14.31},{"$f":"LOOKUP(D34,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":274.9},null,null,null,{"$f":"SUM(N34:W34)/10","v":13.249},null,{"$f":"AB34/X34*100","v":4.81957075300109},null,{"$f":"AD34-$N$5","v":3.71957075300109},{"$f":"AF34","v":3.71957075300109}]
[null,null,null," "]
[null,null,"SIKA","SIKA",null,null,{"$f":"'SMI Analyse KGV'!G41","v":0},null,{"$f":"'SMI Analyse KGV'!I41","v":1.51666666666667},{"$f":"'SMI Analyse KGV'!J41","v":2.06666666666667},{"$f":"'SMI Analyse KGV'!K41","v":1.41833333333333},{"$f":"'SMI Analyse KGV'!L41","v":1.83333333333333},{"$f":"'SMI Analyse KGV'!M41","v":2.25},{"$f":"'SMI Analyse KGV'!N41","v":2.88333333333333},{"$f":"'SMI Analyse KGV'!O41","v":3.02283333333333},{"$f":"'SMI Analyse KGV'!P41","v":3.69683333333333},{"$f":"'SMI Analyse KGV'!Q41","v":4.22533333333333},{"$f":"'SMI Analyse KGV'!R41","v":4.58},{"$f":"'SMI Analyse KGV'!S41","v":4.81},{"$f":"'SMI Analyse KGV'!T41","v":5.22},{"$f":"'SMI Analyse KGV'!U41","v":6.6},{"$f":"'SMI Analyse KGV'!V41","v":7.29},{"$f":"'SMI Analyse KGV'!W41","v":6.65},{"$f":"LOOKUP(D36,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":231.5},null,null,null,{"$f":"SUM(N36:W36)/10","v":4.89783333333333},null,{"$f":"AB36/X36*100","v":2.11569474442045},null,{"$f":"AD36-$N$5","v":1.01569474442044},{"$f":"AF36","v":1.01569474442044}]
[]
[null,null,"SONOVA","SOON",null,null,null,null,null,null,null,null,{"$f":"'SMI Analyse KGV'!M43","v":5.1},{"$f":"'SMI Analyse KGV'!N43","v":5.37},{"$f":"'SMI Analyse KGV'!O43","v":5.11},{"$f":"'SMI Analyse KGV'!P43","v":5.35},{"$f":"'SMI Analyse KGV'!Q43","v":6.13},{"$f":"'SMI Analyse KGV'!R43","v":6.98},{"$f":"'SMI Analyse KGV'!S43","v":7.61},{"$f":"'SMI Analyse KGV'!T43","v":9.23},{"$f":"'SMI Analyse KGV'!U43","v":10.35},{"$f":"'SMI Analyse KGV'!V43","v":10.72},{"$f":"'SMI Analyse KGV'!W43","v":10.05},{"$f":"LOOKUP(D38,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":319.7},null,null,null,{"$f":"SUM(N38:W38)/10","v":7.69},null,{"$f":"AB38/X38*100","v":2.40538004379105},null,{"$f":"AD38-$N$5","v":1.30538004379105},{"$f":"AF38","v":1.30538004379105}]
[null,null,null," "]
[null,null,"SWISS LIFE HOLGING AG","SLHN",null,{"$f":"'SMI Analyse KGV'!F45","v":26.92},{"$f":"'SMI Analyse KGV'!G45","v":39.6},{"$f":"'SMI Analyse KGV'!H45","v":10.88},{"$f":"'SMI Analyse KGV'!I45","v":8.83},{"$f":"'SMI Analyse KGV'!J45","v":17.37},{"$f":"'SMI Analyse KGV'!K45","v":18.87},{"$f":"'SMI Analyse KGV'!L45","v":2.86},{"$f":"'SMI Analyse KGV'!M45","v":24.22},{"$f":"'SMI Analyse KGV'!N45","v":24.11},{"$f":"'SMI Analyse KGV'!O45","v":25.85},{"$f":"'SMI Analyse KGV'!P45","v":27.27},{"$f":"'SMI Analyse KGV'!Q45","v":29.63},{"$f":"'SMI Analyse KGV'!R45","v":31.49},{"$f":"'SMI Analyse KGV'!S45","v":36.48},{"$f":"'SMI Analyse KGV'!T45","v":32.78},{"$f":"'SMI Analyse KGV'!U45","v":39.93},{"$f":"'SMI Analyse KGV'!V45","v":47.76},{"$f":"'SMI Analyse KGV'!W45","v":37.01},{"$f":"LOOKUP(D40,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":730.6},null,null,null,{"$f":"SUM(N40:W40)/10","v":33.231},null,{"$f":"AB40/X40*100","v":4.5484533260334},null,{"$f":"AD40-$N$5","v":3.4484533260334},{"$f":"AF40","v":3.4484533260334}]
[]
[null,null,"SWISS RE","SREN",{"$f":"'SMI Analyse KGV'!E47","v":7.44},{"$f":"'SMI Analyse KGV'!F47","v":13.49},{"$f":"'SMI Analyse KGV'!G47","v":11.23},{"$f":"'SMI Analyse KGV'!H47","v":-2.61},{"$f":"'SMI Analyse KGV'!I47","v":1.48},{"$f":"'SMI Analyse KGV'!J47","v":2.64},{"$f":"'SMI Analyse KGV'!K47","v":6.63},{"$f":"'SMI Analyse KGV'!L47","v":10.39},{"$f":"'SMI Analyse KGV'!M47","v":11.04},{"$f":"'SMI Analyse KGV'!N47","v":8.56},{"$f":"'SMI Analyse KGV'!O47","v":11.81},{"$f":"'SMI Analyse KGV'!P47","v":9.66},{"$f":"'SMI Analyse KGV'!Q47","v":1.01},{"$f":"'SMI Analyse KGV'!R47","v":1.34},{"$f":"'SMI Analyse KGV'!S47","v":2.4},{"$f":"'SMI Analyse KGV'!T47","v":-2.97},{"$f":"'SMI Analyse KGV'!U47","v":4.35},{"$f":"'SMI Analyse KGV'!V47","v":1.6},{"$f":"'SMI Analyse KGV'!W47","v":9.4},{"$f":"LOOKUP(D42,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":138.05},null,null,null,{"$f":"SUM(N42:W42)/10","v":4.716},null,{"$f":"AB42/X42*100","v":3.41615356754799},null,{"$f":"AD42-$N$5","v":2.31615356754799},{"$f":"AF42","v":2.31615356754799}]
[null,null,null," "]
[null,null,"SWISSCOM","SCMN",{"$f":"'SMI Analyse KGV'!E49","v":33.79},{"$f":"'SMI Analyse KGV'!F49","v":28.92},{"$f":"'SMI Analyse KGV'!G49","v":39.92},{"$f":"'SMI Analyse KGV'!H49","v":33.9},{"$f":"'SMI Analyse KGV'!I49","v":37.18},{"$f":"'SMI Analyse KGV'!J49","v":34.96},{"$f":"'SMI Analyse KGV'!K49","v":13.19},{"$f":"'SMI Analyse KGV'!L49","v":33.88},{"$f":"'SMI Analyse KGV'!M49","v":32.53},{"$f":"'SMI Analyse KGV'!N49","v":32.7},{"$f":"'SMI Analyse KGV'!O49","v":26.27},{"$f":"'SMI Analyse KGV'!P49","v":30.97},{"$f":"'SMI Analyse KGV'!Q49","v":30.31},{"$f":"'SMI Analyse KGV'!R49","v":29.48},{"$f":"'SMI Analyse KGV'!S49","v":32.28},{"$f":"'SMI Analyse KGV'!T49","v":29.54},{"$f":"'SMI Analyse KGV'!U49","v":35.37},{"$f":"'SMI Analyse KGV'!V49","v":30.93},{"$f":"'SMI Analyse KGV'!W49","v":33.03},{"$f":"LOOKUP(D44,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":506},null,null,null,{"$f":"SUM(N44:W44)/10","v":31.088},null,{"$f":"AB44/X44*100","v":6.14387351778656},null,{"$f":"AD44-$N$5","v":5.04387351778656},{"$f":"AF44","v":5.04387351778656}]
[null,null,null," "]
[null,null,"UBS N","UBSG",{"$f":"'SMI Analyse KGV'!E51","v":6.68},{"$f":"'SMI Analyse KGV'!F51","v":4.98},{"$f":"'SMI Analyse KGV'!G51","v":-2.41},{"$f":"'SMI Analyse KGV'!H51","v":-7.69},{"$f":"'SMI Analyse KGV'!I51","v":-0.74},{"$f":"'SMI Analyse KGV'!J51","v":1.96},{"$f":"'SMI Analyse KGV'!K51","v":1.08},{"$f":"'SMI Analyse KGV'!L51","v":-0.67},{"$f":"'SMI Analyse KGV'!M51","v":0.83},{"$f":"'SMI Analyse KGV'!N51","v":0.91},{"$f":"'SMI Analyse KGV'!O51","v":1.64},{"$f":"'SMI Analyse KGV'!P51","v":0.84},{"$f":"'SMI Analyse KGV'!Q51","v":0.27},{"$f":"'SMI Analyse KGV'!R51","v":1.18},{"$f":"'SMI Analyse KGV'!S51","v":1.14},{"$f":"'SMI Analyse KGV'!T51","v":1.77},{"$f":"'SMI Analyse KGV'!U51","v":2.06},{"$f":"'SMI Analyse KGV'!V51","v":2.25},{"$f":"'SMI Analyse KGV'!W51","v":7.61},{"$f":"LOOKUP(D46,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":31.84},null,null,null,{"$f":"SUM(N46:W46)/10","v":1.967},null,{"$f":"AB46/X46*100","v":6.17776381909548},null,{"$f":"AD46-$N$5","v":5.07776381909548},{"$f":"AF46","v":5.07776381909548}]
[]
[null,"CHF!","ZURICH FINANCIAL N","ZURN",{"$f":"'SMI Analyse KGV'!E53","v":27.11},{"$f":"'SMI Analyse KGV'!F53","v":38.71},{"$f":"'SMI Analyse KGV'!G53","v":47.11},{"$f":"'SMI Analyse KGV'!H53","v":23.35},{"$f":"'SMI Analyse KGV'!I53","v":24.21},{"$f":"'SMI Analyse KGV'!J53","v":24.38},{"$f":"'SMI Analyse KGV'!K53","v":22.52},{"$f":"'SMI Analyse KGV'!L53","v":24.66},{"$f":"'SMI Analyse KGV'!M53","v":25.23},{"$f":"'SMI Analyse KGV'!N53","v":23.84},{"$f":"'SMI Analyse KGV'!O53","v":11.86},{"$f":"'SMI Analyse KGV'!P53","v":21.04},{"$f":"'SMI Analyse KGV'!Q53","v":19.58},{"$f":"'SMI Analyse KGV'!R53","v":24.28},{"$f":"'SMI Analyse KGV'!S53","v":27.51},{"$f":"'SMI Analyse KGV'!T53","v":23.98},{"$f":"'SMI Analyse KGV'!U53","v":31.68},{"$f":"'SMI Analyse KGV'!V53","v":29.36},{"$f":"'SMI Analyse KGV'!W53","v":26.71},{"$f":"LOOKUP(D48,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":537.2},null,null,null,{"$f":"SUM(N48:W48)/10","v":23.984},null,{"$f":"AB48/X48*100","v":4.46463142218913},null,{"$f":"AD48-$N$5","v":3.36463142218913},{"$f":"AF48","v":3.36463142218913}]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Gewinn pro Aktie",null," ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"akt. Kurs",null,"akt. Kurs",null,"Durchschn. Gewinn",null,"Gewinn-",null,"Sicherheitsmarge"]
[null,"weitere SPI Titel (SMIM et al.)",null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,null,null,null,null,"in RW",null,"2014-2023",null,"rendite",null,">=5%"]
[]
[null,{"$f":"'SMI Analyse KGV'!A65","v":"EUR"},{"$f":"'SMI Analyse KGV'!B65","v":"Adecco"},{"$f":"'SMI Analyse KGV'!C65","v":"ADEN"},{"$f":"'SMI Analyse KGV'!E155","v":0},{"$f":"'SMI Analyse KGV'!F155","v":0},{"$f":"'SMI Analyse KGV'!G155","v":0},{"$f":"'SMI Analyse KGV'!H155","v":0},{"$f":"'SMI Analyse KGV'!I155","v":0},{"$f":"'SMI Analyse KGV'!J155","v":0},{"$f":"'SMI Analyse KGV'!K155","v":0},{"$f":"'SMI Analyse KGV'!L65","v":2},{"$f":"'SMI Analyse KGV'!M65","v":3.08},{"$f":"'SMI Analyse KGV'!N65","v":3.61},{"$f":"'SMI Analyse KGV'!O65","v":0.05},{"$f":"'SMI Analyse KGV'!P65","v":4.24},{"$f":"'SMI Analyse KGV'!Q65","v":4.66},{"$f":"'SMI Analyse KGV'!R65","v":2.77},{"$f":"'SMI Analyse KGV'!S65","v":4.47},{"$f":"'SMI Analyse KGV'!T65","v":-0.61},{"$f":"'SMI Analyse KGV'!U65","v":3.6},{"$f":"'SMI Analyse KGV'!V65","v":2.04},{"$f":"'SMI Analyse KGV'!W65","v":1.94},{"$f":"LOOKUP(D60,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":21.7},null,{"$f":"X60/Währungskurse!C$5","v":22.8421052631579},null,{"$f":"SUM(N60:W60)/10","v":2.677},null,{"$f":"AB60/Z60*100","v":11.7195852534562},null,{"$f":"AD60-$N$5","v":10.6195852534562},{"$f":"AF60","v":10.6195852534562}]
[]
[null,{"$f":"'SMI Analyse KGV'!A67","v":"!"},{"$f":"'SMI Analyse KGV'!B67","v":"AMS Osram"},{"$f":"'SMI Analyse KGV'!C67","v":"AMS"},{"$f":"'SMI Analyse KGV'!E157","v":0},{"$f":"'SMI Analyse KGV'!F157","v":0},{"$f":"'SMI Analyse KGV'!G157","v":" "},{"$f":"'SMI Analyse KGV'!H157","v":0},{"$f":"'SMI Analyse KGV'!I157","v":0},{"$f":"'SMI Analyse KGV'!J157","v":0},{"$f":"'SMI Analyse KGV'!K157","v":0},{"$f":"'SMI Analyse KGV'!L67","v":1.5},{"$f":"'SMI Analyse KGV'!M67","v":1.11},{"$f":"'SMI Analyse KGV'!N67","v":1.88},{"$f":"'SMI Analyse KGV'!O67","v":2.28},{"$f":"'SMI Analyse KGV'!P67","v":1.51},{"$f":"'SMI Analyse KGV'!Q67","v":0.81},{"$f":"'SMI Analyse KGV'!R67","v":0.89},{"$f":"'SMI Analyse KGV'!S67","v":2.81},{"$f":"'SMI Analyse KGV'!T67","v":-0.06},{"$f":"'SMI Analyse KGV'!U67","v":-0.13},{"$f":"'SMI Analyse KGV'!V67","v":-0.92},{"$f":"'SMI Analyse KGV'!W67","v":-5.05},{"$f":"LOOKUP(D62,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":7.294},null,null,null,{"$f":"SUM(N62:W62)/10","v":0.402},null,{"$f":"AB62/X62*100","v":5.5113792157938},null,{"$f":"AD62-$N$5","v":4.4113792157938},{"$f":"AF62","v":4.4113792157938}]
[]
[null,null,"Avolta (ehem. Dufry)",{"$f":"'SMI Analyse KGV'!C69","v":"AVOL"},{"$f":"'SMI Analyse KGV'!E189","v":0},{"$f":"'SMI Analyse KGV'!F189","v":0},{"$f":"'SMI Analyse KGV'!G189","v":0},{"$f":"'SMI Analyse KGV'!H189","v":0},{"$f":"'SMI Analyse KGV'!I189","v":0},{"$f":"'SMI Analyse KGV'!J189","v":0},{"$f":"'SMI Analyse KGV'!K189","v":0},{"$f":"'SMI Analyse KGV'!L69","v":4.5},{"$f":"'SMI Analyse KGV'!M69","v":3.13},{"$f":"'SMI Analyse KGV'!N69","v":1.55},{"$f":"'SMI Analyse KGV'!O69","v":-1.73},{"$f":"'SMI Analyse KGV'!P69","v":0.05},{"$f":"'SMI Analyse KGV'!Q69","v":1.06},{"$f":"'SMI Analyse KGV'!R69","v":1.38},{"$f":"'SMI Analyse KGV'!S69","v":-0.53},{"$f":"'SMI Analyse KGV'!T69","v":-43.01},{"$f":"'SMI Analyse KGV'!U69","v":-4.39},{"$f":"'SMI Analyse KGV'!V69","v":0.62},{"$f":"'SMI Analyse KGV'!W69","v":0.63},{"$f":"LOOKUP(D64,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":41.28},null,null,null,{"$f":"SUM(N64:W64)/10","v":-4.437},null,{"$f":"AB64/X64*100","v":-10.7485465116279},null,{"$f":"AD64-$N$5","v":-11.8485465116279},{"$f":"AF64","v":-11.8485465116279}]
[null,null,{"$f":"'SMI Analyse KGV'!B80","v":0},null,null,null," "," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B71","v":"Bachem"},{"$f":"'SMI Analyse KGV'!C71","v":"BANB"},{"$f":"'SMI Analyse KGV'!E159","v":0},{"$f":"'SMI Analyse KGV'!F159","v":0},{"$f":"'SMI Analyse KGV'!G159","v":0},{"$f":"'SMI Analyse KGV'!H159","v":0},{"$f":"'SMI Analyse KGV'!I159","v":0},{"$f":"'SMI Analyse KGV'!J159","v":0},{"$f":"'SMI Analyse KGV'!K159","v":0},{"$f":"'SMI Analyse KGV'!L71","v":0.24},{"$f":"'SMI Analyse KGV'!M71","v":0.36},{"$f":"'SMI Analyse KGV'!N71","v":0.43},{"$f":"'SMI Analyse KGV'!O71","v":0.47},{"$f":"'SMI Analyse KGV'!P71","v":0.608},{"$f":"'SMI Analyse KGV'!Q71","v":0.62},{"$f":"'SMI Analyse KGV'!R71","v":0.69},{"$f":"'SMI Analyse KGV'!S71","v":0.78},{"$f":"'SMI Analyse KGV'!T71","v":1.12},{"$f":"'SMI Analyse KGV'!U71","v":1.62},{"$f":"'SMI Analyse KGV'!V71","v":1.37},{"$f":"'SMI Analyse KGV'!W71","v":1.5},{"$f":"LOOKUP(D66,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":59.6},null,null,null,{"$f":"SUM(N66:W66)/10","v":0.9208},null,{"$f":"AB66/X66*100","v":1.54496644295302},null,{"$f":"AD66-$N$5","v":0.44496644295302},{"$f":"AF66","v":0.44496644295302}]
[null,null," "]
[null,null,{"$f":"'SMI Analyse KGV'!B73","v":"Baloise"},{"$f":"'SMI Analyse KGV'!C73","v":"BALN"},{"$f":"'SMI Analyse KGV'!E161","v":0},{"$f":"'SMI Analyse KGV'!F161","v":0},{"$f":"'SMI Analyse KGV'!G161","v":0},{"$f":"'SMI Analyse KGV'!H161","v":0},{"$f":"'SMI Analyse KGV'!I161","v":0},{"$f":"'SMI Analyse KGV'!J161","v":0},{"$f":"'SMI Analyse KGV'!K161","v":0},{"$f":"'SMI Analyse KGV'!L73","v":10.2},{"$f":"'SMI Analyse KGV'!M73","v":9.65},{"$f":"'SMI Analyse KGV'!N73","v":15.15},{"$f":"'SMI Analyse KGV'!O73","v":10.96},{"$f":"'SMI Analyse KGV'!P73","v":11.53},{"$f":"'SMI Analyse KGV'!Q73","v":11.5},{"$f":"'SMI Analyse KGV'!R73","v":11.14},{"$f":"'SMI Analyse KGV'!S73","v":15.02},{"$f":"'SMI Analyse KGV'!T73","v":9.65},{"$f":"'SMI Analyse KGV'!U73","v":13.06},{"$f":"'SMI Analyse KGV'!V73","v":5.48},{"$f":"'SMI Analyse KGV'!W73","v":5.29},{"$f":"LOOKUP(D68,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":165.6},null,null,null,{"$f":"SUM(N68:W68)/10","v":10.878},null,{"$f":"AB68/X68*100","v":6.56884057971015},null,{"$f":"AD68-$N$5","v":5.46884057971015},{"$f":"AF68","v":5.46884057971015}]
[null,null,{"$f":"'SMI Analyse KGV'!B84","v":0},null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B75","v":"Barry Callebaut"},{"$f":"'SMI Analyse KGV'!C75","v":"BARN"},{"$f":"'SMI Analyse KGV'!E163","v":0},{"$f":"'SMI Analyse KGV'!F163","v":0},{"$f":"'SMI Analyse KGV'!G163","v":0},{"$f":"'SMI Analyse KGV'!H163","v":0},{"$f":"'SMI Analyse KGV'!I163","v":0},{"$f":"'SMI Analyse KGV'!J163","v":0},{"$f":"'SMI Analyse KGV'!K163","v":0},{"$f":"'SMI Analyse KGV'!L75","v":27.5},{"$f":"'SMI Analyse KGV'!M75","v":42.7},{"$f":"'SMI Analyse KGV'!N75","v":46},{"$f":"'SMI Analyse KGV'!O75","v":43.25},{"$f":"'SMI Analyse KGV'!P75","v":39.57},{"$f":"'SMI Analyse KGV'!Q75","v":51.15},{"$f":"'SMI Analyse KGV'!R75","v":64.93},{"$f":"'SMI Analyse KGV'!S75","v":67.57},{"$f":"'SMI Analyse KGV'!T75","v":57.66},{"$f":"'SMI Analyse KGV'!U75","v":69.84},{"$f":"'SMI Analyse KGV'!V75","v":65.66},{"$f":"'SMI Analyse KGV'!W75","v":80.9},{"$f":"LOOKUP(D70,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1021},null,null,null,{"$f":"SUM(N70:W70)/10","v":58.653},null,{"$f":"AB70/X70*100","v":5.74466209598433},null,{"$f":"AD70-$N$5","v":4.64466209598433},{"$f":"AF70","v":4.64466209598433}]
[null,null,{"$f":"'SMI Analyse KGV'!B86","v":0}]
[null,null,{"$f":"'SMI Analyse KGV'!B77","v":"Belimo"},{"$f":"'SMI Analyse KGV'!C77","v":"BEAN"},{"$f":"'SMI Analyse KGV'!E165","v":0},{"$f":"'SMI Analyse KGV'!F165","v":0},{"$f":"'SMI Analyse KGV'!G165","v":0},{"$f":"'SMI Analyse KGV'!H165","v":0},{"$f":"'SMI Analyse KGV'!I165","v":0},{"$f":"'SMI Analyse KGV'!J165","v":0},{"$f":"'SMI Analyse KGV'!K165","v":0},{"$f":"'SMI Analyse KGV'!L77","v":4.97},{"$f":"'SMI Analyse KGV'!M77","v":5.15},{"$f":"'SMI Analyse KGV'!N77","v":5.5},{"$f":"'SMI Analyse KGV'!O77","v":4.576},{"$f":"'SMI Analyse KGV'!P77","v":5.7},{"$f":"'SMI Analyse KGV'!Q77","v":6.3},{"$f":"'SMI Analyse KGV'!R77","v":7.01},{"$f":"'SMI Analyse KGV'!S77","v":9.85},{"$f":"'SMI Analyse KGV'!T77","v":7.05},{"$f":"'SMI Analyse KGV'!U77","v":9.41},{"$f":"'SMI Analyse KGV'!V77","v":9.99},{"$f":"'SMI Analyse KGV'!W77","v":11.14},{"$f":"LOOKUP(D72,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":718.5},null,null,null,{"$f":"SUM(N72:W72)/10","v":7.6526},null,{"$f":"AB72/X72*100","v":1.06508002783577},null,{"$f":"AD72-$N$5","v":-0.034919972164231},{"$f":"AF72","v":-0.034919972164231}]
[null,null,{"$f":"'SMI Analyse KGV'!B90","v":0}," "," "," "," "," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B79","v":"Bell"},{"$f":"'SMI Analyse KGV'!C79","v":"BELL"},{"$f":"'SMI Analyse KGV'!E167","v":0},{"$f":"'SMI Analyse KGV'!F167","v":0},{"$f":"'SMI Analyse KGV'!G167","v":0},{"$f":"'SMI Analyse KGV'!H167","v":0},{"$f":"'SMI Analyse KGV'!I167","v":0},{"$f":"'SMI Analyse KGV'!J167","v":0},{"$f":"'SMI Analyse KGV'!K167","v":0},{"$f":"'SMI Analyse KGV'!L79","v":19.1},{"$f":"'SMI Analyse KGV'!M79","v":19.2},{"$f":"'SMI Analyse KGV'!N79","v":21.9},{"$f":"'SMI Analyse KGV'!O79","v":23.75},{"$f":"'SMI Analyse KGV'!P79","v":25.18},{"$f":"'SMI Analyse KGV'!Q79","v":26.68},{"$f":"'SMI Analyse KGV'!R79","v":16.89},{"$f":"'SMI Analyse KGV'!S79","v":7.9},{"$f":"'SMI Analyse KGV'!T79","v":18.91},{"$f":"'SMI Analyse KGV'!U79","v":20.31},{"$f":"'SMI Analyse KGV'!V79","v":20.37},{"$f":"'SMI Analyse KGV'!W79","v":20.64},{"$f":"LOOKUP(D74,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":255},null,null,null,{"$f":"SUM(N74:W74)/10","v":20.253},null,{"$f":"AB74/X74*100","v":7.94235294117647},null,{"$f":"AD74-$N$5","v":6.84235294117647},{"$f":"AF74","v":6.84235294117647}]
[null,null,null,null,null,null,null,null," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,{"$f":"'alte Firmen'!B3","v":"Bobst"},{"$f":"'alte Firmen'!C3","v":"BOBNN"},{"$f":"'SMI Analyse KGV'!E169","v":0},{"$f":"'SMI Analyse KGV'!F169","v":0},{"$f":"'SMI Analyse KGV'!G169","v":0},{"$f":"'SMI Analyse KGV'!H169","v":0},{"$f":"'SMI Analyse KGV'!I169","v":0},{"$f":"'SMI Analyse KGV'!J169","v":0},{"$f":"'SMI Analyse KGV'!K169","v":0},{"$f":"'alte Firmen'!L3","v":-0.43},{"$f":"'alte Firmen'!M3","v":1.59},{"$f":"'alte Firmen'!N3","v":3.06},{"$f":"'alte Firmen'!O3","v":3.55},{"$f":"'alte Firmen'!P3","v":5.08},{"$f":"'alte Firmen'!Q3","v":6.93},{"$f":"'alte Firmen'!R3","v":3.84},{"$f":"'alte Firmen'!S3","v":4.12},{"$f":"'alte Firmen'!T3","v":1.85},{"$f":"'alte Firmen'!U3","v":5.51},{"$f":"'SMI Analyse KGV'!V81","v":10.43},{"$f":"'SMI Analyse KGV'!W81","v":9.06},{"$f":"LOOKUP(D76,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":882},null,null,null,{"$f":"SUM(N76:W76)/10","v":5.343},null,{"$f":"AB76/X76*100","v":0.60578231292517},null,{"$f":"AD76-$N$5","v":-0.49421768707483},{"$f":"AF76","v":-0.49421768707483}]
[null,null,{"$f":"'SMI Analyse KGV'!B92","v":0},null,null,null,null,null," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B83","v":"Bossard"},{"$f":"'SMI Analyse KGV'!C83","v":"BOSN"},{"$f":"'SMI Analyse KGV'!E171","v":0},{"$f":"'SMI Analyse KGV'!F171","v":0},{"$f":"'SMI Analyse KGV'!G171","v":0},{"$f":"'SMI Analyse KGV'!H171","v":0},{"$f":"'SMI Analyse KGV'!I171","v":0},{"$f":"'SMI Analyse KGV'!J171","v":0},{"$f":"'SMI Analyse KGV'!K171","v":0},{"$f":"'SMI Analyse KGV'!L83","v":7.19},{"$f":"'SMI Analyse KGV'!M83","v":7.4},{"$f":"'SMI Analyse KGV'!N83","v":7.49},{"$f":"'SMI Analyse KGV'!O83","v":7.01},{"$f":"'SMI Analyse KGV'!P83","v":8.04},{"$f":"'SMI Analyse KGV'!Q83","v":10.33},{"$f":"'SMI Analyse KGV'!R83","v":10.95},{"$f":"'SMI Analyse KGV'!S83","v":9.73},{"$f":"'SMI Analyse KGV'!T83","v":8.73},{"$f":"'SMI Analyse KGV'!U83","v":12.53},{"$f":"'SMI Analyse KGV'!V83","v":13.38},{"$f":"'SMI Analyse KGV'!W83","v":9.64},{"$f":"LOOKUP(D78,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":204},null,null,null,{"$f":"SUM(N78:W78)/10","v":9.783},null,{"$f":"AB78/X78*100","v":4.79558823529412},null,{"$f":"AD78-$N$5","v":3.69558823529412},{"$f":"AF78","v":3.69558823529412}]
[null,null,{"$f":"'SMI Analyse KGV'!B96","v":0},null,null,null,null,null," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B85","v":"Bucher  Industries"},{"$f":"'SMI Analyse KGV'!C85","v":"BUCN"},{"$f":"'SMI Analyse KGV'!E173","v":0},{"$f":"'SMI Analyse KGV'!F173","v":0},{"$f":"'SMI Analyse KGV'!G173","v":0},{"$f":"'SMI Analyse KGV'!H173","v":0},{"$f":"'SMI Analyse KGV'!I173","v":0},{"$f":"'SMI Analyse KGV'!J173","v":0},{"$f":"'SMI Analyse KGV'!K173","v":0},{"$f":"'SMI Analyse KGV'!L85","v":15.53},{"$f":"'SMI Analyse KGV'!M85","v":19.64},{"$f":"'SMI Analyse KGV'!N85","v":18.59},{"$f":"'SMI Analyse KGV'!O85","v":13.68},{"$f":"'SMI Analyse KGV'!P85","v":11.71},{"$f":"'SMI Analyse KGV'!Q85","v":16.79},{"$f":"'SMI Analyse KGV'!R85","v":20.76},{"$f":"'SMI Analyse KGV'!S85","v":21.92},{"$f":"'SMI Analyse KGV'!T85","v":14.71},{"$f":"'SMI Analyse KGV'!U85","v":25.96},{"$f":"'SMI Analyse KGV'!V85","v":32.36},{"$f":"'SMI Analyse KGV'!W85","v":34.38},{"$f":"LOOKUP(D80,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":338},null,null,null,{"$f":"SUM(N80:W80)/10","v":21.086},null,{"$f":"AB80/X80*100","v":6.23846153846154},null,{"$f":"AD80-$N$5","v":5.13846153846154},{"$f":"AF80","v":5.13846153846154}]
[null,null,null,null,null,null,null,null," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B89","v":"Burkhalter"},{"$f":"'SMI Analyse KGV'!C89","v":"BRKN"},{"$f":"'SMI Analyse KGV'!E175","v":0},{"$f":"'SMI Analyse KGV'!F175","v":0},{"$f":"'SMI Analyse KGV'!G175","v":0},{"$f":"'SMI Analyse KGV'!H175","v":0},{"$f":"'SMI Analyse KGV'!I175","v":0},{"$f":"'SMI Analyse KGV'!J175","v":0},{"$f":"'SMI Analyse KGV'!K175","v":0},{"$f":"'SMI Analyse KGV'!L89","v":4.29},{"$f":"'SMI Analyse KGV'!M89","v":4.48},{"$f":"'SMI Analyse KGV'!N89","v":5.25},{"$f":"'SMI Analyse KGV'!O89","v":5.8},{"$f":"'SMI Analyse KGV'!P89","v":6.08},{"$f":"'SMI Analyse KGV'!Q89","v":5.02},{"$f":"'SMI Analyse KGV'!R89","v":3.92},{"$f":"'SMI Analyse KGV'!S89","v":3.72},{"$f":"'SMI Analyse KGV'!T89","v":2.43},{"$f":"'SMI Analyse KGV'!U89","v":3.99},{"$f":"'SMI Analyse KGV'!V89","v":4.73},{"$f":"'SMI Analyse KGV'!W89","v":4.95},{"$f":"LOOKUP(D82,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":97.6},null,null,null,{"$f":"SUM(N82:W82)/10","v":4.589},null,{"$f":"AB82/X82*100","v":4.70184426229508},null,{"$f":"AD82-$N$5","v":3.60184426229508},{"$f":"AF82","v":3.60184426229508}]
[null,null,{"$f":"'SMI Analyse KGV'!B102","v":0},null,null,null,null,null,null,null," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B87","v":"Burckhardt Compression"},{"$f":"'SMI Analyse KGV'!C87","v":"BCHN"},{"$f":"'SMI Analyse KGV'!E177","v":0},{"$f":"'SMI Analyse KGV'!F177","v":0},{"$f":"'SMI Analyse KGV'!G177","v":0},{"$f":"'SMI Analyse KGV'!H177","v":0},{"$f":"'SMI Analyse KGV'!I177","v":0},{"$f":"'SMI Analyse KGV'!J177","v":0},{"$f":"'SMI Analyse KGV'!K177","v":0},{"$f":"'SMI Analyse KGV'!L87","v":16.42},{"$f":"'SMI Analyse KGV'!M87","v":15.87},{"$f":"'SMI Analyse KGV'!N87","v":16.93},{"$f":"'SMI Analyse KGV'!O87","v":16.34},{"$f":"'SMI Analyse KGV'!P87","v":11.2},{"$f":"'SMI Analyse KGV'!Q87","v":8.51},{"$f":"'SMI Analyse KGV'!R87","v":8.15},{"$f":"'SMI Analyse KGV'!S87","v":9.56},{"$f":"'SMI Analyse KGV'!T87","v":13},{"$f":"'SMI Analyse KGV'!U87","v":14.82},{"$f":"'SMI Analyse KGV'!V87","v":20.64},{"$f":"'SMI Analyse KGV'!W87","v":26.63},{"$f":"LOOKUP(D84,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":707},null,null,null,{"$f":"SUM(N84:W84)/10","v":14.578},null,{"$f":"AB84/X84*100","v":2.06195190947666},null,{"$f":"AD84-$N$5","v":0.961951909476662},{"$f":"AF84","v":0.961951909476662}]
