{"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":168,"n_cols":92,"rows_kept":168,"cut":false,"hidden":false,"merged":[[8,13,8,22],[57,4,57,9],[57,10,57,19]]}
[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,null,null,null,18]
[]
["Financial Analysis SMI/SMIM et al.",null,null,"per",null,null,null,null,null,null,null,null,{"$f":"Daten!H3","v":20250425},{"$f":"Daten!H3","v":20250425},{"$f":"Daten!H3","v":20250425},null,null,null,null,null,null,"Kolonnen E - L einblenden für weitere Gewinndaten!"]
[]
[null,null," ",{"$f":"C5","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,"KGV 2023  gewichtet SMI",{"$f":"BW55/CA55","v":26.9646964536948},{"$f":"R5","v":26.9646964536948}," ",null,null,"letzter ausgewiesener Jahresabschluss",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$2","v":0},"Bewertung günstig"]
[null,"KGV Ø Gewinn 10 Jahre gewichtet SMI",{"$f":"BW55/BX55","v":29.9789111769871},{"$f":"C6","v":29.9789111769871},null,null,null,null,null,null,null,null,null,null,null,null,"KGV 2024 gewichtet SMI",{"$f":"BW55/BY55","v":25.1131166772181},{"$f":"R6","v":25.1131166772181}," ",null,null,"Schätzung",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$1","v":18},"Bewertung teuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abschlusses"]
[null,"KGV Ø Gewinn 10 Jahre gewichtet SMIM",{"$f":"BW150/BX150","v":54.0527033516419},{"$f":"C7","v":54.0527033516419},null,null,null,null,null,null,null,null,null,null,null,null,"KGV 2024 gewichtet SMIM",{"$f":"BW150/BY150","v":39.4798373322081},{"$f":"R7","v":39.4798373322081}]
[null,null,null,null,null,null," "]
[null,null,null,"Ø Gewinn",null,null,"Gewinn pro Aktie",null,null,null,null,null,null,"Gewinn pro Aktie",null,null,null,null,null,null,null,null,null,null,"akt. Kurs",null,"akt. Kurs",null,"KGV 2005",null,"KGV 2006",null,"KGV 2007",null,"KGV 2008",null,null,null,null,null,null,null,null,null,null,null,null," ",null," ",null,"KGV 2016",null,"KGV 2015",null,"KGV 2014",null,"KGV 2012",null,"KGV 2011",null,"KGV 2010",null,null,"KGV 2009",null,"Ø Gewinn",null,"Ø Gewinnverän-",null,"Gewinn-",null,null,"Gewichtung","gewichteter","gewichteter","gewichteter","gewichteter","gewichteter","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes","gewichtetes",null,"Gewichtung"]
[" ",null,null,"2015 – 2024",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,"in RW",null,null,null,null,null,null,null,null,"KGV2024",null,"KGV2023",null,"KGV2022",null,"KGV2021",null,"KGV2020",null,"KGV2019",null,"KGV2018",null,"KGV2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15-24 KGV",null,"derungsraten 10J",null,"wachstum 10 J",null,null,"per 24.01.25","Preis","Gewinn 15-24","Gewinn 2024","Gewinn 2023","Gewinn 2022","KGV2021","KGV2020","KGV2019","KGV2018","KGV2017","KGV2016","KGV2015","KGV2014","KGV12","KGV11","KGV10",null,"per 16.3.10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gem. boerse.de"]
[]
["SMI Titel"]
[]
["USD","ABB LTD N","ABBN",{"$f":"SUM(O15:X15)/10","v":1.463},0.36,0.63,1.63,1.36,1.27,1.12,1.38,1.18,1.21,1.13,0.87,0.88,1.04,1.02,0.67,2.44,2.27,1.3,2.01,2.13,{"$f":"LOOKUP(C15,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":43.25},null,{"$f":"Y15/Währungskurse!C$4","v":52.7439024390244},null,{"$f":"AA15/E15","v":146.510840108401},null,{"$f":"AA15/F15","v":83.7204800619435},null,{"$f":"AA15/G15","v":32.3582223552297},null,{"$f":"AA15/H15","v":38.782281205165},{"$f":"AA15/X15","v":24.7623955112791},{"$f":"AJ15","v":24.7623955112791},{"$f":"AA15/W15","v":26.2407474821017},{"$f":"AL15","v":26.2407474821017},{"$f":"AA15/V15","v":40.5722326454034},{"$f":"AN15","v":40.5722326454034},{"$f":"AA15/U15","v":23.2351993123455},{"$f":"AP15","v":23.2351993123455},{"$f":"AA15/T15","v":21.6163534586166},{"$f":"AR15","v":21.6163534586166},{"$f":"AA15/S15","v":78.7222424463051},{"$f":"AT15","v":78.7222424463051},{"$f":"AA15/R15","v":51.7097082735533},{"$f":"AV15","v":51.7097082735533},{"$f":"AA15/Q15","v":50.7152908067542},{"$f":"AX15","v":50.7152908067542},{"$f":"AA15/P15","v":59.9362527716186},{"$f":"AZ15","v":59.9362527716186},{"$f":"AA15/O15","v":60.6251752172694},{"$f":"BB15","v":60.6251752172694},{"$f":"AA15/N15","v":46.6760198575437},{"$f":"BD15","v":46.6760198575437},{"$f":"AA15/L15","v":44.6982224059529},{"$f":"BF15","v":44.6982224059529},{"$f":"AA15/K15","v":38.2202191587133},{"$f":"BH15","v":38.2202191587133},{"$f":"AA15/J15","v":47.0927700348432},{"$f":"BJ15","v":47.0927700348432},null,{"$f":"AA15/I15","v":41.5306318417515},{"$f":"BM15","v":41.5306318417515},{"$f":"AA15/D15","v":36.0518813663871},{"$f":"BO15","v":36.0518813663871},{"$f":"Tabelle1!O13","v":0.235151739197314},{"$f":"IF(BQ15>0,BQ15,10)","v":0.235151739197314},{"$f":"IF(X15>O15,(X15-O15)/O15,-(O15-X15)/O15)","v":1.44827586206897},{"$f":"BS15","v":1.44827586206897},null,7.49,{"$f":"BV15/100*AA15","v":3.95051829268293},{"$f":"D15*(BV15/100)","v":0.1095787},{"$f":"X15*(BV15/100)","v":0.159537},{"$f":"W15*(BV15/100)","v":0.150549},{"$f":"V15*(BV15/100)","v":0.09737},{"$f":"AP15*BV15","v":174.031642849468},{"$f":"AR15*BV15","v":161.906487405038},{"$f":"AT15*BV15","v":589.629595922825},{"$f":"AV15*BV15","v":387.305714968914},{"$f":"AX15*BV15","v":379.857528142589},{"$f":"AZ15*BV15","v":448.922533259424},{"$f":"BB15*BV15","v":454.082562377348},{"$f":"BD15*BV15","v":349.603388733002},{"$f":"BF15*BV15","v":334.789685820587},{"$f":"BH15*BV15","v":286.269441498763},{"$f":"BJ15*BV15","v":352.724847560976},null,6.09]
[null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["USD","ALCON N","ALC",{"$f":"SUM(O17:X17)/8","v":0.385},null,null,null,null,null,null,null,null,null,null,null,null,0.52,-0.46,-1.34,-1.09,0.76,0.68,1.96,2.05,{"$f":"LOOKUP(C17,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":78.52},null,{"$f":"Y17/Währungskurse!C$5","v":85.3478260869565},null,null,null,null,null,null,null,null,{"$f":"AA17/X17","v":41.6330858960764},{"$f":"AJ17","v":41.6330858960764},{"$f":"AA17/W17","v":43.544809228039},{"$f":"AL17","v":43.544809228039},{"$f":"AA17/V17","v":125.511508951407},{"$f":"AN17","v":125.511508951407},{"$f":"AA17/U17","v":112.299771167048},{"$f":"AP17","v":112.299771167048},"na",{"$f":"AR17","v":"na"},"na",{"$f":"AT17","v":"na"},"na",{"$f":"AV17","v":"na"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA17/D17","v":221.682665160926},{"$f":"BO17","v":221.682665160926},{"$f":"Tabelle1!O15","v":-0.0129765488066364},{"$f":"IF(BQ17>0,BQ17,10)","v":10},{"$f":"IF(X17>N17,(X17-Q17)/Q17,-(Q17-X17)/Q17)","v":2.94230769230769},{"$f":"BS17","v":2.94230769230769},null,3,{"$f":"BV17/100*AA17","v":2.5604347826087},{"$f":"D17*(BV17/100)","v":0.01155},{"$f":"X17*(BV17/100)","v":0.0615},{"$f":"W17*(BV17/100)","v":0.0588},{"$f":"V17*(BV17/100)","v":0.0204},{"$f":"AP17*BV17","v":336.899313501144},0,0]
[]
[null,"GEBERIT N","GEBN",{"$f":"SUM(O19:X19)/10","v":17.069},6.47,8.86,11.67,11.9,10.18,10.32,9.82,10.29,11.58,13.26,11.31,14.85,14.31,16.39,17.93,17.88,21.16,20.41,18.35,18.1,{"$f":"LOOKUP(C19,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":556.6},null,null,null,null,null,null,null,null,null,null,{"$f":"Y19/X19","v":30.7513812154696},{"$f":"AJ19","v":30.7513812154696},{"$f":"Y19/W19","v":30.3324250681199},{"$f":"AL19","v":30.3324250681199},{"$f":"Y19/V19","v":27.2709456148947},{"$f":"AN19","v":27.2709456148947},{"$f":"Y19/U19","v":26.304347826087},{"$f":"AP19","v":26.304347826087},{"$f":"Y19/T19","v":31.1297539149888},{"$f":"AR19","v":31.1297539149888},{"$f":"Y19/S19","v":31.0429447852761},{"$f":"AT19","v":31.0429447852761},{"$f":"Y19/R19","v":33.9597315436242},{"$f":"AV19","v":33.9597315436242},{"$f":"Y19/Q19","v":38.8958770090846},{"$f":"AX19","v":38.8958770090846},{"$f":"Y19/P19","v":37.4814814814815},{"$f":"AZ19","v":37.4814814814815},{"$f":"Y19/O19","v":49.2130857648099},{"$f":"BB19","v":49.2130857648099},{"$f":"Y19/N19","v":41.9758672699849},{"$f":"BD19","v":41.9758672699849},{"$f":"Y19/L19","v":54.0913508260447},{"$f":"BF19","v":54.0913508260447},{"$f":"Y19/K19","v":56.6802443991853},{"$f":"BH19","v":56.6802443991853},{"$f":"Y19/J19","v":53.9341085271318},{"$f":"BJ19","v":53.9341085271318},null,{"$f":"Y19/I19","v":54.6758349705305},{"$f":"BM19","v":54.6758349705305},{"$f":"Y19/D19","v":32.6088230124788},{"$f":"BO19","v":32.6088230124788},{"$f":"Tabelle1!O17","v":0.0399544958112927},{"$f":"IF(BQ19>0,BQ19,10)","v":0.0399544958112927},{"$f":"IF(X19>O19,(X19-O19)/O19,-(O19-X19)/O19)","v":0.600353669319187},{"$f":"BS19","v":0.600353669319187},null,1.24,{"$f":"BV19/100*Y19","v":6.90184},{"$f":"D19*(BV19/100)","v":0.2116556},{"$f":"X19*(BV19/100)","v":0.22444},{"$f":"W19*(BV19/100)","v":0.22754},{"$f":"V19*(BV19/100)","v":0.253084},{"$f":"AP19*BV19","v":32.6173913043478},{"$f":"AR19*BV19","v":38.6008948545861},{"$f":"AT19*BV19","v":38.4932515337423},{"$f":"AV19*BV19","v":42.110067114094},{"$f":"AX19*BV19","v":48.2308874912649},{"$f":"AZ19*BV19","v":46.477037037037},{"$f":"BB19*BV19","v":61.0242263483643},{"$f":"BD19*BV19","v":52.0500754147813},{"$f":"BF19*BV19","v":67.0732750242954},{"$f":"BH19*BV19","v":70.2835030549898},{"$f":"BJ19*BV19","v":66.8782945736434}]