[null,null,{"$f":"'SMI Analyse KGV'!B106","v":0},null,null,null,null,null," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B91","v":"Calida"},{"$f":"'SMI Analyse KGV'!C91","v":"CALN"},{"$f":"'SMI Analyse KGV'!E179","v":0},{"$f":"'SMI Analyse KGV'!F179","v":0},{"$f":"'SMI Analyse KGV'!G179","v":0},{"$f":"'SMI Analyse KGV'!H179","v":0},{"$f":"'SMI Analyse KGV'!I179","v":0},{"$f":"'SMI Analyse KGV'!J179","v":0},{"$f":"'SMI Analyse KGV'!K179","v":0},{"$f":"'SMI Analyse KGV'!L91","v":2.58},{"$f":"'SMI Analyse KGV'!M91","v":1.36},{"$f":"'SMI Analyse KGV'!N91","v":2.74},{"$f":"'SMI Analyse KGV'!O91","v":1.97},{"$f":"'SMI Analyse KGV'!P91","v":1.72},{"$f":"'SMI Analyse KGV'!Q91","v":1.88},{"$f":"'SMI Analyse KGV'!R91","v":1.97},{"$f":"'SMI Analyse KGV'!S91","v":1.9},{"$f":"'SMI Analyse KGV'!T91","v":-0.17},{"$f":"'SMI Analyse KGV'!U91","v":2.43},{"$f":"'SMI Analyse KGV'!V91","v":4.39},{"$f":"'SMI Analyse KGV'!W91","v":-7.88},{"$f":"LOOKUP(D86,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":22.7},null,null,null,{"$f":"SUM(N86:W86)/10","v":1.095},null,{"$f":"AB86/X86*100","v":4.82378854625551},null,{"$f":"AD86-$N$5","v":3.72378854625551},{"$f":"AF86","v":3.72378854625551}]
[null,null,{"$f":"'SMI Analyse KGV'!B108","v":0},null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B93","v":"Carlo Gavazzi 1)"},{"$f":"'SMI Analyse KGV'!C93","v":"GAV"},{"$f":"'SMI Analyse KGV'!E181","v":0},{"$f":"'SMI Analyse KGV'!F181","v":0},{"$f":"'SMI Analyse KGV'!G181","v":0},{"$f":"'SMI Analyse KGV'!H181","v":0},{"$f":"'SMI Analyse KGV'!I181","v":0},{"$f":"'SMI Analyse KGV'!J181","v":0},{"$f":"'SMI Analyse KGV'!K181","v":0},{"$f":"'SMI Analyse KGV'!L93","v":17.66},{"$f":"'SMI Analyse KGV'!M93","v":15.69},{"$f":"'SMI Analyse KGV'!N93","v":17.26},{"$f":"'SMI Analyse KGV'!O93","v":13.58},{"$f":"'SMI Analyse KGV'!P93","v":18.84},{"$f":"'SMI Analyse KGV'!Q93","v":11.81},{"$f":"'SMI Analyse KGV'!R93","v":15.07},{"$f":"'SMI Analyse KGV'!S93","v":8.55},{"$f":"'SMI Analyse KGV'!T93","v":16.96},{"$f":"'SMI Analyse KGV'!U93","v":31},{"$f":"'SMI Analyse KGV'!V93","v":39.71},{"$f":"'SMI Analyse KGV'!W93","v":26.29},{"$f":"LOOKUP(D88,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":184.5},null,null,null,{"$f":"SUM(N88:W88)/10","v":19.907},null,{"$f":"AB88/X88*100","v":10.789701897019},null,{"$f":"AD88-$N$5","v":9.68970189701897},{"$f":"AF88","v":9.68970189701897}]
[null,null,{"$f":"'SMI Analyse KGV'!B112","v":0}]
[null,null,{"$f":"'SMI Analyse KGV'!B95","v":"Clariant"},{"$f":"'SMI Analyse KGV'!C95","v":"CLN"},{"$f":"'SMI Analyse KGV'!E183","v":0},{"$f":"'SMI Analyse KGV'!F183","v":0},{"$f":"'SMI Analyse KGV'!G183","v":0},{"$f":"'SMI Analyse KGV'!H183","v":0},{"$f":"'SMI Analyse KGV'!I183","v":0},{"$f":"'SMI Analyse KGV'!J183","v":0},{"$f":"'SMI Analyse KGV'!K183","v":0},{"$f":"'SMI Analyse KGV'!L95","v":0.74},{"$f":"'SMI Analyse KGV'!M95","v":-0.06},{"$f":"'SMI Analyse KGV'!N95","v":0.48},{"$f":"'SMI Analyse KGV'!O95","v":0.71},{"$f":"'SMI Analyse KGV'!P95","v":0.78},{"$f":"'SMI Analyse KGV'!Q95","v":0.84},{"$f":"'SMI Analyse KGV'!R95","v":1.02},{"$f":"'SMI Analyse KGV'!S95","v":0.03},{"$f":"'SMI Analyse KGV'!T95","v":2.38},{"$f":"'SMI Analyse KGV'!U95","v":0.81},{"$f":"'SMI Analyse KGV'!V95","v":-0.4},{"$f":"'SMI Analyse KGV'!W95","v":0.41},{"$f":"LOOKUP(D90,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":10.19},null,null,null,{"$f":"SUM(N90:W90)/10","v":0.706},null,{"$f":"AB90/X90*100","v":6.92836113837095},null,{"$f":"AD90-$N$5","v":5.82836113837095},{"$f":"AF90","v":5.82836113837095}]
[null,null,{"$f":"'SMI Analyse KGV'!B114","v":0},null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B97","v":"Dätwyler 2)"},{"$f":"'SMI Analyse KGV'!C97","v":"DAE"},{"$f":"'SMI Analyse KGV'!E185","v":0},{"$f":"'SMI Analyse KGV'!F185","v":0},{"$f":"'SMI Analyse KGV'!G185","v":0},{"$f":"'SMI Analyse KGV'!H185","v":0},{"$f":"'SMI Analyse KGV'!I185","v":0},{"$f":"'SMI Analyse KGV'!J185","v":0},{"$f":"'SMI Analyse KGV'!K185","v":0},{"$f":"'SMI Analyse KGV'!L97","v":8.23},{"$f":"'SMI Analyse KGV'!M97","v":7.6},{"$f":"'SMI Analyse KGV'!N97","v":6.14},{"$f":"'SMI Analyse KGV'!O97","v":5.04},{"$f":"'SMI Analyse KGV'!P97","v":3.47},{"$f":"'SMI Analyse KGV'!Q97","v":7.28},{"$f":"'SMI Analyse KGV'!R97","v":7.12},{"$f":"'SMI Analyse KGV'!S97","v":5.6},{"$f":"'SMI Analyse KGV'!T97","v":6.99},{"$f":"'SMI Analyse KGV'!U97","v":7.28},{"$f":"'SMI Analyse KGV'!V97","v":6.16},{"$f":"'SMI Analyse KGV'!W97","v":3.93},{"$f":"LOOKUP(D92,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":136.8},null,null,null,{"$f":"SUM(N92:W92)/10","v":5.901},null,{"$f":"AB92/X92*100","v":4.31359649122807},null,{"$f":"AD92-$N$5","v":3.21359649122807},{"$f":"AF92","v":3.21359649122807}]
[null,null,{"$f":"'SMI Analyse KGV'!B144","v":0},null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B99","v":"Ems-Chemie"},{"$f":"'SMI Analyse KGV'!C99","v":"EMSN"},{"$f":"'SMI Analyse KGV'!E191","v":0},{"$f":"'SMI Analyse KGV'!F191","v":0},{"$f":"'SMI Analyse KGV'!G191","v":0},{"$f":"'SMI Analyse KGV'!H191","v":0},{"$f":"'SMI Analyse KGV'!I191","v":0},{"$f":"'SMI Analyse KGV'!J191","v":0},{"$f":"'SMI Analyse KGV'!K191","v":0},{"$f":"'SMI Analyse KGV'!L99","v":11.45},{"$f":"'SMI Analyse KGV'!M99","v":13.58},{"$f":"'SMI Analyse KGV'!N99","v":14.66},{"$f":"'SMI Analyse KGV'!O99","v":16.09},{"$f":"'SMI Analyse KGV'!P99","v":19.19},{"$f":"'SMI Analyse KGV'!Q99","v":20.59},{"$f":"'SMI Analyse KGV'!R99","v":22.22},{"$f":"'SMI Analyse KGV'!S99","v":22.54},{"$f":"'SMI Analyse KGV'!T99","v":18.57},{"$f":"'SMI Analyse KGV'!U99","v":23.53},{"$f":"'SMI Analyse KGV'!V99","v":22.75},{"$f":"'SMI Analyse KGV'!W99","v":19.56},{"$f":"LOOKUP(D94,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":640.5},null,null,null,{"$f":"SUM(N94:W94)/10","v":19.97},null,{"$f":"AB94/X94*100","v":3.11787665886027},null,{"$f":"AD94-$N$5","v":2.01787665886027},{"$f":"AF94","v":2.01787665886027}]
[null,null,null,null,null,null,null,null," "," "," "," "," "," "]
[null,"CHF",{"$f":"'SMI Analyse KGV'!B101","v":"Flughafen Zürich"},{"$f":"'SMI Analyse KGV'!C101","v":"FHZN"},{"$f":"'SMI Analyse KGV'!E193","v":0},{"$f":"'SMI Analyse KGV'!F193","v":0},{"$f":"'SMI Analyse KGV'!G193","v":0},{"$f":"'SMI Analyse KGV'!H193","v":0},{"$f":"'SMI Analyse KGV'!I193","v":0},{"$f":"'SMI Analyse KGV'!J193","v":0},{"$f":"'SMI Analyse KGV'!K193","v":0},{"$f":"'SMI Analyse KGV'!L101","v":3.1},{"$f":"'SMI Analyse KGV'!M101","v":4.46},{"$f":"'SMI Analyse KGV'!N101","v":6.71},{"$f":"'SMI Analyse KGV'!O101","v":5.85},{"$f":"'SMI Analyse KGV'!P101","v":8.07},{"$f":"'SMI Analyse KGV'!Q101","v":9.29},{"$f":"'SMI Analyse KGV'!R101","v":7.75},{"$f":"'SMI Analyse KGV'!S101","v":10.07},{"$f":"'SMI Analyse KGV'!T101","v":-2.25},{"$f":"'SMI Analyse KGV'!U101","v":-0.33},{"$f":"'SMI Analyse KGV'!V101","v":6.74},{"$f":"'SMI Analyse KGV'!W101","v":9.91},{"$f":"LOOKUP(D96,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":219.6},null,null,null,{"$f":"SUM(N96:W96)/10","v":6.181},null,{"$f":"AB96/X96*100","v":2.81466302367942},null,{"$f":"AD96-$N$5","v":1.71466302367942},{"$f":"AF96","v":1.71466302367942}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B103","v":"Forbo N"},{"$f":"'SMI Analyse KGV'!C103","v":"FORN"},{"$f":"'SMI Analyse KGV'!E195","v":0},{"$f":"'SMI Analyse KGV'!F195","v":0},{"$f":"'SMI Analyse KGV'!G195","v":0},{"$f":"'SMI Analyse KGV'!H195","v":0},{"$f":"'SMI Analyse KGV'!I195","v":0},{"$f":"'SMI Analyse KGV'!J195","v":0},{"$f":"'SMI Analyse KGV'!K195","v":0},{"$f":"'SMI Analyse KGV'!L103","v":89.04},{"$f":"'SMI Analyse KGV'!M103","v":53.19},{"$f":"'SMI Analyse KGV'!N103","v":61.95},{"$f":"'SMI Analyse KGV'!O103","v":62.13},{"$f":"'SMI Analyse KGV'!P103","v":74.65},{"$f":"'SMI Analyse KGV'!Q103","v":22.36},{"$f":"'SMI Analyse KGV'!R103","v":82.38},{"$f":"'SMI Analyse KGV'!S103","v":86.33},{"$f":"'SMI Analyse KGV'!T103","v":66.6},{"$f":"'SMI Analyse KGV'!U103","v":91.62},{"$f":"'SMI Analyse KGV'!V103","v":71.76},{"$f":"'SMI Analyse KGV'!W103","v":72.55},{"$f":"LOOKUP(D98,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":839},null,null,null,{"$f":"SUM(N98:W98)/10","v":69.233},null,{"$f":"AB98/X98*100","v":8.25184743742551},null,{"$f":"AD98-$N$5","v":7.15184743742551},{"$f":"AF98","v":7.15184743742551}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B105","v":"Galenica"},{"$f":"'SMI Analyse KGV'!C105","v":"GALE"},{"$f":"'SMI Analyse KGV'!E197","v":0},{"$f":"'SMI Analyse KGV'!F197","v":0},{"$f":"'SMI Analyse KGV'!G197","v":0},{"$f":"'SMI Analyse KGV'!H197","v":0},{"$f":"'SMI Analyse KGV'!I197","v":0},{"$f":"'SMI Analyse KGV'!J197","v":0},{"$f":"'SMI Analyse KGV'!K197","v":0},{"$f":"'SMI Analyse KGV'!L105","v":3.9},{"$f":"'SMI Analyse KGV'!M105","v":4.5},{"$f":"'SMI Analyse KGV'!N105","v":1.64},{"$f":"'SMI Analyse KGV'!O105","v":1.62},{"$f":"'SMI Analyse KGV'!P105","v":1.67},{"$f":"'SMI Analyse KGV'!Q105","v":2.43},{"$f":"'SMI Analyse KGV'!R105","v":3},{"$f":"'SMI Analyse KGV'!S105","v":2.54},{"$f":"'SMI Analyse KGV'!T105","v":3.48},{"$f":"'SMI Analyse KGV'!U105","v":3.38},{"$f":"'SMI Analyse KGV'!V105","v":3.32},{"$f":"'SMI Analyse KGV'!W105","v":5.72},{"$f":"LOOKUP(D100,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":79.35},null,null,null,{"$f":"SUM(N100:W100)/10","v":2.88},null,{"$f":"AB100/X100*100","v":3.62948960302458},null,{"$f":"AD100-$N$5","v":2.52948960302458},{"$f":"AF100","v":2.52948960302458}]
[null,null,null,null,null,null," "," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B107","v":"Georg Fischer AG"},{"$f":"'SMI Analyse KGV'!C107","v":"GF"},{"$f":"'SMI Analyse KGV'!E199","v":0},{"$f":"'SMI Analyse KGV'!F199","v":0},{"$f":"'SMI Analyse KGV'!G199","v":0},{"$f":"'SMI Analyse KGV'!H199","v":0},{"$f":"'SMI Analyse KGV'!I199","v":0},{"$f":"'SMI Analyse KGV'!J199","v":0},{"$f":"'SMI Analyse KGV'!K199","v":0},{"$f":"'SMI Analyse KGV'!L107","v":1.6},{"$f":"'SMI Analyse KGV'!M107","v":1.7},{"$f":"'SMI Analyse KGV'!N107","v":2.25},{"$f":"'SMI Analyse KGV'!O107","v":2.3},{"$f":"'SMI Analyse KGV'!P107","v":2.65},{"$f":"'SMI Analyse KGV'!Q107","v":3.1},{"$f":"'SMI Analyse KGV'!R107","v":3.45},{"$f":"'SMI Analyse KGV'!S107","v":2.1},{"$f":"'SMI Analyse KGV'!T107","v":1.4},{"$f":"'SMI Analyse KGV'!U107","v":2.62},{"$f":"'SMI Analyse KGV'!V107","v":3.37},{"$f":"'SMI Analyse KGV'!W107","v":2.87},{"$f":"LOOKUP(D102,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":70.4},null,null,null,{"$f":"SUM(N102:W102)/10","v":2.611},null,{"$f":"AB102/X102*100","v":3.70880681818182},null,{"$f":"AD102-$N$5","v":2.60880681818182},{"$f":"AF102","v":2.60880681818182}]
[null,null,null,null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B109","v":"Gurit Holding I"},{"$f":"'SMI Analyse KGV'!C109","v":"GURN"},{"$f":"'SMI Analyse KGV'!E201","v":0},{"$f":"'SMI Analyse KGV'!F201","v":0},{"$f":"'SMI Analyse KGV'!G201","v":0},{"$f":"'SMI Analyse KGV'!H201","v":0},{"$f":"'SMI Analyse KGV'!I201","v":0},{"$f":"'SMI Analyse KGV'!J201","v":0},{"$f":"'SMI Analyse KGV'!K201","v":0},{"$f":"'SMI Analyse KGV'!L109","v":2.94},{"$f":"'SMI Analyse KGV'!M109","v":0.024},{"$f":"'SMI Analyse KGV'!N109","v":2.374},{"$f":"'SMI Analyse KGV'!O109","v":4.824},{"$f":"'SMI Analyse KGV'!P109","v":5.564},{"$f":"'SMI Analyse KGV'!Q109","v":5.332},{"$f":"'SMI Analyse KGV'!R109","v":4.296},{"$f":"'SMI Analyse KGV'!S109","v":7.606},{"$f":"'SMI Analyse KGV'!T109","v":10.031},{"$f":"'SMI Analyse KGV'!U109","v":2.429},{"$f":"'SMI Analyse KGV'!V109","v":1.98},{"$f":"'SMI Analyse KGV'!W109","v":1.59},{"$f":"LOOKUP(D104,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":14.4},null,null,null,{"$f":"SUM(N104:W104)/10","v":4.6026},null,{"$f":"AB104/X104*100","v":31.9625},null,{"$f":"AD104-$N$5","v":30.8625},{"$f":"AF104","v":30.8625}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B111","v":"Helvetia Holding"},{"$f":"'SMI Analyse KGV'!C111","v":"HELN"},{"$f":"'SMI Analyse KGV'!E203","v":0},{"$f":"'SMI Analyse KGV'!F203","v":0},{"$f":"'SMI Analyse KGV'!G203","v":0},{"$f":"'SMI Analyse KGV'!H203","v":0},{"$f":"'SMI Analyse KGV'!I203","v":0},{"$f":"'SMI Analyse KGV'!J203","v":0},{"$f":"'SMI Analyse KGV'!K203","v":0},{"$f":"'SMI Analyse KGV'!L111","v":7.42},{"$f":"'SMI Analyse KGV'!M111","v":8.178},{"$f":"'SMI Analyse KGV'!N111","v":8.596},{"$f":"'SMI Analyse KGV'!O111","v":5.796},{"$f":"'SMI Analyse KGV'!P111","v":7.214},{"$f":"'SMI Analyse KGV'!Q111","v":7.82},{"$f":"'SMI Analyse KGV'!R111","v":8.37},{"$f":"'SMI Analyse KGV'!S111","v":10.52},{"$f":"'SMI Analyse KGV'!T111","v":4.76},{"$f":"'SMI Analyse KGV'!U111","v":9.17},{"$f":"'SMI Analyse KGV'!V111","v":10.6},{"$f":"'SMI Analyse KGV'!W111","v":5.24},{"$f":"LOOKUP(D106,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":159.9},null,null,null,{"$f":"SUM(N106:W106)/10","v":7.8086},null,{"$f":"AB106/X106*100","v":4.88342714196373},null,{"$f":"AD106-$N$5","v":3.78342714196373},{"$f":"AF106","v":3.78342714196373}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B113","v":"Hypo Lenzburg"},{"$f":"'SMI Analyse KGV'!C113","v":"HBLN"},{"$f":"'SMI Analyse KGV'!E205","v":0},{"$f":"'SMI Analyse KGV'!F205","v":0},{"$f":"'SMI Analyse KGV'!G205","v":0},{"$f":"'SMI Analyse KGV'!H205","v":0},{"$f":"'SMI Analyse KGV'!I205","v":0},{"$f":"'SMI Analyse KGV'!J205","v":0},{"$f":"'SMI Analyse KGV'!K205","v":0},{"$f":"'SMI Analyse KGV'!L113","v":337},{"$f":"'SMI Analyse KGV'!M113","v":318},{"$f":"'SMI Analyse KGV'!N113","v":294},{"$f":"'SMI Analyse KGV'!O113","v":295},{"$f":"'SMI Analyse KGV'!P113","v":300},{"$f":"'SMI Analyse KGV'!Q113","v":307},{"$f":"'SMI Analyse KGV'!R113","v":289.36},{"$f":"'SMI Analyse KGV'!S113","v":292.33},{"$f":"'SMI Analyse KGV'!T113","v":251},{"$f":"'SMI Analyse KGV'!U113","v":254},{"$f":"'SMI Analyse KGV'!V113","v":259},{"$f":"'SMI Analyse KGV'!W113","v":295},{"$f":"LOOKUP(D108,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":4040},null,null,null,{"$f":"SUM(N108:W108)/10","v":283.669},null,{"$f":"AB108/X108*100","v":7.0215099009901},null,{"$f":"AD108-$N$5","v":5.9215099009901},{"$f":"AF108","v":5.9215099009901}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B115","v":"Julius Bär"},{"$f":"'SMI Analyse KGV'!C115","v":"BAER"},{"$f":"'SMI Analyse KGV'!E207","v":0},{"$f":"'SMI Analyse KGV'!F207","v":0},{"$f":"'SMI Analyse KGV'!G207","v":0},{"$f":"'SMI Analyse KGV'!H207","v":0},{"$f":"'SMI Analyse KGV'!I207","v":0},{"$f":"'SMI Analyse KGV'!J207","v":0},{"$f":"'SMI Analyse KGV'!K207","v":0},{"$f":"'SMI Analyse KGV'!L115","v":1.47},{"$f":"'SMI Analyse KGV'!M115","v":0.86},{"$f":"'SMI Analyse KGV'!N115","v":1.68},{"$f":"'SMI Analyse KGV'!O115","v":0.55},{"$f":"'SMI Analyse KGV'!P115","v":2.84},{"$f":"'SMI Analyse KGV'!Q115","v":3.25},{"$f":"'SMI Analyse KGV'!R115","v":3.38},{"$f":"'SMI Analyse KGV'!S115","v":2.12},{"$f":"'SMI Analyse KGV'!T115","v":3.23},{"$f":"'SMI Analyse KGV'!U115","v":5.06},{"$f":"'SMI Analyse KGV'!V115","v":4.56},{"$f":"'SMI Analyse KGV'!W115","v":2.21},{"$f":"LOOKUP(D110,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":62.76},null,null,null,{"$f":"SUM(N110:W110)/10","v":2.888},null,{"$f":"AB110/X110*100","v":4.60165710643722},null,{"$f":"AD110-$N$5","v":3.50165710643722},{"$f":"AF110","v":3.50165710643722}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B117","v":"Jungfraubahn"},{"$f":"'SMI Analyse KGV'!C117","v":"JFN"},{"$f":"'SMI Analyse KGV'!E209","v":0},{"$f":"'SMI Analyse KGV'!F209","v":0},{"$f":"'SMI Analyse KGV'!G209","v":0},{"$f":"'SMI Analyse KGV'!H209","v":0},{"$f":"'SMI Analyse KGV'!I209","v":0},{"$f":"'SMI Analyse KGV'!J209","v":0},{"$f":"'SMI Analyse KGV'!K209","v":0},{"$f":"'SMI Analyse KGV'!L117","v":4.46},{"$f":"'SMI Analyse KGV'!M117","v":5.17},{"$f":"'SMI Analyse KGV'!N117","v":5.23},{"$f":"'SMI Analyse KGV'!O117","v":6.23},{"$f":"'SMI Analyse KGV'!P117","v":5.31},{"$f":"'SMI Analyse KGV'!Q117","v":7.09},{"$f":"'SMI Analyse KGV'!R117","v":8.22},{"$f":"'SMI Analyse KGV'!S117","v":9.11},{"$f":"'SMI Analyse KGV'!T117","v":-1.58},{"$f":"'SMI Analyse KGV'!U117","v":-0.08},{"$f":"'SMI Analyse KGV'!V117","v":7.49},{"$f":"'SMI Analyse KGV'!W117","v":13.61},{"$f":"LOOKUP(D112,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":181.4},null,null,null,{"$f":"SUM(N112:W112)/10","v":6.063},null,{"$f":"AB112/X112*100","v":3.34233737596472},null,{"$f":"AD112-$N$5","v":2.24233737596472},{"$f":"AF112","v":2.24233737596472}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B119","v":"Lindt"},{"$f":"'SMI Analyse KGV'!C119","v":"LISN"},{"$f":"'SMI Analyse KGV'!E211","v":0},{"$f":"'SMI Analyse KGV'!F211","v":0},{"$f":"'SMI Analyse KGV'!G211","v":0},{"$f":"'SMI Analyse KGV'!H211","v":0},{"$f":"'SMI Analyse KGV'!I211","v":0},{"$f":"'SMI Analyse KGV'!J211","v":0},{"$f":"'SMI Analyse KGV'!K211","v":0},{"$f":"'SMI Analyse KGV'!L119","v":1079},{"$f":"'SMI Analyse KGV'!M119","v":1339},{"$f":"'SMI Analyse KGV'!N119","v":1503},{"$f":"'SMI Analyse KGV'!O119","v":1646},{"$f":"'SMI Analyse KGV'!P119","v":1791},{"$f":"'SMI Analyse KGV'!Q119","v":1893},{"$f":"'SMI Analyse KGV'!R119","v":2021},{"$f":"'SMI Analyse KGV'!S119","v":2142},{"$f":"'SMI Analyse KGV'!T119","v":1333},{"$f":"'SMI Analyse KGV'!U119","v":2049},{"$f":"'SMI Analyse KGV'!V119","v":2387},{"$f":"'SMI Analyse KGV'!W119","v":2859},{"$f":"LOOKUP(D114,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":102600},null,null,null,{"$f":"SUM(N114:W114)/10","v":1962.4},null,{"$f":"AB114/X114*100","v":1.91267056530214},null,{"$f":"AD114-$N$5","v":0.812670565302144},{"$f":"AF114","v":0.812670565302144}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B121","v":"MeierTobler"},{"$f":"'SMI Analyse KGV'!C121","v":"MTG"},{"$f":"'SMI Analyse KGV'!E213","v":0},{"$f":"'SMI Analyse KGV'!F213","v":0},{"$f":"'SMI Analyse KGV'!G213","v":0},{"$f":"'SMI Analyse KGV'!H213","v":0},{"$f":"'SMI Analyse KGV'!I213","v":0},{"$f":"'SMI Analyse KGV'!J213","v":0},{"$f":"'SMI Analyse KGV'!K213","v":0},{"$f":"'SMI Analyse KGV'!L121","v":5.252},{"$f":"'SMI Analyse KGV'!M121","v":2.92},{"$f":"'SMI Analyse KGV'!N121","v":1.96},{"$f":"'SMI Analyse KGV'!O121","v":1.02},{"$f":"'SMI Analyse KGV'!P121","v":2.02},{"$f":"'SMI Analyse KGV'!Q121","v":-0.29},{"$f":"'SMI Analyse KGV'!R121","v":-0.77},{"$f":"'SMI Analyse KGV'!S121","v":0.11},{"$f":"'SMI Analyse KGV'!T121","v":0.32},{"$f":"'SMI Analyse KGV'!U121","v":1.31},{"$f":"'SMI Analyse KGV'!V121","v":2.6},{"$f":"'SMI Analyse KGV'!W121","v":2.37},{"$f":"LOOKUP(D116,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":28},null,null,null,{"$f":"SUM(N116:W116)/10","v":1.065},null,{"$f":"AB116/X116*100","v":3.80357142857143},null,{"$f":"AD116-$N$5","v":2.70357142857143},{"$f":"AF116","v":2.70357142857143}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B123","v":"Meyer Burger"},{"$f":"'SMI Analyse KGV'!C123","v":"MBTN"},{"$f":"'SMI Analyse KGV'!E215","v":0},{"$f":"'SMI Analyse KGV'!F215","v":0},{"$f":"'SMI Analyse KGV'!G215","v":0},{"$f":"'SMI Analyse KGV'!H215","v":0},{"$f":"'SMI Analyse KGV'!I215","v":0},{"$f":"'SMI Analyse KGV'!J215","v":0},{"$f":"'SMI Analyse KGV'!K215","v":0},{"$f":"'SMI Analyse KGV'!L123","v":-1.9},{"$f":"'SMI Analyse KGV'!M123","v":-2.3},{"$f":"'SMI Analyse KGV'!N123","v":-0.52},{"$f":"'SMI Analyse KGV'!O123","v":-0.65},{"$f":"'SMI Analyse KGV'!P123","v":-0.3},{"$f":"'SMI Analyse KGV'!Q123","v":-0.14},{"$f":"'SMI Analyse KGV'!R123","v":-0.05},{"$f":"'SMI Analyse KGV'!S123","v":-0.02},{"$f":"'SMI Analyse KGV'!T123","v":-0.04},{"$f":"'SMI Analyse KGV'!U123","v":-0.04},{"$f":"'SMI Analyse KGV'!V123","v":-0.02},{"$f":"'SMI Analyse KGV'!W123","v":-0.08},{"$f":"LOOKUP(D118,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1.96},null,null,null,{"$f":"SUM(N118:W118)/10","v":-0.186},null,{"$f":"AB118/X118*100","v":-9.48979591836735},null,{"$f":"AD118-$N$5","v":-10.5897959183673},{"$f":"AF118","v":-10.5897959183673}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B125","v":"PSP Swiss Property"},{"$f":"'SMI Analyse KGV'!C125","v":"PSPN"},{"$f":"'SMI Analyse KGV'!E217","v":0},{"$f":"'SMI Analyse KGV'!F217","v":0},{"$f":"'SMI Analyse KGV'!G217","v":0},{"$f":"'SMI Analyse KGV'!H217","v":0},{"$f":"'SMI Analyse KGV'!I217","v":0},{"$f":"'SMI Analyse KGV'!J217","v":0},{"$f":"'SMI Analyse KGV'!K217","v":0},{"$f":"'SMI Analyse KGV'!L125","v":3.6},{"$f":"'SMI Analyse KGV'!M125","v":3.79},{"$f":"'SMI Analyse KGV'!N125","v":3.69},{"$f":"'SMI Analyse KGV'!O125","v":3.52},{"$f":"'SMI Analyse KGV'!P125","v":3.76},{"$f":"'SMI Analyse KGV'!Q125","v":3.89},{"$f":"'SMI Analyse KGV'!R125","v":3.84},{"$f":"'SMI Analyse KGV'!S125","v":4.69},{"$f":"'SMI Analyse KGV'!T125","v":4.7},{"$f":"'SMI Analyse KGV'!U125","v":4.82},{"$f":"'SMI Analyse KGV'!V125","v":5.14},{"$f":"'SMI Analyse KGV'!W125","v":7.4},{"$f":"LOOKUP(D120,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":132.5},null,null,null,{"$f":"SUM(N120:W120)/10","v":4.545},null,{"$f":"AB120/X120*100","v":3.43018867924528},null,{"$f":"AD120-$N$5","v":2.33018867924528},{"$f":"AF120","v":2.33018867924528}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B129","v":"Schindler"},{"$f":"'SMI Analyse KGV'!C129","v":"SCHN"},{"$f":"'SMI Analyse KGV'!E219","v":0},{"$f":"'SMI Analyse KGV'!F219","v":0},{"$f":"'SMI Analyse KGV'!G219","v":0},{"$f":"'SMI Analyse KGV'!H219","v":0},{"$f":"'SMI Analyse KGV'!I219","v":0},{"$f":"'SMI Analyse KGV'!J219","v":0},{"$f":"'SMI Analyse KGV'!K219","v":0},{"$f":"'SMI Analyse KGV'!L129","v":6.1},{"$f":"'SMI Analyse KGV'!M129","v":3.76},{"$f":"'SMI Analyse KGV'!N129","v":7.74},{"$f":"'SMI Analyse KGV'!O129","v":6.28},{"$f":"'SMI Analyse KGV'!P129","v":7.14},{"$f":"'SMI Analyse KGV'!Q129","v":7.7},{"$f":"'SMI Analyse KGV'!R129","v":8.79},{"$f":"'SMI Analyse KGV'!S129","v":8.04},{"$f":"'SMI Analyse KGV'!T129","v":6.72},{"$f":"'SMI Analyse KGV'!U129","v":7.68},{"$f":"'SMI Analyse KGV'!V127","v":1.97},{"$f":"'SMI Analyse KGV'!W127","v":0.18},{"$f":"LOOKUP(D122,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":252.5},null,null,null,{"$f":"SUM(N122:W122)/10","v":6.224},null,{"$f":"AB122/X122*100","v":2.46495049504951},null,{"$f":"AD122-$N$5","v":1.3649504950495},{"$f":"AF122","v":1.3649504950495}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B131","v":"Schweiter Technologies"},{"$f":"'SMI Analyse KGV'!C131","v":"SWTQ"},{"$f":"'SMI Analyse KGV'!E221","v":0},{"$f":"'SMI Analyse KGV'!F221","v":0},{"$f":"'SMI Analyse KGV'!G221","v":0},{"$f":"'SMI Analyse KGV'!H221","v":0},{"$f":"'SMI Analyse KGV'!I221","v":0},{"$f":"'SMI Analyse KGV'!J221","v":0},{"$f":"'SMI Analyse KGV'!K221","v":0},{"$f":"'SMI Analyse KGV'!L131","v":28.4},{"$f":"'SMI Analyse KGV'!M131","v":21.11},{"$f":"'SMI Analyse KGV'!N131","v":31.79},{"$f":"'SMI Analyse KGV'!O131","v":34.98},{"$f":"'SMI Analyse KGV'!P131","v":49.33},{"$f":"'SMI Analyse KGV'!Q131","v":120.09},{"$f":"'SMI Analyse KGV'!R131","v":42.09},{"$f":"'SMI Analyse KGV'!S131","v":41.89},{"$f":"'SMI Analyse KGV'!T131","v":72.29},{"$f":"'SMI Analyse KGV'!U131","v":59},{"$f":"'SMI Analyse KGV'!V129","v":5.66},{"$f":"'SMI Analyse KGV'!W129","v":8.04},{"$f":"LOOKUP(D124,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":481},null,null,null,{"$f":"SUM(N124:W124)/10","v":46.516},null,{"$f":"AB124/X124*100","v":9.67068607068607},null,{"$f":"AD124-$N$5","v":8.57068607068607},{"$f":"AF124","v":8.57068607068607}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B133","v":"SGS N"},{"$f":"'SMI Analyse KGV'!C133","v":"SGSN"},{"$f":"'SMI Analyse KGV'!E223","v":0},{"$f":"'SMI Analyse KGV'!F223","v":0},{"$f":"'SMI Analyse KGV'!G223","v":0},{"$f":"'SMI Analyse KGV'!H223","v":0},{"$f":"'SMI Analyse KGV'!I223","v":0},{"$f":"'SMI Analyse KGV'!J223","v":0},{"$f":"'SMI Analyse KGV'!K223","v":0},{"$f":"'SMI Analyse KGV'!L133","v":2.9004},{"$f":"'SMI Analyse KGV'!M133","v":3.1136},{"$f":"'SMI Analyse KGV'!N133","v":3.266},{"$f":"'SMI Analyse KGV'!O133","v":2.878},{"$f":"'SMI Analyse KGV'!P133","v":2.8588},{"$f":"'SMI Analyse KGV'!Q133","v":3.2908},{"$f":"'SMI Analyse KGV'!R133","v":3.3728},{"$f":"'SMI Analyse KGV'!S133","v":3.4872},{"$f":"'SMI Analyse KGV'!T133","v":2.5528},{"$f":"'SMI Analyse KGV'!U133","v":3.2716},{"$f":"'SMI Analyse KGV'!V131","v":20.03},{"$f":"'SMI Analyse KGV'!W131","v":19.3},{"$f":"LOOKUP(D126,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":85.02},null,null,null,{"$f":"SUM(N126:W126)/10","v":6.4308},null,{"$f":"AB126/X126*100","v":7.56386732533522},null,{"$f":"AD126-$N$5","v":6.46386732533522},{"$f":"AF126","v":6.46386732533522}]