[]
[null,"GIVAUDAN N","GIVN",{"$f":"SUM(O21:X21)/10","v":83.32},56.17,58.62,13.2,14.98,24.97,37.63,27.55,44.85,52.83,60.35,67.06,69.34,77.54,71.36,75.59,79.96,88.37,92.51,96.47,115,{"$f":"LOOKUP(C21,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":3875},null,null,null,null,null,null,null,null,null,null,{"$f":"Y21/X21","v":33.695652173913},{"$f":"AJ21","v":33.695652173913},{"$f":"Y21/W21","v":40.1679278532186},{"$f":"AL21","v":40.1679278532186},{"$f":"Y21/V21","v":41.8873635282672},{"$f":"AN21","v":41.8873635282672},{"$f":"Y21/U21","v":43.8497227565916},{"$f":"AP21","v":43.8497227565916},{"$f":"Y21/T21","v":48.4617308654327},{"$f":"AR21","v":48.4617308654327},{"$f":"Y21/S21","v":51.2633946289192},{"$f":"AT21","v":51.2633946289192},{"$f":"Y21/R21","v":54.302130044843},{"$f":"AV21","v":54.302130044843},{"$f":"Y21/Q21","v":49.974206860975},{"$f":"AX21","v":49.974206860975},{"$f":"Y21/P21","v":55.8840496106144},{"$f":"AZ21","v":55.8840496106144},{"$f":"Y21/O21","v":57.7840739636147},{"$f":"BB21","v":57.7840739636147},{"$f":"Y21/N21","v":64.208782104391},{"$f":"BD21","v":64.208782104391},{"$f":"Y21/L21","v":86.3991081382386},{"$f":"BF21","v":86.3991081382386},{"$f":"Y21/K21","v":140.65335753176},{"$f":"BH21","v":140.65335753176},{"$f":"Y21/J21","v":102.976348657986},{"$f":"BJ21","v":102.976348657986},null,{"$f":"Y21/I21","v":155.186223468162},{"$f":"BM21","v":155.186223468162},{"$f":"Y21/D21","v":46.5074411905905},{"$f":"BO21","v":46.5074411905905},{"$f":"Tabelle1!O19","v":0.0687742694468242},{"$f":"IF(BQ21>0,BQ21,10)","v":0.0687742694468242},{"$f":"IF(X21>O21,(X21-O21)/O21,-(O21-X21)/O21)","v":0.71488219504921},{"$f":"BS21","v":0.71488219504921},null,2.65,{"$f":"BV21/100*Y21","v":102.6875},{"$f":"D21*(BV21/100)","v":2.20798},{"$f":"X21*(BV21/100)","v":3.0475},{"$f":"W21*(BV21/100)","v":2.556455},{"$f":"V21*(BV21/100)","v":2.451515},{"$f":"AP21*BV21","v":116.201765304968},{"$f":"AR21*BV21","v":128.423586793397},{"$f":"AT21*BV21","v":135.847995766636},{"$f":"AV21*BV21","v":143.900644618834},{"$f":"AX21*BV21","v":132.431648181584},{"$f":"AZ21*BV21","v":148.092731468128},{"$f":"BB21*BV21","v":153.127796003579},{"$f":"BD21*BV21","v":170.153272576636},{"$f":"BF21*BV21","v":228.957636566332},{"$f":"BH21*BV21","v":372.731397459165},{"$f":"BJ21*BV21","v":272.887323943662}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"HOLCIM","HOLN",{"$f":"SUM(O23:X23)/10","v":2.576},6.52,8.5,14.73,6.81,4.93,3.69,0.86,1.92,3.91,3.95,-3.11,2.96,-2.78,2.52,3.68,2.74,3.72,5.46,5.35,5.22,{"$f":"LOOKUP(C23,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":91.9},null,null,null,{"$f":"Y23/E23","v":14.0950920245399},null,{"$f":"Y23/F23","v":10.8117647058824},null,{"$f":"Y23/G23","v":6.23896809232858},null,{"$f":"Y23/H23","v":13.4948604992658},{"$f":"Y23/X23","v":17.6053639846743},{"$f":"AJ23","v":17.6053639846743},{"$f":"Y23/W23","v":17.1775700934579},{"$f":"AL23","v":17.1775700934579},{"$f":"Y23/V23","v":16.8315018315018},{"$f":"AN23","v":16.8315018315018},{"$f":"Y23/U23","v":24.7043010752688},{"$f":"AP23","v":24.7043010752688},{"$f":"Y23/T23","v":33.5401459854015},{"$f":"AR23","v":33.5401459854015},{"$f":"Y23/S23","v":24.9728260869565},{"$f":"AT23","v":24.9728260869565},{"$f":"Y23/R23","v":36.468253968254},{"$f":"AV23","v":36.468253968254},"na",{"$f":"AX23","v":"na"},{"$f":"Y23/P23","v":31.0472972972973},{"$f":"AZ23","v":31.0472972972973},{"$f":"Y23/O23","v":-29.5498392282958},{"$f":"BB23","v":-29.5498392282958},{"$f":"Y23/N23","v":23.2658227848101},{"$f":"BD23","v":23.2658227848101},{"$f":"Y23/L23","v":47.8645833333333},{"$f":"BF23","v":47.8645833333333},{"$f":"Y23/K23","v":106.860465116279},{"$f":"BH23","v":106.860465116279},{"$f":"Y23/J23","v":24.9051490514905},{"$f":"BJ23","v":24.9051490514905},null,{"$f":"Y23/I23","v":18.6409736308316},{"$f":"BM23","v":18.6409736308316},{"$f":"Y23/D23","v":35.6754658385093},{"$f":"BO23","v":35.6754658385093},{"$f":"Tabelle1!O21","v":0.111755560875098},{"$f":"IF(BQ23>0,BQ23,10)","v":0.111755560875098},{"$f":"IF(X23>O23,(X23-O23)/O23,-(O23-X23)/O23)*-1","v":2.67845659163987},{"$f":"BS23","v":2.67845659163987},"negativer Ausgangswert!",3.86,{"$f":"BV23/100*Y23","v":3.54734},{"$f":"D23*(BV23/100)","v":0.0994336},{"$f":"X23*(BV23/100)","v":0.201492},{"$f":"W23*(BV23/100)","v":0.20651},{"$f":"V23*(BV23/100)","v":0.210756},{"$f":"AP23*BV23","v":95.3586021505376},{"$f":"AR23*BV23","v":129.46496350365},{"$f":"AT23*BV23","v":96.3951086956522},{"$f":"AV23*BV23","v":140.76746031746},{"$f":"AX23*BV23","v":{"$error":"#VALUE!"}},{"$f":"AZ23*BV23","v":119.842567567568},{"$f":"BB23*BV23","v":-114.062379421222},{"$f":"BD23*BV23","v":89.8060759493671},{"$f":"BF23*BV23","v":184.757291666667},{"$f":"BH23*BV23","v":412.481395348837},{"$f":"BJ23*BV23","v":96.1338753387534},null,2.42]
[null,null," "]
[null,"KÜHNE & NAGEL","KNIN",{"$f":"SUM(O25:X25)/10","v":9.836},null,null,null,null,3.9,5.1,5,4,5,5.28,5.64,5.99,6.16,6.43,6.67,6.59,16.88,22.03,12.02,9.95,{"$f":"LOOKUP(C25,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":188.45},null,null,null,null,null,null,null,null,null,null,{"$f":"Y25/X25","v":18.9396984924623},{"$f":"AJ25","v":18.9396984924623},{"$f":"Y25/W25","v":15.6780366056572},{"$f":"AL25","v":15.6780366056572},{"$f":"Y25/V25","v":8.55424421243758},{"$f":"AN25","v":8.55424421243758},{"$f":"Y25/U25","v":11.1640995260663},{"$f":"AP25","v":11.1640995260663},{"$f":"Y25/T25","v":28.5963581183612},{"$f":"AR25","v":28.5963581183612},{"$f":"Y25/S25","v":28.2533733133433},{"$f":"AT25","v":28.2533733133433},{"$f":"Y25/R25","v":29.307931570762},{"$f":"AV25","v":29.307931570762},"na",{"$f":"AX25","v":"na"},{"$f":"Y25/P25","v":31.4607679465776},{"$f":"AZ25","v":31.4607679465776},{"$f":"Y25/O25","v":33.4131205673759},{"$f":"BB25","v":33.4131205673759},{"$f":"Y25/N25","v":35.6912878787879},{"$f":"BD25","v":35.6912878787879},{"$f":"Y25/L25","v":47.1125},{"$f":"BF25","v":47.1125},{"$f":"Y25/K25","v":37.69},{"$f":"BH25","v":37.69},{"$f":"Y25/J25","v":36.9509803921569},{"$f":"BJ25","v":36.9509803921569},null,{"$f":"Y25/I25","v":48.3205128205128},{"$f":"BM25","v":48.3205128205128},{"$f":"Y25/D25","v":19.1592110614071},{"$f":"BO25","v":19.1592110614071},{"$f":"Tabelle1!O23","v":0.146773956551329},{"$f":"IF(BQ25>0,BQ25,10)","v":0.146773956551329},{"$f":"IF(X25>O25,(X25-O25)/O25,-(O25-X25)/O25)","v":0.764184397163121},{"$f":"BS25","v":0.764184397163121},null,1.83,{"$f":"BV25/100*Y25","v":3.448635},{"$f":"D25*(BV25/100)","v":0.1799988},{"$f":"X25*(BV25/100)","v":0.182085},{"$f":"W25*(BV25/100)","v":0.219966},{"$f":"V25*(BV25/100)","v":0.403149},{"$f":"AP25*BV25","v":20.4303021327014},{"$f":"AR25*BV25","v":52.3313353566009},{"$f":"AT25*BV25","v":51.7036731634183},{"$f":"AV25*BV25","v":53.6335147744946},{"$f":"AX25*BV25","v":{"$error":"#VALUE!"}},{"$f":"AZ25*BV25","v":57.5732053422371},{"$f":"BB25*BV25","v":61.1460106382979},{"$f":"BD25*BV25","v":65.3150568181818},{"$f":"BF25*BV25","v":86.215875},{"$f":"BH25*BV25","v":68.9727},{"$f":"BJ25*BV25","v":67.6202941176471}]
[]