[]
[null,{"$f":"'SMI Analyse KGV'!A135","v":"!"},{"$f":"'SMI Analyse KGV'!B135","v":"SIG Group"},{"$f":"'SMI Analyse KGV'!C135","v":"SIGN"},{"$f":"'SMI Analyse KGV'!E225","v":0},{"$f":"'SMI Analyse KGV'!F225","v":0},{"$f":"'SMI Analyse KGV'!G225","v":0},{"$f":"'SMI Analyse KGV'!H225","v":0},{"$f":"'SMI Analyse KGV'!I225","v":0},{"$f":"'SMI Analyse KGV'!J225","v":0},{"$f":"'SMI Analyse KGV'!K225","v":0},{"$f":"'SMI Analyse KGV'!L135","v":0},{"$f":"'SMI Analyse KGV'!M135","v":0},{"$f":"'SMI Analyse KGV'!N135","v":0},{"$f":"'SMI Analyse KGV'!O135","v":0},{"$f":"'SMI Analyse KGV'!P135","v":0},{"$f":"'SMI Analyse KGV'!Q135","v":-0.5},{"$f":"'SMI Analyse KGV'!R135","v":-0.4},{"$f":"'SMI Analyse KGV'!S135","v":0.37},{"$f":"'SMI Analyse KGV'!T135","v":0.23},{"$f":"'SMI Analyse KGV'!U135","v":0.51},{"$f":"'SMI Analyse KGV'!V133","v":3.1468},{"$f":"'SMI Analyse KGV'!W133","v":3},{"$f":"LOOKUP(D128,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":19.37},null,null,null,{"$f":"SUM(N128:W128)/10","v":0.63568},null,{"$f":"AB128/X128*100","v":3.28177594217863},null,{"$f":"AD128-$N$5","v":2.18177594217863},{"$f":"AF128","v":2.18177594217863}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B137","v":"Straumann"},{"$f":"'SMI Analyse KGV'!C137","v":"STMN"},{"$f":"'SMI Analyse KGV'!E227","v":0},{"$f":"'SMI Analyse KGV'!F227","v":0},{"$f":"'SMI Analyse KGV'!G227","v":0},{"$f":"'SMI Analyse KGV'!H227","v":0},{"$f":"'SMI Analyse KGV'!I227","v":0},{"$f":"'SMI Analyse KGV'!J227","v":0},{"$f":"'SMI Analyse KGV'!K227","v":0},{"$f":"'SMI Analyse KGV'!L137","v":0.24},{"$f":"'SMI Analyse KGV'!M137","v":0.65},{"$f":"'SMI Analyse KGV'!N137","v":1.015},{"$f":"'SMI Analyse KGV'!O137","v":0.452},{"$f":"'SMI Analyse KGV'!P137","v":1.468},{"$f":"'SMI Analyse KGV'!Q137","v":1.8},{"$f":"'SMI Analyse KGV'!R137","v":1.72},{"$f":"'SMI Analyse KGV'!S137","v":1.93},{"$f":"'SMI Analyse KGV'!T137","v":0.57},{"$f":"'SMI Analyse KGV'!U137","v":2.48},{"$f":"'SMI Analyse KGV'!V135","v":0.1},{"$f":"'SMI Analyse KGV'!W135","v":0.64},{"$f":"LOOKUP(D130,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":130.8},null,null,null,{"$f":"SUM(N130:W130)/10","v":1.2175},null,{"$f":"AB130/X130*100","v":0.930810397553517},null,{"$f":"AD130-$N$5","v":-0.169189602446483},{"$f":"AF130","v":-0.169189602446483}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B139","v":"Sulzer"},{"$f":"'SMI Analyse KGV'!C139","v":"SUN"},{"$f":"'SMI Analyse KGV'!E229","v":0},{"$f":"'SMI Analyse KGV'!F229","v":0},{"$f":"'SMI Analyse KGV'!G229","v":0},{"$f":"'SMI Analyse KGV'!H229","v":0},{"$f":"'SMI Analyse KGV'!I229","v":0},{"$f":"'SMI Analyse KGV'!J229","v":0},{"$f":"'SMI Analyse KGV'!K229","v":0},{"$f":"'SMI Analyse KGV'!L139","v":8.83},{"$f":"'SMI Analyse KGV'!M139","v":6.86},{"$f":"'SMI Analyse KGV'!N139","v":8.1},{"$f":"'SMI Analyse KGV'!O139","v":2.16},{"$f":"'SMI Analyse KGV'!P139","v":1.72},{"$f":"'SMI Analyse KGV'!Q139","v":2.42},{"$f":"'SMI Analyse KGV'!R139","v":3.53},{"$f":"'SMI Analyse KGV'!S139","v":4.48},{"$f":"'SMI Analyse KGV'!T139","v":2.44},{"$f":"'SMI Analyse KGV'!U139","v":4.03},{"$f":"'SMI Analyse KGV'!V137","v":2.72},{"$f":"'SMI Analyse KGV'!W137","v":1.54},{"$f":"LOOKUP(D132,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":147.6},null,null,null,{"$f":"SUM(N132:W132)/10","v":3.314},null,{"$f":"AB132/X132*100","v":2.24525745257453},null,{"$f":"AD132-$N$5","v":1.14525745257453},{"$f":"AF132","v":1.14525745257453}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B141","v":"Swatch Group"},{"$f":"'SMI Analyse KGV'!C141","v":"UHR"},{"$f":"'SMI Analyse KGV'!E231","v":0},{"$f":"'SMI Analyse KGV'!F231","v":0},{"$f":"'SMI Analyse KGV'!G231","v":0},{"$f":"'SMI Analyse KGV'!H231","v":0},{"$f":"'SMI Analyse KGV'!I231","v":0},{"$f":"'SMI Analyse KGV'!J231","v":0},{"$f":"'SMI Analyse KGV'!K231","v":0},{"$f":"'SMI Analyse KGV'!L141","v":29.62},{"$f":"'SMI Analyse KGV'!M141","v":35.38},{"$f":"'SMI Analyse KGV'!N141","v":25.47},{"$f":"'SMI Analyse KGV'!O141","v":20.05},{"$f":"'SMI Analyse KGV'!P141","v":10.68},{"$f":"'SMI Analyse KGV'!Q141","v":13.85},{"$f":"'SMI Analyse KGV'!R141","v":16.13},{"$f":"'SMI Analyse KGV'!S141","v":14.17},{"$f":"'SMI Analyse KGV'!T141","v":-0.99},{"$f":"'SMI Analyse KGV'!U141","v":14.77},{"$f":"'SMI Analyse KGV'!V139","v":0.83},{"$f":"'SMI Analyse KGV'!W139","v":6.67},{"$f":"LOOKUP(D134,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":166},null,null,null,{"$f":"SUM(N134:W134)/10","v":12.163},null,{"$f":"AB134/X134*100","v":7.32710843373494},null,{"$f":"AD134-$N$5","v":6.22710843373494},{"$f":"AF134","v":6.22710843373494}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B143","v":"Swiss Prime Site"},{"$f":"'SMI Analyse KGV'!C143","v":"SPSN"},{"$f":"'SMI Analyse KGV'!E233","v":0},{"$f":"'SMI Analyse KGV'!F233","v":0},{"$f":"'SMI Analyse KGV'!G233","v":0},{"$f":"'SMI Analyse KGV'!H233","v":0},{"$f":"'SMI Analyse KGV'!I233","v":0},{"$f":"'SMI Analyse KGV'!J233","v":0},{"$f":"'SMI Analyse KGV'!K233","v":0},{"$f":"'SMI Analyse KGV'!L143","v":3.6},{"$f":"'SMI Analyse KGV'!M143","v":3.69},{"$f":"'SMI Analyse KGV'!N143","v":3.9},{"$f":"'SMI Analyse KGV'!O143","v":3.87},{"$f":"'SMI Analyse KGV'!P143","v":4.17},{"$f":"'SMI Analyse KGV'!Q143","v":3.88},{"$f":"'SMI Analyse KGV'!R143","v":3.95},{"$f":"'SMI Analyse KGV'!S143","v":4.14},{"$f":"'SMI Analyse KGV'!T143","v":6.27},{"$f":"'SMI Analyse KGV'!U143","v":3.87},{"$f":"'SMI Analyse KGV'!V141","v":15.56},{"$f":"'SMI Analyse KGV'!W141","v":16.75},{"$f":"LOOKUP(D136,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":102.4},null,null,null,{"$f":"SUM(N136:W136)/10","v":6.636},null,{"$f":"AB136/X136*100","v":6.48046875},null,{"$f":"AD136-$N$5","v":5.38046875},{"$f":"AF136","v":5.38046875}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B145","v":"Tecan Group"},{"$f":"'SMI Analyse KGV'!C145","v":"TECN"},{"$f":"'SMI Analyse KGV'!E237","v":0},{"$f":"'SMI Analyse KGV'!F237","v":0},{"$f":"'SMI Analyse KGV'!G237","v":0},{"$f":"'SMI Analyse KGV'!H237","v":0},{"$f":"'SMI Analyse KGV'!I237","v":0},{"$f":"'SMI Analyse KGV'!J237","v":0},{"$f":"'SMI Analyse KGV'!K237","v":0},{"$f":"'SMI Analyse KGV'!L145","v":3.9},{"$f":"'SMI Analyse KGV'!M145","v":4.2},{"$f":"'SMI Analyse KGV'!N145","v":3.63},{"$f":"'SMI Analyse KGV'!O145","v":5.06},{"$f":"'SMI Analyse KGV'!P145","v":4.74},{"$f":"'SMI Analyse KGV'!Q145","v":5.73},{"$f":"'SMI Analyse KGV'!R145","v":6.02},{"$f":"'SMI Analyse KGV'!S145","v":6.18},{"$f":"'SMI Analyse KGV'!T145","v":8.69},{"$f":"'SMI Analyse KGV'!U145","v":9.88},{"$f":"'SMI Analyse KGV'!V143","v":4.97},{"$f":"'SMI Analyse KGV'!W143","v":2.95},{"$f":"LOOKUP(D138,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":229},null,null,null,{"$f":"SUM(N138:W138)/10","v":5.785},null,{"$f":"AB138/X138*100","v":2.52620087336245},null,{"$f":"AD138-$N$5","v":1.42620087336245},{"$f":"AF138","v":1.42620087336245}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B147","v":"Temenos"},{"$f":"'SMI Analyse KGV'!C147","v":"TEMN"},{"$f":"'SMI Analyse KGV'!E239","v":0},{"$f":"'SMI Analyse KGV'!F239","v":0},{"$f":"'SMI Analyse KGV'!G239","v":0},{"$f":"'SMI Analyse KGV'!H239","v":0},{"$f":"'SMI Analyse KGV'!I239","v":0},{"$f":"'SMI Analyse KGV'!J239","v":0},{"$f":"'SMI Analyse KGV'!K239","v":0},{"$f":"'SMI Analyse KGV'!L147","v":0.34},{"$f":"'SMI Analyse KGV'!M147","v":0.92},{"$f":"'SMI Analyse KGV'!N147","v":1.24},{"$f":"'SMI Analyse KGV'!O147","v":0.97},{"$f":"'SMI Analyse KGV'!P147","v":1.66},{"$f":"'SMI Analyse KGV'!Q147","v":1.95},{"$f":"'SMI Analyse KGV'!R147","v":2.38},{"$f":"'SMI Analyse KGV'!S147","v":2.56},{"$f":"'SMI Analyse KGV'!T147","v":2.28},{"$f":"'SMI Analyse KGV'!U147","v":2.21},{"$f":"'SMI Analyse KGV'!V145","v":9.47},{"$f":"'SMI Analyse KGV'!W145","v":10.3},{"$f":"LOOKUP(D140,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":77},null,null,null,{"$f":"SUM(N140:W140)/10","v":3.502},null,{"$f":"AB140/X140*100","v":4.54805194805195},null,{"$f":"AD140-$N$5","v":3.44805194805195},{"$f":"AF140","v":3.44805194805195}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B149","v":"VAT Group"},{"$f":"'SMI Analyse KGV'!C149","v":"VACN"},{"$f":"'SMI Analyse KGV'!E241","v":0},{"$f":"'SMI Analyse KGV'!F241","v":0},{"$f":"'SMI Analyse KGV'!G241","v":0},{"$f":"'SMI Analyse KGV'!H241","v":0},{"$f":"'SMI Analyse KGV'!I241","v":0},{"$f":"'SMI Analyse KGV'!J241","v":0},{"$f":"'SMI Analyse KGV'!K241","v":0},{"$f":"'SMI Analyse KGV'!L149","v":0},{"$f":"'SMI Analyse KGV'!M149","v":0},{"$f":"'SMI Analyse KGV'!N149","v":0.89},{"$f":"'SMI Analyse KGV'!O149","v":0.34},{"$f":"'SMI Analyse KGV'!P149","v":2.43},{"$f":"'SMI Analyse KGV'!Q149","v":3.86},{"$f":"'SMI Analyse KGV'!R149","v":4.53},{"$f":"'SMI Analyse KGV'!S149","v":2.5},{"$f":"'SMI Analyse KGV'!T149","v":4.27},{"$f":"'SMI Analyse KGV'!U149","v":7.24},{"$f":"'SMI Analyse KGV'!V147","v":1.59},{"$f":"'SMI Analyse KGV'!W147","v":1.85},{"$f":"LOOKUP(D142,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":343.7},null,null,null,{"$f":"SUM(N142:W142)/10","v":2.95},null,{"$f":"AB142/X142*100","v":0.858306662787315},null,{"$f":"AD142-$N$5","v":-0.241693337212686},{"$f":"AF142","v":-0.241693337212686}]
[]
[null,null,"Zehnder","ZEHN",null,null,null,null,null,null,null,null,null,{"$f":"'SMI Analyse KGV'!N151","v":2.66},{"$f":"'SMI Analyse KGV'!O151","v":0.01},{"$f":"'SMI Analyse KGV'!P151","v":1.9},{"$f":"'SMI Analyse KGV'!Q151","v":1.49},{"$f":"'SMI Analyse KGV'!R151","v":2.29},{"$f":"'SMI Analyse KGV'!S151","v":2.93},{"$f":"'SMI Analyse KGV'!T151","v":3.57},{"$f":"'SMI Analyse KGV'!U151","v":5.55},{"$f":"'SMI Analyse KGV'!V149","v":10.22},{"$f":"'SMI Analyse KGV'!W149","v":6.34},{"$f":"LOOKUP(D144,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":50.8},null,null,null,{"$f":"SUM(N144:W144)/10","v":3.696},null,{"$f":"AB144/X144*100","v":7.2755905511811},null,{"$f":"AD144-$N$5","v":6.1755905511811},{"$f":"AF144","v":6.1755905511811}]

{"sheet":"Analysemöglichkeiten","index":2,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Analysemöglichkeiten"]
[]
[null,"1. Suchen Sie nach Firmen, deren KGV (= Kurs-Gewinn Verhältnis) unter 16 liegt (Ticker grün). Entweder neuestes KGV oder, etwas konservativer, KGV des durchschnittlichen Gewinnes über 10 Jahre."]
[]
[null,"2. Alternativ suchen Sie nach Firmen, deren Sicherheitsmarge grösser als 5% Punkte ist (Ticker grün)."]
[]
[null,"3. Untersuchen Sie bei diesen Firmen, ob Sie eine über 10 Jahre insgesamt eine Gewinnsteigerung von über 160 % ausweisen."]
[]
[null,"4. Eine hohe durchschnittliche Gewinnveränderungsrate weist auf unstete Gewinnentwicklung mit Verlustjahren und/oder Jahren mit sehr kleinen Gewinnen hin!  --> schlecht"]

{"sheet":"Daten","index":3,"n_rows":261,"n_cols":26,"rows_kept":261,"cut":false,"hidden":false,"merged":[]}
["ShortName","ISIN","ValorSymbol","ValorNumber","ClosingPrice","DailyHighPrice","DailyLowPrice","LatestTradeDate","PreviousClosingPrice","OpeningPrice","OnMarketVolume","OffBookVolume","SwissAtMidVolume","TotalVolume","TradingBaseCurrency","YearlyHighDate","YearlyHighPrice","YearlyLowDate","YearlyLowPrice","FirstTradingDate","LastTradingDate","Exchange","SecTypeCode","GeographicalAreaCode","Tminus1Volume","VWAP60Price"]
["ANGLO PLC","GB00B1XZS820","AAM",3186826,28.8,28.8,28.8,20250124,27.4,28.8,650,0,0,650,"CHF",20240513,31.2,20240219,19.6,20070703,null,"XSWX","RS","GB",0,28.5]
["ABB LTD N","CH0012221716","ABBN",1222171,54,54,53.64,20250124,53.58,53.7,2244227,16500,58354,2319081,"CHF",20250124,54,20240201,36.47,20201207,null,"XSWX","RS","CH",0,50.16]
["ABB LTD N 2. LINIE","CH0357679619","ABBNE",35767961,53.9,54.06,53.82,20250124,53.38,53.92,96684,0,0,96684,"CHF",20250124,54.06,20240129,36.64,20240402,20250131,"XSWX","RS","CH",0,50.09]
["ABBOTT LABOR","US0028241000","ABT",903037,93.5,null,null,20240930,93.5,null,0,0,0,0,"CHF",20240905,96,20240815,92,19951208,null,"XSWX","RS","US",0]
["ACCELLERON N","CH1169360919","ACLN",116936091,46.42,46.96,46.3,20250124,46.3,46.54,119103,0,2283,121386,"CHF",20241111,51.6,20240129,27.1,20221003,null,"XSWX","RS","CH",0,47.55]
["ADECCO N","CH0012138605","ADEN",1213860,21.7,21.96,21.32,20250124,21.2,21.32,1050994,0,67131,1118125,"CHF",20240229,38.08,20250113,20.32,20201207,null,"XSWX","RS","CH",0,23.37]
["ADVAL TECH N","CH0008967926","ADVN",896792,71,71,70,20250124,71,70,31,0,0,31,"CHF",20240209,112,20241111,67,19980604,null,"XSWX","RS","CH",0,73.85]
["ADDEX N","CH0029850754","ADXN",2985075,0.0632,0.064,0.0602,20250124,0.0632,0.0602,41130,0,0,41130,"CHF",20240409,0.26,20240429,0.05,20070522,null,"XSWX","RS","CH",0,0.07]
["MONTANA N","CH1110425654","AERO",111042565,14.96,15.18,14.88,20250124,15,15.06,14728,0,180,14908,"CHF",20240926,21.45,20241223,13.8,20210512,null,"XSWX","RS","CH",0,14.98]
["AEVIS N","CH0478634105","AEVS",47863410,14,14.1,14,20250124,14.3,14.1,479,0,0,479,"CHF",20240129,17,20240925,12.8,20190607,null,"XSWX","RS","CH",0,14.05]
["ALUFLEXPACK N","CH0453226893","AFP",45322689,15.1,15.1,15.1,20250124,15.2,15.1,8,0,0,8,"CHF",20240216,16.1,20240207,7.42,20190628,null,"XSWX","RS","CH",0,14.89]
["ALUFLEXPACK 2. LINIE","CH1336609149","AFPE",133660914,15.6,15.6,15.55,20250124,15.6,15.55,5696,2076,0,7772,"CHF",20240522,16.2,20240516,14.5,20240417,20250331,"XSWX","RS","CH",0,15.31]
["AIRESIS N","CH0010947627","AIRE",1094762,0.053,0.054,0.053,20250124,0.062,0.054,30053,0,0,30053,"CHF",20240213,0.54,20241205,0.04,20000717,null,"XSWX","RS","CH",0,0.06]
["ALCON N","CH0432492467","ALC",43249246,80.62,80.98,80.02,20250124,80.46,80.8,723921,0,19996,743917,"CHF",20240913,85.34,20240129,64.32,20201207,null,"XSWX","RS","CH",0,77.42]
["ALLREAL N","CH0008837566","ALLN",883756,167,168.8,166.8,20250124,168.4,168.8,24304,0,125,24429,"CHF",20250115,169.8,20240425,147.6,20000303,null,"XSWX","RS","CH",0,161.77]
["ALPINE SELECT N","CH0019199550","ALPN",1919955,7.55,7.55,7.55,20250124,7.6,7.55,1000,0,0,1000,"CHF",20240617,8.1,20240925,7,20040902,null,"XSWX","RS","CH",0,7.47]
["ALPINE SELECT N 2. LINIE","CH1298734877","ALPNE",129873487,7.5,null,null,20241129,7.5,null,0,0,0,0,"CHF",20241018,7.7,20241129,7.5,20231027,20250530,"XSWX","RS","CH",0,7.5]
["ALSO N","CH0024590272","ALSN",2459027,250,252.5,247.5,20250124,247,248,12454,16588,90,29132,"CHF",20240709,282,20241220,214.5,20060323,null,"XSWX","RS","CH",0,232.01]
["ams-OSRAM","AT0000A3EPA4","AMS",137918297,7.294,7.318,6.722,20250124,6.806,6.872,976386,0,36789,1013175,"CHF",20241001,12,20241120,5.41,20240930,null,"XSWX","BS","AT",0,6.7]
["APG SGA N","CH0019107025","APGN",1910702,201,201,197.5,20250124,198,198,1359,0,19,1378,"CHF",20240429,226,20240130,180.5,20040818,null,"XSWX","RS","CH",0,197.75]
["ARBONIA N","CH0110240600","ARBN",11024060,12.54,12.54,12.2,20250124,12.16,12.4,57009,0,4135,61144,"CHF",20240527,13.52,20240129,9.6,20100422,null,"XSWX","RS","CH",0,11.52]
["ARYZTA N","CH0043238366","ARYN",4323836,1.681,1.692,1.677,20250124,1.668,1.684,1794125,247739,239475,2281339,"CHF",20240528,1.833,20240306,1.398,20180924,null,"XSWX","RS","CH",0,1.56]
["ASCOM N","CH0011339204","ASCN",1133920,3.25,3.33,3.25,20250124,3.25,3.31,252736,0,34049,286785,"CHF",20240417,8.7,20250121,3.2,20001108,null,"XSWX","RS","CH",0,3.97]
["ASMALLWORLD N","CH0404880129","ASWN",40488012,1.37,1.37,1.37,20250124,1.38,1.37,5,0,0,5,"CHF",20240129,1.7,20241202,1.18,20180320,null,"XSWX","RS","CH",0,1.39]
["AUTONEUM N","CH0127480363","AUTN",12748036,130.2,131.6,128.2,20250124,128.2,128.2,3247,0,6,3253,"CHF",20240402,166.6,20241121,98,20110513,null,"XSWX","RS","CH",0,113.05]
["AVOLTA N","CH0023405456","AVOL",2340545,41.28,41.52,41.02,20250124,40.8,41.26,230815,0,17753,248568,"CHF",20250124,41.52,20240805,30.1,20190410,null,"XSWX","RS","CH",0,35.63]
["JULIUS BAER N","CH0102484968","BAER",10248496,62.76,62.9,62.28,20250124,62.44,62.7,329160,121500,42086,492746,"CHF",20250124,62.9,20240805,43.75,20201207,null,"XSWX","RS","CH",0,57.38]
["BALOISE N","CH0012410517","BALN",1241051,165.6,166.5,165,20250124,166,166.5,49653,0,5344,54997,"CHF",20241015,176.9,20240326,136.5,20180924,null,"XSWX","RS","CH",0,166.16]
["BACHEM N","CH1176493729","BANB",117649372,59.6,60.65,58.7,20250124,58.65,59.45,140366,0,12423,152789,"CHF",20240521,91.65,20250116,54.7,20220505,null,"XSWX","RS","CH",0,63.41]
["BARRY CALLEBAUT N","CH0009002962","BARN",900296,1021,1034,1015,20250124,1027,1018,28142,2670,2826,33638,"CHF",20240522,1627,20250123,1013,19980615,null,"XSWX","RS","CH",0,1254.14]
["BELLEVUE GROUP N","CH0028422100","BBN",2842210,14.9,15,14.4,20250124,14.7,14.6,15839,0,0,15839,"CHF",20240130,24.3,20241230,11.05,20070115,null,"XSWX","RS","CH",0,13.24]
["BC GENEVE N","CH0350494719","BCGE",35049471,256,259,255,20250124,257,257,753,0,0,753,"CHF",20240408,317,20240129,231,20170202,null,"XSWX","RS","CH",0,255.34]
["BURCKHARDT N","CH0025536027","BCHN",2553602,707,710,701,20250124,698,702,3169,0,11,3180,"CHF",20250124,710,20240213,450,20060626,null,"XSWX","RS","CH",0,659.25]
["BC JURA N","CH0350665672","BCJ",35066567,59.5,59.5,59.5,20250124,60,59.5,28,0,0,28,"CHF",20240226,66.5,20240129,51,20170505,null,"XSWX","RS","CH",0,55.49]
["BC VAUD N","CH0531751755","BCVN",53175175,89.85,90.85,89.55,20250124,90.55,90.65,37771,0,294,38065,"CHF",20240131,112.5,20241212,79.15,20200528,null,"XSWX","RS","CH",0,86.07]
["BELIMO N","CH1101098163","BEAN",110109816,718.5,721.5,708,20250124,705.5,708,25323,4,2381,27708,"CHF",20250124,721.5,20240207,393.4,20210407,null,"XSWX","RS","CH",0,604.29]
["BEKB / BCBE N","CH0009691608","BEKN",969160,242,243,241,20250124,243,241,1651,0,2,1653,"CHF",20240521,253,20240911,226,20000802,null,"XSWX","RS","CH",0,234.45]
["BELL FOOD GROUP N","CH0315966322","BELL",31596632,255,257.5,252,20250124,254.5,256,676,0,83,759,"CHF",20240531,284.5,20240813,237.5,20160428,null,"XSWX","RS","CH",0,264.84]
["BB BIOTECH N 2. LINIE","CH0027659793","BIOEE",2765979,34.95,null,null,20241220,34.95,null,0,0,0,0,"CHF",20240802,41,20241220,34.9,20061108,20250411,"XSWX","RS","CH",0,36.23]
["BB BIOTECH N","CH0038389992","BION",3838999,38.55,38.7,38,20250124,37.7,38,83230,0,3952,87182,"CHF",20240223,49.8,20241220,34.5,20080422,null,"XSWX","RS","CH",0,37.01]
["BKW N","CH0130293662","BKW",13029366,153.7,157.1,153.4,20250124,157.2,157,49689,0,591,50280,"CHF",20240821,162.4,20240227,122.3,20111212,null,"XSWX","RS","CH",0,151.73]
["BASELLAND KB PS","CH0001473559","BLKB",147355,882,884,880,20250124,882,884,110,0,0,110,"CHF",20250123,886,20240405,830,19960802,null,"XSWX","PC","CH",0,859.66]
["BOSSARD N","CH0238627142","BOSN",23862714,204,205,201,20250124,201.5,201,9371,0,269,9640,"CHF",20241001,240.5,20250115,182,20140414,null,"XSWX","RS","CH",0,196.58]
["BURKHALTER N","CH0212255803","BRKN",21225580,97.6,98.2,97.6,20250124,97.4,97.8,2620,0,0,2620,"CHF",20240502,101,20240805,83.5,20130529,null,"XSWX","RS","CH",0,91.7]
["BASLER KB PS","CH0009236461","BSKP",923646,71.2,71.8,71,20250124,71.2,71,786,0,0,786,"CHF",20250109,73.4,20240325,62,19980710,null,"XSWX","PC","CH",0,68.77]
["BASILEA N","CH0011432447","BSLN",1143244,39.35,39.5,38.85,20250124,39.45,39.45,15231,0,5357,20588,"CHF",20240925,47.95,20240209,32.1,20040325,null,"XSWX","RS","CH",0,41.5]
["BUCHER N","CH0002432174","BUCN",243217,338,340,336,20250124,335.5,336,12429,0,1431,13860,"CHF",20240402,401.5,20241220,317,20050504,null,"XSWX","RS","CH",0,333.91]
["BVZ HOL N","CH0008207356","BVZN",820735,905,915,905,20250124,910,910,54,0,0,54,"CHF",20240422,1080,20241220,850,19990819,null,"XSWX","RS","CH",0,880.7]
["BYSTRONIC AG","CH0244017502","BYS",24401750,318.5,327,313,20250124,314,313,1222,0,0,1222,"CHF",20240402,494,20241106,290.5,20140714,null,"XSWX","RS","CH",0,318.03]
["CALIDA N","CH0126639464","CALN",12663946,22.7,22.95,22.3,20250124,22.3,22.55,5812,0,406,6218,"CHF",20240920,32.4,20241220,21.3,20110418,null,"XSWX","RS","CH",0,23.99]
["RICHEMONT N","CH0210483332","CFR",21048333,171.7,175.7,170.85,20250124,170.1,175.4,1192163,12549,154057,1358769,"CHF",20250124,175.7,20240923,112.8,20201207,null,"XSWX","RS","CH",0,135.94]
["CIE FIN TR I","CH0014345117","CFT",1434511,198,198,193,20250124,193.5,193,2540,0,694,3234,"CHF",20241227,198.5,20240129,117,20020704,null,"XSWX","BS","CH",0,173.64]
["CIE FIN TR I 2. LINIE","CH1270609584","CFTE",127060958,198,198,195.5,20250124,194.5,195.5,425,0,0,425,"CHF",20250124,198,20240229,120,20230821,20260529,"XSWX","BS","CH",0,171.81]
["CICOR TECH N","CH0008702190","CICN",870219,66,66,62.8,20250124,63,63.4,15212,0,170,15382,"CHF",20250124,66,20240515,48.5,19980424,null,"XSWX","RS","CH",0,58.11]
["CI COM SA","CH0001625810","CIE",162581,0.69,null,null,20250114,0.69,null,0,0,0,0,"CHF",20240403,1.6,20250113,0.6,19960802,null,"XSWX","BS","CH",0,0.82]
["CLARIANT N","CH0012142631","CLN",1214263,10.19,10.31,10.04,20250124,9.965,10.07,1171921,0,75275,1247196,"CHF",20240527,15.15,20241220,9.66,20201207,null,"XSWX","RS","CH",0,10.73]
["COLTENE N","CH0025343259","CLTN",2534325,54.4,55.4,54.4,20250124,54.8,55,2032,0,18,2050,"CHF",20240219,60.8,20240805,44.1,20060623,null,"XSWX","RS","CH",1000,52.93]
["CEMBRA MONEY BANK N","CH0225173167","CMBN",22517316,88.8,89.55,88.5,20250124,88.95,89.1,50394,0,830,51224,"CHF",20250124,89.55,20240209,65.9,20131030,null,"XSWX","RS","CH",0,82.34]
["COSMO PHARM N","NL0011832936","COPN",32590356,65.2,65.4,64.4,20250124,64.8,64.5,16727,0,3135,19862,"CHF",20240902,80.6,20241220,58.2,20160518,null,"XSWX","RS","NL",0,63.66]
["COMET N","CH0360826991","COTN",36082699,263,270,263,20250124,262.5,267.5,18628,0,815,19443,"CHF",20240716,389,20250113,236,20170426,null,"XSWX","RS","CH",0,269.82]
["CASTLE PRIVATE N","CH0048854746","CPEN",4885474,4.2,4.2,4.1,20250124,4.1,4.1,2500,0,0,2500,"CHF",20240503,5.1,20241121,3.64,20081216,null,"XSWX","RS","CH",0,3.84]
["CPHG N","CH0001624714","CPHN",162471,79.2,79.6,78.4,20250124,80,79.6,730,0,0,730,"CHF",20240624,93.2,20240924,62,20010611,null,"XSWX","RS","CH",0,71.17]
["CURATIS N","CH1330780979","CURN",133078097,13.05,13.8,13.05,20250124,13,13.7,1593,0,0,1593,"CHF",20241115,18.2,20240823,5,20240426,null,"XSWX","RS","CH",0,13.56]
["DAETWYLER I","CH0030486770","DAE",3048677,136.8,139.2,136.4,20250124,136.4,136.8,8230,0,185,8415,"CHF",20240517,204,20250115,127.2,20070706,null,"XSWX","BS","CH",0,138.19]
["DOTTIKON ES N","CH0582581713","DESN",58258171,216,220,216,20250124,218.5,220,2571,0,0,2571,"CHF",20240527,270,20250115,206,20201204,null,"XSWX","RS","CH",0,227.77]
["Jiangsu Eastern Shenghong","US47737H1115","DFSH",123408194,18.8,null,null,null,18.8,null,0,0,0,0,"USD",null,null,null,null,20221228,null,"XSWX","BS",10,0]
["DKSH N","CH0126673539","DKSH",12667353,70.7,71.1,70.2,20250124,70.9,71.1,50010,0,719,50729,"CHF",20250124,71.1,20240129,56.25,20120320,null,"XSWX","RS","CH",0,66.1]
["DOCMORRIS N","CH0042615283","DOCM",4261528,21.5,22.28,21.16,20250124,21.3,21.3,90061,0,1654,91715,"CHF",20240212,101.6,20250113,17.21,20170706,null,"XSWX","RS","CH",0,25.54]
["dormakaba N","CH0011795959","DOKA",1179595,650,657,648,20250124,654,656,3072,0,104,3176,"CHF",20241111,697,20240206,423,20010212,null,"XSWX","RS","CH",0,663.15]
["EEII I","CH0007162958","EEII",716295,3,null,null,20240822,3,null,0,0,0,0,"CHF",20240417,3,20240301,0.5,19990122,null,"XSWX","BS","CH",0]
["EFG INTERNATIONAL N","CH0022268228","EFGN",2226822,14,14.18,13.96,20250124,14.04,14.06,199223,0,11731,210954,"CHF",20250124,14.18,20240424,10.54,20051007,null,"XSWX","RS","CH",0,12.56]
["ELMA ELECTRONIC N","CH0005319162","ELMN",531916,1050,null,null,20250122,1050,null,0,0,0,0,"CHF",20250116,1060,20240521,980,19961204,null,"XSWX","RS","CH",0,1049.34]
["EMMI N","CH0012829898","EMMN",1282989,786,787,768,20250124,748,768,9315,0,722,10037,"CHF",20240523,950,20250114,709,20041206,null,"XSWX","RS","CH",0,760.82]
["EMS-CHEMIE N","CH0016440353","EMSN",1644035,640.5,656,640.5,20250124,649,650,7615,0,637,8252,"CHF",20240709,785,20241220,599,20100401,null,"XSWX","RS","CH",0,632.11]
["EPH EUROPEAN PROPERTY","CY0109992111","EPH",117016316,20,null,null,20241227,20,null,0,0,0,0,"EUR",20240723,26,20241227,20,20220610,null,"XSWX","RS","CY",0,22.19]
["EPIC N","CH0516131684","EPIC",51613168,79.6,80.8,79.6,20250124,80.6,80.8,1494,0,69,1563,"CHF",20250121,81.6,20240222,66.6,20220525,null,"XSWX","RS","CH",0,77.39]
["EDISUN POWER EUROPE N","CH0024736404","ESUN",2473640,43.8,43.8,43.4,20250124,43,43.4,12,0,0,12,"CHF",20240201,109,20241107,35,20080926,null,"XSWX","RS","CH",0,40.04]
["EVOLVA N","CH1262055788","EVE",126205578,1.08,1.16,1.065,20250124,1.125,1.16,5408,0,0,5408,"CHF",20250106,1.3,20240208,0.616,20230426,null,"XSWX","RS","CH",0,0.99]
["Fangda Carbon New Material Co.","US30712D1072","FDCB",123814773,8.65,null,null,null,8.65,null,0,0,0,0,"USD",null,null,null,null,20230315,null,"XSWX","BS",10,0]
["FLUGHAFEN ZUERICH N","CH0319416936","FHZN",31941693,219.6,221,219.4,20250124,220.2,221,37413,0,2423,39836,"CHF",20241205,224.6,20240201,176.8,20160506,null,"XSWX","RS","CH",0,212.29]
["FORBO N","CH0003541510","FORN",354151,839,848,831,20250124,828,831,2961,0,86,3047,"CHF",20240325,1160,20250114,729,19960802,null,"XSWX","RS","CH",0,789.12]
["Fundamenta Real Estate N","CH0045825517","FREN",4582551,16.85,17,16.85,20250124,16.9,16.9,6369,0,0,6369,"CHF",20240209,17.25,20240614,15.2,20181206,null,"XSWX","RS","CH",0,16.32]
["FEINTOOL N","CH0009320091","FTON",932009,13.4,13.55,13.1,20250124,13.1,13.1,5047,2000,0,7047,"CHF",20240708,19.5,20250115,12.4,19980817,null,"XSWX","RS","CH",0,14.28]
["Galderma Group N","CH1335392721","GALD",133539272,109.78,111.32,109.16,20250124,109.24,109.5,235858,4498,9192,249548,"CHF",20250116,112.64,20240322,60,20240322,null,"XSWX","RS","CH",0,92.86]
["GALENICA N","CH0360674466","GALE",36067446,79.35,80.1,79.35,20250124,79.65,80,77116,0,1228,78344,"CHF",20250124,80.1,20240417,69.3,20170407,null,"XSWX","RS","CH",0,76.02]
["GAM N","CH0102659627","GAM",10265962,0.0958,0.0984,0.0936,20250124,0.0968,0.0936,83836,0,0,83836,"CHF",20240206,0.38,20241219,0.0568,20100621,null,"XSWX","RS","CH",0,0.1]
["GAVAZZI N","CH1278877563","GAV",127887756,184.5,187,184.5,20250124,186,184.5,222,0,0,222,"CHF",20240405,335,20250122,182,20230803,null,"XSWX","RS","CH",0,195.71]
["GEBERIT N","CH0030170408","GEBN",3017040,498.3,502.6,495.1,20250124,498.5,495.1,84017,20,9141,93178,"CHF",20240528,571.2,20240425,477.5,20201207,null,"XSWX","RS","CH",0,520.36]
["GEBERIT N 2. LINIE","CH0358541057","GEBNE",35854105,499.1,503,498,20250124,496.9,501.8,1800,0,0,1800,"CHF",20240528,571.4,20240425,479.8,20240902,20260902,"XSWX","RS","CH",0,518.94]
["GEM Co. Ltd.","US36265D2045","GEM",119740522,12,null,null,20221215,12,null,0,0,0,0,"USD",null,null,null,null,20220728,null,"XSWX","BS",10,0]
["GEORG FISCHER N","CH1169151003","GF",116915100,70.4,71.45,70.3,20250124,70.2,70.85,133465,0,6575,140040,"CHF",20241212,72.2,20241025,55.05,20220428,null,"XSWX","RS","CH",0,66.24]
["GIVAUDAN N","CH0010645932","GIVN",1064593,3818,3986,3780,20250124,3941,3800,34748,2022,3406,40176,"CHF",20240926,4690,20240205,3553,20201207,null,"XSWX","RS","CH",0,3940.06]
["GLARNER KB N","CH0189396655","GLKBN",18939665,22,22.1,22,20250124,22,22.1,15292,0,0,15292,"CHF",20240129,23,20241206,20.6,20140624,null,"XSWX","RS","CH",0,21.3]
["GMSA N","CH0012949464","GMI",1294946,274,274,270,20250124,276,270,15,0,0,15,"CHF",20240306,280,20240917,216,20011015,null,"XSWX","RS","CH",0,243.52]
["SAINT GOBAIN I","FR0000125007","GOB",490580,85.54,85.54,85.54,20250124,79.52,85.54,25,0,0,25,"CHF",20250124,85.54,20240216,65.07,19951208,null,"XSWX","BS","FR",0]
["GRAUB KB PS","CH0001340204","GRKP",134020,1770,1770,1750,20250124,1765,1765,96,0,5,101,"CHF",20241021,1840,20240726,1670,19960802,null,"XSWX","PC","CH",0,1752.48]
["Hangzhou GreatStar Industrial","US41044C1053","GSI",122668634,14,null,null,null,14,null,0,0,0,0,"USD",null,null,null,null,20221115,null,"XSWX","BS",10,0]
["GOODYEAR","US3825501014","GT",935430,9,null,null,20241202,9,null,0,0,0,0,"CHF",20241129,9.3,20241202,9,19951208,null,"XSWX","RS","US",0,9.23]
["GURIT N","CH1173567111","GURN",117356711,14.4,14.48,13.5,20250124,13.92,13.5,12762,0,2,12764,"CHF",20240129,76.5,20241122,10.54,20220502,null,"XSWX","RS","CH",0,14.03]
["HYPO LENZB N","CH0001341608","HBLN",134160,4040,4040,4040,20250124,4080,4040,3,0,0,3,"CHF",20240202,4380,20241213,3880,19960802,null,"XSWX","RS","CH",0,3999.5]
["HBM N","CH0012627250","HBMN",1262725,194.2,194.2,190.8,20250124,192,192.8,7738,0,312,8050,"CHF",20240617,214,20240212,155,20080214,null,"XSWX","RS","CH",0,182.81]
["HBM N 2. LINIE","CH0257717097","HBMNE",25771709,193.6,193.6,191.8,20250124,191.2,193.4,800,0,0,800,"CHF",20240618,214,20240212,156.4,20220704,20250627,"XSWX","RS","CH",0,184.35]
["HELVETIA HOLDING N","CH0466642201","HELN",46664220,159.9,161.5,159.3,20250124,160.8,161,58951,0,2563,61514,"CHF",20250124,161.5,20240419,116.9,20190513,null,"XSWX","RS","CH",0,151.23]
["HIAG IMMOBILIEN N","CH0239518779","HIAG",23951877,86,86.4,85.6,20250124,85.8,85.8,8313,0,101,8414,"CHF",20250124,86.4,20240229,69.4,20140516,null,"XSWX","RS","CH",0,83.49]
["HIGHLIGHT E AND E I","CH0003583256","HLEE",358325,8.5,null,null,20250121,8.5,null,0,0,0,0,"CHF",20240212,11.5,20241213,4.24,19960802,null,"XSWX","BS","CH",0,6.52]
["HOCN N","CH0024666528","HOCN",2466652,0.494,0.497,0.42,20250124,0.466,0.45,28449,0,0,28449,"CHF",20240222,20.2,20240828,0.19,20110517,null,"XSWX","RS","CH",0,0.47]
["HOLCIM N","CH0012214059","HOLN",1221405,91.22,91.32,90.12,20250124,89.82,90.12,985693,0,51530,1037223,"CHF",20241111,92.76,20240209,64.48,20201207,null,"XSWX","RS","CH",0,88.35]
["Zhejiang Huayou Cobalt","US98955Q1013","HUAYO",124566121,9.8,null,null,null,9.8,null,0,0,0,0,"USD",null,null,null,null,20230707,null,"XSWX","BS",10,0]
["HUBER+SUHNER N","CH0030380734","HUBN",3038073,78.7,79.7,78.4,20250124,79.3,78.9,22144,0,371,22515,"CHF",20240926,89.6,20240208,60.4,20070706,null,"XSWX","RS","CH",0,76.6]
["IDORSIA N","CH0363463438","IDIA",36346343,0.73,0.7965,0.73,20250124,0.774,0.774,991766,0,35163,1026929,"CHF",20240228,3.7,20241119,0.6115,20170616,null,"XSWX","RS","CH",0,0.94]
["INFICON N","CH0011029946","IFCN",1102994,1196,1204,1192,20250124,1192,1194,2283,1838,344,4465,"CHF",20240606,1508,20241119,987,20001109,null,"XSWX","RS","CH",0,1062.42]
["IMPLENIA N","CH0023868554","IMPN",2386855,30.9,31.4,30.9,20250124,31.25,31.25,9188,274,3814,13276,"CHF",20240424,36.8,20241127,28.65,20060306,null,"XSWX","RS","CH",0,30.28]
["INA INVEST N","CH0524026959","INA",52402695,20.7,20.7,20.5,20250124,20.7,20.5,100,0,0,100,"CHF",20241213,22,20240815,15.65,20200612,null,"XSWX","RS","CH",0,20.38]
["INTERROLL N","CH0006372897","INRN",637289,2155,2195,2145,20250124,2130,2160,745,0,201,946,"CHF",20240315,3080,20241220,1938,19970605,null,"XSWX","RS","CH",0,2115.92]
["INVESTIS N","CH0325094297","IREN",32509429,109.5,110,109,20250124,109.5,109.5,1608,0,15,1623,"CHF",20250103,112,20240312,93,20160630,null,"XSWX","RS","CH",0,109.52]
["INTERSHOP N","CH1338987303","ISN",133898730,135,136.2,134.6,20250124,135.4,135.8,2785,0,4,2789,"CHF",20250124,136.2,20240614,112.6,20240410,null,"XSWX","RS","CH",1331,126.35]
["Joincare Pharmaceutical Group","US47973H2058","JCARE",120978688,8,null,null,20230612,8,null,0,0,0,0,"USD",null,null,null,null,20220926,null,"XSWX","BS",10,0]
["JUNGFRAUBAHN HLD N","CH0017875789","JFN",1787578,181.4,185,181.4,20250124,184.6,185,5685,1500,282,7467,"CHF",20240429,210.5,20241031,161.6,20040416,null,"XSWX","RS","CH",0,174.39]
["KARDEX N","CH0100837282","KARN",10083728,293,295.5,291.5,20250124,292,294,4065,0,465,4530,"CHF",20250122,298.5,20240206,215.5,20090423,null,"XSWX","RS","CH",0,272.61]
["KLINGELNBERG N","CH0420462266","KLIN",42046226,13.1,13.3,13.1,20250124,13,13.3,5544,0,322,5866,"CHF",20240624,18.4,20241121,11.7,20180620,null,"XSWX","RS","CH",0,13.24]
["KUEHNE+NAGEL INT N","CH0025238863","KNIN",2523886,204.6,208.4,204.6,20250124,206.6,207.4,149470,300,3608,153378,"CHF",20240229,299.1,20250117,198.7,20201207,null,"XSWX","RS","CH",0,208.01]
["KOMAX N","CH0010702154","KOMN",1070215,136.8,138,135,20250124,133.6,135,12637,2600,324,15561,"CHF",20240410,186.8,20241122,100.2,20000524,null,"XSWX","RS","CH",0,114.24]
["KUDELSKI I","CH0012268360","KUD",1226836,1.235,1.275,1.225,20250124,1.275,1.26,28137,0,0,28137,"CHF",20240220,1.99,20240223,1.13,20100401,null,"XSWX","BS","CH",0,1.32]
["Kunshan Dongwei Technology","US50126R1041","KUDO",125377946,17.8,null,null,null,17.8,null,0,0,0,0,"USD",null,null,null,null,20230613,null,"XSWX","BS",10,0]
["Kuros N","CH0325814116","KURN",32581411,21.3,21.65,21.1,20250124,21.35,21.5,62112,0,2,62114,"CHF",20241114,32,20240129,4.52,20160623,null,"XSWX","RS","CH",0,23.48]
["Landis+Gyr N","CH0371153492","LAND",37115349,64.6,64.9,64.2,20250124,63.6,64.3,81761,0,7442,89203,"CHF",20240710,83.4,20241219,54,20170721,null,"XSWX","RS","CH",0,62.63]
["LECLANCHE N","CH0110303119","LECN",11030311,0.2,0.209,0.193,20250124,0.191,0.195,67980,0,0,67980,"CHF",20240326,0.632,20241024,0.04,20100326,null,"XSWX","RS","CH",0,0.18]
["LEM N","CH0022427626","LEHN",2242762,842,858,816,20250124,818,816,2353,0,41,2394,"CHF",20240129,2085,20241220,715,20050923,null,"XSWX","RS","CH",0,828.4]
["LEONTEQ N","CH0190891181","LEON",19089118,18.84,19.12,18.6,20250124,18.82,18.84,29199,0,6077,35276,"CHF",20240129,33.05,20250113,17.7,20121019,null,"XSWX","RS","CH",0,21.42]
["LINDT N","CH0010570759","LISN",1057075,102600,102600,100800,20250124,101000,100800,87,0,1,88,"CHF",20240207,113600,20250113,97000,20170918,null,"XSWX","RS","CH",0,99595.45]
["LINDT N 2.LINIE","CH1192548399","LISNE",119254839,100600,null,null,20250123,100600,null,0,0,0,0,"CHF",20240209,113600,20241216,97600,20240802,20260731,"XSWX","RS","CH",0,99962.3]
["LINDT PS","CH0010570767","LISP",1057076,10380,10410,10270,20250124,10260,10270,2224,0,58,2282,"CHF",20240209,11430,20250113,9755,20000508,null,"XSWX","PC","CH",0,10088.58]
["LINDT PS 2.LINIE","CH1192548407","LISPE",119254840,10400,10410,10310,20250124,10260,10330,400,0,0,400,"CHF",20240209,11430,20250113,9770,20240802,20260731,"XSWX","PC","CH",0,10102.22]
["LIECHT LANDBK N","LI0355147575","LLBN",35514757,74.2,74.9,74,20250124,74,74,3648,0,10,3658,"CHF",20240819,76.5,20240425,67.1,20170518,null,"XSWX","RS","LI",0,70.54]
["LILLY ELI","US5324571083","LLY",947556,685,null,null,20250123,685,null,0,0,0,0,"CHF",20240703,830,20240205,590,19951208,null,"XSWX","RS","US",0,714.5]
["lastminute.com N.V.","NL0010733960","LMN",23806732,15.92,16,15.92,20250124,16,16,1450,0,0,1450,"CHF",20240130,24.5,20241220,15.2,20140415,null,"XSWX","BS","NL",0,16.42]
["LOGITECH N","CH0025751329","LOGN",2575132,82.52,83.76,82.14,20250124,82.24,83,618869,0,39316,658185,"CHF",20240606,93.5,20241113,67.52,20201207,null,"XSWX","RS","CH",0,74.2]
["LOGITECH N 2.LINIE","CH1282125983","LOGNE",128212598,82.32,83.68,82.32,20250124,81.9,83.68,21811,0,0,21811,"CHF",20240606,93.28,20241113,67.66,20230728,20260727,"XSWX","RS","CH",0,72.64]
["LONZA N","CH0013841017","LONN",1384101,591,591,582,20250124,583.2,586.6,142572,3900,6728,153200,"CHF",20250124,591,20240129,417.3,20201207,null,"XSWX","RS","CH",0,539.49]
["LONZA N 2. LINIE","CH1255014495","LONNE",125501449,589.8,589.8,583.6,20250124,583,585.4,7700,0,0,7700,"CHF",20250124,589.8,20240129,422,20230403,20250402,"XSWX","RS","CH",0,543.97]
["LUZERNER KB N","CH1252930610","LUKN",125293061,68.4,69.1,68.4,20250124,69.2,69.1,7035,0,46,7081,"CHF",20240201,73.5,20240911,60.5,20230425,null,"XSWX","RS","CH",0,65.08]
["MEYER BURGER N","CH1357065999","MBTN",135706599,1.96,2.1,1.95,20250124,2.034,2.034,193926,0,5065,198991,"CHF",20240130,105.75,20241121,0.301,20240701,null,"XSWX","RS","CH",0,1.79]
["MCH GROUP N","CH0039542854","MCHN",3954285,3.9,4.07,3.9,20250124,4.02,4.05,2792,0,0,2792,"CHF",20240513,5.88,20240208,3.5,20080519,null,"XSWX","RS","CH",0,4.08]
["MEDARTIS N","CH0386200239","MED",38620023,71.5,72.4,70.2,20250124,72.4,72.4,2891,0,148,3039,"CHF",20240328,90,20241119,44.15,20180323,null,"XSWX","RS","CH",0,56.08]
["MEDMIX N","CH1129677105","MEDX",112967710,12.42,12.52,12.14,20250124,11.9,12.14,95772,0,627,96399,"CHF",20240202,17.7,20241220,8.1,20210930,null,"XSWX","RS","CH",0,9.6]
["Metall Zug AG","CH0039821084","METN",3982108,992,1000,978,20250124,980,986,716,0,200,916,"CHF",20240304,1485,20250124,978,20080526,null,"XSWX","RS","CH",0,1097.93]
["MIKRON N","CH0003390066","MIKN",339006,16.4,16.55,16.4,20250124,16.4,16.4,8370,0,247,8617,"CHF",20240717,20,20241217,13.05,19960802,null,"XSWX","RS","CH",0,14.42]
["3M","US88579Y1010","MMM",1405105,132,null,null,20250121,132,null,0,0,0,0,"CHF",20250121,132,20240312,79,20020409,null,"XSWX","RS","US",0,118.56]
["MOBIMO N","CH0011108872","MOBN",1110887,302.5,305,301.5,20250124,304.5,305,4344,0,104,4448,"CHF",20250124,305,20240618,249.5,20050623,null,"XSWX","RS","CH",2084,284.66]
["MOLECULAR PARTNERS N","CH0256379097","MOLN",25637909,4.845,4.895,4.65,20250124,4.85,4.685,12071,0,471,12542,"CHF",20240619,9.5,20240429,3.105,20141105,null,"XSWX","RS","CH",0,4.99]
["MEDACTA GROUP N","CH0468525222","MOVE",46852522,111,112.6,111,20250124,110.6,112,8585,250,98,8933,"CHF",20240214,135,20241220,103.6,20190404,null,"XSWX","RS","CH",3008,111.01]
["MOBILEZONE N","CH0276837694","MOZN",27683769,11.36,11.44,11.28,20250124,11.26,11.38,115638,0,3080,118718,"CHF",20240308,15.26,20241219,9.57,20150428,null,"XSWX","RS","CH",0,11.82]
["MOBILEZONE N 2. LINIE","CH1143739519","MOZN1",114373951,15.66,null,null,20221020,15.66,null,0,0,0,0,"CHF",null,null,null,null,20220822,20250821,"XSWX","RS","CH",0]
["MEIER TOBLER N","CH0208062627","MTG",20806262,28,28.5,27.45,20250124,28,28.1,6503,0,1058,7561,"CHF",20240205,37.9,20240910,23.85,20130410,null,"XSWX","RS","CH",0,27.64]
["nebag N","CH0005059438","NBEN",505943,6.5,6.55,6.45,20250124,6.55,6.5,6640,0,0,6640,"CHF",20240209,7.7,20250103,6.3,20051104,null,"XSWX","RS","CH",0,6.41]
["NATURENERGIE N","CH0039651184","NEAG",3965118,33.4,33.6,32.8,20250124,33.3,33.1,1825,0,0,1825,"CHF",20240715,40.5,20250121,32.3,20080627,null,"XSWX","RS","CH",0,34.21]
["NESTLE N","CH0038863350","NESN",3886335,74.68,75.38,74.24,20250124,74.7,74.9,4313851,326250,316562,4956663,"CHF",20240206,100.56,20241220,72.82,20201207,null,"XSWX","RS","CH",0,76.37]
["NIBE Industrier AB N","SE0015988019","NIBEB",111709033,3.596,null,null,20250123,3.596,null,0,0,0,0,"CHF",20240213,5.622,20250113,3.127,20210525,null,"XSWX","RS","SE",0,3.57]
["NOVARTIS N","CH0012005267","NOVN",1200526,90.26,90.97,89.89,20250124,90.26,90.96,2958913,362000,140094,3461007,"CHF",20240902,102.72,20240419,83.63,20201207,null,"XSWX","RS","CH",0,91.14]
["NOVARTIS  N 2. LINIE","CH0038459415","NOVNEE",3845941,90.27,90.58,90.06,20250124,90.23,90.56,400000,0,0,400000,"CHF",20240902,102.82,20240419,84.15,20200311,20260313,"XSWX","RS","CH",0,91.37]
["Novavest Real Estate N","CH0212186248","NREN",21218624,35,35,34.7,20250124,35.2,34.9,6646,0,0,6646,"CHF",20250107,35.7,20240809,31.7,20191216,null,"XSWX","RS","CH",0,34.62]
["NEWRON PHARMA N","IT0004147952","NWRN",2791431,9.43,9.61,9.28,20250124,9.35,9.35,77417,0,0,77417,"CHF",20240624,11.2,20240418,6.1,20061212,null,"XSWX","RS","IT",0,8.4]
["ORASCOM DEVELOPMENT HLD AG N","CH0038285679","ODHN",3828567,5.58,5.6,5.58,20250124,5.6,5.6,13283,0,140,13423,"CHF",20241218,5.76,20240626,3.2,20080514,null,"XSWX","RS","CH",0,5.41]
["OC OERLIKON N","CH0000816824","OERL",81682,3.594,3.648,3.54,20250124,3.54,3.54,387820,0,2027,389847,"CHF",20240619,5.115,20250113,3.346,20100401,null,"XSWX","RS","CH",0,3.63]
["O FUESSLI N","CH0003420806","OFN",342080,77,77.2,76.6,20250124,77,77,1114,0,0,1114,"CHF",20240415,83.6,20240131,71.4,19960802,null,"XSWX","RS","CH",0,76.81]
["ORIOR N","CH0111677362","ORON",11167736,38.85,39.5,38.5,20250124,38.5,38.6,8912,0,208,9120,"CHF",20240129,68.1,20241115,36.4,20100422,null,"XSWX","RS","CH",0,40.4]
["Peach Property N","CH0118530366","PEAN",11853036,8.2,8.2,7.65,20250124,7.86,7.77,136802,0,0,136802,"CHF",20241128,13.92,20240822,6.3,20101112,null,"XSWX","RS","CH",0,9.47]
["PERROT DUVAL I","CH0252620700","PEDU",25262070,60,null,null,20250123,60,null,0,0,0,0,"CHF",20240813,70.5,20240611,35.2,20141110,null,"XSWX","BS","CH",0,59.79]
["PRIVATE EQUITY N","CH0006089921","PEHN",608992,75,76,75,20250124,75,75,492,0,0,492,"CHF",20240605,78,20240805,65,20060516,null,"XSWX","RS","CH",0,72]
["PEPSICO","US7134481081","PEP",961618,138,null,null,20241120,138,null,0,0,0,0,"CHF",20240719,152,20241120,138,19951208,null,"XSWX","RS","US",0,138.5]
["PARTNERS GROUP N","CH0024608827","PGHN",2460882,1389.5,1412.5,1388.5,20250124,1404,1408.5,58590,400,5019,64009,"CHF",20250124,1412.5,20240805,1045,20201207,null,"XSWX","RS","CH",0,1269.95]
["PIERER Mobility AG","AT0000KTMI02","PKTM",41860974,17.88,19.48,16.22,20250124,15.58,16.5,73996,3074,2175,79245,"CHF",20240209,50.8,20241113,6.1,20180525,null,"XSWX","BS","AT",0,11.61]
["PLAZZA N","CH0284142913","PLAN",28414291,345,347,344,20250124,343,344,1139,0,1,1140,"CHF",20250124,347,20240626,291,20150626,null,"XSWX","RS","CH",0,331.45]
["PHILIP MRRS INT-WI","US7181721090","PMI",3754629,110,null,null,20250107,110,null,0,0,0,0,"CHF",20241119,116,20240201,78,20080331,null,"XSWX","RS","US",0,114.77]
["PHOENIX MECANO N","CH1261338102","PMN",126133810,415,417,412,20250124,417,417,307,0,17,324,"CHF",20240516,536,20250113,400,20230526,null,"XSWX","RS","CH",0,436.56]
["PHOENIX MECANO N 2. LINIE","CH1305603651","PMNE",130560365,415,422,415,20250124,422,422,84,0,0,84,"CHF",20240516,530,20250113,407,20231115,20251114,"XSWX","RS","CH",0,440.25]
["POLYPEPTIDE N","CH1110760852","PPGN",111076085,26.95,27.6,26.75,20250124,27,27.2,25171,0,10573,35744,"CHF",20240813,35.8,20240205,14.56,20210429,null,"XSWX","RS","CH",0,28.08]
["PSP N","CH0018294154","PSPN",1829415,132.5,133.7,132,20250124,133.3,133.6,56379,0,563,56942,"CHF",20250124,133.7,20240612,110.9,20040513,null,"XSWX","RS","CH",0,126.74]
["ROMANDE ENERGIE N","CH1263676327","REHN",126367632,46.3,47,46.3,20250124,46.6,46.8,1151,0,13,1164,"CHF",20240522,58.8,20241118,41,20230628,null,"XSWX","RS","CH",0,44.27]
["RIETER N","CH0003671440","RIEN",367144,97.5,99,97,20250124,96.8,97.3,4460,0,50,4510,"CHF",20240528,138,20241220,81,19960802,null,"XSWX","RS","CH",0,88.87]
["RELIEF THERAPEUTICS N","CH1251125998","RLF",125112599,4,4.11,3.71,20250124,3.63,3.8,51226,0,435,51661,"CHF",20241112,7.6,20240827,1.055,20230505,null,"XSWX","RS","CH",0,5.3]
["ROCHE I","CH0012032113","RO",1203211,293,293.6,290.6,20250124,292.6,293.6,22798,0,1318,24116,"CHF",20240729,312,20240408,229.4,20010504,null,"XSWX","BS","CH",0,277.37]
["ROCHE GS","CH0012032048","ROG",1203204,274.9,276.1,273.7,20250124,274.4,275,806750,49500,20373,876623,"CHF",20240902,288.2,20240503,212.9,20201207,null,"XSWX","GC","CH",0,260.37]
["R&S GROUP N","CH1107979838","RSGN",110797983,21.5,21.5,20.7,20250124,20.5,20.7,66383,0,91,66474,"CHF",20241029,23.7,20240319,9.8,20211215,null,"XSWX","RS","CH",0,20.21]
["SANTHERA N","CH1276028821","SANN",127602882,15.18,16,15.04,20250124,15.54,15.28,51771,0,513,52284,"CHF",20250123,16.74,20241118,7.21,20230703,null,"XSWX","RS","CH",0,12.81]
["SCHINDLER N","CH0024638212","SCHN",2463821,252.5,253.5,251,20250124,253,253,13506,0,253,13759,"CHF",20241205,256.5,20240209,202,20060327,null,"XSWX","RS","CH",0,248.3]
["SCHINDLER N 2.LINIE","CH1391509895","SCHNE",139150989,247.5,null,null,20250122,247.5,null,0,0,0,0,"CHF",20241205,257,20250113,242.5,20241106,20261105,"XSWX","RS","CH",0,248.49]
["SCHINDLER PS","CH0024638196","SCHP",2463819,257.8,259.4,256.6,20250124,258.6,259.2,78582,0,4573,83155,"CHF",20241205,265,20240129,211.7,20201207,null,"XSWX","PC","CH",0,253.95]
["SCHINDLER PS 2.LINIE","CH1391509903","SCHPE",139150990,253.2,null,null,20250122,253.2,null,0,0,0,0,"CHF",20241205,265,20250113,245.6,20241106,20261105,"XSWX","PC","CH",0,253.75]
["SWISSCOM N","CH0008742519","SCMN",874251,506,508,504.5,20250124,507.5,507.5,91774,15160,7806,114740,"CHF",20241017,571,20240530,486.8,20201207,null,"XSWX","RS","CH",0,513.05]