["USD","LOGITECH","LOGN",{"$f":"SUM(O27:X27)/10","v":2.587},null,null,null,null,0.39,0.74,0.36,-1.44,0.46,0.06,0.53,1.24,1.23,1.52,2.66,5.51,3.78,2.23,3.87,3.3,{"$f":"LOOKUP(C27,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":63.76},null,{"$f":"Y27/Währungskurse!C$5","v":69.304347826087},null,null,null,null,null,null,null,null,{"$f":"AA27/X27","v":21.0013175230566},{"$f":"AJ27","v":21.0013175230566},{"$f":"AA27/W27","v":17.9081002134592},{"$f":"AL27","v":17.9081002134592},{"$f":"AA27/V27","v":31.0781828816533},{"$f":"AN27","v":31.0781828816533},{"$f":"AA27/U27","v":18.3344835518749},{"$f":"AP27","v":18.3344835518749},{"$f":"AA27/T27","v":12.577921565533},{"$f":"AR27","v":12.577921565533},{"$f":"AA27/S27","v":26.0542661000327},{"$f":"AT27","v":26.0542661000327},{"$f":"AA27/R27","v":45.5949656750572},{"$f":"AV27","v":45.5949656750572},{"$f":"AA27/Q27","v":56.344998232591},{"$f":"AX27","v":56.344998232591},{"$f":"AA27/P27","v":55.890603085554},{"$f":"AZ27","v":55.890603085554},{"$f":"AA27/O27","v":130.762920426579},{"$f":"BB27","v":130.762920426579},{"$f":"AA27/N27","v":1155.07246376812},{"$f":"BD27","v":1155.07246376812},{"$f":"AA27/L27","v":-48.1280193236715},{"$f":"BF27","v":-48.1280193236715},{"$f":"AA27/K27","v":192.512077294686},{"$f":"BH27","v":192.512077294686},{"$f":"AA27/J27","v":93.6545240893067},{"$f":"BJ27","v":93.6545240893067},null,{"$f":"AA27/I27","v":177.703455964326},{"$f":"BM27","v":177.703455964326},{"$f":"AA27/D27","v":26.7894657232652},{"$f":"BO27","v":26.7894657232652},{"$f":"Tabelle1!O25","v":1.10862040734246},{"$f":"IF(BQ27>0,BQ27,10)","v":1.10862040734246},{"$f":"IF(X27>O27,(X27-O27)/O27,-(O27-X27)/O27)","v":5.22641509433962},{"$f":"BS27","v":5.22641509433962},null,0.96,{"$f":"BV27/100*AA27","v":0.665321739130435},{"$f":"D27*(BV27/100)","v":0.0248352},{"$f":"X27*(BV27/100)","v":0.03168},{"$f":"W27*(BV27/100)","v":0.037152},{"$f":"V27*(BV27/100)","v":0.021408},{"$f":"AP27*BV27","v":17.6011042097999},{"$f":"AR27*BV27","v":12.0748047029117},{"$f":"AT27*BV27","v":25.0120954560314},{"$f":"AV27*BV27","v":43.7711670480549},{"$f":"AX27*BV27","v":54.0911983032874},{"$f":"AZ27*BV27","v":53.6549789621318},{"$f":"BB27*BV27","v":125.532403609516},{"$f":"BD27*BV27","v":1108.86956521739},{"$f":"BF27*BV27","v":-46.2028985507246},{"$f":"BH27*BV27","v":184.811594202899},{"$f":"BJ27*BV27","v":89.9083431257344}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," "]
[null,"LONZA N","LONN",{"$f":"SUM(O29:X29)/10","v":12.297},3.87,4.3,5.88,8.15,3.17,5.53,2.97,3.5,1.67,4.54,5.26,5.69,10.6,7.48,8.65,11.63,39.52,16.34,8.88,8.92,{"$f":"LOOKUP(C29,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":573.8},null,null,null,null,null,null,null,null,null,null,{"$f":"Y29/X29","v":64.3273542600897},{"$f":"AJ29","v":64.3273542600897},{"$f":"Y29/W29","v":64.6171171171171},{"$f":"AL29","v":64.6171171171171},{"$f":"Y29/V29","v":35.1162790697674},{"$f":"AN29","v":35.1162790697674},{"$f":"Y29/U29","v":14.5192307692308},{"$f":"AP29","v":14.5192307692308},{"$f":"Y29/T29","v":49.3379191745486},{"$f":"AR29","v":49.3379191745486},{"$f":"Y29/S29","v":66.3352601156069},{"$f":"AT29","v":66.3352601156069},{"$f":"Y29/R29","v":76.7112299465241},{"$f":"AV29","v":76.7112299465241},{"$f":"Y29/Q29","v":54.1320754716981},{"$f":"AX29","v":54.1320754716981},{"$f":"Y29/P29","v":100.843585237258},{"$f":"AZ29","v":100.843585237258},{"$f":"Y29/O29","v":109.087452471483},{"$f":"BB29","v":109.087452471483},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y29/D29","v":46.6617874278279},{"$f":"BO29","v":46.6617874278279},{"$f":"Tabelle1!O27","v":0.266936895277494},{"$f":"IF(BQ29>0,BQ29,10)","v":0.266936895277494},{"$f":"IF(X29>O29,(X29-O29)/O29,-(O29-X29)/O29)","v":0.695817490494297},{"$f":"BS29","v":0.695817490494297},null,3.06,{"$f":"BV29/100*Y29","v":17.55828},{"$f":"D29*(BV29/100)","v":0.3762882},{"$f":"X29*(BV29/100)","v":0.272952},{"$f":"W29*(BV29/100)","v":0.271728},{"$f":"V29*(BV29/100)","v":0.500004},{"$f":"AP29*BV29","v":44.4288461538461},{"$f":"AR29*BV29","v":150.974032674119},{"$f":"AT29*BV29","v":202.985895953757},{"$f":"AV29*BV29","v":234.736363636364},{"$f":"AX29*BV29","v":165.644150943396},{"$f":"AZ29*BV29","v":308.581370826011},{"$f":"BB29*BV29","v":333.807604562738},{"$f":"BD29*BV29","v":0},{"$f":"BF29*BV29","v":0},{"$f":"BH29*BV29","v":0},{"$f":"BJ29*BV29","v":0}]
[null,null," "]
[null,"NESTLE N","NESN",{"$f":"SUM(O31:X31)/10","v":3.781},2.06,2.36,2.76,2.81,2.91,2.6,2.96,3.2,3.13,4.52,2.89,2.75,2.32,3.36,4.3,4.29,6.06,3.42,4.23,4.19,{"$f":"LOOKUP(C31,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":85.74},null,null,null,{"$f":"Y31/E31","v":41.621359223301},null,{"$f":"Y31/F31","v":36.3305084745763},null,{"$f":"Y31/G31","v":31.0652173913043},null,{"$f":"Y31/H31","v":30.5124555160142},{"$f":"Y31/X31","v":20.4630071599045},{"$f":"AJ31","v":20.4630071599045},{"$f":"Y31/W31","v":20.2695035460993},{"$f":"AL31","v":20.2695035460993},{"$f":"Y31/V31","v":25.0701754385965},{"$f":"AN31","v":25.0701754385965},{"$f":"Y31/U31","v":14.1485148514851},{"$f":"AP31","v":14.1485148514851},{"$f":"Y31/T31","v":19.986013986014},{"$f":"AR31","v":19.986013986014},{"$f":"Y31/S31","v":19.9395348837209},{"$f":"AT31","v":19.9395348837209},{"$f":"Y31/R31","v":25.5178571428571},{"$f":"AV31","v":25.5178571428571},{"$f":"Y31/Q31","v":36.9568965517241},{"$f":"AX31","v":36.9568965517241},{"$f":"Y31/P31","v":31.1781818181818},{"$f":"AZ31","v":31.1781818181818},{"$f":"Y31/O31","v":29.6678200692042},{"$f":"BB31","v":29.6678200692042},{"$f":"Y31/N31","v":18.9690265486726},{"$f":"BD31","v":18.9690265486726},{"$f":"Y31/L31","v":26.79375},{"$f":"BF31","v":26.79375},{"$f":"Y31/K31","v":28.9662162162162},{"$f":"BH31","v":28.9662162162162},{"$f":"Y31/J31","v":32.9769230769231},{"$f":"BJ31","v":32.9769230769231},null,{"$f":"Y31/I31","v":29.4639175257732},{"$f":"BM31","v":29.4639175257732},{"$f":"Y31/D31","v":22.6765405977255},{"$f":"BO31","v":22.6765405977255},{"$f":"Tabelle1!O29","v":0.0364615862189664},{"$f":"IF(BQ31>0,BQ31,10)","v":0.0364615862189664},{"$f":"IF(X31>O31,(X31-O31)/O31,-(O31-X31)/O31)","v":0.449826989619377},{"$f":"BS31","v":0.449826989619377},null,14.49,{"$f":"BV31/100*Y31","v":12.423726},{"$f":"D31*(BV31/100)","v":0.5478669},{"$f":"X31*(BV31/100)","v":0.607131},{"$f":"W31*(BV31/100)","v":0.612927},{"$f":"V31*(BV31/100)","v":0.495558},{"$f":"AP31*BV31","v":205.01198019802},{"$f":"AR31*BV31","v":289.597342657343},{"$f":"AT31*BV31","v":288.923860465116},{"$f":"AV31*BV31","v":369.75375},{"$f":"AX31*BV31","v":535.505431034483},{"$f":"AZ31*BV31","v":451.771854545455},{"$f":"BB31*BV31","v":429.886712802768},{"$f":"BD31*BV31","v":274.861194690265},{"$f":"BF31*BV31","v":388.2414375},{"$f":"BH31*BV31","v":419.720472972973},{"$f":"BJ31*BV31","v":477.835615384615},null,24.53]
[]
["USD","NOVARTIS","NOVN",{"$f":"SUM(O33:X33)/10","v":4.968},2.62,3.04,5.13,3.59,3.69,4.28,3.78,3.89,3.7,4.13,2.88,2.82,3.25,5.38,5.06,3.52,10.63,3.17,7.1,5.87,{"$f":"LOOKUP(C33,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":92.54},null,{"$f":"Y33/Währungskurse!C$4","v":112.853658536585},null,{"$f":"AA33/E33","v":43.0739154719792},null,{"$f":"AA33/F33","v":37.1229139922978},null,{"$f":"AA33/G33","v":21.9987638472876},null,{"$f":"AA33/H33","v":31.435559480943},{"$f":"AA33/X33","v":19.2254954917522},{"$f":"AJ33","v":19.2254954917522},{"$f":"AA33/W33","v":15.8948814840261},{"$f":"AL33","v":15.8948814840261},{"$f":"AA33/V33","v":35.600523197661},{"$f":"AN33","v":35.600523197661},{"$f":"AA33/U33","v":10.6165247917766},{"$f":"AP33","v":10.6165247917766},{"$f":"AA33/T33","v":32.0606984478936},{"$f":"AR33","v":32.0606984478936},{"$f":"AA33/S33","v":22.3030945724477},{"$f":"AT33","v":22.3030945724477},{"$f":"AA33/R33","v":20.9765164566144},{"$f":"AV33","v":20.9765164566144},{"$f":"AA33/Q33","v":34.7242026266417},{"$f":"AX33","v":34.7242026266417},{"$f":"AA33/P33","v":40.019027849853},{"$f":"AZ33","v":40.019027849853},{"$f":"AA33/O33","v":39.185298102981},{"$f":"BB33","v":39.185298102981},{"$f":"AA33/N33","v":27.3253410500207},{"$f":"BD33","v":27.3253410500207},{"$f":"AA33/L33","v":29.0112232741865},{"$f":"BF33","v":29.0112232741865},{"$f":"AA33/K33","v":29.8554652213189},{"$f":"BH33","v":29.8554652213189},{"$f":"AA33/J33","v":26.3676772281742},{"$f":"BJ33","v":26.3676772281742},null,{"$f":"AA33/I33","v":30.5836472998876},{"$f":"BM33","v":30.5836472998876},{"$f":"AA33/D33","v":22.7161148423078},{"$f":"BO33","v":22.7161148423078},{"$f":"Tabelle1!O31","v":0.250514990022646},{"$f":"IF(BQ33>0,BQ33,10)","v":0.250514990022646},{"$f":"IF(X33>O33,(X33-O33)/O33,-(O33-X33)/O33)","v":1.03819444444444},{"$f":"BS33","v":1.03819444444444},null,13.35,{"$f":"BV33/100*AA33","v":15.0659634146342},{"$f":"D33*(BV33/100)","v":0.663228},{"$f":"X33*(BV33/100)","v":0.783645},{"$f":"W33*(BV33/100)","v":0.94785},{"$f":"V33*(BV33/100)","v":0.423195},{"$f":"AP33*BV33","v":141.730605970218},{"$f":"AR33*BV33","v":428.010324279379},{"$f":"AT33*BV33","v":297.746312542177},{"$f":"AV33*BV33","v":280.036494695802},{"$f":"AX33*BV33","v":463.568105065666},{"$f":"AZ33*BV33","v":534.254021795537},{"$f":"BB33*BV33","v":523.123729674797},{"$f":"BD33*BV33","v":364.793303017776},{"$f":"BF33*BV33","v":387.299830710389},{"$f":"BH33*BV33","v":398.570460704607},{"$f":"BJ33*BV33","v":352.008490996125},null,17.09]
[null," "]
[null,"PARTNERS GROUP","PGHN",{"$f":"SUM(O35:X35)/10","v":33.355},null,null,null,null,8.3,11.9,8,10.1,12.3,14.48,14.99,21.15,28.37,28.91,33.93,30.36,55.12,39.09,38.55,43.08,{"$f":"LOOKUP(C35,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1098.5},null,null,null,null,null,null,null,null,null,null,{"$f":"Y35/X35","v":25.4990714948932},{"$f":"AJ35","v":25.4990714948932},{"$f":"Y35/W35","v":28.4954604409857},{"$f":"AL35","v":28.4954604409857},{"$f":"Y35/V35","v":28.1018163213098},{"$f":"AN35","v":28.1018163213098},{"$f":"Y35/U35","v":19.9292452830189},{"$f":"AP35","v":19.9292452830189},{"$f":"Y35/T35","v":36.1824769433465},{"$f":"AR35","v":36.1824769433465},{"$f":"Y35/S35","v":32.3754789272031},{"$f":"AT35","v":32.3754789272031},{"$f":"Y35/R35","v":37.9972327914217},{"$f":"AV35","v":37.9972327914217},{"$f":"Y35/Q35","v":38.7204793796264},{"$f":"AX35","v":38.7204793796264},{"$f":"Y35/P35","v":51.9385342789598},{"$f":"AZ35","v":51.9385342789598},{"$f":"Y35/O35","v":73.2821881254169},{"$f":"BB35","v":73.2821881254169},{"$f":"Y35/N35","v":75.8632596685083},{"$f":"BD35","v":75.8632596685083},{"$f":"Y35/L35","v":108.762376237624},{"$f":"BF35","v":108.762376237624},{"$f":"Y35/K35","v":137.3125},{"$f":"BH35","v":137.3125},{"$f":"Y35/J35","v":92.3109243697479},{"$f":"BJ35","v":92.3109243697479},null,{"$f":"Y35/I35","v":132.349397590361},{"$f":"BM35","v":132.349397590361},{"$f":"Y35/D35","v":32.9335931644431},{"$f":"BO35","v":32.9335931644431},{"$f":"Tabelle1!O33","v":0.150341488274924},{"$f":"IF(BQ35>0,BQ35,10)","v":0.150341488274924},{"$f":"IF(X35>O35,(X35-O35)/O35,-(O35-X35)/O35)","v":1.87391594396264},{"$f":"BS35","v":1.87391594396264},null,2.74,{"$f":"BV35/100*Y35","v":30.0989},{"$f":"D35*(BV35/100)","v":0.913927},{"$f":"X35*(BV35/100)","v":1.180392},{"$f":"W35*(BV35/100)","v":1.05627},{"$f":"V35*(BV35/100)","v":1.071066},{"$f":"AP35*BV35","v":54.6061320754717},{"$f":"AR35*BV35","v":99.1399868247694},{"$f":"AT35*BV35","v":88.7088122605364},{"$f":"AV35*BV35","v":104.112417848495},{"$f":"AX35*BV35","v":106.094113500176},{"$f":"AZ35*BV35","v":142.31158392435},{"$f":"BB35*BV35","v":200.793195463642},{"$f":"BD35*BV35","v":207.865331491713},{"$f":"BF35*BV35","v":298.008910891089},{"$f":"BH35*BV35","v":376.23625},{"$f":"BJ35*BV35","v":252.931932773109}]
[]
["EUR","RICHEMONT","CFR",{"$f":"SUM(O37:X37)/10","v":3.1046},1.951,2.331,2.75,1.916,1.076,1.92,2.75,3.6,3.68,2.356,3.94,2.14,2.16,4.927,1.651,2.3,3.611,0.54,4.077,5.7,{"$f":"LOOKUP(C37,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":146.5},null,{"$f":"Y37/Währungskurse!C$5","v":159.239130434783},null,{"$f":"AA37/E37","v":81.6192365119337},null,{"$f":"AA37/F37","v":68.313655270177},null,{"$f":"AA37/G37","v":57.905138339921},null,{"$f":"AA37/H37","v":83.1101933375692},{"$f":"AA37/X37","v":27.9366895499619},{"$f":"AJ37","v":27.9366895499619},{"$f":"AA37/W37","v":39.0579176931034},{"$f":"AL37","v":39.0579176931034},{"$f":"AA37/V37","v":294.887278582931},{"$f":"AN37","v":294.887278582931},{"$f":"AA37/U37","v":44.0983468387656},{"$f":"AP37","v":44.0983468387656},{"$f":"AA37/T37","v":69.234404536862},{"$f":"AR37","v":69.234404536862},{"$f":"AA37/S37","v":96.4501092881784},{"$f":"AT37","v":96.4501092881784},{"$f":"AA37/R37","v":32.3196936137168},{"$f":"AV37","v":32.3196936137168},{"$f":"AA37/Q37","v":73.7218196457327},{"$f":"AX37","v":73.7218196457327},{"$f":"AA37/P37","v":74.4108086143844},{"$f":"AZ37","v":74.4108086143844},{"$f":"AA37/O37","v":40.4160229529905},{"$f":"BB37","v":40.4160229529905},{"$f":"AA37/N37","v":67.5887650402303},{"$f":"BD37","v":67.5887650402303},{"$f":"AA37/L37","v":44.2330917874396},{"$f":"BF37","v":44.2330917874396},{"$f":"AA37/K37","v":57.905138339921},{"$f":"BH37","v":57.905138339921},{"$f":"AA37/J37","v":82.9370471014493},{"$f":"BJ37","v":82.9370471014493},null,{"$f":"AA37/I37","v":147.991756909649},{"$f":"BM37","v":147.991756909649},{"$f":"AA37/D37","v":51.2913516829165},{"$f":"BO37","v":51.2913516829165},{"$f":"Tabelle1!O35","v":0.79016548308451},{"$f":"IF(BQ37>0,BQ37,10)","v":0.79016548308451},{"$f":"IF(X37>O37,(X37-O37)/O37,-(O37-X37)/O37)","v":0.446700507614213},{"$f":"BS37","v":0.446700507614213},null,6.67,{"$f":"BV37/100*AA37","v":10.62125},{"$f":"D37*(BV37/100)","v":0.20707682},{"$f":"X37*(BV37/100)","v":0.38019},{"$f":"W37*(BV37/100)","v":0.2719359},{"$f":"V37*(BV37/100)","v":0.036018},{"$f":"AP37*BV37","v":294.135973414567},{"$f":"AR37*BV37","v":461.79347826087},{"$f":"AT37*BV37","v":643.32222895215},{"$f":"AV37*BV37","v":215.572356403491},{"$f":"AX37*BV37","v":491.724537037037},{"$f":"AZ37*BV37","v":496.320093457944},{"$f":"BB37*BV37","v":269.574873096447},{"$f":"BD37*BV37","v":450.817062818336},{"$f":"BF37*BV37","v":295.034722222222},{"$f":"BH37*BV37","v":386.227272727273},{"$f":"BJ37*BV37","v":553.190104166667},null,2.72]
[null," "]
[null,"ROCHE GS","ROG",{"$f":"SUM(O39:X39)/10","v":13.199},6.87,9.05,11.16,10.23,9.02,10.11,10.98,11.16,12.93,10.81,10.28,11.13,10.04,12.21,15.62,16.52,16.2,15.37,14.31,10.31,{"$f":"LOOKUP(C39,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":261.9},null,null,null,{"$f":"Y39/E39","v":38.1222707423581},null,{"$f":"Y39/F39","v":28.939226519337},null,{"$f":"Y39/G39","v":23.4677419354839},null,{"$f":"Y39/H39","v":25.6011730205279},{"$f":"Y39/X39","v":25.4025218234724},{"$f":"AJ39","v":25.4025218234724},{"$f":"Y39/W39","v":18.3018867924528},{"$f":"AL39","v":18.3018867924528},{"$f":"Y39/V39","v":17.0396877033182},{"$f":"AN39","v":17.0396877033182},{"$f":"Y39/U39","v":16.1666666666667},{"$f":"AP39","v":16.1666666666667},{"$f":"Y39/T39","v":15.8535108958838},{"$f":"AR39","v":15.8535108958838},{"$f":"Y39/S39","v":16.7669654289373},{"$f":"AT39","v":16.7669654289373},{"$f":"Y39/R39","v":21.4496314496314},{"$f":"AV39","v":21.4496314496314},{"$f":"Y39/Q39","v":26.0856573705179},{"$f":"AX39","v":26.0856573705179},{"$f":"Y39/P39","v":23.5309973045822},{"$f":"AZ39","v":23.5309973045822},{"$f":"Y39/O39","v":25.4766536964981},{"$f":"BB39","v":25.4766536964981},{"$f":"Y39/N39","v":24.2275670675301},{"$f":"BD39","v":24.2275670675301},{"$f":"Y39/L39","v":23.4677419354839},{"$f":"BF39","v":23.4677419354839},{"$f":"Y39/K39","v":23.8524590163934},{"$f":"BH39","v":23.8524590163934},{"$f":"Y39/J39","v":25.9050445103858},{"$f":"BJ39","v":25.9050445103858},null,{"$f":"Y39/I39","v":29.0354767184035},{"$f":"BM39","v":29.0354767184035},{"$f":"Y39/D39","v":19.8424123039624},{"$f":"BO39","v":19.8424123039624},{"$f":"Tabelle1!O37","v":0.00696604570530882},{"$f":"IF(BQ39>0,BQ39,10)","v":0.00696604570530882},{"$f":"IF(X39>O39,(X39-O39)/O39,-(O39-X39)/O39)","v":0.0029182879377433},{"$f":"BS39","v":0.0029182879377433},null,14.33,{"$f":"BV39/100*Y39","v":37.53027},{"$f":"D39*(BV39/100)","v":1.8914167},{"$f":"X39*(BV39/100)","v":1.477423},{"$f":"W39*(BV39/100)","v":2.050623},{"$f":"V39*(BV39/100)","v":2.202521},{"$f":"AP39*BV39","v":231.668333333333},{"$f":"AR39*BV39","v":227.180811138015},{"$f":"AT39*BV39","v":240.270614596671},{"$f":"AV39*BV39","v":307.373218673219},{"$f":"AX39*BV39","v":373.807470119522},{"$f":"AZ39*BV39","v":337.199191374663},{"$f":"BB39*BV39","v":365.080447470817},{"$f":"BD39*BV39","v":347.181036077706},{"$f":"BF39*BV39","v":336.292741935484},{"$f":"BH39*BV39","v":341.805737704918},{"$f":"BJ39*BV39","v":371.219287833828},null,13.58]
[null," "]