["SCOR SE","FR0010411983","SCR",2844943,21.9,null,null,20241125,21.9,null,0,0,0,0,"CHF",20240412,29.82,20240808,16.95,20070808,null,"XSWX","RS","FR",0,22.28]
["SANDOZ GROUP N","CH1243598427","SDZ",124359842,42.89,43.48,42.44,20250124,42.5,42.74,796662,11200,91436,899298,"CHF",20250124,43.48,20240410,25.33,20231004,null,"XSWX","RS","CH",0,39.22]
["Shenzhen Senior Tech Material","US82322J1079","SENIOR",123430195,9.45,null,null,null,9.45,null,0,0,0,0,"USD",null,null,null,null,20231218,null,"XSWX","BS",10,0]
["SENSIRION N","CH0406705126","SENS",40670512,63.2,65.3,63.2,20250124,62.6,63.9,11761,0,149,11910,"CHF",20240718,84.4,20241121,50.3,20180322,null,"XSWX","RS","CH",0,57.52]
["SF Urban Properties N","CH0032816131","SFPN",3281613,97.2,97.6,97,20250124,97.6,97.2,1161,0,0,1161,"CHF",20250103,98.4,20240625,89.4,20120417,null,"XSWX","RS","CH",0,94.16]
["SFS Group N","CH0239229302","SFSN",23922930,116.4,122,115.6,20250124,121.8,120.2,54736,0,4277,59013,"CHF",20241001,133.8,20240129,102.8,20140507,null,"XSWX","RS","CH",0,123.41]
["SIEGFRIED N","CH0014284498","SFZN",1428449,998,1016,995,20250124,994,998,7799,0,490,8289,"CHF",20240916,1188,20240220,831.5,20020806,null,"XSWX","RS","CH",0,1046.2]
["ST GALLER KB N","CH0011484067","SGKN",1148406,450.5,457,450.5,20250124,454.5,457,2014,0,68,2082,"CHF",20240201,508,20240911,404,20010402,null,"XSWX","RS","CH",0,433.11]
["SGS N","CH1256740924","SGSN",125674092,85.02,86.28,84.84,20250124,86.32,86.18,340285,555,36465,377305,"CHF",20240926,98.4,20240702,78.88,20230412,null,"XSWX","RS","CH",0,89.05]
["SHL TELEMEDICINE N","IL0010855885","SHLTN",1128957,2.69,2.69,2.69,20250124,2.69,2.69,195,0,0,195,"CHF",20240404,5.9,20241205,2.2,20001115,null,"XSWX","RS","IL",0,2.54]
["SIG Group N","CH0435377954","SIGN",43537795,19.37,19.53,19.07,20250124,18.98,19.07,729891,0,19264,749155,"CHF",20240412,20.52,20240619,15.88,20180928,null,"XSWX","RS","CH",0,18.16]
["SIKA N","CH0418792922","SIKA",41879292,231.5,234.5,229.9,20250124,228.6,231,431178,14030,46681,491889,"CHF",20240515,287.6,20241223,210.4,20201207,null,"XSWX","RS","CH",0,228.54]
["SKAN N","CH0013396012","SKAN",1339601,79.4,80,79.3,20250124,79.2,79.6,1753,0,70,1823,"CHF",20240523,86.6,20241119,69.4,20211028,null,"XSWX","RS","CH",0,75.64]
["SWISS LIFE HOLDING AG N","CH0014852781","SLHN",1485278,730.6,734,728.6,20250124,732.6,732.4,51630,0,1519,53149,"CHF",20241107,739.6,20240419,599.2,20201207,null,"XSWX","RS","CH",0,708.97]
["SWISS LIFE HOLDING N 2. LINIE","CH0445395269","SLHNE",44539526,730,733.8,729.8,20250124,732.2,732.8,2800,0,0,2800,"CHF",20250123,735.6,20240209,612.2,20241209,20260529,"XSWX","RS","CH",0,702.6]
["SNB N","CH0001319265","SNBN",131926,3650,3660,3590,20250124,3680,3660,53,0,0,53,"CHF",20240322,4270,20241114,3030,19960802,null,"XSWX","RS","CH",0,3429.78]
["SONOVA N","CH0012549785","SOON",1254978,319.7,319.7,315.8,20250124,314.8,317,119112,0,14197,133309,"CHF",20241029,337.2,20240419,244.1,20201207,null,"XSWX","RS","CH",0,306.72]
["SONOVA N 2. LINIE","CH1180512795","SOONE",118051279,228.6,null,null,20230131,228.6,null,0,0,0,0,"CHF",null,null,null,null,20220419,20250418,"XSWX","RS","CH",0]
["SPEXIS N","CH0106213793","SPEX",10621379,0.045,null,null,20240731,0.01,null,0,0,0,0,"CHF",20240129,0.395,20240612,0.0304,20180515,20250319,"XSWX","RS","CH",0]
["SWISS PRIME SITE N","CH0008038389","SPSN",803838,102.4,103.4,102.2,20250124,103.2,103.3,112148,0,3017,115165,"CHF",20250124,103.4,20240612,82.6,20140922,null,"XSWX","RS","CH",0,97.03]
["SWISSQUOTE N","CH0010675863","SQN",1067586,398,399.8,396.4,20250124,397.6,398.8,29050,0,688,29738,"CHF",20250124,399.8,20240129,210,20000529,null,"XSWX","RS","CH",0,343.04]
["STADLER RAIL N","CH0002178181","SRAIL",217818,20.3,20.4,19.94,20250124,19.78,19.98,217449,0,12344,229793,"CHF",20240515,29.7,20241119,18.5,20190412,null,"XSWX","RS","CH",0,20.58]
["SWISS RE N","CH0126881561","SREN",12688156,138.05,138.8,137.65,20250124,138.6,138.4,614146,156230,7977,778353,"CHF",20250124,138.8,20240419,96.72,20201207,null,"XSWX","RS","CH",0,127.42]
["STARRAGTORNOSGr N","CH0002361068","STGN",236106,40.2,41.2,40.2,20250124,40,41.2,520,0,0,520,"CHF",20240627,54.5,20241118,35.2,19980316,null,"XSWX","RS","CH",0,38.21]
["Swiss Steel Holding AG","CH1351577726","STLN",135157772,2.32,2.9,2,20250124,3.8,2.01,86675,0,0,86675,"CHF",20240408,18.48,20241204,1.01,20240529,null,"XSWX","RS","CH",0,3.54]
["STRAUMANN N","CH1175448666","STMN",117544866,130.8,131.9,130.25,20250124,129.35,130.95,248365,9600,7881,265846,"CHF",20240308,151.5,20240805,103.75,20220420,null,"XSWX","RS","CH",0,116.67]
["SCHLATTER N","CH0002277314","STRN",227731,21.6,21.6,21.6,20250124,22,21.6,118,0,0,118,"CHF",20240607,28,20240912,20,19960802,null,"XSWX","RS","CH",0,22.39]
["SULZER N","CH0038388911","SUN",3838891,147.6,149,146.6,20250124,146.6,147.8,28532,0,964,29496,"CHF",20250122,150.6,20240201,82.3,20130923,null,"XSWX","RS","CH",0,134.77]
["SUNRISE N","CH1386220409","SUNN",138622040,43.5,44.36,43.5,20250124,43.5,43.99,166119,0,7065,173184,"CHF",20241115,46.97,20241218,38.305,20241115,null,"XSWX","RS","CH",0,41.33]
["Supcon Technology Co.","US98956C1018","SUPCON",125233142,18.7,null,null,null,18.7,null,0,0,0,0,"USD",null,null,null,null,20230417,null,"XSWX","BS",10,0]
["SOFTWAREONE N","CH0496451508","SWON",49645150,5.95,6.13,5.95,20250124,6.05,6.07,378524,0,15046,393570,"CHF",20240718,17.7,20241223,5.68,20191025,null,"XSWX","RS","CH",0,7.15]
["SCHWEITER N","CH1248667003","SWTQ",124866700,481,488,470,20250124,471.5,470,4240,0,431,4671,"CHF",20240402,528,20240805,372,20230413,null,"XSWX","RS","CH",0,417.56]
["TECAN GROUP AG N","CH0012100191","TECN",1210019,229,232.2,226.8,20250124,227.4,231.6,28397,0,325,28722,"CHF",20240312,392,20241220,192.7,20010504,null,"XSWX","RS","CH",0,213.69]
["TEMENOS N","CH0012453913","TEMN",1245391,77,77.45,76.75,20250124,77,77.15,123764,9931,11915,145610,"CHF",20240206,89.68,20240805,52.65,20201207,null,"XSWX","RS","CH",0,63.38]
["TITL BN BERG N","CH0527044959","TIBN",52704495,41.4,41.9,39.2,20250124,38.9,39.2,10548,0,0,10548,"CHF",20240202,43.9,20241202,36.9,20200403,null,"XSWX","RS","CH",0,39.01]
["THURGAUER KB PS","CH0231351104","TKBP",23135110,129,132,128,20250124,131,130.5,1757,0,0,1757,"CHF",20250124,132,20240209,117,20140407,null,"XSWX","PC","CH",0,126.69]
["TX GROUP N","CH0011178255","TXGN",1117825,180,181,178.8,20250124,179.8,179.8,803,0,274,1077,"CHF",20250106,185.6,20240130,126.8,20001002,null,"XSWX","RS","CH",0,168.87]
["UBS GROUP N","CH0244767585","UBSG",24476758,31.84,32.03,31.65,20250124,31.7,31.86,5143976,300,446485,5590761,"CHF",20250124,32.03,20240805,22.53,20201207,null,"XSWX","RS","CH",0,28.54]
["UBS GROUP N 2. LINIE","CH1330824975","UBSGE",133082497,27.03,null,null,20241219,27.03,null,0,0,0,0,"CHF",20241213,28.69,20240805,22.83,20240403,20260402,"XSWX","RS","CH",0,27.73]
["U-BLOX N","CH0033361673","UBXN",3336167,69,70.8,68.2,20250124,68.2,68.2,17422,0,163,17585,"CHF",20240613,102.4,20241025,63.5,20071026,null,"XSWX","RS","CH",0,68.7]
["SWATCH GROUP I","CH0012255151","UHR",1225515,166,172.8,164.45,20250124,164.4,170.5,222979,2400,11079,236458,"CHF",20240216,222.7,20240923,148.85,20201207,null,"XSWX","BS","CH",0,164.34]
["SWATCH GROUP N","CH0012255144","UHRN",1225514,32.5,33.65,32.25,20250124,32.05,33.05,80712,0,12202,92914,"CHF",20240216,42.85,20240923,29.35,20070924,null,"XSWX","RS","CH",0,31.86]
["VAT GROUP N","CH0311864901","VACN",31186490,343.7,351.4,343,20250124,341.9,345.8,71082,4200,6017,81299,"CHF",20240716,528,20250113,325.5,20160414,null,"XSWX","RS","CH",0,348.99]
["VAUDOISE ASSU N","CH0021545667","VAHN",2154566,504,506,499,20250124,504,504,1537,0,9,1546,"CHF",20250124,506,20240805,422,20050627,null,"XSWX","RS","CH",0,485.8]
["VARIA US PROPERTIES N","CH0305285295","VARN",30528529,30,30.3,30,20250124,30.3,30.3,981,0,0,981,"CHF",20240207,38,20241118,24.3,20161208,null,"XSWX","RS","CH",0,28.48]
["VALIANT N","CH0014786500","VATN",1478650,108.2,109.6,108,20250124,109,109,7706,0,548,8254,"CHF",20240521,111,20240805,95.1,20021209,null,"XSWX","RS","CH",0,104.41]
["IVF HARTMANN N","CH0187624256","VBSN",18762425,150,151,150,20250124,150,150,120,0,0,120,"CHF",20241210,153,20240129,107,20120716,null,"XSWX","RS","CH",0,146.83]
["VETROPACK N","CH0530235594","VETN",53023559,24.5,25.15,24.4,20250124,24.5,24.5,17013,11900,260,29173,"CHF",20240315,41.45,20250114,23.15,20200504,null,"XSWX","RS","CH",0,26.12]
["VILLARS N","CH0002609656","VILN",260965,585,null,null,20250123,585,null,0,0,0,0,"CHF",20240227,715,20240131,550,19960802,null,"XSWX","RS","CH",0,571.71]
["VALARTIS GROUP N","CH0367427686","VLRT",36742768,12.5,12.5,12.5,20250124,12.5,12.5,200,0,0,200,"CHF",20241206,12.8,20240902,10,20170523,null,"XSWX","RS","CH",0,12.2]
["VONTOBEL N","CH0012335540","VONN",1233554,65.7,66.1,65.6,20250124,65.9,66,52772,0,434,53206,"CHF",20250124,66.1,20240417,48,20010611,null,"XSWX","RS","CH",0,60.87]
["VPB VADUZ N","LI0315487269","VPBN",31548726,81,82,80.6,20250124,80.4,80.6,2483,0,0,2483,"CHF",20240425,97.6,20241018,68.2,20160506,null,"XSWX","RS","LI",0,75.52]
["VZ HOLDING N","CH0528751586","VZN",52875158,154.6,156,153.6,20250124,155,156,17200,0,1044,18244,"CHF",20250124,156,20240206,98.9,20200421,null,"XSWX","RS","CH",0,145.03]
["V-ZUG N","CH0542483745","VZUG",54248374,45.9,47,45.6,20250124,46.3,47,5151,0,10,5161,"CHF",20240129,64.1,20241121,44.9,20200625,null,"XSWX","RS","CH",0,48.75]
["WARTECK N","CH0002619481","WARN",261948,1885,1905,1875,20250124,1900,1895,151,0,0,151,"CHF",20250120,1935,20240606,1610,19960802,null,"XSWX","RS","CH",0,1833.82]
["WISeKey N","CH1276062754","WIHN",127606275,16.3,16.75,14.75,20250124,15.6,15,21733,0,0,21733,"CHF",20241216,23,20241114,2.85,20230630,null,"XSWX","RS","CH",0,13.63]
["Will Semiconductor","US96908C1128","WILL",130378868,14.4,null,null,null,14.4,null,0,0,0,0,"USD",null,null,null,null,20231110,null,"XSWX","BS",10,0]
["WALLISER KB N","CH0305951201","WKBN",30595120,111,112,110.5,20250124,112.5,111.5,699,0,0,699,"CHF",20240419,117.5,20240130,107,20160118,null,"XSWX","RS","CH",0,110.86]
["XLIFE SCIENCES N","CH0461929603","XLS",46192960,24,25,23.2,20250124,23.1,24,3341,0,0,3341,"CHF",20240319,51,20241107,22.5,20220211,null,"XSWX","RS","CH",0,25.92]
["Yangzhou Yangjie Electronic","US98490B1061","YJET",124722475,15,null,null,null,15,null,0,0,0,0,"USD",null,null,null,null,20230418,null,"XSWX","BS",10,0]
["YPSOMED HLDG","CH0019396990","YPSN",1939699,357,372.5,354.5,20250124,362,364,15998,130,870,16998,"CHF",20240926,439,20241220,261,20040922,null,"XSWX","RS","CH",0,358.01]
["Youngtimers AG","CH0006326851","YTME",632685,0.72,null,null,20250122,0.72,null,0,0,0,0,"CHF",20241105,1.3,20240405,0.38,20000516,null,"XSWX","BS","CH",0,0.88]
["ZIMMER HLD","US98956P1021","ZBH",1262932,109,null,null,20240424,109,null,0,0,0,0,"CHF",20240424,113,20240424,113,20031002,null,"XSWX","RS","US",0]
["ZEHNDER N","CH0276534614","ZEHN",27653461,50.8,50.8,49.65,20250124,49.55,49.65,18781,0,1296,20077,"CHF",20240523,62.2,20241122,40.4,20150427,null,"XSWX","RS","CH",0,45.27]
["Zhejiang HangKe Technology","US98955P2020","ZHT",123489684,9.8,null,null,null,9.8,null,0,0,0,0,"USD",null,null,null,null,20230222,null,"XSWX","BS",10,0]
["ZUEBLIN IMM N","CH0312309682","ZUBN",31230968,36,36.4,36,20250124,36,36,881,0,2,883,"CHF",20250123,36.6,20240130,23.8,20160304,null,"XSWX","RS","CH",0,32.94]
["ZUGER KB N","CH0493891243","ZUGER",49389124,8500,8500,8420,20250124,8500,8420,12,0,0,12,"CHF",20250109,8640,20240201,7600,20200108,null,"XSWX","RS","CH",0,8212.1]
["ZUG ESTATES HOLDING AG","CH0148052126","ZUGN",14805212,1990,2000,1990,20250124,2010,2000,7,0,0,7,"CHF",20250117,2080,20240129,1625,20120702,null,"XSWX","RS","CH",0,1998.31]
["ZURICH INSURANCE N","CH0011075394","ZURN",1107539,537.2,541,535.4,20250124,540,539,202348,28815,4332,235495,"CHF",20241202,564,20240209,428.2,20201207,null,"XSWX","RS","CH",0,537.77]
["ZWAHLEN I","CH0002661731","ZWM",266173,134,null,null,20250113,134,null,0,0,0,0,"CHF",20240902,163,20240221,112,19960802,null,"XSWX","BS","CH",0,119.7]

{"sheet":"Tabelle1","index":4,"n_rows":149,"n_cols":14,"rows_kept":149,"cut":false,"hidden":false,"merged":[[61,2,61,11]]}
[null,null,"VERÄNDERUNGSRATEN",null,null,null,null,null,null,null,null,null,null,"Durchschnittliche Gewinnveränderungsraten"]
[null,null,"2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ABB LTD N ",{"$f":"('SMI Analyse KGV'!M15-'SMI Analyse KGV'!L15)/ABS('SMI Analyse KGV'!L15)","v":0.0254237288135593},{"$f":"('SMI Analyse KGV'!N15-'SMI Analyse KGV'!M15)/ABS('SMI Analyse KGV'!M15)","v":-0.0661157024793389},{"$f":"('SMI Analyse KGV'!O15-'SMI Analyse KGV'!N15)/ABS('SMI Analyse KGV'!N15)","v":-0.230088495575221},{"$f":"('SMI Analyse KGV'!P15-'SMI Analyse KGV'!O15)/ABS('SMI Analyse KGV'!O15)","v":0.0114942528735632},{"$f":"('SMI Analyse KGV'!Q15-'SMI Analyse KGV'!P15)/ABS('SMI Analyse KGV'!P15)","v":0.181818181818182},{"$f":"('SMI Analyse KGV'!R15-'SMI Analyse KGV'!Q15)/ABS('SMI Analyse KGV'!Q15)","v":-0.0192307692307692},{"$f":"('SMI Analyse KGV'!S15-'SMI Analyse KGV'!R15)/ABS('SMI Analyse KGV'!R15)","v":-0.343137254901961},{"$f":"('SMI Analyse KGV'!T15-'SMI Analyse KGV'!S15)/ABS('SMI Analyse KGV'!S15)","v":2.64179104477612},{"$f":"('SMI Analyse KGV'!U15-'SMI Analyse KGV'!T15)/ABS('SMI Analyse KGV'!T15)","v":-0.069672131147541},{"$f":"('SMI Analyse KGV'!V15-'SMI Analyse KGV'!U15)/ABS('SMI Analyse KGV'!U15)","v":-0.427312775330396},{"$f":"('SMI Analyse KGV'!W15-'SMI Analyse KGV'!V15)/ABS('SMI Analyse KGV'!V15)","v":0.546153846153846},{"$f":"AVERAGE(D13:M13)","v":0.222570019695648}]
[null," "]
[null,"ALCON N 1)"," "," "," "," "," ",{"$f":"('SMI Analyse KGV'!R17-'SMI Analyse KGV'!Q17)/ABS('SMI Analyse KGV'!Q17)","v":-1.88461538461538},{"$f":"('SMI Analyse KGV'!S17-'SMI Analyse KGV'!R17)/ABS('SMI Analyse KGV'!R17)","v":-1.91304347826087},{"$f":"('SMI Analyse KGV'!T17-'SMI Analyse KGV'!S17)/ABS('SMI Analyse KGV'!S17)","v":0.186567164179104},{"$f":"('SMI Analyse KGV'!U17-'SMI Analyse KGV'!T17)/ABS('SMI Analyse KGV'!T17)","v":1.69724770642202},{"$f":"('SMI Analyse KGV'!V17-'SMI Analyse KGV'!U17)/ABS('SMI Analyse KGV'!U17)","v":-0.105263157894737},{"$f":"('SMI Analyse KGV'!W17-'SMI Analyse KGV'!V17)/ABS('SMI Analyse KGV'!V17)","v":1.88235294117647},{"$f":"AVERAGE(D15:M15)","v":-0.0227923681655663}]
[null," "]
[null,"GEBERIT N",{"$f":"('SMI Analyse KGV'!M19-'SMI Analyse KGV'!L19)/ABS('SMI Analyse KGV'!L19)","v":0.125364431486881},{"$f":"('SMI Analyse KGV'!N19-'SMI Analyse KGV'!M19)/ABS('SMI Analyse KGV'!M19)","v":0.145077720207254},{"$f":"('SMI Analyse KGV'!O19-'SMI Analyse KGV'!N19)/ABS('SMI Analyse KGV'!N19)","v":-0.147058823529412},{"$f":"('SMI Analyse KGV'!P19-'SMI Analyse KGV'!O19)/ABS('SMI Analyse KGV'!O19)","v":0.312997347480106},{"$f":"('SMI Analyse KGV'!Q19-'SMI Analyse KGV'!P19)/ABS('SMI Analyse KGV'!P19)","v":-0.0363636363636363},{"$f":"('SMI Analyse KGV'!R19-'SMI Analyse KGV'!Q19)/ABS('SMI Analyse KGV'!Q19)","v":0.145352900069881},{"$f":"('SMI Analyse KGV'!S19-'SMI Analyse KGV'!R19)/ABS('SMI Analyse KGV'!R19)","v":0.0939597315436241},{"$f":"('SMI Analyse KGV'!T19-'SMI Analyse KGV'!S19)/ABS('SMI Analyse KGV'!S19)","v":-0.0027886224205243},{"$f":"('SMI Analyse KGV'!U19-'SMI Analyse KGV'!T19)/ABS('SMI Analyse KGV'!T19)","v":0.1834451901566},{"$f":"('SMI Analyse KGV'!V19-'SMI Analyse KGV'!U19)/ABS('SMI Analyse KGV'!U19)","v":-0.0354442344045369},{"$f":"('SMI Analyse KGV'!W19-'SMI Analyse KGV'!V19)/ABS('SMI Analyse KGV'!V19)","v":-0.10093091621754},{"$f":"AVERAGE(D17:M17)","v":0.0558246656521815}]
[null," "]
[null,"GIVAUDAN N",{"$f":"('SMI Analyse KGV'!M21-'SMI Analyse KGV'!L21)/ABS('SMI Analyse KGV'!L21)","v":0.177926421404682},{"$f":"('SMI Analyse KGV'!N21-'SMI Analyse KGV'!M21)/ABS('SMI Analyse KGV'!M21)","v":0.14234336551202},{"$f":"('SMI Analyse KGV'!O21-'SMI Analyse KGV'!N21)/ABS('SMI Analyse KGV'!N21)","v":0.111184755592378},{"$f":"('SMI Analyse KGV'!P21-'SMI Analyse KGV'!O21)/ABS('SMI Analyse KGV'!O21)","v":0.0339994035192365},{"$f":"('SMI Analyse KGV'!Q21-'SMI Analyse KGV'!P21)/ABS('SMI Analyse KGV'!P21)","v":0.118257859821171},{"$f":"('SMI Analyse KGV'!R21-'SMI Analyse KGV'!Q21)/ABS('SMI Analyse KGV'!Q21)","v":-0.0797007995873099},{"$f":"('SMI Analyse KGV'!S21-'SMI Analyse KGV'!R21)/ABS('SMI Analyse KGV'!R21)","v":0.0592769058295965},{"$f":"('SMI Analyse KGV'!T21-'SMI Analyse KGV'!S21)/ABS('SMI Analyse KGV'!S21)","v":0.0578118798782907},{"$f":"('SMI Analyse KGV'!U21-'SMI Analyse KGV'!T21)/ABS('SMI Analyse KGV'!T21)","v":0.105177588794397},{"$f":"('SMI Analyse KGV'!V21-'SMI Analyse KGV'!U21)/ABS('SMI Analyse KGV'!U21)","v":0.0468484779902682},{"$f":"('SMI Analyse KGV'!W21-'SMI Analyse KGV'!V21)/ABS('SMI Analyse KGV'!V21)","v":0.0428061831153388},{"$f":"AVERAGE(D19:M19)","v":0.0638005620465387}]
[null," "]
[null,"HOLCIM N ",{"$f":"('SMI Analyse KGV'!M23-'SMI Analyse KGV'!L23)/ABS('SMI Analyse KGV'!L23)","v":1.03645833333333},{"$f":"('SMI Analyse KGV'!N23-'SMI Analyse KGV'!M23)/ABS('SMI Analyse KGV'!M23)","v":0.010230179028133},{"$f":"('SMI Analyse KGV'!O23-'SMI Analyse KGV'!N23)/ABS('SMI Analyse KGV'!N23)","v":-1.7873417721519},{"$f":"('SMI Analyse KGV'!P23-'SMI Analyse KGV'!O23)/ABS('SMI Analyse KGV'!O23)","v":1.95176848874598},{"$f":"('SMI Analyse KGV'!Q23-'SMI Analyse KGV'!P23)/ABS('SMI Analyse KGV'!P23)","v":-1.93918918918919},{"$f":"('SMI Analyse KGV'!R23-'SMI Analyse KGV'!Q23)/ABS('SMI Analyse KGV'!Q23)","v":1.90647482014389},{"$f":"('SMI Analyse KGV'!S23-'SMI Analyse KGV'!R23)/ABS('SMI Analyse KGV'!R23)","v":0.46031746031746},{"$f":"('SMI Analyse KGV'!T23-'SMI Analyse KGV'!S23)/ABS('SMI Analyse KGV'!S23)","v":-0.255434782608696},{"$f":"('SMI Analyse KGV'!U23-'SMI Analyse KGV'!T23)/ABS('SMI Analyse KGV'!T23)","v":0.357664233576642},{"$f":"('SMI Analyse KGV'!V23-'SMI Analyse KGV'!U23)/ABS('SMI Analyse KGV'!U23)","v":0.467741935483871},{"$f":"('SMI Analyse KGV'!W23-'SMI Analyse KGV'!V23)/ABS('SMI Analyse KGV'!V23)","v":-0.0201465201465202},{"$f":"AVERAGE(D21:M21)","v":0.115208485319967}]
[null," "]
[null,"KÜHNE & NAGEL",{"$f":"('SMI Analyse KGV'!M25-'SMI Analyse KGV'!L25)/ABS('SMI Analyse KGV'!L25)","v":0.25},{"$f":"('SMI Analyse KGV'!N25-'SMI Analyse KGV'!M25)/ABS('SMI Analyse KGV'!M25)","v":0.0560000000000001},{"$f":"('SMI Analyse KGV'!O25-'SMI Analyse KGV'!N25)/ABS('SMI Analyse KGV'!N25)","v":0.0681818181818181},{"$f":"('SMI Analyse KGV'!P25-'SMI Analyse KGV'!O25)/ABS('SMI Analyse KGV'!O25)","v":0.0620567375886526},{"$f":"('SMI Analyse KGV'!Q25-'SMI Analyse KGV'!P25)/ABS('SMI Analyse KGV'!P25)","v":0.0283806343906511},{"$f":"('SMI Analyse KGV'!R25-'SMI Analyse KGV'!Q25)/ABS('SMI Analyse KGV'!Q25)","v":0.0438311688311688},{"$f":"('SMI Analyse KGV'!S25-'SMI Analyse KGV'!R25)/ABS('SMI Analyse KGV'!R25)","v":0.0373250388802489},{"$f":"('SMI Analyse KGV'!T25-'SMI Analyse KGV'!S25)/ABS('SMI Analyse KGV'!S25)","v":-0.0119940029985008},{"$f":"('SMI Analyse KGV'!U25-'SMI Analyse KGV'!T25)/ABS('SMI Analyse KGV'!T25)","v":1.56145675265554},{"$f":"('SMI Analyse KGV'!V25-'SMI Analyse KGV'!U25)/ABS('SMI Analyse KGV'!U25)","v":0.305094786729858},{"$f":"('SMI Analyse KGV'!W25-'SMI Analyse KGV'!V25)/ABS('SMI Analyse KGV'!V25)","v":-0.454380390376759},{"$f":"AVERAGE(D23:M23)","v":0.169595254388268}]
[]
[null,"LOGITECH",{"$f":"('SMI Analyse KGV'!M27-'SMI Analyse KGV'!L27)/ABS('SMI Analyse KGV'!L27)","v":1.31944444444444},{"$f":"('SMI Analyse KGV'!N27-'SMI Analyse KGV'!M27)/ABS('SMI Analyse KGV'!M27)","v":-0.869565217391304},{"$f":"('SMI Analyse KGV'!O27-'SMI Analyse KGV'!N27)/ABS('SMI Analyse KGV'!N27)","v":7.83333333333333},{"$f":"('SMI Analyse KGV'!P27-'SMI Analyse KGV'!O27)/ABS('SMI Analyse KGV'!O27)","v":1.33962264150943},{"$f":"('SMI Analyse KGV'!Q27-'SMI Analyse KGV'!P27)/ABS('SMI Analyse KGV'!P27)","v":-0.00806451612903227},{"$f":"('SMI Analyse KGV'!R27-'SMI Analyse KGV'!Q27)/ABS('SMI Analyse KGV'!Q27)","v":0.235772357723577},{"$f":"('SMI Analyse KGV'!S27-'SMI Analyse KGV'!R27)/ABS('SMI Analyse KGV'!R27)","v":0.75},{"$f":"('SMI Analyse KGV'!T27-'SMI Analyse KGV'!S27)/ABS('SMI Analyse KGV'!S27)","v":1.07142857142857},{"$f":"('SMI Analyse KGV'!U27-'SMI Analyse KGV'!T27)/ABS('SMI Analyse KGV'!T27)","v":-0.313974591651543},{"$f":"('SMI Analyse KGV'!V27-'SMI Analyse KGV'!U27)/ABS('SMI Analyse KGV'!U27)","v":-0.41005291005291},{"$f":"('SMI Analyse KGV'!W27-'SMI Analyse KGV'!V27)/ABS('SMI Analyse KGV'!V27)","v":0.73542600896861},{"$f":"AVERAGE(D25:M25)","v":1.03639256777387}]
[]
[null,"LONZA N",{"$f":"('SMI Analyse KGV'!M29-'SMI Analyse KGV'!L29)/ABS('SMI Analyse KGV'!L29)","v":-0.522857142857143},{"$f":"('SMI Analyse KGV'!N29-'SMI Analyse KGV'!M29)/ABS('SMI Analyse KGV'!M29)","v":1.7185628742515},{"$f":"('SMI Analyse KGV'!O29-'SMI Analyse KGV'!N29)/ABS('SMI Analyse KGV'!N29)","v":0.158590308370044},{"$f":"('SMI Analyse KGV'!P29-'SMI Analyse KGV'!O29)/ABS('SMI Analyse KGV'!O29)","v":0.0817490494296579},{"$f":"('SMI Analyse KGV'!Q29-'SMI Analyse KGV'!P29)/ABS('SMI Analyse KGV'!P29)","v":0.862917398945518},{"$f":"('SMI Analyse KGV'!R29-'SMI Analyse KGV'!Q29)/ABS('SMI Analyse KGV'!Q29)","v":-0.294339622641509},{"$f":"('SMI Analyse KGV'!S29-'SMI Analyse KGV'!R29)/ABS('SMI Analyse KGV'!R29)","v":0.156417112299465},{"$f":"('SMI Analyse KGV'!T29-'SMI Analyse KGV'!S29)/ABS('SMI Analyse KGV'!S29)","v":0.344508670520231},{"$f":"('SMI Analyse KGV'!U29-'SMI Analyse KGV'!T29)/ABS('SMI Analyse KGV'!T29)","v":2.39810834049871},{"$f":"('SMI Analyse KGV'!V29-'SMI Analyse KGV'!U29)/ABS('SMI Analyse KGV'!U29)","v":-0.586538461538462},{"$f":"('SMI Analyse KGV'!W29-'SMI Analyse KGV'!V29)/ABS('SMI Analyse KGV'!V29)","v":-0.456548347613219},{"$f":"AVERAGE(D27:M27)","v":0.438342732252193}]
[null," "]
[null,"NESTLE N ",{"$f":"('SMI Analyse KGV'!M31-'SMI Analyse KGV'!L31)/ABS('SMI Analyse KGV'!L31)","v":-0.0218750000000001},{"$f":"('SMI Analyse KGV'!N31-'SMI Analyse KGV'!M31)/ABS('SMI Analyse KGV'!M31)","v":0.44408945686901},{"$f":"('SMI Analyse KGV'!O31-'SMI Analyse KGV'!N31)/ABS('SMI Analyse KGV'!N31)","v":-0.360619469026549},{"$f":"('SMI Analyse KGV'!P31-'SMI Analyse KGV'!O31)/ABS('SMI Analyse KGV'!O31)","v":-0.0484429065743945},{"$f":"('SMI Analyse KGV'!Q31-'SMI Analyse KGV'!P31)/ABS('SMI Analyse KGV'!P31)","v":-0.156363636363636},{"$f":"('SMI Analyse KGV'!R31-'SMI Analyse KGV'!Q31)/ABS('SMI Analyse KGV'!Q31)","v":0.448275862068966},{"$f":"('SMI Analyse KGV'!S31-'SMI Analyse KGV'!R31)/ABS('SMI Analyse KGV'!R31)","v":0.279761904761905},{"$f":"('SMI Analyse KGV'!T31-'SMI Analyse KGV'!S31)/ABS('SMI Analyse KGV'!S31)","v":-0.00232558139534879},{"$f":"('SMI Analyse KGV'!U31-'SMI Analyse KGV'!T31)/ABS('SMI Analyse KGV'!T31)","v":0.412587412587413},{"$f":"('SMI Analyse KGV'!V31-'SMI Analyse KGV'!U31)/ABS('SMI Analyse KGV'!U31)","v":-0.435643564356436},{"$f":"('SMI Analyse KGV'!W31-'SMI Analyse KGV'!V31)/ABS('SMI Analyse KGV'!V31)","v":0.236842105263158},{"$f":"AVERAGE(D29:M29)","v":0.0818161583834086}]