[null,"SIKA","SIKA",{"$f":"SUM(O41:X41)/10","v":5.3855},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},{"$f":"253.52/60","v":4.22533333333333},4.58,4.81,5.22,6.6,7.29,6.65,7.76,{"$f":"LOOKUP(C41,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":205.5},null,null,null,null,null,null,null,null,null,null,{"$f":"Y41/X41","v":26.4819587628866},{"$f":"AJ41","v":26.4819587628866},{"$f":"Y41/W41","v":30.9022556390977},{"$f":"AL41","v":30.9022556390977},{"$f":"Y41/V41","v":28.1893004115226},{"$f":"AN41","v":28.1893004115226},{"$f":"Y41/U41","v":31.1363636363636},{"$f":"AP41","v":31.1363636363636},{"$f":"Y41/T41","v":39.367816091954},{"$f":"AR41","v":39.367816091954},{"$f":"Y41/S41","v":42.7234927234927},{"$f":"AT41","v":42.7234927234927},{"$f":"Y41/R41","v":44.8689956331878},{"$f":"AV41","v":44.8689956331878},{"$f":"Y41/Q41","v":48.6352161565163},{"$f":"AX41","v":48.6352161565163},{"$f":"Y41/P41","v":55.5881159550968},{"$f":"AZ41","v":55.5881159550968},{"$f":"Y41/O41","v":67.9825770524343},{"$f":"BB41","v":67.9825770524343},{"$f":"Y41/N41","v":71.2716763005781},{"$f":"BD41","v":71.2716763005781},{"$f":"Y41/L41","v":112.090909090909},{"$f":"BF41","v":112.090909090909},{"$f":"Y41/K41","v":144.888366627497},{"$f":"BH41","v":144.888366627497},{"$f":"Y41/J41","v":99.4354838709676},{"$f":"BJ41","v":99.4354838709676},null,{"$f":"Y41/I41","v":135.494505494505},{"$f":"BM41","v":135.494505494505},{"$f":"Y41/D41","v":38.158016897224},{"$f":"BO41","v":38.158016897224},{"$f":"Tabelle1!O39","v":0.10817459595166},{"$f":"IF(BQ41>0,BQ41,10)","v":0.10817459595166},{"$f":"IF(X41>O41,(X41-O41)/O41,-(O41-X41)/O41)","v":1.56712797044715},{"$f":"BS41","v":1.56712797044715},null,2.8,{"$f":"BV41/100*Y41","v":5.754},{"$f":"D41*(BV41/100)","v":0.150794},{"$f":"X41*(BV41/100)","v":0.21728},{"$f":"W41*(BV41/100)","v":0.1862},{"$f":"V41*(BV41/100)","v":0.20412},{"$f":"AP41*BV41","v":87.1818181818182},{"$f":"AR41*BV41","v":110.229885057471},{"$f":"AT41*BV41","v":119.62577962578},{"$f":"AV41*BV41","v":125.633187772926},{"$f":"AX41*BV41","v":136.178605238246},{"$f":"AZ41*BV41","v":155.646724674271},{"$f":"BB41*BV41","v":190.351215746816},{"$f":"BD41*BV41","v":199.560693641619},{"$f":"BF41*BV41","v":313.854545454546},{"$f":"BH41*BV41","v":405.687426556993},{"$f":"BJ41*BV41","v":278.419354838709}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"SONOVA","SOON",{"$f":"SUM(O43:X43)/10","v":8.303},null,null,null,null,3.3,3.5,3.7,1.6,5.1,5.37,5.11,5.35,6.13,6.98,7.61,9.23,10.35,10.72,10.05,11.5,{"$f":"LOOKUP(C43,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":250.9},null,null,null,null,null,null,null,null,null,null,{"$f":"Y43/X43","v":21.8173913043478},{"$f":"AJ43","v":21.8173913043478},{"$f":"Y43/W43","v":24.9651741293532},{"$f":"AL43","v":24.9651741293532},{"$f":"Y43/V43","v":23.4048507462687},{"$f":"AN43","v":23.4048507462687},{"$f":"Y43/U43","v":24.2415458937198},{"$f":"AP43","v":24.2415458937198},{"$f":"Y43/T43","v":27.1830985915493},{"$f":"AR43","v":27.1830985915493},{"$f":"Y43/S43","v":32.969776609724},{"$f":"AT43","v":32.969776609724},{"$f":"Y43/R43","v":35.945558739255},{"$f":"AV43","v":35.945558739255},{"$f":"Y43/Q43","v":40.9298531810767},{"$f":"AX43","v":40.9298531810767},{"$f":"Y43/P43","v":46.8971962616823},{"$f":"AZ43","v":46.8971962616823},{"$f":"Y43/O43","v":49.0998043052838},{"$f":"BB43","v":49.0998043052838},{"$f":"Y43/N43","v":46.7225325884544},{"$f":"BD43","v":46.7225325884544},{"$f":"Y43/L43","v":156.8125},{"$f":"BF43","v":156.8125},{"$f":"Y43/K43","v":67.8108108108108},{"$f":"BH43","v":67.8108108108108},{"$f":"Y43/J43","v":71.6857142857143},{"$f":"BJ43","v":71.6857142857143},null,{"$f":"Y43/I43","v":76.030303030303},{"$f":"BM43","v":76.030303030303},{"$f":"Y43/D43","v":30.2179934963266},{"$f":"BO43","v":30.2179934963266},{"$f":"Tabelle1!O41","v":0.0825012825239357},{"$f":"IF(BQ43>0,BQ43,10)","v":0.0825012825239357},{"$f":"IF(X43>O43,(X43-O43)/O43,-(O43-X43)/O43)","v":1.25048923679061},{"$f":"BS43","v":1.25048923679061},null,1.43,{"$f":"BV43/100*Y43","v":3.58787},{"$f":"D43*(BV43/100)","v":0.1187329},{"$f":"X43*(BV43/100)","v":0.16445},{"$f":"W43*(BV43/100)","v":0.143715},{"$f":"V43*(BV43/100)","v":0.153296},{"$f":"AP43*BV43","v":34.6654106280193},{"$f":"AR43*BV43","v":38.8718309859155},{"$f":"AT43*BV43","v":47.1467805519054},{"$f":"AV43*BV43","v":51.4021489971347},{"$f":"AX43*BV43","v":58.5296900489396},{"$f":"AZ43*BV43","v":67.0629906542056},{"$f":"BB43*BV43","v":70.2127201565558},{"$f":"BD43*BV43","v":66.8132216014898},{"$f":"BF43*BV43","v":224.241875},{"$f":"BH43*BV43","v":96.9694594594595},{"$f":"BJ43*BV43","v":102.510571428571}]
[null," "," "]
[null,"SWISS LIFE HOLDING","SLHN",{"$f":"SUM(O45:X45)/10","v":35.049},24.82,26.92,39.6,10.88,8.83,17.37,18.87,2.86,24.22,24.11,25.85,27.27,29.63,31.49,36.48,32.78,39.93,47.76,37.01,42.29,{"$f":"LOOKUP(C45,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":802.6},null,null,null,{"$f":"Y45/E45","v":32.3368251410153},null,{"$f":"Y45/F45","v":29.81426448737},null,{"$f":"Y45/G45","v":20.2676767676768},null,{"$f":"Y45/H45","v":73.7683823529412},{"$f":"Y45/X45","v":18.9784819106172},{"$f":"AJ45","v":18.9784819106172},{"$f":"Y45/W45","v":21.6860308024858},{"$f":"AL45","v":21.6860308024858},{"$f":"Y45/V45","v":16.8048576214405},{"$f":"AN45","v":16.8048576214405},{"$f":"Y45/U45","v":20.1001753067869},{"$f":"AP45","v":20.1001753067869},{"$f":"Y45/T45","v":24.4844417327639},{"$f":"AR45","v":24.4844417327639},{"$f":"Y45/S45","v":22.0010964912281},{"$f":"AT45","v":22.0010964912281},{"$f":"Y45/R45","v":25.4874563353446},{"$f":"AV45","v":25.4874563353446},{"$f":"Y45/Q45","v":27.0874114073574},{"$f":"AX45","v":27.0874114073574},{"$f":"Y45/P45","v":29.4316098276494},{"$f":"AZ45","v":29.4316098276494},{"$f":"Y45/O45","v":31.0483558994197},{"$f":"BB45","v":31.0483558994197},{"$f":"Y45/N45","v":33.2890916632103},{"$f":"BD45","v":33.2890916632103},{"$f":"Y45/L45","v":280.629370629371},{"$f":"BF45","v":280.629370629371},{"$f":"Y45/K45","v":42.5331213566508},{"$f":"BH45","v":42.5331213566508},{"$f":"Y45/J45","v":46.2061024755325},{"$f":"BJ45","v":46.2061024755325},null,{"$f":"Y45/I45","v":90.8946772366931},{"$f":"BM45","v":90.8946772366931},{"$f":"Y45/D45","v":22.8993694541927},{"$f":"BO45","v":22.8993694541927},{"$f":"Tabelle1!O43","v":0.0665249655651592},{"$f":"IF(BQ45>0,BQ45,10)","v":0.0665249655651592},{"$f":"IF(X45>O45,(X45-O45)/O45,-(O45-X45)/O45)","v":0.635976789168278},{"$f":"BS45","v":0.635976789168278},null,1.54,{"$f":"BV45/100*Y45","v":12.36004},{"$f":"D45*(BV45/100)","v":0.5397546},{"$f":"X45*(BV45/100)","v":0.651266},{"$f":"W45*(BV45/100)","v":0.569954},{"$f":"V45*(BV45/100)","v":0.735504},{"$f":"AP45*BV45","v":30.9542699724518},{"$f":"AR45*BV45","v":37.7060402684564},{"$f":"AT45*BV45","v":33.8816885964912},{"$f":"AV45*BV45","v":39.2506827564306},{"$f":"AX45*BV45","v":41.7146135673304},{"$f":"AZ45*BV45","v":45.3246791345801},{"$f":"BB45*BV45","v":47.8144680851064},{"$f":"BD45*BV45","v":51.2652011613438},{"$f":"BF45*BV45","v":432.169230769231},{"$f":"BH45*BV45","v":65.5010068892422},{"$f":"BJ45*BV45","v":71.1573978123201}]
[null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"SWISS RE","SREN",{"$f":"SUM(O47:X47)/10","v":4.799},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,-2.97,4.35,1.6,9.31,9.48,{"$f":"LOOKUP(C47,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":144.8},null,null,null,{"$f":"Y47/E47","v":19.4623655913979},null,{"$f":"Y47/F47","v":10.7338769458858},null,{"$f":"Y47/G47","v":12.8940338379341},null,"na",{"$f":"Y47/X47","v":15.2742616033755},{"$f":"AJ47","v":15.2742616033755},{"$f":"Y47/W47","v":15.5531686358754},{"$f":"AL47","v":15.5531686358754},{"$f":"Y47/V47","v":90.5},{"$f":"AN47","v":90.5},{"$f":"Y47/U47","v":33.2873563218391},{"$f":"AP47","v":33.2873563218391},"na",{"$f":"AR47","v":"na"},{"$f":"Y47/S47","v":60.3333333333333},{"$f":"AT47","v":60.3333333333333},{"$f":"Y47/R47","v":108.059701492537},{"$f":"AV47","v":108.059701492537},{"$f":"Y47/Q47","v":143.366336633663},{"$f":"AX47","v":143.366336633663},{"$f":"Y47/P47","v":14.9896480331263},{"$f":"AZ47","v":14.9896480331263},{"$f":"Y47/O47","v":12.2607959356478},{"$f":"BB47","v":12.2607959356478},{"$f":"Y47/N47","v":16.9158878504673},{"$f":"BD47","v":16.9158878504673},{"$f":"Y47/L47","v":13.9364773820982},{"$f":"BF47","v":13.9364773820982},{"$f":"Y47/K47","v":21.8401206636501},{"$f":"BH47","v":21.8401206636501},{"$f":"Y47/J47","v":54.8484848484849},{"$f":"BJ47","v":54.8484848484849},null,{"$f":"Y47/I47","v":97.8378378378379},{"$f":"BM47","v":97.8378378378379},{"$f":"Y47/D47","v":30.1729526984788},{"$f":"BO47","v":30.1729526984788},{"$f":"Tabelle1!O45","v":0.485192859323813},{"$f":"IF(BQ47>0,BQ47,10)","v":0.485192859323813},{"$f":"IF(X47>O47,(X47-O47)/O47,-(O47-X47)/O47)","v":-0.197290431837426},{"$f":"BS47","v":-0.197290431837426},null,3.03,{"$f":"BV47/100*Y47","v":4.38744},{"$f":"D47*(BV47/100)","v":0.1454097},{"$f":"X47*(BV47/100)","v":0.287244},{"$f":"W47*(BV47/100)","v":0.282093},{"$f":"V47*(BV47/100)","v":0.04848},{"$f":"AP47*BV47","v":100.860689655172},0,{"$f":"AT47*BV47","v":182.81},{"$f":"AV47*BV47","v":327.420895522388},{"$f":"AX47*BV47","v":434.4},{"$f":"AZ47*BV47","v":45.4186335403727},{"$f":"BB47*BV47","v":37.1502116850127},{"$f":"BD47*BV47","v":51.2551401869159},{"$f":"BF47*BV47","v":42.2275264677575},{"$f":"BH47*BV47","v":66.1755656108597},{"$f":"BJ47*BV47","v":166.190909090909},null,2.13]