[null," "]
[null,"NOVARTIS N ",{"$f":"('SMI Analyse KGV'!M33-'SMI Analyse KGV'!L33)/ABS('SMI Analyse KGV'!L33)","v":-0.0488431876606684},{"$f":"('SMI Analyse KGV'!N33-'SMI Analyse KGV'!M33)/ABS('SMI Analyse KGV'!M33)","v":0.116216216216216},{"$f":"('SMI Analyse KGV'!O33-'SMI Analyse KGV'!N33)/ABS('SMI Analyse KGV'!N33)","v":-0.302663438256659},{"$f":"('SMI Analyse KGV'!P33-'SMI Analyse KGV'!O33)/ABS('SMI Analyse KGV'!O33)","v":-0.0208333333333334},{"$f":"('SMI Analyse KGV'!Q33-'SMI Analyse KGV'!P33)/ABS('SMI Analyse KGV'!P33)","v":0.152482269503546},{"$f":"('SMI Analyse KGV'!R33-'SMI Analyse KGV'!Q33)/ABS('SMI Analyse KGV'!Q33)","v":0.655384615384615},{"$f":"('SMI Analyse KGV'!S33-'SMI Analyse KGV'!R33)/ABS('SMI Analyse KGV'!R33)","v":-0.0594795539033458},{"$f":"('SMI Analyse KGV'!T33-'SMI Analyse KGV'!S33)/ABS('SMI Analyse KGV'!S33)","v":-0.304347826086956},{"$f":"('SMI Analyse KGV'!U33-'SMI Analyse KGV'!T33)/ABS('SMI Analyse KGV'!T33)","v":2.01988636363636},{"$f":"('SMI Analyse KGV'!V33-'SMI Analyse KGV'!U33)/ABS('SMI Analyse KGV'!U33)","v":-0.701787394167451},{"$f":"('SMI Analyse KGV'!W33-'SMI Analyse KGV'!V33)/ABS('SMI Analyse KGV'!V33)","v":1.2397476340694},{"$f":"AVERAGE(D31:M31)","v":0.27946055530624}]
[null," "]
[null,"PARTNERS GROUP",{"$f":"('SMI Analyse KGV'!M35-'SMI Analyse KGV'!L35)/ABS('SMI Analyse KGV'!L35)","v":0.217821782178218},{"$f":"('SMI Analyse KGV'!N35-'SMI Analyse KGV'!M35)/ABS('SMI Analyse KGV'!M35)","v":0.177235772357724},{"$f":"('SMI Analyse KGV'!O35-'SMI Analyse KGV'!N35)/ABS('SMI Analyse KGV'!N35)","v":0.0352209944751381},{"$f":"('SMI Analyse KGV'!P35-'SMI Analyse KGV'!O35)/ABS('SMI Analyse KGV'!O35)","v":0.410940627084723},{"$f":"('SMI Analyse KGV'!Q35-'SMI Analyse KGV'!P35)/ABS('SMI Analyse KGV'!P35)","v":0.341371158392435},{"$f":"('SMI Analyse KGV'!R35-'SMI Analyse KGV'!Q35)/ABS('SMI Analyse KGV'!Q35)","v":0.0190341910468805},{"$f":"('SMI Analyse KGV'!S35-'SMI Analyse KGV'!R35)/ABS('SMI Analyse KGV'!R35)","v":0.173642338291249},{"$f":"('SMI Analyse KGV'!T35-'SMI Analyse KGV'!S35)/ABS('SMI Analyse KGV'!S35)","v":-0.105216622458002},{"$f":"('SMI Analyse KGV'!U35-'SMI Analyse KGV'!T35)/ABS('SMI Analyse KGV'!T35)","v":0.815546772068511},{"$f":"('SMI Analyse KGV'!V35-'SMI Analyse KGV'!U35)/ABS('SMI Analyse KGV'!U35)","v":-0.290820029027576},{"$f":"('SMI Analyse KGV'!W35-'SMI Analyse KGV'!V35)/ABS('SMI Analyse KGV'!V35)","v":-0.0138142747505758},{"$f":"AVERAGE(D33:M33)","v":0.156314092748051}]
[]
[null,"RICHEMONT 2)",{"$f":"('SMI Analyse KGV'!M37-'SMI Analyse KGV'!L37)/ABS('SMI Analyse KGV'!L37)","v":0.0222222222222222},{"$f":"('SMI Analyse KGV'!N37-'SMI Analyse KGV'!M37)/ABS('SMI Analyse KGV'!M37)","v":-0.359782608695652},{"$f":"('SMI Analyse KGV'!O37-'SMI Analyse KGV'!N37)/ABS('SMI Analyse KGV'!N37)","v":0.6723259762309},{"$f":"('SMI Analyse KGV'!P37-'SMI Analyse KGV'!O37)/ABS('SMI Analyse KGV'!O37)","v":-0.456852791878173},{"$f":"('SMI Analyse KGV'!Q37-'SMI Analyse KGV'!P37)/ABS('SMI Analyse KGV'!P37)","v":0.00934579439252337},{"$f":"('SMI Analyse KGV'!R37-'SMI Analyse KGV'!Q37)/ABS('SMI Analyse KGV'!Q37)","v":1.28101851851852},{"$f":"('SMI Analyse KGV'!S37-'SMI Analyse KGV'!R37)/ABS('SMI Analyse KGV'!R37)","v":-0.66490765171504},{"$f":"('SMI Analyse KGV'!T37-'SMI Analyse KGV'!S37)/ABS('SMI Analyse KGV'!S37)","v":0.393095093882495},{"$f":"('SMI Analyse KGV'!U37-'SMI Analyse KGV'!T37)/ABS('SMI Analyse KGV'!T37)","v":0.57},{"$f":"('SMI Analyse KGV'!V37-'SMI Analyse KGV'!U37)/ABS('SMI Analyse KGV'!U37)","v":-0.850456937136527},{"$f":"('SMI Analyse KGV'!W37-'SMI Analyse KGV'!V37)/ABS('SMI Analyse KGV'!V37)","v":6.55},{"$f":"AVERAGE(D35:M35)","v":0.714378539359905}]
[null," "]
[null,"ROCHE GS ",{"$f":"('SMI Analyse KGV'!M39-'SMI Analyse KGV'!L39)/ABS('SMI Analyse KGV'!L39)","v":0.158602150537634},{"$f":"('SMI Analyse KGV'!N39-'SMI Analyse KGV'!M39)/ABS('SMI Analyse KGV'!M39)","v":-0.163959783449343},{"$f":"('SMI Analyse KGV'!O39-'SMI Analyse KGV'!N39)/ABS('SMI Analyse KGV'!N39)","v":-0.0490286771507864},{"$f":"('SMI Analyse KGV'!P39-'SMI Analyse KGV'!O39)/ABS('SMI Analyse KGV'!O39)","v":0.0826848249027239},{"$f":"('SMI Analyse KGV'!Q39-'SMI Analyse KGV'!P39)/ABS('SMI Analyse KGV'!P39)","v":-0.0979335130278528},{"$f":"('SMI Analyse KGV'!R39-'SMI Analyse KGV'!Q39)/ABS('SMI Analyse KGV'!Q39)","v":0.216135458167331},{"$f":"('SMI Analyse KGV'!S39-'SMI Analyse KGV'!R39)/ABS('SMI Analyse KGV'!R39)","v":0.279279279279279},{"$f":"('SMI Analyse KGV'!T39-'SMI Analyse KGV'!S39)/ABS('SMI Analyse KGV'!S39)","v":0.0576184379001281},{"$f":"('SMI Analyse KGV'!U39-'SMI Analyse KGV'!T39)/ABS('SMI Analyse KGV'!T39)","v":-0.0193704600484262},{"$f":"('SMI Analyse KGV'!V39-'SMI Analyse KGV'!U39)/ABS('SMI Analyse KGV'!U39)","v":-0.0512345679012346},{"$f":"('SMI Analyse KGV'!W39-'SMI Analyse KGV'!V39)/ABS('SMI Analyse KGV'!V39)","v":-0.0689655172413792},{"$f":"AVERAGE(D37:M37)","v":0.018522548143044}]
[null," "]
[null,"SIKA",{"$f":"('SMI Analyse KGV'!M41-'SMI Analyse KGV'!L41)/ABS('SMI Analyse KGV'!L41)","v":0.227272727272727},{"$f":"('SMI Analyse KGV'!N41-'SMI Analyse KGV'!M41)/ABS('SMI Analyse KGV'!M41)","v":0.281481481481481},{"$f":"('SMI Analyse KGV'!O41-'SMI Analyse KGV'!N41)/ABS('SMI Analyse KGV'!N41)","v":0.0483815028901734},{"$f":"('SMI Analyse KGV'!P41-'SMI Analyse KGV'!O41)/ABS('SMI Analyse KGV'!O41)","v":0.22296962011358},{"$f":"('SMI Analyse KGV'!Q41-'SMI Analyse KGV'!P41)/ABS('SMI Analyse KGV'!P41)","v":0.142960191154592},{"$f":"('SMI Analyse KGV'!R41-'SMI Analyse KGV'!Q41)/ABS('SMI Analyse KGV'!Q41)","v":0.0839381508362259},{"$f":"('SMI Analyse KGV'!S41-'SMI Analyse KGV'!R41)/ABS('SMI Analyse KGV'!R41)","v":0.0502183406113536},{"$f":"('SMI Analyse KGV'!T41-'SMI Analyse KGV'!S41)/ABS('SMI Analyse KGV'!S41)","v":0.0852390852390853},{"$f":"('SMI Analyse KGV'!U41-'SMI Analyse KGV'!T41)/ABS('SMI Analyse KGV'!T41)","v":0.264367816091954},{"$f":"('SMI Analyse KGV'!V41-'SMI Analyse KGV'!U41)/ABS('SMI Analyse KGV'!U41)","v":0.104545454545455},{"$f":"('SMI Analyse KGV'!W41-'SMI Analyse KGV'!V41)/ABS('SMI Analyse KGV'!V41)","v":-0.0877914951989026},{"$f":"AVERAGE(D39:M39)","v":0.1196310147765}]
[]
[null,"SONOVA",{"$f":"('SMI Analyse KGV'!M43-'SMI Analyse KGV'!L43)/ABS('SMI Analyse KGV'!L43)","v":2.1875},{"$f":"('SMI Analyse KGV'!N43-'SMI Analyse KGV'!M43)/ABS('SMI Analyse KGV'!M43)","v":0.0529411764705883},{"$f":"('SMI Analyse KGV'!O43-'SMI Analyse KGV'!N43)/ABS('SMI Analyse KGV'!N43)","v":-0.0484171322160149},{"$f":"('SMI Analyse KGV'!P43-'SMI Analyse KGV'!O43)/ABS('SMI Analyse KGV'!O43)","v":0.0469667318982386},{"$f":"('SMI Analyse KGV'!Q43-'SMI Analyse KGV'!P43)/ABS('SMI Analyse KGV'!P43)","v":0.145794392523365},{"$f":"('SMI Analyse KGV'!R43-'SMI Analyse KGV'!Q43)/ABS('SMI Analyse KGV'!Q43)","v":0.138662316476346},{"$f":"('SMI Analyse KGV'!S43-'SMI Analyse KGV'!R43)/ABS('SMI Analyse KGV'!R43)","v":0.0902578796561604},{"$f":"('SMI Analyse KGV'!T43-'SMI Analyse KGV'!S43)/ABS('SMI Analyse KGV'!S43)","v":0.212877792378449},{"$f":"('SMI Analyse KGV'!U43-'SMI Analyse KGV'!T43)/ABS('SMI Analyse KGV'!T43)","v":0.121343445287107},{"$f":"('SMI Analyse KGV'!V43-'SMI Analyse KGV'!U43)/ABS('SMI Analyse KGV'!U43)","v":0.0357487922705315},{"$f":"('SMI Analyse KGV'!W43-'SMI Analyse KGV'!V43)/ABS('SMI Analyse KGV'!V43)","v":-0.0625},{"$f":"AVERAGE(D41:M41)","v":0.0733675394744771}]
[null," "]
[null,"SWISS LIFE HOLDING N ",{"$f":"('SMI Analyse KGV'!M45-'SMI Analyse KGV'!L45)/ABS('SMI Analyse KGV'!L45)","v":7.46853146853147},{"$f":"('SMI Analyse KGV'!N45-'SMI Analyse KGV'!M45)/ABS('SMI Analyse KGV'!M45)","v":-0.00454170107349296},{"$f":"('SMI Analyse KGV'!O45-'SMI Analyse KGV'!N45)/ABS('SMI Analyse KGV'!N45)","v":0.0721692243882207},{"$f":"('SMI Analyse KGV'!P45-'SMI Analyse KGV'!O45)/ABS('SMI Analyse KGV'!O45)","v":0.0549323017408123},{"$f":"('SMI Analyse KGV'!Q45-'SMI Analyse KGV'!P45)/ABS('SMI Analyse KGV'!P45)","v":0.0865419875320865},{"$f":"('SMI Analyse KGV'!R45-'SMI Analyse KGV'!Q45)/ABS('SMI Analyse KGV'!Q45)","v":0.0627742153223084},{"$f":"('SMI Analyse KGV'!S45-'SMI Analyse KGV'!R45)/ABS('SMI Analyse KGV'!R45)","v":0.158463004128295},{"$f":"('SMI Analyse KGV'!T45-'SMI Analyse KGV'!S45)/ABS('SMI Analyse KGV'!S45)","v":-0.101425438596491},{"$f":"('SMI Analyse KGV'!U45-'SMI Analyse KGV'!T45)/ABS('SMI Analyse KGV'!T45)","v":0.218120805369127},{"$f":"('SMI Analyse KGV'!V45-'SMI Analyse KGV'!U45)/ABS('SMI Analyse KGV'!U45)","v":0.196093163035312},{"$f":"('SMI Analyse KGV'!W45-'SMI Analyse KGV'!V45)/ABS('SMI Analyse KGV'!V45)","v":-0.225083752093802},{"$f":"AVERAGE(D43:M43)","v":0.0518043809752375}]
[null," "]
[null,"SWISS RE N ",{"$f":"('SMI Analyse KGV'!M47-'SMI Analyse KGV'!L47)/ABS('SMI Analyse KGV'!L47)","v":0.0625601539942251},{"$f":"('SMI Analyse KGV'!N47-'SMI Analyse KGV'!M47)/ABS('SMI Analyse KGV'!M47)","v":-0.22463768115942},{"$f":"('SMI Analyse KGV'!O47-'SMI Analyse KGV'!N47)/ABS('SMI Analyse KGV'!N47)","v":0.379672897196262},{"$f":"('SMI Analyse KGV'!P47-'SMI Analyse KGV'!O47)/ABS('SMI Analyse KGV'!O47)","v":-0.182049110922947},{"$f":"('SMI Analyse KGV'!Q47-'SMI Analyse KGV'!P47)/ABS('SMI Analyse KGV'!P47)","v":-0.895445134575569},{"$f":"('SMI Analyse KGV'!R47-'SMI Analyse KGV'!Q47)/ABS('SMI Analyse KGV'!Q47)","v":0.326732673267327},{"$f":"('SMI Analyse KGV'!S47-'SMI Analyse KGV'!R47)/ABS('SMI Analyse KGV'!R47)","v":0.791044776119403},{"$f":"('SMI Analyse KGV'!T47-'SMI Analyse KGV'!S47)/ABS('SMI Analyse KGV'!S47)","v":-2.2375},{"$f":"('SMI Analyse KGV'!U47-'SMI Analyse KGV'!T47)/ABS('SMI Analyse KGV'!T47)","v":2.46464646464646},{"$f":"('SMI Analyse KGV'!V47-'SMI Analyse KGV'!U47)/ABS('SMI Analyse KGV'!U47)","v":-0.632183908045977},{"$f":"('SMI Analyse KGV'!W47-'SMI Analyse KGV'!V47)/ABS('SMI Analyse KGV'!V47)","v":4.875},{"$f":"AVERAGE(D45:M45)","v":0.466528097652554}]
[null," "]
[null,"SWISSCOM N ",{"$f":"('SMI Analyse KGV'!M49-'SMI Analyse KGV'!L49)/ABS('SMI Analyse KGV'!L49)","v":-0.0398465171192444},{"$f":"('SMI Analyse KGV'!N49-'SMI Analyse KGV'!M49)/ABS('SMI Analyse KGV'!M49)","v":0.00522594528127887},{"$f":"('SMI Analyse KGV'!O49-'SMI Analyse KGV'!N49)/ABS('SMI Analyse KGV'!N49)","v":-0.196636085626911},{"$f":"('SMI Analyse KGV'!P49-'SMI Analyse KGV'!O49)/ABS('SMI Analyse KGV'!O49)","v":0.178911305671869},{"$f":"('SMI Analyse KGV'!Q49-'SMI Analyse KGV'!P49)/ABS('SMI Analyse KGV'!P49)","v":-0.0213109460768486},{"$f":"('SMI Analyse KGV'!R49-'SMI Analyse KGV'!Q49)/ABS('SMI Analyse KGV'!Q49)","v":-0.0273837017485978},{"$f":"('SMI Analyse KGV'!S49-'SMI Analyse KGV'!R49)/ABS('SMI Analyse KGV'!R49)","v":0.0949796472184532},{"$f":"('SMI Analyse KGV'!T49-'SMI Analyse KGV'!S49)/ABS('SMI Analyse KGV'!S49)","v":-0.0848822800495664},{"$f":"('SMI Analyse KGV'!U49-'SMI Analyse KGV'!T49)/ABS('SMI Analyse KGV'!T49)","v":0.197359512525389},{"$f":"('SMI Analyse KGV'!V49-'SMI Analyse KGV'!U49)/ABS('SMI Analyse KGV'!U49)","v":-0.125530110262935},{"$f":"('SMI Analyse KGV'!W49-'SMI Analyse KGV'!V49)/ABS('SMI Analyse KGV'!V49)","v":0.0678952473326868},{"$f":"AVERAGE(D47:M47)","v":0.00886285342648184}]
[null," "]
[null,"UBS N ",{"$f":"('SMI Analyse KGV'!M51-'SMI Analyse KGV'!L51)/ABS('SMI Analyse KGV'!L51)","v":2.23880597014925},{"$f":"('SMI Analyse KGV'!N51-'SMI Analyse KGV'!M51)/ABS('SMI Analyse KGV'!M51)","v":0.0963855421686748},{"$f":"('SMI Analyse KGV'!O51-'SMI Analyse KGV'!N51)/ABS('SMI Analyse KGV'!N51)","v":0.802197802197802},{"$f":"('SMI Analyse KGV'!P51-'SMI Analyse KGV'!O51)/ABS('SMI Analyse KGV'!O51)","v":-0.487804878048781},{"$f":"('SMI Analyse KGV'!Q51-'SMI Analyse KGV'!P51)/ABS('SMI Analyse KGV'!P51)","v":-0.678571428571429},{"$f":"('SMI Analyse KGV'!R51-'SMI Analyse KGV'!Q51)/ABS('SMI Analyse KGV'!Q51)","v":3.37037037037037},{"$f":"('SMI Analyse KGV'!S51-'SMI Analyse KGV'!R51)/ABS('SMI Analyse KGV'!R51)","v":-0.0338983050847458},{"$f":"('SMI Analyse KGV'!T51-'SMI Analyse KGV'!S51)/ABS('SMI Analyse KGV'!S51)","v":0.552631578947369},{"$f":"('SMI Analyse KGV'!U51-'SMI Analyse KGV'!T51)/ABS('SMI Analyse KGV'!T51)","v":0.163841807909605},{"$f":"('SMI Analyse KGV'!V51-'SMI Analyse KGV'!U51)/ABS('SMI Analyse KGV'!U51)","v":0.0922330097087378},{"$f":"('SMI Analyse KGV'!W51-'SMI Analyse KGV'!V51)/ABS('SMI Analyse KGV'!V51)","v":2.38222222222222},{"$f":"AVERAGE(D49:M49)","v":0.625960772181983}]
[null," "]
[null,"ZURICH FINANCIAL N ",{"$f":"('SMI Analyse KGV'!M53-'SMI Analyse KGV'!L53)/ABS('SMI Analyse KGV'!L53)","v":0.0231143552311436},{"$f":"('SMI Analyse KGV'!N53-'SMI Analyse KGV'!M53)/ABS('SMI Analyse KGV'!M53)","v":-0.0550931430836306},{"$f":"('SMI Analyse KGV'!O53-'SMI Analyse KGV'!N53)/ABS('SMI Analyse KGV'!N53)","v":-0.50251677852349},{"$f":"('SMI Analyse KGV'!P53-'SMI Analyse KGV'!O53)/ABS('SMI Analyse KGV'!O53)","v":0.774030354131535},{"$f":"('SMI Analyse KGV'!Q53-'SMI Analyse KGV'!P53)/ABS('SMI Analyse KGV'!P53)","v":-0.0693916349809886},{"$f":"('SMI Analyse KGV'!R53-'SMI Analyse KGV'!Q53)/ABS('SMI Analyse KGV'!Q53)","v":0.240040858018386},{"$f":"('SMI Analyse KGV'!S53-'SMI Analyse KGV'!R53)/ABS('SMI Analyse KGV'!R53)","v":0.133031301482702},{"$f":"('SMI Analyse KGV'!T53-'SMI Analyse KGV'!S53)/ABS('SMI Analyse KGV'!S53)","v":-0.12831697564522},{"$f":"('SMI Analyse KGV'!U53-'SMI Analyse KGV'!T53)/ABS('SMI Analyse KGV'!T53)","v":0.321100917431193},{"$f":"('SMI Analyse KGV'!V53-'SMI Analyse KGV'!U53)/ABS('SMI Analyse KGV'!U53)","v":-0.0732323232323232},{"$f":"('SMI Analyse KGV'!W53-'SMI Analyse KGV'!V53)/ABS('SMI Analyse KGV'!V53)","v":-0.090258855585831},{"$f":"AVERAGE(D51:M51)","v":0.0549393720012332}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,"2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023"]
[]
[null,null,"Veränderungsraten",null,null,null,null,null,null,null,null,null,null,"Mittelwert"]
[]
[]
[null,"Adecco",{"$f":"('SMI Analyse KGV'!M65-'SMI Analyse KGV'!L65)/ABS('SMI Analyse KGV'!L65)","v":0.54},{"$f":"('SMI Analyse KGV'!N65-'SMI Analyse KGV'!M65)/ABS('SMI Analyse KGV'!M65)","v":0.172077922077922},{"$f":"('SMI Analyse KGV'!O65-'SMI Analyse KGV'!N65)/ABS('SMI Analyse KGV'!N65)","v":-0.986149584487535},{"$f":"('SMI Analyse KGV'!P65-'SMI Analyse KGV'!O65)/ABS('SMI Analyse KGV'!O65)","v":83.8},{"$f":"('SMI Analyse KGV'!Q65-'SMI Analyse KGV'!P65)/ABS('SMI Analyse KGV'!P65)","v":0.0990566037735849},{"$f":"('SMI Analyse KGV'!R65-'SMI Analyse KGV'!Q65)/ABS('SMI Analyse KGV'!Q65)","v":-0.405579399141631},{"$f":"('SMI Analyse KGV'!S65-'SMI Analyse KGV'!R65)/ABS('SMI Analyse KGV'!R65)","v":0.613718411552347},{"$f":"('SMI Analyse KGV'!T65-'SMI Analyse KGV'!S65)/ABS('SMI Analyse KGV'!S65)","v":-1.13646532438479},{"$f":"('SMI Analyse KGV'!U65-'SMI Analyse KGV'!T65)/ABS('SMI Analyse KGV'!T65)","v":6.9016393442623},{"$f":"('SMI Analyse KGV'!V65-'SMI Analyse KGV'!U65)/ABS('SMI Analyse KGV'!U65)","v":-0.433333333333333},{"$f":"('SMI Analyse KGV'!W65-'SMI Analyse KGV'!V65)/ABS('SMI Analyse KGV'!V65)","v":-0.0490196078431373},{"$f":"AVERAGE(D65:M65)","v":8.85759450324757}]
[]
[null,"AMS Osram",{"$f":"('SMI Analyse KGV'!M67-'SMI Analyse KGV'!L67)/ABS('SMI Analyse KGV'!L67)","v":-0.26},{"$f":"('SMI Analyse KGV'!N67-'SMI Analyse KGV'!M67)/ABS('SMI Analyse KGV'!M67)","v":0.693693693693693},{"$f":"('SMI Analyse KGV'!O67-'SMI Analyse KGV'!N67)/ABS('SMI Analyse KGV'!N67)","v":0.212765957446808},{"$f":"('SMI Analyse KGV'!P67-'SMI Analyse KGV'!O67)/ABS('SMI Analyse KGV'!O67)","v":-0.337719298245614},{"$f":"('SMI Analyse KGV'!Q67-'SMI Analyse KGV'!P67)/ABS('SMI Analyse KGV'!P67)","v":-0.463576158940397},{"$f":"('SMI Analyse KGV'!R67-'SMI Analyse KGV'!Q67)/ABS('SMI Analyse KGV'!Q67)","v":0.0987654320987654},{"$f":"('SMI Analyse KGV'!S67-'SMI Analyse KGV'!R67)/ABS('SMI Analyse KGV'!R67)","v":2.15730337078652},{"$f":"('SMI Analyse KGV'!T67-'SMI Analyse KGV'!S67)/ABS('SMI Analyse KGV'!S67)","v":-1.02135231316726},{"$f":"('SMI Analyse KGV'!U67-'SMI Analyse KGV'!T67)/ABS('SMI Analyse KGV'!T67)","v":-1.16666666666667},{"$f":"('SMI Analyse KGV'!V67-'SMI Analyse KGV'!U67)/ABS('SMI Analyse KGV'!U67)","v":-6.07692307692308},{"$f":"('SMI Analyse KGV'!W67-'SMI Analyse KGV'!V67)/ABS('SMI Analyse KGV'!V67)","v":-4.48913043478261},{"$f":"AVERAGE(D67:M67)","v":-1.03928394946998}]
[]
[null,"Avolta",{"$f":"('SMI Analyse KGV'!M69-'SMI Analyse KGV'!L69)/ABS('SMI Analyse KGV'!L69)","v":-0.304444444444444},{"$f":"('SMI Analyse KGV'!N69-'SMI Analyse KGV'!M69)/ABS('SMI Analyse KGV'!M69)","v":-0.504792332268371},{"$f":"('SMI Analyse KGV'!O69-'SMI Analyse KGV'!N69)/ABS('SMI Analyse KGV'!N69)","v":-2.11612903225806},{"$f":"('SMI Analyse KGV'!P69-'SMI Analyse KGV'!O69)/ABS('SMI Analyse KGV'!O69)","v":1.02890173410405},{"$f":"('SMI Analyse KGV'!Q69-'SMI Analyse KGV'!P69)/ABS('SMI Analyse KGV'!P69)","v":20.2},{"$f":"('SMI Analyse KGV'!R69-'SMI Analyse KGV'!Q69)/ABS('SMI Analyse KGV'!Q69)","v":0.30188679245283},{"$f":"('SMI Analyse KGV'!S69-'SMI Analyse KGV'!R69)/ABS('SMI Analyse KGV'!R69)","v":-1.38405797101449},{"$f":"('SMI Analyse KGV'!T69-'SMI Analyse KGV'!S69)/ABS('SMI Analyse KGV'!S69)","v":-80.1509433962264},{"$f":"('SMI Analyse KGV'!U69-'SMI Analyse KGV'!T69)/ABS('SMI Analyse KGV'!T69)","v":0.897930713787491},{"$f":"('SMI Analyse KGV'!V69-'SMI Analyse KGV'!U69)/ABS('SMI Analyse KGV'!U69)","v":1.14123006833713},{"$f":"('SMI Analyse KGV'!W69-'SMI Analyse KGV'!V69)/ABS('SMI Analyse KGV'!V69)","v":0.0161290322580645},{"$f":"AVERAGE(D69:M69)","v":-6.05698443908278}]
[]
[null,"Bachem",{"$f":"('SMI Analyse KGV'!M71-'SMI Analyse KGV'!L71)/ABS('SMI Analyse KGV'!L71)","v":0.5},{"$f":"('SMI Analyse KGV'!N71-'SMI Analyse KGV'!M71)/ABS('SMI Analyse KGV'!M71)","v":0.194444444444444},{"$f":"('SMI Analyse KGV'!O71-'SMI Analyse KGV'!N71)/ABS('SMI Analyse KGV'!N71)","v":0.0930232558139536},{"$f":"('SMI Analyse KGV'!P71-'SMI Analyse KGV'!O71)/ABS('SMI Analyse KGV'!O71)","v":0.293617021276596},{"$f":"('SMI Analyse KGV'!Q71-'SMI Analyse KGV'!P71)/ABS('SMI Analyse KGV'!P71)","v":0.0197368421052632},{"$f":"('SMI Analyse KGV'!R71-'SMI Analyse KGV'!Q71)/ABS('SMI Analyse KGV'!Q71)","v":0.112903225806452},{"$f":"('SMI Analyse KGV'!S71-'SMI Analyse KGV'!R71)/ABS('SMI Analyse KGV'!R71)","v":0.130434782608696},{"$f":"('SMI Analyse KGV'!T71-'SMI Analyse KGV'!S71)/ABS('SMI Analyse KGV'!S71)","v":0.435897435897436},{"$f":"('SMI Analyse KGV'!U71-'SMI Analyse KGV'!T71)/ABS('SMI Analyse KGV'!T71)","v":0.446428571428571},{"$f":"('SMI Analyse KGV'!V71-'SMI Analyse KGV'!U71)/ABS('SMI Analyse KGV'!U71)","v":-0.154320987654321},{"$f":"('SMI Analyse KGV'!W71-'SMI Analyse KGV'!V71)/ABS('SMI Analyse KGV'!V71)","v":0.094890510948905},{"$f":"AVERAGE(D71:M71)","v":0.1667055102676}]
[]
[null,"Baloise",{"$f":"('SMI Analyse KGV'!M73-'SMI Analyse KGV'!L73)/ABS('SMI Analyse KGV'!L73)","v":-0.0539215686274509},{"$f":"('SMI Analyse KGV'!N73-'SMI Analyse KGV'!M73)/ABS('SMI Analyse KGV'!M73)","v":0.569948186528497},{"$f":"('SMI Analyse KGV'!O73-'SMI Analyse KGV'!N73)/ABS('SMI Analyse KGV'!N73)","v":-0.276567656765677},{"$f":"('SMI Analyse KGV'!P73-'SMI Analyse KGV'!O73)/ABS('SMI Analyse KGV'!O73)","v":0.0520072992700729},{"$f":"('SMI Analyse KGV'!Q73-'SMI Analyse KGV'!P73)/ABS('SMI Analyse KGV'!P73)","v":-0.00260190806591495},{"$f":"('SMI Analyse KGV'!R73-'SMI Analyse KGV'!Q73)/ABS('SMI Analyse KGV'!Q73)","v":-0.0313043478260869},{"$f":"('SMI Analyse KGV'!S73-'SMI Analyse KGV'!R73)/ABS('SMI Analyse KGV'!R73)","v":0.348294434470377},{"$f":"('SMI Analyse KGV'!T73-'SMI Analyse KGV'!S73)/ABS('SMI Analyse KGV'!S73)","v":-0.357523302263648},{"$f":"('SMI Analyse KGV'!U73-'SMI Analyse KGV'!T73)/ABS('SMI Analyse KGV'!T73)","v":0.353367875647668},{"$f":"('SMI Analyse KGV'!V73-'SMI Analyse KGV'!U73)/ABS('SMI Analyse KGV'!U73)","v":-0.580398162327718},{"$f":"('SMI Analyse KGV'!W73-'SMI Analyse KGV'!V73)/ABS('SMI Analyse KGV'!V73)","v":-0.0346715328467154},{"$f":"AVERAGE(D73:M73)","v":0.00405508858208546}]
[]
[null,"Barry Callebaut",{"$f":"('SMI Analyse KGV'!M75-'SMI Analyse KGV'!L75)/ABS('SMI Analyse KGV'!L75)","v":0.552727272727273},{"$f":"('SMI Analyse KGV'!N75-'SMI Analyse KGV'!M75)/ABS('SMI Analyse KGV'!M75)","v":0.0772833723653395},{"$f":"('SMI Analyse KGV'!O75-'SMI Analyse KGV'!N75)/ABS('SMI Analyse KGV'!N75)","v":-0.0597826086956522},{"$f":"('SMI Analyse KGV'!P75-'SMI Analyse KGV'!O75)/ABS('SMI Analyse KGV'!O75)","v":-0.0850867052023121},{"$f":"('SMI Analyse KGV'!Q75-'SMI Analyse KGV'!P75)/ABS('SMI Analyse KGV'!P75)","v":0.292645943896891},{"$f":"('SMI Analyse KGV'!R75-'SMI Analyse KGV'!Q75)/ABS('SMI Analyse KGV'!Q75)","v":0.269403714565005},{"$f":"('SMI Analyse KGV'!S75-'SMI Analyse KGV'!R75)/ABS('SMI Analyse KGV'!R75)","v":0.0406591714153702},{"$f":"('SMI Analyse KGV'!T75-'SMI Analyse KGV'!S75)/ABS('SMI Analyse KGV'!S75)","v":-0.146662720142075},{"$f":"('SMI Analyse KGV'!U75-'SMI Analyse KGV'!T75)/ABS('SMI Analyse KGV'!T75)","v":0.211238293444329},{"$f":"('SMI Analyse KGV'!V75-'SMI Analyse KGV'!U75)/ABS('SMI Analyse KGV'!U75)","v":-0.0598510882016038},{"$f":"('SMI Analyse KGV'!W75-'SMI Analyse KGV'!V75)/ABS('SMI Analyse KGV'!V75)","v":0.232104782211392},{"$f":"AVERAGE(D75:M75)","v":0.0771952155656684}]
[]
[null,"Belimo",{"$f":"('SMI Analyse KGV'!M77-'SMI Analyse KGV'!L77)/ABS('SMI Analyse KGV'!L77)","v":0.0362173038229376},{"$f":"('SMI Analyse KGV'!N77-'SMI Analyse KGV'!M77)/ABS('SMI Analyse KGV'!M77)","v":0.0679611650485436},{"$f":"('SMI Analyse KGV'!O77-'SMI Analyse KGV'!N77)/ABS('SMI Analyse KGV'!N77)","v":-0.168},{"$f":"('SMI Analyse KGV'!P77-'SMI Analyse KGV'!O77)/ABS('SMI Analyse KGV'!O77)","v":0.245629370629371},{"$f":"('SMI Analyse KGV'!Q77-'SMI Analyse KGV'!P77)/ABS('SMI Analyse KGV'!P77)","v":0.105263157894737},{"$f":"('SMI Analyse KGV'!R77-'SMI Analyse KGV'!Q77)/ABS('SMI Analyse KGV'!Q77)","v":0.112698412698413},{"$f":"('SMI Analyse KGV'!S77-'SMI Analyse KGV'!R77)/ABS('SMI Analyse KGV'!R77)","v":0.405135520684736},{"$f":"('SMI Analyse KGV'!T77-'SMI Analyse KGV'!S77)/ABS('SMI Analyse KGV'!S77)","v":-0.284263959390863},{"$f":"('SMI Analyse KGV'!U77-'SMI Analyse KGV'!T77)/ABS('SMI Analyse KGV'!T77)","v":0.334751773049645},{"$f":"('SMI Analyse KGV'!V77-'SMI Analyse KGV'!U77)/ABS('SMI Analyse KGV'!U77)","v":0.0616365568544102},{"$f":"('SMI Analyse KGV'!W77-'SMI Analyse KGV'!V77)/ABS('SMI Analyse KGV'!V77)","v":0.115115115115115},{"$f":"AVERAGE(D77:M77)","v":0.0995927112584108}]
[]
[null,"Bell",{"$f":"('SMI Analyse KGV'!M79-'SMI Analyse KGV'!L79)/ABS('SMI Analyse KGV'!L79)","v":0.00523560209424073},{"$f":"('SMI Analyse KGV'!N79-'SMI Analyse KGV'!M79)/ABS('SMI Analyse KGV'!M79)","v":0.140625},{"$f":"('SMI Analyse KGV'!O79-'SMI Analyse KGV'!N79)/ABS('SMI Analyse KGV'!N79)","v":0.0844748858447489},{"$f":"('SMI Analyse KGV'!P79-'SMI Analyse KGV'!O79)/ABS('SMI Analyse KGV'!O79)","v":0.0602105263157895},{"$f":"('SMI Analyse KGV'!Q79-'SMI Analyse KGV'!P79)/ABS('SMI Analyse KGV'!P79)","v":0.0595710881652105},{"$f":"('SMI Analyse KGV'!R79-'SMI Analyse KGV'!Q79)/ABS('SMI Analyse KGV'!Q79)","v":-0.366941529235382},{"$f":"('SMI Analyse KGV'!S79-'SMI Analyse KGV'!R79)/ABS('SMI Analyse KGV'!R79)","v":-0.532267613972765},{"$f":"('SMI Analyse KGV'!T79-'SMI Analyse KGV'!S79)/ABS('SMI Analyse KGV'!S79)","v":1.39367088607595},{"$f":"('SMI Analyse KGV'!U79-'SMI Analyse KGV'!T79)/ABS('SMI Analyse KGV'!T79)","v":0.0740349021681649},{"$f":"('SMI Analyse KGV'!V79-'SMI Analyse KGV'!U79)/ABS('SMI Analyse KGV'!U79)","v":0.00295420974889228},{"$f":"('SMI Analyse KGV'!W79-'SMI Analyse KGV'!V79)/ABS('SMI Analyse KGV'!V79)","v":0.0132547864506627},{"$f":"AVERAGE(D79:M79)","v":0.0929587141561272}]
[]
[null,"BKW",{"$f":"('SMI Analyse KGV'!M81-'SMI Analyse KGV'!L81)/ABS('SMI Analyse KGV'!L81)","v":-2.66666666666667},{"$f":"('SMI Analyse KGV'!N81-'SMI Analyse KGV'!M81)/ABS('SMI Analyse KGV'!M81)","v":2.32444444444444},{"$f":"('SMI Analyse KGV'!O81-'SMI Analyse KGV'!N81)/ABS('SMI Analyse KGV'!N81)","v":-0.0419463087248322},{"$f":"('SMI Analyse KGV'!P81-'SMI Analyse KGV'!O81)/ABS('SMI Analyse KGV'!O81)","v":0.122591943957969},{"$f":"('SMI Analyse KGV'!Q81-'SMI Analyse KGV'!P81)/ABS('SMI Analyse KGV'!P81)","v":-0.232449297971919},{"$f":"('SMI Analyse KGV'!R81-'SMI Analyse KGV'!Q81)/ABS('SMI Analyse KGV'!Q81)","v":-0.276422764227642},{"$f":"('SMI Analyse KGV'!S81-'SMI Analyse KGV'!R81)/ABS('SMI Analyse KGV'!R81)","v":1.08426966292135},{"$f":"('SMI Analyse KGV'!T81-'SMI Analyse KGV'!S81)/ABS('SMI Analyse KGV'!S81)","v":-0.0754716981132075},{"$f":"('SMI Analyse KGV'!U81-'SMI Analyse KGV'!T81)/ABS('SMI Analyse KGV'!T81)","v":-0.158892128279883},{"$f":"('SMI Analyse KGV'!V81-'SMI Analyse KGV'!U81)/ABS('SMI Analyse KGV'!U81)","v":0.807625649913345},{"$f":"('SMI Analyse KGV'!W81-'SMI Analyse KGV'!V81)/ABS('SMI Analyse KGV'!V81)","v":-0.131351869606903},{"$f":"AVERAGE(D81:M81)","v":0.342239763431272}]
[null," "]
[null,"Bossard",{"$f":"('SMI Analyse KGV'!M83-'SMI Analyse KGV'!L83)/ABS('SMI Analyse KGV'!L83)","v":0.0292072322670375},{"$f":"('SMI Analyse KGV'!N83-'SMI Analyse KGV'!M83)/ABS('SMI Analyse KGV'!M83)","v":0.0121621621621621},{"$f":"('SMI Analyse KGV'!O83-'SMI Analyse KGV'!N83)/ABS('SMI Analyse KGV'!N83)","v":-0.0640854472630174},{"$f":"('SMI Analyse KGV'!P83-'SMI Analyse KGV'!O83)/ABS('SMI Analyse KGV'!O83)","v":0.146932952924394},{"$f":"('SMI Analyse KGV'!Q83-'SMI Analyse KGV'!P83)/ABS('SMI Analyse KGV'!P83)","v":0.284825870646766},{"$f":"('SMI Analyse KGV'!R83-'SMI Analyse KGV'!Q83)/ABS('SMI Analyse KGV'!Q83)","v":0.0600193610842206},{"$f":"('SMI Analyse KGV'!S83-'SMI Analyse KGV'!R83)/ABS('SMI Analyse KGV'!R83)","v":-0.111415525114155},{"$f":"('SMI Analyse KGV'!T83-'SMI Analyse KGV'!S83)/ABS('SMI Analyse KGV'!S83)","v":-0.102774922918808},{"$f":"('SMI Analyse KGV'!U83-'SMI Analyse KGV'!T83)/ABS('SMI Analyse KGV'!T83)","v":0.435280641466208},{"$f":"('SMI Analyse KGV'!V83-'SMI Analyse KGV'!U83)/ABS('SMI Analyse KGV'!U83)","v":0.0678371907422188},{"$f":"('SMI Analyse KGV'!W83-'SMI Analyse KGV'!V83)/ABS('SMI Analyse KGV'!V83)","v":-0.279521674140508},{"$f":"AVERAGE(D83:M83)","v":0.0449260609589481}]
[null," "]
[null,"Bucher  Industries",{"$f":"('SMI Analyse KGV'!M85-'SMI Analyse KGV'!L85)/ABS('SMI Analyse KGV'!L85)","v":0.264649066323245},{"$f":"('SMI Analyse KGV'!N85-'SMI Analyse KGV'!M85)/ABS('SMI Analyse KGV'!M85)","v":-0.0534623217922607},{"$f":"('SMI Analyse KGV'!O85-'SMI Analyse KGV'!N85)/ABS('SMI Analyse KGV'!N85)","v":-0.264120494889726},{"$f":"('SMI Analyse KGV'!P85-'SMI Analyse KGV'!O85)/ABS('SMI Analyse KGV'!O85)","v":-0.144005847953216},{"$f":"('SMI Analyse KGV'!Q85-'SMI Analyse KGV'!P85)/ABS('SMI Analyse KGV'!P85)","v":0.433817250213493},{"$f":"('SMI Analyse KGV'!R85-'SMI Analyse KGV'!Q85)/ABS('SMI Analyse KGV'!Q85)","v":0.236450268016677},{"$f":"('SMI Analyse KGV'!S85-'SMI Analyse KGV'!R85)/ABS('SMI Analyse KGV'!R85)","v":0.0558766859344894},{"$f":"('SMI Analyse KGV'!T85-'SMI Analyse KGV'!S85)/ABS('SMI Analyse KGV'!S85)","v":-0.328923357664234},{"$f":"('SMI Analyse KGV'!U85-'SMI Analyse KGV'!T85)/ABS('SMI Analyse KGV'!T85)","v":0.764785859959211},{"$f":"('SMI Analyse KGV'!V85-'SMI Analyse KGV'!U85)/ABS('SMI Analyse KGV'!U85)","v":0.24653312788906},{"$f":"('SMI Analyse KGV'!W85-'SMI Analyse KGV'!V85)/ABS('SMI Analyse KGV'!V85)","v":0.0624227441285539},{"$f":"AVERAGE(D85:M85)","v":0.100937391384205}]
[null," "]
[null,"Burkhalter",{"$f":"('SMI Analyse KGV'!M89-'SMI Analyse KGV'!L89)/ABS('SMI Analyse KGV'!L89)","v":0.0442890442890444},{"$f":"('SMI Analyse KGV'!N89-'SMI Analyse KGV'!M89)/ABS('SMI Analyse KGV'!M89)","v":0.171875},{"$f":"('SMI Analyse KGV'!O89-'SMI Analyse KGV'!N89)/ABS('SMI Analyse KGV'!N89)","v":0.104761904761905},{"$f":"('SMI Analyse KGV'!P89-'SMI Analyse KGV'!O89)/ABS('SMI Analyse KGV'!O89)","v":0.0482758620689656},{"$f":"('SMI Analyse KGV'!Q89-'SMI Analyse KGV'!P89)/ABS('SMI Analyse KGV'!P89)","v":-0.174342105263158},{"$f":"('SMI Analyse KGV'!R89-'SMI Analyse KGV'!Q89)/ABS('SMI Analyse KGV'!Q89)","v":-0.219123505976096},{"$f":"('SMI Analyse KGV'!S89-'SMI Analyse KGV'!R89)/ABS('SMI Analyse KGV'!R89)","v":-0.0510204081632652},{"$f":"('SMI Analyse KGV'!T89-'SMI Analyse KGV'!S89)/ABS('SMI Analyse KGV'!S89)","v":-0.346774193548387},{"$f":"('SMI Analyse KGV'!U89-'SMI Analyse KGV'!T89)/ABS('SMI Analyse KGV'!T89)","v":0.641975308641975},{"$f":"('SMI Analyse KGV'!V89-'SMI Analyse KGV'!U89)/ABS('SMI Analyse KGV'!U89)","v":0.18546365914787},{"$f":"('SMI Analyse KGV'!W87-'SMI Analyse KGV'!V87)/ABS('SMI Analyse KGV'!V87)","v":0.290213178294574},{"$f":"AVERAGE(D87:M87)","v":0.0651304699964383}]
[null," "]
[null,"Burckhardt Compression",{"$f":"('SMI Analyse KGV'!M87-'SMI Analyse KGV'!L87)/ABS('SMI Analyse KGV'!L87)","v":-0.0334957369062121},{"$f":"('SMI Analyse KGV'!N87-'SMI Analyse KGV'!M87)/ABS('SMI Analyse KGV'!M87)","v":0.0667926906112162},{"$f":"('SMI Analyse KGV'!O87-'SMI Analyse KGV'!N87)/ABS('SMI Analyse KGV'!N87)","v":-0.0348493797991731},{"$f":"('SMI Analyse KGV'!P87-'SMI Analyse KGV'!O87)/ABS('SMI Analyse KGV'!O87)","v":-0.314565483476132},{"$f":"('SMI Analyse KGV'!Q87-'SMI Analyse KGV'!P87)/ABS('SMI Analyse KGV'!P87)","v":-0.240178571428571},{"$f":"('SMI Analyse KGV'!R87-'SMI Analyse KGV'!Q87)/ABS('SMI Analyse KGV'!Q87)","v":-0.0423031727379553},{"$f":"('SMI Analyse KGV'!S87-'SMI Analyse KGV'!R87)/ABS('SMI Analyse KGV'!R87)","v":0.173006134969325},{"$f":"('SMI Analyse KGV'!T87-'SMI Analyse KGV'!S87)/ABS('SMI Analyse KGV'!S87)","v":0.359832635983264},{"$f":"('SMI Analyse KGV'!U87-'SMI Analyse KGV'!T87)/ABS('SMI Analyse KGV'!T87)","v":0.14},{"$f":"('SMI Analyse KGV'!V87-'SMI Analyse KGV'!U87)/ABS('SMI Analyse KGV'!U87)","v":0.392712550607287},{"$f":"('SMI Analyse KGV'!W89-'SMI Analyse KGV'!V89)/ABS('SMI Analyse KGV'!V89)","v":0.0465116279069767},{"$f":"AVERAGE(D89:M89)","v":0.0546959032636237}]
[null," "]
[null,"Calida",{"$f":"('SMI Analyse KGV'!M91-'SMI Analyse KGV'!L91)/ABS('SMI Analyse KGV'!L91)","v":-0.472868217054264},{"$f":"('SMI Analyse KGV'!N91-'SMI Analyse KGV'!M91)/ABS('SMI Analyse KGV'!M91)","v":1.01470588235294},{"$f":"('SMI Analyse KGV'!O91-'SMI Analyse KGV'!N91)/ABS('SMI Analyse KGV'!N91)","v":-0.281021897810219},{"$f":"('SMI Analyse KGV'!P91-'SMI Analyse KGV'!O91)/ABS('SMI Analyse KGV'!O91)","v":-0.126903553299492},{"$f":"('SMI Analyse KGV'!Q91-'SMI Analyse KGV'!P91)/ABS('SMI Analyse KGV'!P91)","v":0.0930232558139534},{"$f":"('SMI Analyse KGV'!R91-'SMI Analyse KGV'!Q91)/ABS('SMI Analyse KGV'!Q91)","v":0.047872340425532},{"$f":"('SMI Analyse KGV'!S91-'SMI Analyse KGV'!R91)/ABS('SMI Analyse KGV'!R91)","v":-0.0355329949238579},{"$f":"('SMI Analyse KGV'!T91-'SMI Analyse KGV'!S91)/ABS('SMI Analyse KGV'!S91)","v":-1.08947368421053},{"$f":"('SMI Analyse KGV'!U91-'SMI Analyse KGV'!T91)/ABS('SMI Analyse KGV'!T91)","v":15.2941176470588},{"$f":"('SMI Analyse KGV'!V91-'SMI Analyse KGV'!U91)/ABS('SMI Analyse KGV'!U91)","v":0.806584362139918},{"$f":"('SMI Analyse KGV'!W91-'SMI Analyse KGV'!V91)/ABS('SMI Analyse KGV'!V91)","v":-2.79498861047836},{"$f":"AVERAGE(D91:M91)","v":1.29283827470687}]
[null," "]
[null,"Carlo Gavazzi 1)",{"$f":"('SMI Analyse KGV'!M93-'SMI Analyse KGV'!L93)/ABS('SMI Analyse KGV'!L93)","v":-0.111551528878822},{"$f":"('SMI Analyse KGV'!N93-'SMI Analyse KGV'!M93)/ABS('SMI Analyse KGV'!M93)","v":0.10006373486297},{"$f":"('SMI Analyse KGV'!O93-'SMI Analyse KGV'!N93)/ABS('SMI Analyse KGV'!N93)","v":-0.213209733487833},{"$f":"('SMI Analyse KGV'!P93-'SMI Analyse KGV'!O93)/ABS('SMI Analyse KGV'!O93)","v":0.387334315169367},{"$f":"('SMI Analyse KGV'!Q93-'SMI Analyse KGV'!P93)/ABS('SMI Analyse KGV'!P93)","v":-0.373142250530786},{"$f":"('SMI Analyse KGV'!R93-'SMI Analyse KGV'!Q93)/ABS('SMI Analyse KGV'!Q93)","v":0.276037256562235},{"$f":"('SMI Analyse KGV'!S93-'SMI Analyse KGV'!R93)/ABS('SMI Analyse KGV'!R93)","v":-0.432647644326476},{"$f":"('SMI Analyse KGV'!T93-'SMI Analyse KGV'!S93)/ABS('SMI Analyse KGV'!S93)","v":0.983625730994152},{"$f":"('SMI Analyse KGV'!U93-'SMI Analyse KGV'!T93)/ABS('SMI Analyse KGV'!T93)","v":0.827830188679245},{"$f":"('SMI Analyse KGV'!V93-'SMI Analyse KGV'!U93)/ABS('SMI Analyse KGV'!U93)","v":0.280967741935484},{"$f":"('SMI Analyse KGV'!W93-'SMI Analyse KGV'!V93)/ABS('SMI Analyse KGV'!V93)","v":-0.337950138504155},{"$f":"AVERAGE(D93:M93)","v":0.14989092013542}]
[]
[null,"Clariant",{"$f":"('SMI Analyse KGV'!M95-'SMI Analyse KGV'!L95)/ABS('SMI Analyse KGV'!L95)","v":-1.08108108108108},{"$f":"('SMI Analyse KGV'!N95-'SMI Analyse KGV'!M95)/ABS('SMI Analyse KGV'!M95)","v":9},{"$f":"('SMI Analyse KGV'!O95-'SMI Analyse KGV'!N95)/ABS('SMI Analyse KGV'!N95)","v":0.479166666666667},{"$f":"('SMI Analyse KGV'!P95-'SMI Analyse KGV'!O95)/ABS('SMI Analyse KGV'!O95)","v":0.0985915492957747},{"$f":"('SMI Analyse KGV'!Q95-'SMI Analyse KGV'!P95)/ABS('SMI Analyse KGV'!P95)","v":0.0769230769230768},{"$f":"('SMI Analyse KGV'!R95-'SMI Analyse KGV'!Q95)/ABS('SMI Analyse KGV'!Q95)","v":0.214285714285714},{"$f":"('SMI Analyse KGV'!S95-'SMI Analyse KGV'!R95)/ABS('SMI Analyse KGV'!R95)","v":-0.970588235294118},{"$f":"('SMI Analyse KGV'!T95-'SMI Analyse KGV'!S95)/ABS('SMI Analyse KGV'!S95)","v":78.3333333333333},{"$f":"('SMI Analyse KGV'!U95-'SMI Analyse KGV'!T95)/ABS('SMI Analyse KGV'!T95)","v":-0.659663865546218},{"$f":"('SMI Analyse KGV'!V95-'SMI Analyse KGV'!U95)/ABS('SMI Analyse KGV'!U95)","v":-1.49382716049383},{"$f":"('SMI Analyse KGV'!W95-'SMI Analyse KGV'!V95)/ABS('SMI Analyse KGV'!V95)","v":2.025},{"$f":"AVERAGE(D95:M95)","v":8.71032210791704}]
[null," "]
[null,"Dätwyler 2)",{"$f":"('SMI Analyse KGV'!M97-'SMI Analyse KGV'!L97)/ABS('SMI Analyse KGV'!L97)","v":-0.0765492102065615},{"$f":"('SMI Analyse KGV'!N97-'SMI Analyse KGV'!M97)/ABS('SMI Analyse KGV'!M97)","v":-0.192105263157895},{"$f":"('SMI Analyse KGV'!O97-'SMI Analyse KGV'!N97)/ABS('SMI Analyse KGV'!N97)","v":-0.179153094462541},{"$f":"('SMI Analyse KGV'!P97-'SMI Analyse KGV'!O97)/ABS('SMI Analyse KGV'!O97)","v":-0.311507936507936},{"$f":"('SMI Analyse KGV'!Q97-'SMI Analyse KGV'!P97)/ABS('SMI Analyse KGV'!P97)","v":1.09798270893372},{"$f":"('SMI Analyse KGV'!R97-'SMI Analyse KGV'!Q97)/ABS('SMI Analyse KGV'!Q97)","v":-0.021978021978022},{"$f":"('SMI Analyse KGV'!S97-'SMI Analyse KGV'!R97)/ABS('SMI Analyse KGV'!R97)","v":-0.213483146067416},{"$f":"('SMI Analyse KGV'!T97-'SMI Analyse KGV'!S97)/ABS('SMI Analyse KGV'!S97)","v":0.248214285714286},{"$f":"('SMI Analyse KGV'!U97-'SMI Analyse KGV'!T97)/ABS('SMI Analyse KGV'!T97)","v":0.0414878397711016},{"$f":"('SMI Analyse KGV'!V97-'SMI Analyse KGV'!U97)/ABS('SMI Analyse KGV'!U97)","v":-0.153846153846154},{"$f":"('SMI Analyse KGV'!W97-'SMI Analyse KGV'!V97)/ABS('SMI Analyse KGV'!V97)","v":-0.362012987012987},{"$f":"AVERAGE(D97:M97)","v":-0.00464017686138434}]
[]
[null,"Ems-Chemie",{"$f":"('SMI Analyse KGV'!M99-'SMI Analyse KGV'!L99)/ABS('SMI Analyse KGV'!L99)","v":0.186026200873363},{"$f":"('SMI Analyse KGV'!N99-'SMI Analyse KGV'!M99)/ABS('SMI Analyse KGV'!M99)","v":0.0795287187039764},{"$f":"('SMI Analyse KGV'!O99-'SMI Analyse KGV'!N99)/ABS('SMI Analyse KGV'!N99)","v":0.0975443383356071},{"$f":"('SMI Analyse KGV'!P99-'SMI Analyse KGV'!O99)/ABS('SMI Analyse KGV'!O99)","v":0.19266625233064},{"$f":"('SMI Analyse KGV'!Q99-'SMI Analyse KGV'!P99)/ABS('SMI Analyse KGV'!P99)","v":0.0729546638874413},{"$f":"('SMI Analyse KGV'!R99-'SMI Analyse KGV'!Q99)/ABS('SMI Analyse KGV'!Q99)","v":0.0791646430305973},{"$f":"('SMI Analyse KGV'!S99-'SMI Analyse KGV'!R99)/ABS('SMI Analyse KGV'!R99)","v":0.0144014401440144},{"$f":"('SMI Analyse KGV'!T99-'SMI Analyse KGV'!S99)/ABS('SMI Analyse KGV'!S99)","v":-0.176131322094055},{"$f":"('SMI Analyse KGV'!U99-'SMI Analyse KGV'!T99)/ABS('SMI Analyse KGV'!T99)","v":0.26709746903608},{"$f":"('SMI Analyse KGV'!V99-'SMI Analyse KGV'!U99)/ABS('SMI Analyse KGV'!U99)","v":-0.0331491712707183},{"$f":"('SMI Analyse KGV'!W99-'SMI Analyse KGV'!V99)/ABS('SMI Analyse KGV'!V99)","v":-0.14021978021978},{"$f":"AVERAGE(D99:M99)","v":0.0453857251883803}]
[]
[null,"Flughafen Zürich",{"$f":"('SMI Analyse KGV'!M101-'SMI Analyse KGV'!L101)/ABS('SMI Analyse KGV'!L101)","v":0.438709677419355},{"$f":"('SMI Analyse KGV'!N101-'SMI Analyse KGV'!M101)/ABS('SMI Analyse KGV'!M101)","v":0.504484304932735},{"$f":"('SMI Analyse KGV'!O101-'SMI Analyse KGV'!N101)/ABS('SMI Analyse KGV'!N101)","v":-0.128166915052161},{"$f":"('SMI Analyse KGV'!P101-'SMI Analyse KGV'!O101)/ABS('SMI Analyse KGV'!O101)","v":0.37948717948718},{"$f":"('SMI Analyse KGV'!Q101-'SMI Analyse KGV'!P101)/ABS('SMI Analyse KGV'!P101)","v":0.151177199504337},{"$f":"('SMI Analyse KGV'!R101-'SMI Analyse KGV'!Q101)/ABS('SMI Analyse KGV'!Q101)","v":-0.165769644779333},{"$f":"('SMI Analyse KGV'!S101-'SMI Analyse KGV'!R101)/ABS('SMI Analyse KGV'!R101)","v":0.299354838709677},{"$f":"('SMI Analyse KGV'!T101-'SMI Analyse KGV'!S101)/ABS('SMI Analyse KGV'!S101)","v":-1.22343594836147},{"$f":"('SMI Analyse KGV'!U101-'SMI Analyse KGV'!T101)/ABS('SMI Analyse KGV'!T101)","v":0.853333333333333},{"$f":"('SMI Analyse KGV'!V101-'SMI Analyse KGV'!U101)/ABS('SMI Analyse KGV'!U101)","v":21.4242424242424},{"$f":"('SMI Analyse KGV'!W101-'SMI Analyse KGV'!V101)/ABS('SMI Analyse KGV'!V101)","v":0.470326409495549},{"$f":"AVERAGE(D101:M101)","v":2.25650331815122}]
[null," "]
[null,"Forbo N",{"$f":"('SMI Analyse KGV'!M103-'SMI Analyse KGV'!L103)/ABS('SMI Analyse KGV'!L103)","v":-0.402628032345014},{"$f":"('SMI Analyse KGV'!N103-'SMI Analyse KGV'!M103)/ABS('SMI Analyse KGV'!M103)","v":0.164692611393119},{"$f":"('SMI Analyse KGV'!O103-'SMI Analyse KGV'!N103)/ABS('SMI Analyse KGV'!N103)","v":0.00290556900726392},{"$f":"('SMI Analyse KGV'!P103-'SMI Analyse KGV'!O103)/ABS('SMI Analyse KGV'!O103)","v":0.201512956703686},{"$f":"('SMI Analyse KGV'!Q103-'SMI Analyse KGV'!P103)/ABS('SMI Analyse KGV'!P103)","v":-0.700468854655057},{"$f":"('SMI Analyse KGV'!R103-'SMI Analyse KGV'!Q103)/ABS('SMI Analyse KGV'!Q103)","v":2.68425760286225},{"$f":"('SMI Analyse KGV'!S103-'SMI Analyse KGV'!R103)/ABS('SMI Analyse KGV'!R103)","v":0.0479485311968925},{"$f":"('SMI Analyse KGV'!T103-'SMI Analyse KGV'!S103)/ABS('SMI Analyse KGV'!S103)","v":-0.228541642534461},{"$f":"('SMI Analyse KGV'!U103-'SMI Analyse KGV'!T103)/ABS('SMI Analyse KGV'!T103)","v":0.375675675675676},{"$f":"('SMI Analyse KGV'!V103-'SMI Analyse KGV'!U103)/ABS('SMI Analyse KGV'!U103)","v":-0.216764898493779},{"$f":"('SMI Analyse KGV'!W103-'SMI Analyse KGV'!V103)/ABS('SMI Analyse KGV'!V103)","v":0.0110089186176142},{"$f":"AVERAGE(D103:M103)","v":0.23422264697732}]
[]
[null,"Galenica",{"$f":"('SMI Analyse KGV'!M105-'SMI Analyse KGV'!L105)/ABS('SMI Analyse KGV'!L105)","v":0.153846153846154},{"$f":"('SMI Analyse KGV'!N105-'SMI Analyse KGV'!M105)/ABS('SMI Analyse KGV'!M105)","v":-0.635555555555556},{"$f":"('SMI Analyse KGV'!O105-'SMI Analyse KGV'!N105)/ABS('SMI Analyse KGV'!N105)","v":-0.0121951219512194},{"$f":"('SMI Analyse KGV'!P105-'SMI Analyse KGV'!O105)/ABS('SMI Analyse KGV'!O105)","v":0.0308641975308641},{"$f":"('SMI Analyse KGV'!Q105-'SMI Analyse KGV'!P105)/ABS('SMI Analyse KGV'!P105)","v":0.455089820359282},{"$f":"('SMI Analyse KGV'!R105-'SMI Analyse KGV'!Q105)/ABS('SMI Analyse KGV'!Q105)","v":0.234567901234568},{"$f":"('SMI Analyse KGV'!S105-'SMI Analyse KGV'!R105)/ABS('SMI Analyse KGV'!R105)","v":-0.153333333333333},{"$f":"('SMI Analyse KGV'!T105-'SMI Analyse KGV'!S105)/ABS('SMI Analyse KGV'!S105)","v":0.37007874015748},{"$f":"('SMI Analyse KGV'!U105-'SMI Analyse KGV'!T105)/ABS('SMI Analyse KGV'!T105)","v":-0.0287356321839081},{"$f":"('SMI Analyse KGV'!V105-'SMI Analyse KGV'!U105)/ABS('SMI Analyse KGV'!U105)","v":-0.0177514792899408},{"$f":"('SMI Analyse KGV'!W105-'SMI Analyse KGV'!V105)/ABS('SMI Analyse KGV'!V105)","v":0.72289156626506},{"$f":"AVERAGE(D105:M105)","v":0.0965921103233297}]
[null," "]
[null,"Georg Fischer AG",{"$f":"('SMI Analyse KGV'!M107-'SMI Analyse KGV'!L107)/ABS('SMI Analyse KGV'!L107)","v":0.0624999999999999},{"$f":"('SMI Analyse KGV'!N107-'SMI Analyse KGV'!M107)/ABS('SMI Analyse KGV'!M107)","v":0.323529411764706},{"$f":"('SMI Analyse KGV'!O107-'SMI Analyse KGV'!N107)/ABS('SMI Analyse KGV'!N107)","v":0.0222222222222221},{"$f":"('SMI Analyse KGV'!P107-'SMI Analyse KGV'!O107)/ABS('SMI Analyse KGV'!O107)","v":0.152173913043478},{"$f":"('SMI Analyse KGV'!Q107-'SMI Analyse KGV'!P107)/ABS('SMI Analyse KGV'!P107)","v":0.169811320754717},{"$f":"('SMI Analyse KGV'!R107-'SMI Analyse KGV'!Q107)/ABS('SMI Analyse KGV'!Q107)","v":0.112903225806452},{"$f":"('SMI Analyse KGV'!S107-'SMI Analyse KGV'!R107)/ABS('SMI Analyse KGV'!R107)","v":-0.391304347826087},{"$f":"('SMI Analyse KGV'!T107-'SMI Analyse KGV'!S107)/ABS('SMI Analyse KGV'!S107)","v":-0.333333333333333},{"$f":"('SMI Analyse KGV'!U107-'SMI Analyse KGV'!T107)/ABS('SMI Analyse KGV'!T107)","v":0.871428571428572},{"$f":"('SMI Analyse KGV'!V107-'SMI Analyse KGV'!U107)/ABS('SMI Analyse KGV'!U107)","v":0.286259541984733},{"$f":"('SMI Analyse KGV'!W107-'SMI Analyse KGV'!V107)/ABS('SMI Analyse KGV'!V107)","v":-0.148367952522255},{"$f":"AVERAGE(D107:M107)","v":0.10653225733232}]
[null," "]
[null,"Gurit Holding I",{"$f":"('SMI Analyse KGV'!M109-'SMI Analyse KGV'!L109)/ABS('SMI Analyse KGV'!L109)","v":-0.991836734693877},{"$f":"('SMI Analyse KGV'!N109-'SMI Analyse KGV'!M109)/ABS('SMI Analyse KGV'!M109)","v":97.9166666666667},{"$f":"('SMI Analyse KGV'!O109-'SMI Analyse KGV'!N109)/ABS('SMI Analyse KGV'!N109)","v":1.03201347935973},{"$f":"('SMI Analyse KGV'!P109-'SMI Analyse KGV'!O109)/ABS('SMI Analyse KGV'!O109)","v":0.153399668325042},{"$f":"('SMI Analyse KGV'!Q109-'SMI Analyse KGV'!P109)/ABS('SMI Analyse KGV'!P109)","v":-0.0416966211358735},{"$f":"('SMI Analyse KGV'!R109-'SMI Analyse KGV'!Q109)/ABS('SMI Analyse KGV'!Q109)","v":-0.194298574643661},{"$f":"('SMI Analyse KGV'!S109-'SMI Analyse KGV'!R109)/ABS('SMI Analyse KGV'!R109)","v":0.77048417132216},{"$f":"('SMI Analyse KGV'!T109-'SMI Analyse KGV'!S109)/ABS('SMI Analyse KGV'!S109)","v":0.318827241651328},{"$f":"('SMI Analyse KGV'!U109-'SMI Analyse KGV'!T109)/ABS('SMI Analyse KGV'!T109)","v":-0.757850662944871},{"$f":"('SMI Analyse KGV'!V109-'SMI Analyse KGV'!U109)/ABS('SMI Analyse KGV'!U109)","v":-0.184849732400165},{"$f":"('SMI Analyse KGV'!W109-'SMI Analyse KGV'!V109)/ABS('SMI Analyse KGV'!V109)","v":-0.196969696969697},{"$f":"AVERAGE(D109:M109)","v":9.88157259392307}]
[]
[null,"Helvetia Holding",{"$f":"('SMI Analyse KGV'!M111-'SMI Analyse KGV'!L111)/ABS('SMI Analyse KGV'!L111)","v":0.102156334231806},{"$f":"('SMI Analyse KGV'!N111-'SMI Analyse KGV'!M111)/ABS('SMI Analyse KGV'!M111)","v":0.0511127415015895},{"$f":"('SMI Analyse KGV'!O111-'SMI Analyse KGV'!N111)/ABS('SMI Analyse KGV'!N111)","v":-0.325732899022801},{"$f":"('SMI Analyse KGV'!P111-'SMI Analyse KGV'!O111)/ABS('SMI Analyse KGV'!O111)","v":0.244651483781919},{"$f":"('SMI Analyse KGV'!Q111-'SMI Analyse KGV'!P111)/ABS('SMI Analyse KGV'!P111)","v":0.0840033268644303},{"$f":"('SMI Analyse KGV'!R111-'SMI Analyse KGV'!Q111)/ABS('SMI Analyse KGV'!Q111)","v":0.0703324808184142},{"$f":"('SMI Analyse KGV'!S111-'SMI Analyse KGV'!R111)/ABS('SMI Analyse KGV'!R111)","v":0.256869772998805},{"$f":"('SMI Analyse KGV'!T111-'SMI Analyse KGV'!S111)/ABS('SMI Analyse KGV'!S111)","v":-0.547528517110266},{"$f":"('SMI Analyse KGV'!U111-'SMI Analyse KGV'!T111)/ABS('SMI Analyse KGV'!T111)","v":0.926470588235294},{"$f":"('SMI Analyse KGV'!V111-'SMI Analyse KGV'!U111)/ABS('SMI Analyse KGV'!U111)","v":0.155943293347873},{"$f":"('SMI Analyse KGV'!W111-'SMI Analyse KGV'!V111)/ABS('SMI Analyse KGV'!V111)","v":-0.505660377358491},{"$f":"AVERAGE(D111:M111)","v":0.0410461894056768}]
[null," "]
[null,"Hypo Lenzburg",{"$f":"('SMI Analyse KGV'!M113-'SMI Analyse KGV'!L113)/ABS('SMI Analyse KGV'!L113)","v":-0.056379821958457},{"$f":"('SMI Analyse KGV'!N113-'SMI Analyse KGV'!M113)/ABS('SMI Analyse KGV'!M113)","v":-0.0754716981132075},{"$f":"('SMI Analyse KGV'!O113-'SMI Analyse KGV'!N113)/ABS('SMI Analyse KGV'!N113)","v":0.00340136054421769},{"$f":"('SMI Analyse KGV'!P113-'SMI Analyse KGV'!O113)/ABS('SMI Analyse KGV'!O113)","v":0.0169491525423729},{"$f":"('SMI Analyse KGV'!Q113-'SMI Analyse KGV'!P113)/ABS('SMI Analyse KGV'!P113)","v":0.0233333333333333},{"$f":"('SMI Analyse KGV'!R113-'SMI Analyse KGV'!Q113)/ABS('SMI Analyse KGV'!Q113)","v":-0.0574592833876221},{"$f":"('SMI Analyse KGV'!S113-'SMI Analyse KGV'!R113)/ABS('SMI Analyse KGV'!R113)","v":0.0102640309648879},{"$f":"('SMI Analyse KGV'!T113-'SMI Analyse KGV'!S113)/ABS('SMI Analyse KGV'!S113)","v":-0.141381315636438},{"$f":"('SMI Analyse KGV'!U113-'SMI Analyse KGV'!T113)/ABS('SMI Analyse KGV'!T113)","v":0.0119521912350598},{"$f":"('SMI Analyse KGV'!V113-'SMI Analyse KGV'!U113)/ABS('SMI Analyse KGV'!U113)","v":0.0196850393700787},{"$f":"('SMI Analyse KGV'!W113-'SMI Analyse KGV'!V113)/ABS('SMI Analyse KGV'!V113)","v":0.138996138996139},{"$f":"AVERAGE(D113:M113)","v":-0.00497310501511783}]
[null," "]
[null,"Julius Baer",{"$f":"('SMI Analyse KGV'!M115-'SMI Analyse KGV'!L115)/ABS('SMI Analyse KGV'!L115)","v":-0.414965986394558},{"$f":"('SMI Analyse KGV'!N115-'SMI Analyse KGV'!M115)/ABS('SMI Analyse KGV'!M115)","v":0.953488372093023},{"$f":"('SMI Analyse KGV'!O115-'SMI Analyse KGV'!N115)/ABS('SMI Analyse KGV'!N115)","v":-0.672619047619048},{"$f":"('SMI Analyse KGV'!P115-'SMI Analyse KGV'!O115)/ABS('SMI Analyse KGV'!O115)","v":4.16363636363636},{"$f":"('SMI Analyse KGV'!Q115-'SMI Analyse KGV'!P115)/ABS('SMI Analyse KGV'!P115)","v":0.144366197183099},{"$f":"('SMI Analyse KGV'!R115-'SMI Analyse KGV'!Q115)/ABS('SMI Analyse KGV'!Q115)","v":0.04},{"$f":"('SMI Analyse KGV'!S115-'SMI Analyse KGV'!R115)/ABS('SMI Analyse KGV'!R115)","v":-0.372781065088757},{"$f":"('SMI Analyse KGV'!T115-'SMI Analyse KGV'!S115)/ABS('SMI Analyse KGV'!S115)","v":0.523584905660377},{"$f":"('SMI Analyse KGV'!U115-'SMI Analyse KGV'!T115)/ABS('SMI Analyse KGV'!T115)","v":0.56656346749226},{"$f":"('SMI Analyse KGV'!V115-'SMI Analyse KGV'!U115)/ABS('SMI Analyse KGV'!U115)","v":-0.0988142292490119},{"$f":"('SMI Analyse KGV'!W115-'SMI Analyse KGV'!V115)/ABS('SMI Analyse KGV'!V115)","v":-0.515350877192982},{"$f":"AVERAGE(D115:M115)","v":0.473207408691532}]