[null," "," "]
[null,"SWISSCOM","SCMN",{"$f":"SUM(O49:X49)/10","v":30.795},33.79,28.92,39.92,33.9,37.18,34.96,13.19,33.88,32.53,32.7,26.27,30.97,30.31,29.48,32.28,29.54,35.37,30.93,33.03,29.77,{"$f":"LOOKUP(C49,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":538.5},null,null,null,{"$f":"Y49/E49","v":15.9366676531518},null,{"$f":"Y49/F49","v":18.6203319502075},null,{"$f":"Y49/G49","v":13.4894789579158},null,{"$f":"Y49/H49","v":15.8849557522124},{"$f":"Y49/X49","v":18.0886798790729},{"$f":"AJ49","v":18.0886798790729},{"$f":"Y49/W49","v":16.3033605812897},{"$f":"AL49","v":16.3033605812897},{"$f":"Y49/V49","v":17.4102812803104},{"$f":"AN49","v":17.4102812803104},{"$f":"Y49/U49","v":15.2247667514843},{"$f":"AP49","v":15.2247667514843},{"$f":"Y49/T49","v":18.22951929587},{"$f":"AR49","v":18.22951929587},{"$f":"Y49/S49","v":16.682156133829},{"$f":"AT49","v":16.682156133829},{"$f":"Y49/R49","v":18.2666214382632},{"$f":"AV49","v":18.2666214382632},{"$f":"Y49/Q49","v":17.7664137248433},{"$f":"AX49","v":17.7664137248433},{"$f":"Y49/P49","v":17.3877946399742},{"$f":"AZ49","v":17.3877946399742},{"$f":"Y49/O49","v":20.4986676817663},{"$f":"BB49","v":20.4986676817663},{"$f":"Y49/N49","v":16.4678899082569},{"$f":"BD49","v":16.4678899082569},{"$f":"Y49/L49","v":15.8943329397875},{"$f":"BF49","v":15.8943329397875},{"$f":"Y49/K49","v":40.8263836239575},{"$f":"BH49","v":40.8263836239575},{"$f":"Y49/J49","v":15.4033180778032},{"$f":"BJ49","v":15.4033180778032},null,{"$f":"Y49/I49","v":14.4835933297472},{"$f":"BM49","v":14.4835933297472},{"$f":"Y49/D49","v":17.486604968339},{"$f":"BO49","v":17.486604968339},{"$f":"Tabelle1!O47","v":-0.00152955642105269},{"$f":"IF(BQ49>0,BQ49,10)","v":10},{"$f":"IF(X49>O49,(X49-O49)/O49,-(O49-X49)/O49)","v":0.133231823372668},{"$f":"BS49","v":0.133231823372668},null,1.98,{"$f":"BV49/100*Y49","v":10.6623},{"$f":"D49*(BV49/100)","v":0.609741},{"$f":"X49*(BV49/100)","v":0.589446},{"$f":"W49*(BV49/100)","v":0.653994},{"$f":"V49*(BV49/100)","v":0.612414},{"$f":"AP49*BV49","v":30.1450381679389},{"$f":"AR49*BV49","v":36.0944482058226},{"$f":"AT49*BV49","v":33.0306691449814},{"$f":"AV49*BV49","v":36.1679104477612},{"$f":"AX49*BV49","v":35.1774991751897},{"$f":"AZ49*BV49","v":34.4278333871489},{"$f":"BB49*BV49","v":40.5873620098972},{"$f":"BD49*BV49","v":32.6064220183486},{"$f":"BF49*BV49","v":31.4707792207792},{"$f":"BH49*BV49","v":80.8362395754359},{"$f":"BJ49*BV49","v":30.4985697940503},null,1.16]
[null," "," "]
["USD","UBS N","UBSG",{"$f":"SUM(O51:X51)/10","v":2.097},6.68,4.98,-2.41,-7.69,-0.74,1.96,1.08,-0.67,0.83,0.91,1.64,0.84,0.27,1.18,1.14,1.77,2.06,2.25,8.3,1.52,{"$f":"LOOKUP(C51,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":24.79},null,{"$f":"Y51/Währungskurse!C$5","v":26.945652173913},null,{"$f":"Y51/E51","v":3.71107784431138},null,{"$f":"Y51/F51","v":4.97791164658635},null,{"$f":"Y51/G51","v":-10.2863070539419},null,"V",{"$f":"AA51/X51","v":17.7274027459954},{"$f":"AJ51","v":17.7274027459954},{"$f":"AA51/W51","v":3.24646411733892},{"$f":"AL51","v":3.24646411733892},{"$f":"AA51/V51","v":11.975845410628},{"$f":"AN51","v":11.975845410628},{"$f":"Y51/U51","v":12.0339805825243},{"$f":"AP51","v":12.0339805825243},{"$f":"Y51/T51","v":14.0056497175141},{"$f":"AR51","v":14.0056497175141},{"$f":"Y51/S51","v":21.7456140350877},{"$f":"AT51","v":21.7456140350877},{"$f":"Y51/R51","v":21.0084745762712},{"$f":"AV51","v":21.0084745762712},{"$f":"Y51/Q51","v":91.8148148148148},{"$f":"AX51","v":91.8148148148148},{"$f":"Y51/P51","v":29.5119047619048},{"$f":"AZ51","v":29.5119047619048},{"$f":"Y51/O51","v":15.1158536585366},{"$f":"BB51","v":15.1158536585366},{"$f":"Y51/N51","v":27.2417582417582},{"$f":"BD51","v":27.2417582417582},{"$f":"ABS(Y51/L51)","v":37},{"$f":"BF51","v":37},{"$f":"Y51/K51","v":22.9537037037037},{"$f":"BH51","v":22.9537037037037},{"$f":"Y51/J51","v":12.6479591836735},{"$f":"BJ51","v":12.6479591836735},null,"V",{"$f":"BM51","v":"V"},{"$f":"Y51/D51","v":11.8216499761564},{"$f":"BO51","v":11.8216499761564},{"$f":"Tabelle1!O49","v":0.56530213764383},{"$f":"IF(BQ51>0,BQ51,10)","v":0.56530213764383},{"$f":"IF(X51>O51,(X51-O51)/O51,-(O51-X51)/O51)","v":-0.073170731707317},{"$f":"BS51","v":-0.073170731707317},null,7.72,{"$f":"BV51/100*Y51","v":1.913788},{"$f":"D51*(BV51/100)","v":0.1618884},{"$f":"X51*(BV51/100)","v":0.117344},{"$f":"W51*(BV51/100)","v":0.64076},{"$f":"V51*(BV51/100)","v":0.1737},{"$f":"AP51*BV51","v":92.9023300970874},{"$f":"AR51*BV51","v":108.123615819209},{"$f":"AT51*BV51","v":167.876140350877},{"$f":"AV51*BV51","v":162.185423728814},{"$f":"AX51*BV51","v":708.81037037037},{"$f":"AZ51*BV51","v":227.831904761905},{"$f":"BB51*BV51","v":116.694390243902},{"$f":"BD51*BV51","v":210.306373626374},{"$f":"BF51*BV51","v":285.64},{"$f":"BH51*BV51","v":177.202592592593},{"$f":"BJ51*BV51","v":97.6422448979592},null,7.25]
[null," "]
["CHF!","ZURICH FINANCIAL","ZURN",{"$f":"SUM(O53:X53)/10","v":25.133},27.11,38.71,47.11,23.35,24.21,24.38,22.52,24.66,25.23,23.84,11.86,21.04,19.58,24.28,27.51,23.98,31.68,29.36,26.71,35.33,{"$f":"LOOKUP(C53,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":568.8},null,null,null,{"$f":"Y53/E53","v":20.9811877535965},null,{"$f":"Y53/F53","v":14.6938775510204},null,{"$f":"Y53/G53","v":12.0738696667374},null,{"$f":"Y53/H53","v":24.3597430406852},{"$f":"Y53/X53","v":16.0996320407586},{"$f":"AJ53","v":16.0996320407586},{"$f":"Y53/W53","v":21.2953949831524},{"$f":"AL53","v":21.2953949831524},{"$f":"Y53/V53","v":19.3732970027248},{"$f":"AN53","v":19.3732970027248},{"$f":"Y53/U53","v":17.9545454545455},{"$f":"AP53","v":17.9545454545455},{"$f":"Y53/T53","v":23.71976647206},{"$f":"AR53","v":23.71976647206},{"$f":"Y53/S53","v":20.6761177753544},{"$f":"AT53","v":20.6761177753544},{"$f":"Y53/R53","v":23.4266886326194},{"$f":"AV53","v":23.4266886326194},{"$f":"Y53/Q53","v":29.050051072523},{"$f":"AX53","v":29.050051072523},{"$f":"Y53/P53","v":27.0342205323194},{"$f":"AZ53","v":27.0342205323194},{"$f":"Y53/O53","v":47.9595278246206},{"$f":"BB53","v":47.9595278246206},{"$f":"Y53/N53","v":23.8590604026846},{"$f":"BD53","v":23.8590604026846},{"$f":"Y53/L53","v":23.0656934306569},{"$f":"BF53","v":23.0656934306569},{"$f":"Y53/K53","v":25.2575488454707},{"$f":"BH53","v":25.2575488454707},{"$f":"Y53/J53","v":23.3305988515176},{"$f":"BJ53","v":23.3305988515176},null,{"$f":"Y53/I53","v":23.4944237918216},{"$f":"BM53","v":23.4944237918216},{"$f":"Y53/D53","v":22.6315998885927},{"$f":"BO53","v":22.6315998885927},{"$f":"Tabelle1!O51","v":0.0927212434043174},{"$f":"IF(BQ53>0,BQ53,10)","v":0.0927212434043174},{"$f":"IF(X53>O53,(X53-O53)/O53,-(O53-X53)/O53)","v":1.97892074198988},{"$f":"BS53","v":1.97892074198988},null,5.84,{"$f":"BV53/100*Y53","v":33.21792},{"$f":"D53*(BV53/100)","v":1.4677672},{"$f":"X53*(BV53/100)","v":2.063272},{"$f":"W53*(BV53/100)","v":1.559864},{"$f":"V53*(BV53/100)","v":1.714624},{"$f":"AP53*BV53","v":104.854545454545},{"$f":"AR53*BV53","v":138.523436196831},{"$f":"AT53*BV53","v":120.74852780807},{"$f":"AV53*BV53","v":136.811861614498},{"$f":"AX53*BV53","v":169.652298263534},{"$f":"AZ53*BV53","v":157.879847908745},{"$f":"BB53*BV53","v":280.083642495784},{"$f":"BD53*BV53","v":139.336912751678},{"$f":"BF53*BV53","v":134.703649635036},{"$f":"BH53*BV53","v":147.504085257549},{"$f":"BJ53*BV53","v":136.250697292863},null,4.7]
[null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BV15:BV53)","v":100.01},{"$f":"SUM(BW15:BW53)","v":318.943337229056},{"$f":"SUM(BX15:BX53)","v":10.63892332},{"$f":"SUM(BY15:BY53)","v":12.700269},{"$f":"SUM(BZ15:BZ53)","v":12.7048859},{"$f":"SUM(CA15:CA53)","v":11.828182},{"$f":"SUM(CB15:CB54)","v":2246.28609475546},{"$f":"SUM(CC15:CC54)","v":2649.04730498438},{"$f":"SUM(CD15:CD54)","v":3404.15903138682},{"$f":"SUM(CE15:CE54)","v":3201.94528093917},null,null,null,null,null," ",null,null,{"$f":"SUM(CN15:CN53)","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,null,"akt. Kurs",null,"akt. Kurs",null,"KGV 2005",null,"KGV 2006",null,"KGV 2007",null,"KGV 2008",null,null,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,"Gewinn-"]
[" ",null,null,"2015 – 2024",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,"in RW",null,null,null,null,null,null,null,null,"KGV 2024",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,"15-24 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,null,null,null,"gem. ETF SMIM iShares"]
["weitere SPI Titel (SMIM et. al.)"]