[null," "]
[null,"Jungfraubahn",{"$f":"('SMI Analyse KGV'!M117-'SMI Analyse KGV'!L117)/ABS('SMI Analyse KGV'!L117)","v":0.159192825112108},{"$f":"('SMI Analyse KGV'!N117-'SMI Analyse KGV'!M117)/ABS('SMI Analyse KGV'!M117)","v":0.0116054158607351},{"$f":"('SMI Analyse KGV'!O117-'SMI Analyse KGV'!N117)/ABS('SMI Analyse KGV'!N117)","v":0.191204588910134},{"$f":"('SMI Analyse KGV'!P117-'SMI Analyse KGV'!O117)/ABS('SMI Analyse KGV'!O117)","v":-0.147672552166934},{"$f":"('SMI Analyse KGV'!Q117-'SMI Analyse KGV'!P117)/ABS('SMI Analyse KGV'!P117)","v":0.335216572504708},{"$f":"('SMI Analyse KGV'!R117-'SMI Analyse KGV'!Q117)/ABS('SMI Analyse KGV'!Q117)","v":0.159379407616361},{"$f":"('SMI Analyse KGV'!S117-'SMI Analyse KGV'!R117)/ABS('SMI Analyse KGV'!R117)","v":0.108272506082725},{"$f":"('SMI Analyse KGV'!T117-'SMI Analyse KGV'!S117)/ABS('SMI Analyse KGV'!S117)","v":-1.17343578485181},{"$f":"('SMI Analyse KGV'!U117-'SMI Analyse KGV'!T117)/ABS('SMI Analyse KGV'!T117)","v":0.949367088607595},{"$f":"('SMI Analyse KGV'!V117-'SMI Analyse KGV'!U117)/ABS('SMI Analyse KGV'!U117)","v":94.625},{"$f":"('SMI Analyse KGV'!W117-'SMI Analyse KGV'!V117)/ABS('SMI Analyse KGV'!V117)","v":0.817089452603471},{"$f":"AVERAGE(D117:M117)","v":9.5876026695167}]
[]
[null,"Lindt",{"$f":"('SMI Analyse KGV'!M119-'SMI Analyse KGV'!L119)/ABS('SMI Analyse KGV'!L119)","v":0.240963855421687},{"$f":"('SMI Analyse KGV'!N119-'SMI Analyse KGV'!M119)/ABS('SMI Analyse KGV'!M119)","v":0.122479462285288},{"$f":"('SMI Analyse KGV'!O119-'SMI Analyse KGV'!N119)/ABS('SMI Analyse KGV'!N119)","v":0.0951430472388556},{"$f":"('SMI Analyse KGV'!P119-'SMI Analyse KGV'!O119)/ABS('SMI Analyse KGV'!O119)","v":0.0880923450789793},{"$f":"('SMI Analyse KGV'!Q119-'SMI Analyse KGV'!P119)/ABS('SMI Analyse KGV'!P119)","v":0.0569514237855946},{"$f":"('SMI Analyse KGV'!R119-'SMI Analyse KGV'!Q119)/ABS('SMI Analyse KGV'!Q119)","v":0.0676175382989963},{"$f":"('SMI Analyse KGV'!S119-'SMI Analyse KGV'!R119)/ABS('SMI Analyse KGV'!R119)","v":0.0598713508164275},{"$f":"('SMI Analyse KGV'!T119-'SMI Analyse KGV'!S119)/ABS('SMI Analyse KGV'!S119)","v":-0.377684407096172},{"$f":"('SMI Analyse KGV'!U119-'SMI Analyse KGV'!T119)/ABS('SMI Analyse KGV'!T119)","v":0.537134283570893},{"$f":"('SMI Analyse KGV'!V119-'SMI Analyse KGV'!U119)/ABS('SMI Analyse KGV'!U119)","v":0.164958516349439},{"$f":"('SMI Analyse KGV'!W119-'SMI Analyse KGV'!V119)/ABS('SMI Analyse KGV'!V119)","v":0.197737746124843},{"$f":"AVERAGE(D119:M119)","v":0.101230130645314}]
[null," "]
[null,"MeierTobler (vormals Walter Meier)",{"$f":"('SMI Analyse KGV'!M121-'SMI Analyse KGV'!L121)/ABS('SMI Analyse KGV'!L121)","v":-0.444021325209444},{"$f":"('SMI Analyse KGV'!N121-'SMI Analyse KGV'!M121)/ABS('SMI Analyse KGV'!M121)","v":-0.328767123287671},{"$f":"('SMI Analyse KGV'!O121-'SMI Analyse KGV'!N121)/ABS('SMI Analyse KGV'!N121)","v":-0.479591836734694},{"$f":"('SMI Analyse KGV'!P121-'SMI Analyse KGV'!O121)/ABS('SMI Analyse KGV'!O121)","v":0.980392156862745},{"$f":"('SMI Analyse KGV'!Q121-'SMI Analyse KGV'!P121)/ABS('SMI Analyse KGV'!P121)","v":-1.14356435643564},{"$f":"('SMI Analyse KGV'!R121-'SMI Analyse KGV'!Q121)/ABS('SMI Analyse KGV'!Q121)","v":-1.6551724137931},{"$f":"('SMI Analyse KGV'!S121-'SMI Analyse KGV'!R121)/ABS('SMI Analyse KGV'!R121)","v":1.14285714285714},{"$f":"('SMI Analyse KGV'!T121-'SMI Analyse KGV'!S121)/ABS('SMI Analyse KGV'!S121)","v":1.90909090909091},{"$f":"('SMI Analyse KGV'!U121-'SMI Analyse KGV'!T121)/ABS('SMI Analyse KGV'!T121)","v":3.09375},{"$f":"('SMI Analyse KGV'!V121-'SMI Analyse KGV'!U121)/ABS('SMI Analyse KGV'!U121)","v":0.984732824427481},{"$f":"('SMI Analyse KGV'!W121-'SMI Analyse KGV'!V121)/ABS('SMI Analyse KGV'!V121)","v":-0.0884615384615385},{"$f":"AVERAGE(D121:M121)","v":0.441526576452563}]
[]
[null,"Meyer Burger",{"$f":"('SMI Analyse KGV'!M123-'SMI Analyse KGV'!L123)/ABS('SMI Analyse KGV'!L123)","v":-0.210526315789474},{"$f":"('SMI Analyse KGV'!N123-'SMI Analyse KGV'!M123)/ABS('SMI Analyse KGV'!M123)","v":0.773913043478261},{"$f":"('SMI Analyse KGV'!O123-'SMI Analyse KGV'!N123)/ABS('SMI Analyse KGV'!N123)","v":-0.25},{"$f":"('SMI Analyse KGV'!P123-'SMI Analyse KGV'!O123)/ABS('SMI Analyse KGV'!O123)","v":0.538461538461539},{"$f":"('SMI Analyse KGV'!Q123-'SMI Analyse KGV'!P123)/ABS('SMI Analyse KGV'!P123)","v":0.533333333333333},{"$f":"('SMI Analyse KGV'!R123-'SMI Analyse KGV'!Q123)/ABS('SMI Analyse KGV'!Q123)","v":0.642857142857143},{"$f":"('SMI Analyse KGV'!S123-'SMI Analyse KGV'!R123)/ABS('SMI Analyse KGV'!R123)","v":0.6},{"$f":"('SMI Analyse KGV'!T123-'SMI Analyse KGV'!S123)/ABS('SMI Analyse KGV'!S123)","v":-1},{"$f":"('SMI Analyse KGV'!U123-'SMI Analyse KGV'!T123)/ABS('SMI Analyse KGV'!T123)","v":0},{"$f":"('SMI Analyse KGV'!V123-'SMI Analyse KGV'!U123)/ABS('SMI Analyse KGV'!U123)","v":0.5},{"$f":"('SMI Analyse KGV'!W123-'SMI Analyse KGV'!V123)/ABS('SMI Analyse KGV'!V123)","v":-3},{"$f":"AVERAGE(D123:M123)","v":-0.0661434941869724}]
[]
[null,"PSP Swiss Property",{"$f":"('SMI Analyse KGV'!M125-'SMI Analyse KGV'!L125)/ABS('SMI Analyse KGV'!L125)","v":0.0527777777777778},{"$f":"('SMI Analyse KGV'!N125-'SMI Analyse KGV'!M125)/ABS('SMI Analyse KGV'!M125)","v":-0.0263852242744064},{"$f":"('SMI Analyse KGV'!O125-'SMI Analyse KGV'!N125)/ABS('SMI Analyse KGV'!N125)","v":-0.046070460704607},{"$f":"('SMI Analyse KGV'!P125-'SMI Analyse KGV'!O125)/ABS('SMI Analyse KGV'!O125)","v":0.0681818181818181},{"$f":"('SMI Analyse KGV'!Q125-'SMI Analyse KGV'!P125)/ABS('SMI Analyse KGV'!P125)","v":0.0345744680851065},{"$f":"('SMI Analyse KGV'!R125-'SMI Analyse KGV'!Q125)/ABS('SMI Analyse KGV'!Q125)","v":-0.0128534704370181},{"$f":"('SMI Analyse KGV'!S125-'SMI Analyse KGV'!R125)/ABS('SMI Analyse KGV'!R125)","v":0.221354166666667},{"$f":"('SMI Analyse KGV'!T125-'SMI Analyse KGV'!S125)/ABS('SMI Analyse KGV'!S125)","v":0.00213219616204686},{"$f":"('SMI Analyse KGV'!U125-'SMI Analyse KGV'!T125)/ABS('SMI Analyse KGV'!T125)","v":0.025531914893617},{"$f":"('SMI Analyse KGV'!V125-'SMI Analyse KGV'!U125)/ABS('SMI Analyse KGV'!U125)","v":0.0663900414937758},{"$f":"('SMI Analyse KGV'!W125-'SMI Analyse KGV'!V125)/ABS('SMI Analyse KGV'!V125)","v":0.439688715953308},{"$f":"AVERAGE(D125:M125)","v":0.0772544166020307}]
[]
[null,"Schindler",{"$f":"('SMI Analyse KGV'!M129-'SMI Analyse KGV'!L129)/ABS('SMI Analyse KGV'!L129)","v":-0.383606557377049},{"$f":"('SMI Analyse KGV'!N129-'SMI Analyse KGV'!M129)/ABS('SMI Analyse KGV'!M129)","v":1.05851063829787},{"$f":"('SMI Analyse KGV'!O129-'SMI Analyse KGV'!N129)/ABS('SMI Analyse KGV'!N129)","v":-0.188630490956072},{"$f":"('SMI Analyse KGV'!P129-'SMI Analyse KGV'!O129)/ABS('SMI Analyse KGV'!O129)","v":0.136942675159236},{"$f":"('SMI Analyse KGV'!Q129-'SMI Analyse KGV'!P129)/ABS('SMI Analyse KGV'!P129)","v":0.0784313725490197},{"$f":"('SMI Analyse KGV'!R129-'SMI Analyse KGV'!Q129)/ABS('SMI Analyse KGV'!Q129)","v":0.141558441558441},{"$f":"('SMI Analyse KGV'!S129-'SMI Analyse KGV'!R129)/ABS('SMI Analyse KGV'!R129)","v":-0.0853242320819113},{"$f":"('SMI Analyse KGV'!T129-'SMI Analyse KGV'!S129)/ABS('SMI Analyse KGV'!S129)","v":-0.164179104477612},{"$f":"('SMI Analyse KGV'!U129-'SMI Analyse KGV'!T129)/ABS('SMI Analyse KGV'!T129)","v":0.142857142857143},{"$f":"('SMI Analyse KGV'!V129-'SMI Analyse KGV'!U129)/ABS('SMI Analyse KGV'!U129)","v":-0.263020833333333},{"$f":"('SMI Analyse KGV'!W129-'SMI Analyse KGV'!V129)/ABS('SMI Analyse KGV'!V129)","v":0.420494699646643},{"$f":"AVERAGE(D127:M127)","v":0.127764030921942}]
[]
[null,"Schweiter Technologies",{"$f":"('SMI Analyse KGV'!M131-'SMI Analyse KGV'!L131)/ABS('SMI Analyse KGV'!L131)","v":-0.25669014084507},{"$f":"('SMI Analyse KGV'!N131-'SMI Analyse KGV'!M131)/ABS('SMI Analyse KGV'!M131)","v":0.505921364282331},{"$f":"('SMI Analyse KGV'!O131-'SMI Analyse KGV'!N131)/ABS('SMI Analyse KGV'!N131)","v":0.100346020761246},{"$f":"('SMI Analyse KGV'!P131-'SMI Analyse KGV'!O131)/ABS('SMI Analyse KGV'!O131)","v":0.410234419668382},{"$f":"('SMI Analyse KGV'!Q131-'SMI Analyse KGV'!P131)/ABS('SMI Analyse KGV'!P131)","v":1.43442124467869},{"$f":"('SMI Analyse KGV'!R131-'SMI Analyse KGV'!Q131)/ABS('SMI Analyse KGV'!Q131)","v":-0.649512865350987},{"$f":"('SMI Analyse KGV'!S131-'SMI Analyse KGV'!R131)/ABS('SMI Analyse KGV'!R131)","v":-0.0047517224994061},{"$f":"('SMI Analyse KGV'!T131-'SMI Analyse KGV'!S131)/ABS('SMI Analyse KGV'!S131)","v":0.725710193363571},{"$f":"('SMI Analyse KGV'!U131-'SMI Analyse KGV'!T131)/ABS('SMI Analyse KGV'!T131)","v":-0.18384285516669},{"$f":"('SMI Analyse KGV'!V131-'SMI Analyse KGV'!U131)/ABS('SMI Analyse KGV'!U131)","v":-0.660508474576271},{"$f":"('SMI Analyse KGV'!W131-'SMI Analyse KGV'!V131)/ABS('SMI Analyse KGV'!V131)","v":-0.036445332001997},{"$f":"AVERAGE(D129:M129)","v":0.164157199315887}]
[]
[null,"SGS N ",{"$f":"('SMI Analyse KGV'!M133-'SMI Analyse KGV'!L133)/ABS('SMI Analyse KGV'!L133)","v":0.073507102468625},{"$f":"('SMI Analyse KGV'!N133-'SMI Analyse KGV'!M133)/ABS('SMI Analyse KGV'!M133)","v":0.0489465570400823},{"$f":"('SMI Analyse KGV'!O133-'SMI Analyse KGV'!N133)/ABS('SMI Analyse KGV'!N133)","v":-0.118799755052051},{"$f":"('SMI Analyse KGV'!P133-'SMI Analyse KGV'!O133)/ABS('SMI Analyse KGV'!O133)","v":-0.00667129951355111},{"$f":"('SMI Analyse KGV'!Q133-'SMI Analyse KGV'!P133)/ABS('SMI Analyse KGV'!P133)","v":0.151112354834196},{"$f":"('SMI Analyse KGV'!R133-'SMI Analyse KGV'!Q133)/ABS('SMI Analyse KGV'!Q133)","v":0.0249179530813176},{"$f":"('SMI Analyse KGV'!S133-'SMI Analyse KGV'!R133)/ABS('SMI Analyse KGV'!R133)","v":0.0339184060721063},{"$f":"('SMI Analyse KGV'!T133-'SMI Analyse KGV'!S133)/ABS('SMI Analyse KGV'!S133)","v":-0.267951364991971},{"$f":"('SMI Analyse KGV'!U133-'SMI Analyse KGV'!T133)/ABS('SMI Analyse KGV'!T133)","v":0.281573174553431},{"$f":"('SMI Analyse KGV'!V133-'SMI Analyse KGV'!U133)/ABS('SMI Analyse KGV'!U133)","v":-0.038146472673921},{"$f":"('SMI Analyse KGV'!W133-'SMI Analyse KGV'!V133)/ABS('SMI Analyse KGV'!V133)","v":-0.0466505656539977},{"$f":"AVERAGE(D131:M131)","v":0.00622489876956415}]
[]
[null,"SIG Group",{"$f":"('SMI Analyse KGV'!M135-'SMI Analyse KGV'!L135)/ABS('SMI Analyse KGV'!L135)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!N135-'SMI Analyse KGV'!M135)/ABS('SMI Analyse KGV'!M135)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!O135-'SMI Analyse KGV'!N135)/ABS('SMI Analyse KGV'!N135)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!P135-'SMI Analyse KGV'!O135)/ABS('SMI Analyse KGV'!O135)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!Q135-'SMI Analyse KGV'!P135)/ABS('SMI Analyse KGV'!P135)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!R135-'SMI Analyse KGV'!Q135)/ABS('SMI Analyse KGV'!Q135)","v":0.2},{"$f":"('SMI Analyse KGV'!S135-'SMI Analyse KGV'!R135)/ABS('SMI Analyse KGV'!R135)","v":1.925},{"$f":"('SMI Analyse KGV'!T135-'SMI Analyse KGV'!S135)/ABS('SMI Analyse KGV'!S135)","v":-0.378378378378378},{"$f":"('SMI Analyse KGV'!U135-'SMI Analyse KGV'!T135)/ABS('SMI Analyse KGV'!T135)","v":1.21739130434783},{"$f":"('SMI Analyse KGV'!V135-'SMI Analyse KGV'!U135)/ABS('SMI Analyse KGV'!U135)","v":-0.803921568627451},{"$f":"('SMI Analyse KGV'!W135-'SMI Analyse KGV'!V135)/ABS('SMI Analyse KGV'!V135)","v":5.4},{"$f":"AVERAGE(H133:M133)","v":1.26001522622367}]
[]
[null,"Straumann",{"$f":"('SMI Analyse KGV'!M137-'SMI Analyse KGV'!L137)/ABS('SMI Analyse KGV'!L137)","v":1.70833333333333},{"$f":"('SMI Analyse KGV'!N137-'SMI Analyse KGV'!M137)/ABS('SMI Analyse KGV'!M137)","v":0.561538461538462},{"$f":"('SMI Analyse KGV'!O137-'SMI Analyse KGV'!N137)/ABS('SMI Analyse KGV'!N137)","v":-0.554679802955665},{"$f":"('SMI Analyse KGV'!P137-'SMI Analyse KGV'!O137)/ABS('SMI Analyse KGV'!O137)","v":2.24778761061947},{"$f":"('SMI Analyse KGV'!Q137-'SMI Analyse KGV'!P137)/ABS('SMI Analyse KGV'!P137)","v":0.226158038147139},{"$f":"('SMI Analyse KGV'!R137-'SMI Analyse KGV'!Q137)/ABS('SMI Analyse KGV'!Q137)","v":-0.0444444444444445},{"$f":"('SMI Analyse KGV'!S137-'SMI Analyse KGV'!R137)/ABS('SMI Analyse KGV'!R137)","v":0.122093023255814},{"$f":"('SMI Analyse KGV'!T137-'SMI Analyse KGV'!S137)/ABS('SMI Analyse KGV'!S137)","v":-0.704663212435233},{"$f":"('SMI Analyse KGV'!U137-'SMI Analyse KGV'!T137)/ABS('SMI Analyse KGV'!T137)","v":3.35087719298246},{"$f":"('SMI Analyse KGV'!V137-'SMI Analyse KGV'!U137)/ABS('SMI Analyse KGV'!U137)","v":0.0967741935483872},{"$f":"('SMI Analyse KGV'!W137-'SMI Analyse KGV'!V137)/ABS('SMI Analyse KGV'!V137)","v":-0.433823529411765},{"$f":"AVERAGE(D135:M135)","v":0.486761753084462}]
[]
[null,"Sulzer",{"$f":"('SMI Analyse KGV'!M139-'SMI Analyse KGV'!L139)/ABS('SMI Analyse KGV'!L139)","v":-0.223103057757644},{"$f":"('SMI Analyse KGV'!N139-'SMI Analyse KGV'!M139)/ABS('SMI Analyse KGV'!M139)","v":0.180758017492711},{"$f":"('SMI Analyse KGV'!O139-'SMI Analyse KGV'!N139)/ABS('SMI Analyse KGV'!N139)","v":-0.733333333333333},{"$f":"('SMI Analyse KGV'!P139-'SMI Analyse KGV'!O139)/ABS('SMI Analyse KGV'!O139)","v":-0.203703703703704},{"$f":"('SMI Analyse KGV'!Q139-'SMI Analyse KGV'!P139)/ABS('SMI Analyse KGV'!P139)","v":0.406976744186047},{"$f":"('SMI Analyse KGV'!R139-'SMI Analyse KGV'!Q139)/ABS('SMI Analyse KGV'!Q139)","v":0.458677685950413},{"$f":"('SMI Analyse KGV'!S139-'SMI Analyse KGV'!R139)/ABS('SMI Analyse KGV'!R139)","v":0.269121813031162},{"$f":"('SMI Analyse KGV'!T139-'SMI Analyse KGV'!S139)/ABS('SMI Analyse KGV'!S139)","v":-0.455357142857143},{"$f":"('SMI Analyse KGV'!U139-'SMI Analyse KGV'!T139)/ABS('SMI Analyse KGV'!T139)","v":0.651639344262295},{"$f":"('SMI Analyse KGV'!V139-'SMI Analyse KGV'!U139)/ABS('SMI Analyse KGV'!U139)","v":-0.794044665012407},{"$f":"('SMI Analyse KGV'!W139-'SMI Analyse KGV'!V139)/ABS('SMI Analyse KGV'!V139)","v":7.03614457831325},{"$f":"AVERAGE(D137:M137)","v":0.681687933832929}]
[]
[null,"Swatch Group",{"$f":"('SMI Analyse KGV'!M141-'SMI Analyse KGV'!L141)/ABS('SMI Analyse KGV'!L141)","v":0.194463200540176},{"$f":"('SMI Analyse KGV'!N141-'SMI Analyse KGV'!M141)/ABS('SMI Analyse KGV'!M141)","v":-0.280101752402487},{"$f":"('SMI Analyse KGV'!O141-'SMI Analyse KGV'!N141)/ABS('SMI Analyse KGV'!N141)","v":-0.212799371809972},{"$f":"('SMI Analyse KGV'!P141-'SMI Analyse KGV'!O141)/ABS('SMI Analyse KGV'!O141)","v":-0.467331670822943},{"$f":"('SMI Analyse KGV'!Q141-'SMI Analyse KGV'!P141)/ABS('SMI Analyse KGV'!P141)","v":0.296816479400749},{"$f":"('SMI Analyse KGV'!R141-'SMI Analyse KGV'!Q141)/ABS('SMI Analyse KGV'!Q141)","v":0.164620938628159},{"$f":"('SMI Analyse KGV'!S141-'SMI Analyse KGV'!R141)/ABS('SMI Analyse KGV'!R141)","v":-0.121512709237446},{"$f":"('SMI Analyse KGV'!T141-'SMI Analyse KGV'!S141)/ABS('SMI Analyse KGV'!S141)","v":-1.06986591390261},{"$f":"('SMI Analyse KGV'!U141-'SMI Analyse KGV'!T141)/ABS('SMI Analyse KGV'!T141)","v":15.9191919191919},{"$f":"('SMI Analyse KGV'!V141-'SMI Analyse KGV'!U141)/ABS('SMI Analyse KGV'!U141)","v":0.053486797562627},{"$f":"('SMI Analyse KGV'!W141-'SMI Analyse KGV'!V141)/ABS('SMI Analyse KGV'!V141)","v":0.076478149100257},{"$f":"AVERAGE(D139:M139)","v":1.43589828657082}]
[]
[null,"Swiss Prime Site",{"$f":"('SMI Analyse KGV'!M143-'SMI Analyse KGV'!L143)/ABS('SMI Analyse KGV'!L143)","v":0.025},{"$f":"('SMI Analyse KGV'!N143-'SMI Analyse KGV'!M143)/ABS('SMI Analyse KGV'!M143)","v":0.056910569105691},{"$f":"('SMI Analyse KGV'!O143-'SMI Analyse KGV'!N143)/ABS('SMI Analyse KGV'!N143)","v":-0.00769230769230764},{"$f":"('SMI Analyse KGV'!P143-'SMI Analyse KGV'!O143)/ABS('SMI Analyse KGV'!O143)","v":0.0775193798449612},{"$f":"('SMI Analyse KGV'!Q143-'SMI Analyse KGV'!P143)/ABS('SMI Analyse KGV'!P143)","v":-0.0695443645083933},{"$f":"('SMI Analyse KGV'!R143-'SMI Analyse KGV'!Q143)/ABS('SMI Analyse KGV'!Q143)","v":0.0180412371134021},{"$f":"('SMI Analyse KGV'!S143-'SMI Analyse KGV'!R143)/ABS('SMI Analyse KGV'!R143)","v":0.0481012658227847},{"$f":"('SMI Analyse KGV'!T143-'SMI Analyse KGV'!S143)/ABS('SMI Analyse KGV'!S143)","v":0.514492753623189},{"$f":"('SMI Analyse KGV'!U143-'SMI Analyse KGV'!T143)/ABS('SMI Analyse KGV'!T143)","v":-0.382775119617225},{"$f":"('SMI Analyse KGV'!V143-'SMI Analyse KGV'!U143)/ABS('SMI Analyse KGV'!U143)","v":0.284237726098191},{"$f":"('SMI Analyse KGV'!W143-'SMI Analyse KGV'!V143)/ABS('SMI Analyse KGV'!V143)","v":-0.406438631790744},{"$f":"AVERAGE(D141:M141)","v":0.0132852507999549}]
[null," "]
[null,"Tecan Group",{"$f":"('SMI Analyse KGV'!M145-'SMI Analyse KGV'!L145)/ABS('SMI Analyse KGV'!L145)","v":0.076923076923077},{"$f":"('SMI Analyse KGV'!N145-'SMI Analyse KGV'!M145)/ABS('SMI Analyse KGV'!M145)","v":-0.135714285714286},{"$f":"('SMI Analyse KGV'!O145-'SMI Analyse KGV'!N145)/ABS('SMI Analyse KGV'!N145)","v":0.393939393939394},{"$f":"('SMI Analyse KGV'!P145-'SMI Analyse KGV'!O145)/ABS('SMI Analyse KGV'!O145)","v":-0.0632411067193675},{"$f":"('SMI Analyse KGV'!Q145-'SMI Analyse KGV'!P145)/ABS('SMI Analyse KGV'!P145)","v":0.208860759493671},{"$f":"('SMI Analyse KGV'!R145-'SMI Analyse KGV'!Q145)/ABS('SMI Analyse KGV'!Q145)","v":0.0506108202443279},{"$f":"('SMI Analyse KGV'!S145-'SMI Analyse KGV'!R145)/ABS('SMI Analyse KGV'!R145)","v":0.026578073089701},{"$f":"('SMI Analyse KGV'!T145-'SMI Analyse KGV'!S145)/ABS('SMI Analyse KGV'!S145)","v":0.406148867313916},{"$f":"('SMI Analyse KGV'!U145-'SMI Analyse KGV'!T145)/ABS('SMI Analyse KGV'!T145)","v":0.136939010356732},{"$f":"('SMI Analyse KGV'!V145-'SMI Analyse KGV'!U145)/ABS('SMI Analyse KGV'!U145)","v":-0.041497975708502},{"$f":"('SMI Analyse KGV'!W145-'SMI Analyse KGV'!V145)/ABS('SMI Analyse KGV'!V145)","v":0.0876451953537487},{"$f":"AVERAGE(D143:M143)","v":0.107026875164934}]
[]
[null,"Temenos",{"$f":"('SMI Analyse KGV'!M147-'SMI Analyse KGV'!L147)/ABS('SMI Analyse KGV'!L147)","v":1.70588235294118},{"$f":"('SMI Analyse KGV'!N147-'SMI Analyse KGV'!M147)/ABS('SMI Analyse KGV'!M147)","v":0.347826086956522},{"$f":"('SMI Analyse KGV'!O147-'SMI Analyse KGV'!N147)/ABS('SMI Analyse KGV'!N147)","v":-0.217741935483871},{"$f":"('SMI Analyse KGV'!P147-'SMI Analyse KGV'!O147)/ABS('SMI Analyse KGV'!O147)","v":0.711340206185567},{"$f":"('SMI Analyse KGV'!Q147-'SMI Analyse KGV'!P147)/ABS('SMI Analyse KGV'!P147)","v":0.174698795180723},{"$f":"('SMI Analyse KGV'!R147-'SMI Analyse KGV'!Q147)/ABS('SMI Analyse KGV'!Q147)","v":0.22051282051282},{"$f":"('SMI Analyse KGV'!S147-'SMI Analyse KGV'!R147)/ABS('SMI Analyse KGV'!R147)","v":0.0756302521008404},{"$f":"('SMI Analyse KGV'!T147-'SMI Analyse KGV'!S147)/ABS('SMI Analyse KGV'!S147)","v":-0.109375},{"$f":"('SMI Analyse KGV'!U147-'SMI Analyse KGV'!T147)/ABS('SMI Analyse KGV'!T147)","v":-0.0307017543859648},{"$f":"('SMI Analyse KGV'!V147-'SMI Analyse KGV'!U147)/ABS('SMI Analyse KGV'!U147)","v":-0.280542986425339},{"$f":"('SMI Analyse KGV'!W147-'SMI Analyse KGV'!V147)/ABS('SMI Analyse KGV'!V147)","v":0.163522012578616},{"$f":"AVERAGE(D145:M145)","v":0.105516849721991}]
[]
[null,"VAT Group",{"$f":"('SMI Analyse KGV'!M149-'SMI Analyse KGV'!L149)/ABS('SMI Analyse KGV'!L149)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!N149-'SMI Analyse KGV'!M149)/ABS('SMI Analyse KGV'!M149)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!O149-'SMI Analyse KGV'!N149)/ABS('SMI Analyse KGV'!N149)","v":-0.617977528089888},{"$f":"('SMI Analyse KGV'!P149-'SMI Analyse KGV'!O149)/ABS('SMI Analyse KGV'!O149)","v":6.14705882352941},{"$f":"('SMI Analyse KGV'!Q149-'SMI Analyse KGV'!P149)/ABS('SMI Analyse KGV'!P149)","v":0.588477366255144},{"$f":"('SMI Analyse KGV'!R149-'SMI Analyse KGV'!Q149)/ABS('SMI Analyse KGV'!Q149)","v":0.173575129533679},{"$f":"('SMI Analyse KGV'!S149-'SMI Analyse KGV'!R149)/ABS('SMI Analyse KGV'!R149)","v":-0.448123620309051},{"$f":"('SMI Analyse KGV'!T149-'SMI Analyse KGV'!S149)/ABS('SMI Analyse KGV'!S149)","v":0.708},{"$f":"('SMI Analyse KGV'!U149-'SMI Analyse KGV'!T149)/ABS('SMI Analyse KGV'!T149)","v":0.695550351288056},{"$f":"('SMI Analyse KGV'!V149-'SMI Analyse KGV'!U149)/ABS('SMI Analyse KGV'!U149)","v":0.411602209944751},{"$f":"('SMI Analyse KGV'!W149-'SMI Analyse KGV'!V149)/ABS('SMI Analyse KGV'!V149)","v":-0.379647749510763},{"$f":"AVERAGE(E147:M147)","v":0.808723886960149}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Zehnder",{"$f":"('SMI Analyse KGV'!M151-'SMI Analyse KGV'!L151)/ABS('SMI Analyse KGV'!L151)","v":-0.392857142857143},{"$f":"('SMI Analyse KGV'!N151-'SMI Analyse KGV'!M151)/ABS('SMI Analyse KGV'!M151)","v":0.564705882352941},{"$f":"('SMI Analyse KGV'!O151-'SMI Analyse KGV'!N151)/ABS('SMI Analyse KGV'!N151)","v":-0.99624060150376},{"$f":"('SMI Analyse KGV'!P151-'SMI Analyse KGV'!O151)/ABS('SMI Analyse KGV'!O151)","v":189},{"$f":"('SMI Analyse KGV'!Q151-'SMI Analyse KGV'!P151)/ABS('SMI Analyse KGV'!P151)","v":-0.215789473684211},{"$f":"('SMI Analyse KGV'!R151-'SMI Analyse KGV'!Q151)/ABS('SMI Analyse KGV'!Q151)","v":0.536912751677852},{"$f":"('SMI Analyse KGV'!S151-'SMI Analyse KGV'!R151)/ABS('SMI Analyse KGV'!R151)","v":0.279475982532751},{"$f":"('SMI Analyse KGV'!T151-'SMI Analyse KGV'!S151)/ABS('SMI Analyse KGV'!S151)","v":0.218430034129693},{"$f":"('SMI Analyse KGV'!U151-'SMI Analyse KGV'!T151)/ABS('SMI Analyse KGV'!T151)","v":0.554621848739496},{"$f":"('SMI Analyse KGV'!V151-'SMI Analyse KGV'!U151)/ABS('SMI Analyse KGV'!U151)","v":-0.124324324324324},{"$f":"('SMI Analyse KGV'!W151-'SMI Analyse KGV'!V151)/ABS('SMI Analyse KGV'!V151)","v":-0.232510288065844},{"$f":"AVERAGE(E149:M149)","v":21.0022862143891}]

{"sheet":"Währungskurse","index":5,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Währungskurse"]
[]
[null,"USD",0.91]
[null,"EUR",0.95]

{"sheet":"alte Firmen","index":6,"n_rows":3,"n_cols":69,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Bobst","BOBNN",{"$f":"SUM(N3:W3)/10","v":4.086},null,null,null,null,null,3,0.03,-0.43,1.59,3.06,3.55,5.08,6.93,3.84,4.12,1.85,5.51,6.92,null,68,null,null,null,null,null,null,null,null,null,null,{"$f":"X3/W3","v":{"$error":"#DIV/0!"}},{"$f":"AI3","v":{"$error":"#DIV/0!"}},{"$f":"X3/V3","v":9.82658959537572},{"$f":"AK3","v":9.82658959537572},{"$f":"X3/U3","v":12.3411978221416},{"$f":"AM3","v":12.3411978221416},{"$f":"X3/T3","v":36.7567567567568},{"$f":"AO3","v":36.7567567567568},{"$f":"X3/S3","v":16.504854368932},{"$f":"AQ3","v":16.504854368932},{"$f":"X3/R3","v":17.7083333333333},{"$f":"AS3","v":17.7083333333333},{"$f":"X3/Q3","v":9.81240981240981},{"$f":"AU3","v":9.81240981240981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X3/D3","v":16.6421928536466},{"$f":"BL3","v":16.6421928536466},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(BN3>0,BN3,10)","v":{"$error":"#REF!"}},{"$f":"IF(W3>N3,(W3-N3)/N3,-(N3-W3)/N3)","v":-1},{"$f":"BP3","v":-1}]