[]
["EUR","Adecco","ADEN",{"$f":"SUM(O63:X63)/10","v":2.496},2.34,3.14,3.8,2.82,0.04,2.2,2.72,2,3.08,3.61,0.05,4.24,4.66,2.77,4.47,-0.61,3.6,2.04,1.94,1.8,{"$f":"LOOKUP(C63,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":21.68},null,{"$f":"Y63/Währungskurse!C$5","v":23.5652173913043},null,{"$f":"AA63/E63","v":10.0706057227796},null,{"$f":"AA63/F63","v":7.50484630296317},null,{"$f":"AA63/G63","v":6.20137299771167},null,{"$f":"AA63/H63","v":8.35646006783842},{"$f":"AA63/X63","v":13.0917874396135},{"$f":"AJ63","v":13.0917874396135},{"$f":"AA63/W63","v":12.1470192738682},{"$f":"AL63","v":12.1470192738682},{"$f":"AA63/V63","v":11.5515771526002},{"$f":"AN63","v":11.5515771526002},{"$f":"AA63/U63","v":6.54589371980676},{"$f":"AP63","v":6.54589371980676},"na",{"$f":"AR63","v":"na"},{"$f":"AA63/S63","v":5.27186071393833},{"$f":"AT63","v":5.27186071393833},{"$f":"AA63/R63","v":8.50729869722179},{"$f":"AV63","v":8.50729869722179},{"$f":"AA63/Q63","v":5.0569136032842},{"$f":"AX63","v":5.0569136032842},{"$f":"AA63/P63","v":5.55783429040197},{"$f":"AZ63","v":5.55783429040197},{"$f":"AA63/O63","v":471.304347826087},{"$f":"BB63","v":471.304347826087},{"$f":"AA63/N63","v":6.52776105022281},{"$f":"BD63","v":6.52776105022281},{"$f":"AA63/L63","v":11.7826086956522},{"$f":"BF63","v":11.7826086956522},{"$f":"AA63/K63","v":8.66368286445013},{"$f":"BH63","v":8.66368286445013},{"$f":"AA63/J63","v":10.7114624505929},{"$f":"BJ63","v":10.7114624505929},null,"FV",{"$f":"BM63","v":"FV"},{"$f":"AA63/D63","v":9.44119286510591},{"$f":"BO63","v":9.44119286510591},{"$f":"Tabelle1!O65","v":8.85759450324757},{"$f":"IF(BQ63>0,BQ63,10)","v":8.85759450324757},{"$f":"IF(X63>O63,(X63-O63)/O63,-(O63-X63)/O63)","v":35},{"$f":"BS63","v":35},null,2.62,{"$f":"BV63/100*AA63","v":0.617408695652174},{"$f":"D63*(BV63/100)","v":0.0653952},{"$f":"X63*(BV63/100)","v":0.04716},{"$f":"W63*(BV63/100)","v":0.050828},{"$f":"V63*(BV63/100)","v":0.053448}]
[]
["!","AMS Osram","AMS",{"$f":"SUM(O65:X65)/10","v":-0.548},null,null,null,null,-0.47,0.63,0.75,1.5,1.11,1.88,2.28,1.51,0.81,0.89,2.81,-0.06,-0.13,-0.92,-5.05,-7.62,{"$f":"LOOKUP(C65,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":6.94},null,null,null,null,null,null,null,null,null,null,"na",{"$f":"AJ65","v":"na"},"na",{"$f":"AL65","v":"na"},"na",{"$f":"AN65","v":"na"},"na",{"$f":"AP65","v":"na"},{"$f":"Y65/T65","v":-115.666666666667},{"$f":"AR65","v":-115.666666666667},{"$f":"Y65/S65","v":2.46975088967972},{"$f":"AT65","v":2.46975088967972},{"$f":"Y65/R65","v":7.79775280898876},{"$f":"AV65","v":7.79775280898876},{"$f":"Y65/Q65","v":8.5679012345679},{"$f":"AX65","v":8.5679012345679},{"$f":"Y65/P65","v":4.59602649006623},{"$f":"AZ65","v":4.59602649006623},{"$f":"Y65/O65","v":3.04385964912281},{"$f":"BB65","v":3.04385964912281},{"$f":"Y65/N65","v":3.69148936170213},{"$f":"BD65","v":3.69148936170213},{"$f":"Y65/L65","v":4.62666666666667},{"$f":"BF65","v":4.62666666666667},{"$f":"Y65/K65","v":9.25333333333333},{"$f":"BH65","v":9.25333333333333},null,null,null,null,null,"na",{"$f":"BO65","v":"na"},{"$f":"Tabelle1!O67","v":-1.03928394946998},{"$f":"IF(BQ65>0,BQ65,10)","v":10},{"$f":"IF(X65>O65,(X65-O65)/O65,-(O65-X65)/O65)","v":-4.3421052631579},{"$f":"BS65","v":-4.3421052631579},null,0.64,{"$f":"BV65/100*Y65","v":0.044416},{"$f":"D65*(BV65/100)","v":-0.0035072},{"$f":"X65*(BV65/100)","v":-0.048768},{"$f":"W65*(BV65/100)","v":-0.03232},{"$f":"V65*(BV65/100)","v":-0.005888}]
[]
[null,"Avolta (ehem. Dufry)","AVOL",{"$f":"SUM(O67:X67)/10","v":-4.524},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,-4.39,0.62,0.63,0.68,{"$f":"LOOKUP(C67,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":37.2},null,null,null,null,null,null,null,null,null,null,{"$f":"Y67/X67","v":54.7058823529412},{"$f":"AJ67","v":54.7058823529412},{"$f":"Y67/W67","v":59.0476190476191},{"$f":"AL67","v":59.0476190476191},{"$f":"Y67/V67","v":60},{"$f":"AN67","v":60},{"$f":"Y67/U67","v":-8.47380410022779},{"$f":"AP67","v":-8.47380410022779},{"$f":"Y67/T67","v":-0.86491513601488},{"$f":"AR67","v":-0.86491513601488},{"$f":"Y67/S67","v":-70.188679245283},{"$f":"AT67","v":-70.188679245283},{"$f":"Y67/R67","v":26.9565217391304},{"$f":"AV67","v":26.9565217391304},{"$f":"Y67/Q67","v":35.0943396226415},{"$f":"AX67","v":35.0943396226415},{"$f":"Y67/P67","v":744},{"$f":"AZ67","v":744},{"$f":"Y67/O67","v":-21.5028901734104},{"$f":"BB67","v":-21.5028901734104},{"$f":"Y67/N67","v":24},{"$f":"BD67","v":24},{"$f":"Y67/L67","v":8.26666666666667},{"$f":"BF67","v":8.26666666666667},{"$f":"Y67/K67","v":8.85714285714286},{"$f":"BH67","v":8.85714285714286},{"$f":"Y67/J67","v":8.08695652173913},{"$f":"BJ67","v":8.08695652173913},null,{"$f":"Y67/I67","v":18.6},{"$f":"BM67","v":18.6},"na",{"$f":"BO67","v":"na"},{"$f":"Tabelle1!O69","v":-6.05698443908278},{"$f":"IF(BQ67>0,BQ67,10)","v":10},{"$f":"IF(X67>O67,(X67-O67)/O67,-(O67-X67)/O67)","v":-1.39306358381503},{"$f":"BS67","v":-1.39306358381503},null,1.95,{"$f":"BV67/100*Y67","v":0.7254},{"$f":"D67*(BV67/100)","v":-0.088218},{"$f":"X67*(BV67/100)","v":0.01326},{"$f":"W67*(BV67/100)","v":0.012285},{"$f":"V67*(BV67/100)","v":0.01209}]
[]
[null,"Bachem","BANB",{"$f":"SUM(O69:X69)/10","v":1.0378},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},{"$f":"3.04/5","v":0.608},0.62,0.69,0.78,1.12,1.62,1.37,1.5,1.6,{"$f":"LOOKUP(C69,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":49.52},null,null,null,null,null,null,null,null,null,null,{"$f":"Y69/X69","v":30.95},{"$f":"AJ69","v":30.95},{"$f":"Y69/W69","v":33.0133333333333},{"$f":"AL69","v":33.0133333333333},{"$f":"Y69/V69","v":36.1459854014599},{"$f":"AN69","v":36.1459854014599},{"$f":"Y69/U69","v":30.5679012345679},{"$f":"AP69","v":30.5679012345679},{"$f":"Y69/T69","v":44.2142857142857},{"$f":"AR69","v":44.2142857142857},{"$f":"Y69/S69","v":63.4871794871795},{"$f":"AT69","v":63.4871794871795},{"$f":"Y69/R69","v":71.768115942029},{"$f":"AV69","v":71.768115942029},{"$f":"Y69/Q69","v":79.8709677419355},{"$f":"AX69","v":79.8709677419355},{"$f":"Y69/P69","v":81.4473684210526},{"$f":"AZ69","v":81.4473684210526},{"$f":"Y69/O69","v":105.36170212766},{"$f":"BB69","v":105.36170212766},{"$f":"Y69/N69","v":115.162790697674},{"$f":"BD69","v":115.162790697674},{"$f":"Y69/L69","v":206.333333333333},{"$f":"BF69","v":206.333333333333},{"$f":"Y69/K69","v":353.714285714286},{"$f":"BH69","v":353.714285714286},null,null,null,null,null,{"$f":"Y69/D69","v":47.7163229909424},{"$f":"BO69","v":47.7163229909424},{"$f":"Tabelle1!O71","v":0.1667055102676},{"$f":"IF(BQ69>0,BQ69,10)","v":0.1667055102676},{"$f":"IF(X69>O69,(X69-O69)/O69,-(O69-X69)/O69)","v":2.40425531914894},{"$f":"BS69","v":2.40425531914894},null,null," "]
[]
[null,"Baloise","BALN",{"$f":"SUM(O71:X71)/10","v":10.21},null,null,null,null,null," ",null,10.2,9.65,15.15,10.96,11.53,11.5,11.14,15.02,9.65,13.06,5.48,5.29,8.47,{"$f":"LOOKUP(C71,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":184.2},null,null,null,null,null,null,null,null,null,null,{"$f":"Y71/X71","v":21.7473435655254},{"$f":"AJ71","v":21.7473435655254},{"$f":"Y71/W71","v":34.820415879017},{"$f":"AL71","v":34.820415879017},{"$f":"Y71/V71","v":33.6131386861314},{"$f":"AN71","v":33.6131386861314},{"$f":"Y71/U71","v":14.104134762634},{"$f":"AP71","v":14.104134762634},{"$f":"Y71/T71","v":19.0880829015544},{"$f":"AR71","v":19.0880829015544},{"$f":"Y71/S71","v":12.2636484687084},{"$f":"AT71","v":12.2636484687084},{"$f":"Y71/R71","v":16.5350089766607},{"$f":"AV71","v":16.5350089766607},{"$f":"Y71/Q71","v":16.0173913043478},{"$f":"AX71","v":16.0173913043478},{"$f":"Y71/P71","v":15.9757155247181},{"$f":"AZ71","v":15.9757155247181},{"$f":"Y71/O71","v":16.8065693430657},{"$f":"BB71","v":16.8065693430657},{"$f":"Y71/N71","v":12.1584158415842},{"$f":"BD71","v":12.1584158415842},{"$f":"Y71/L71","v":18.0588235294118},{"$f":"BF71","v":18.0588235294118},{"$f":"Y71/K71","v":{"$error":"#DIV/0!"}},{"$f":"BH71","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"Y71/D71","v":18.0411361410382},{"$f":"BO71","v":18.0411361410382},{"$f":"Tabelle1!O73","v":0.00405508858208546},{"$f":"IF(BQ71>0,BQ71,10)","v":0.00405508858208546},{"$f":"IF(X71>O71,(X71-O71)/O71,-(O71-X71)/O71)","v":-0.227189781021898},{"$f":"BS71","v":-0.227189781021898},null,3.74,{"$f":"BV71/100*Y71","v":6.88908},{"$f":"D71*(BV71/100)","v":0.381854},{"$f":"X71*(BV71/100)","v":0.316778},{"$f":"W71*(BV71/100)","v":0.197846},{"$f":"V71*(BV71/100)","v":0.204952}]
[]
[null,"Barry Callebaut","BARN",{"$f":"SUM(O73:X73)/10","v":57.511},null,null,null,null,44,48.6,34.4,27.5,42.7,46,43.25,39.57,51.15,64.93,67.57,57.66,69.84,65.66,80.9,34.58,{"$f":"LOOKUP(C73,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":765},null,null,null,null,null,null,null,null,null,null,{"$f":"Y73/X73","v":22.1226142278774},{"$f":"AJ73","v":22.1226142278774},{"$f":"Y73/W73","v":9.45611866501854},{"$f":"AL73","v":9.45611866501854},{"$f":"Y73/V73","v":11.6509290283278},{"$f":"AN73","v":11.6509290283278},{"$f":"Y73/U73","v":10.9536082474227},{"$f":"AP73","v":10.9536082474227},{"$f":"Y73/T73","v":13.267429760666},{"$f":"AR73","v":13.267429760666},{"$f":"Y73/S73","v":11.3215924226728},{"$f":"AT73","v":11.3215924226728},{"$f":"Y73/R73","v":11.7819189896812},{"$f":"AV73","v":11.7819189896812},{"$f":"Y73/Q73","v":14.9560117302053},{"$f":"AX73","v":14.9560117302053},{"$f":"Y73/P73","v":19.3328278999242},{"$f":"AZ73","v":19.3328278999242},{"$f":"Y73/O73","v":17.6878612716763},{"$f":"BB73","v":17.6878612716763},{"$f":"Y73/N73","v":16.6304347826087},{"$f":"BD73","v":16.6304347826087},{"$f":"Y73/L73","v":27.8181818181818},{"$f":"BF73","v":27.8181818181818},{"$f":"Y73/K73","v":22.2383720930233},{"$f":"BH73","v":22.2383720930233},null,null,null,null,null,{"$f":"Y73/D73","v":13.3018031333136},{"$f":"BO73","v":13.3018031333136},{"$f":"Tabelle1!O75","v":0.0771952155656684},{"$f":"IF(BQ73>0,BQ73,10)","v":0.0771952155656684},{"$f":"IF(X73>O73,(X73-O73)/O73,-(O73-X73)/O73)","v":-0.200462427745665},{"$f":"BS73","v":-0.200462427745665},null,2.56,{"$f":"BV73/100*Y73","v":19.584},{"$f":"D73*(BV73/100)","v":1.4722816},{"$f":"X73*(BV73/100)","v":0.885248},{"$f":"W73*(BV73/100)","v":2.07104},{"$f":"V73*(BV73/100)","v":1.680896}]
[]
[null,"Belimo","BEAN",{"$f":"SUM(O75:X75)/10","v":8.2966},null,null,null,null,null,{"$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},{"$f":"126/20","v":6.3},7.01,9.85,7.05,9.41,9.99,11.14,11.94,{"$f":"LOOKUP(C75,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":645},null,null,null,null,null,null,null,null,null,null,{"$f":"Y75/X75","v":54.0201005025126},{"$f":"AJ75","v":54.0201005025126},{"$f":"Y75/W75","v":57.8994614003591},{"$f":"AL75","v":57.8994614003591},{"$f":"Y75/V75","v":64.5645645645646},{"$f":"AN75","v":64.5645645645646},{"$f":"Y75/U75","v":68.5441020191286},{"$f":"AP75","v":68.5441020191286},{"$f":"Y75/T75","v":91.4893617021277},{"$f":"AR75","v":91.4893617021277},{"$f":"Y75/S75","v":65.4822335025381},{"$f":"AT75","v":65.4822335025381},{"$f":"Y75/R75","v":92.0114122681883},{"$f":"AV75","v":92.0114122681883},{"$f":"Y75/Q75","v":102.380952380952},{"$f":"AX75","v":102.380952380952},{"$f":"Y75/P75","v":113.157894736842},{"$f":"AZ75","v":113.157894736842},{"$f":"Y75/O75","v":140.952797202797},{"$f":"BB75","v":140.952797202797},{"$f":"Y75/N75","v":117.272727272727},{"$f":"BD75","v":117.272727272727},{"$f":"Y75/L75","v":129.778672032193},{"$f":"BF75","v":129.778672032193},{"$f":"Y75/K75","v":152.482269503546},{"$f":"BH75","v":152.482269503546},null,null,null,null,null,{"$f":"Y75/D75","v":77.742689776535},{"$f":"BO75","v":77.742689776535},{"$f":"Tabelle1!O77","v":0.0995927112584108},{"$f":"IF(BQ75>0,BQ75,10)","v":0.0995927112584108},{"$f":"IF(X75>O75,(X75-O75)/O75,-(O75-X75)/O75)","v":1.60926573426573},{"$f":"BS75","v":1.60926573426573},null,2.23,{"$f":"BV75/100*Y75","v":14.3835},{"$f":"D75*(BV75/100)","v":0.18501418},{"$f":"X75*(BV75/100)","v":0.266262},{"$f":"W75*(BV75/100)","v":0.248422},{"$f":"V75*(BV75/100)","v":0.222777}]
[]
[null,"Bell","BELL",{"$f":"SUM(O77:X77)/10","v":20.034},89,110,{"$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},{"$f":"219/10","v":21.9},23.75,25.18,26.68,16.89,7.9,18.91,20.31,20.37,20.64,19.71,{"$f":"LOOKUP(C77,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":263},null,null,null,null,null,null,null,null,null,null,{"$f":"Y77/X77","v":13.3434804667681},{"$f":"AJ77","v":13.3434804667681},{"$f":"Y77/W77","v":12.7422480620155},{"$f":"AL77","v":12.7422480620155},{"$f":"Y77/V77","v":12.9111438389789},{"$f":"AN77","v":12.9111438389789},{"$f":"Y77/U77","v":12.9492860659774},{"$f":"AP77","v":12.9492860659774},{"$f":"Y77/T77","v":13.9079851930196},{"$f":"AR77","v":13.9079851930196},{"$f":"Y77/S77","v":33.2911392405063},{"$f":"AT77","v":33.2911392405063},{"$f":"Y77/R77","v":15.5713439905269},{"$f":"AV77","v":15.5713439905269},{"$f":"Y77/Q77","v":9.8575712143928},{"$f":"AX77","v":9.8575712143928},{"$f":"Y77/P77","v":10.4447974583002},{"$f":"AZ77","v":10.4447974583002},{"$f":"Y77/O77","v":11.0736842105263},{"$f":"BB77","v":11.0736842105263},{"$f":"Y77/N77","v":12.0091324200913},{"$f":"BD77","v":12.0091324200913},{"$f":"Y77/L77","v":13.7696335078534},{"$f":"BF77","v":13.7696335078534},{"$f":"Y77/K77","v":14.6111111111111},{"$f":"BH77","v":14.6111111111111},null,null,null,null,null,{"$f":"Y77/D77","v":13.1276829390037},{"$f":"BO77","v":13.1276829390037},{"$f":"Tabelle1!O79","v":0.0929587141561272},{"$f":"IF(BQ77>0,BQ77,10)","v":0.0929587141561272},{"$f":"IF(X77>O77,(X77-O77)/O77,-(O77-X77)/O77)","v":-0.170105263157895},{"$f":"BS77","v":-0.170105263157895}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"BKW","BKW",{"$f":"SUM(O79:X79)/10","v":7.194},null,null,null,null,null,4.5,-1.4,2.7,-4.5,5.96,5.71,6.41,4.92,3.56,7.42,6.86,5.77,10.43,9.06,11.8,{"$f":"LOOKUP(C79,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":157},null,null,null,null,null,null,null,null,null,null,{"$f":"Y79/X79","v":13.3050847457627},{"$f":"AJ79","v":13.3050847457627},{"$f":"Y79/W79","v":17.3289183222958},{"$f":"AL79","v":17.3289183222958},{"$f":"Y79/V79","v":15.0527325023969},{"$f":"AN79","v":15.0527325023969},{"$f":"Y79/U79","v":27.209705372617},{"$f":"AP79","v":27.209705372617},{"$f":"Y79/T79","v":22.8862973760933},{"$f":"AR79","v":22.8862973760933},{"$f":"Y79/S79","v":21.1590296495957},{"$f":"AT79","v":21.1590296495957},{"$f":"Y79/R79","v":44.1011235955056},{"$f":"AV79","v":44.1011235955056},{"$f":"Y79/Q79","v":31.9105691056911},{"$f":"AX79","v":31.9105691056911},{"$f":"Y79/P79","v":24.4929797191888},{"$f":"AZ79","v":24.4929797191888},{"$f":"Y79/O79","v":27.4956217162872},{"$f":"BB79","v":27.4956217162872},{"$f":"Y79/N79","v":26.3422818791946},{"$f":"BD79","v":26.3422818791946},{"$f":"Y79/L79","v":58.1481481481482},{"$f":"BF79","v":58.1481481481482},{"$f":"Y79/K79","v":-112.142857142857},{"$f":"BH79","v":-112.142857142857},null,null,null,null,null,{"$f":"Y79/D79","v":21.8237420072282},{"$f":"BO79","v":21.8237420072282},{"$f":"Tabelle1!O81","v":0.342239763431272},{"$f":"IF(BQ79>0,BQ79,10)","v":0.342239763431272},{"$f":"IF(X79>O79,(X79-O79)/O79,-(O79-X79)/O79)","v":1.06654991243433},{"$f":"BS79","v":1.06654991243433},null,1.5,{"$f":"BV79/100*Y79","v":2.355},{"$f":"D79*(BV79/100)","v":0.10791},{"$f":"X79*(BV79/100)","v":0.177},{"$f":"W79*(BV79/100)","v":0.1359},{"$f":"V79*(BV79/100)","v":0.15645}]
[null,null,null,null,null,null,null,null,null," "]
[null,"Bossard","BOSN",{"$f":"SUM(O81:X81)/10","v":9.973},{"$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},{"$f":"14.38/2","v":7.19},7.4,7.49,7.01,8.04,10.33,10.95,9.73,8.73,12.53,13.38,9.64,9.39,{"$f":"LOOKUP(C81,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":178.2},null,null,null,null,null,null,null,null,null,null,{"$f":"Y81/X81","v":18.9776357827476},{"$f":"AJ81","v":18.9776357827476},{"$f":"Y81/W81","v":18.4854771784232},{"$f":"AL81","v":18.4854771784232},{"$f":"Y81/V81","v":13.3183856502242},{"$f":"AN81","v":13.3183856502242},{"$f":"Y81/U81","v":14.2218675179569},{"$f":"AP81","v":14.2218675179569},{"$f":"Y81/T81","v":20.4123711340206},{"$f":"AR81","v":20.4123711340206},{"$f":"Y81/S81","v":18.3144912641316},{"$f":"AT81","v":18.3144912641316},{"$f":"Y81/R81","v":16.2739726027397},{"$f":"AV81","v":16.2739726027397},{"$f":"Y81/Q81","v":17.2507260406583},{"$f":"AX81","v":17.2507260406583},{"$f":"Y81/P81","v":22.1641791044776},{"$f":"AZ81","v":22.1641791044776},{"$f":"Y81/O81","v":25.4208273894436},{"$f":"BB81","v":25.4208273894436},{"$f":"Y81/N81","v":23.7917222963952},{"$f":"BD81","v":23.7917222963952},{"$f":"Y81/L81","v":24.7844228094576},{"$f":"BF81","v":24.7844228094576},{"$f":"Y81/K81","v":23.9355271994627},{"$f":"BH81","v":23.9355271994627},{"$f":"Y81/J81","v":24.0648210668467},{"$f":"BJ81","v":24.0648210668467},null,{"$f":"Y81/I81","v":71.7102615694165},{"$f":"BM81","v":71.7102615694165},{"$f":"Y81/D81","v":17.8682442595007},{"$f":"BO81","v":17.8682442595007},{"$f":"Tabelle1!O83","v":0.0449260609589481},{"$f":"IF(BQ81>0,BQ81,10)","v":0.0449260609589481},{"$f":"IF(X81>O81,(X81-O81)/O81,-(O81-X81)/O81)","v":0.339514978601997},{"$f":"BS81","v":0.339514978601997}]
[]
[null,"Bucher  Industries","BUCN",{"$f":"SUM(O83:X83)/10","v":21.442},null,null,null,null,-2.6,9.5,12.5,15.53,19.64,18.59,13.68,11.71,16.79,20.76,21.92,14.71,25.96,32.36,34.38,22.15,{"$f":"LOOKUP(C83,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":346.5},null,null,null,null,null,null,null,null,null,null,{"$f":"Y83/X83","v":15.6433408577878},{"$f":"AJ83","v":15.6433408577878},{"$f":"Y83/W83","v":10.0785340314136},{"$f":"AL83","v":10.0785340314136},{"$f":"Y83/V83","v":10.7076637824475},{"$f":"AN83","v":10.7076637824475},{"$f":"Y83/U83","v":13.3474576271186},{"$f":"AP83","v":13.3474576271186},{"$f":"Y83/T83","v":23.5554044867437},{"$f":"AR83","v":23.5554044867437},{"$f":"Y83/S83","v":15.8074817518248},{"$f":"AT83","v":15.8074817518248},{"$f":"Y83/R83","v":16.6907514450867},{"$f":"AV83","v":16.6907514450867},{"$f":"Y83/Q83","v":20.6372840976772},{"$f":"AX83","v":20.6372840976772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y83/D83","v":16.1598731461617},{"$f":"BO83","v":16.1598731461617},{"$f":"Tabelle1!O85","v":0.100937391384205},{"$f":"IF(BQ83>0,BQ83,10)","v":0.100937391384205},{"$f":"IF(X83>O83,(X83-O83)/O83,-(O83-X83)/O83)","v":0.619152046783626},{"$f":"BS83","v":0.619152046783626}]
[null,null,null," "]
[null,"Burckhardt Compression","BCHN",{"$f":"SUM(O85:X85)/10","v":15.82},null,11.8,20,21.46,16.68,13.56,15.22,16.42,15.87,16.93,16.34,11.2,8.51,8.15,9.56,13,14.82,20.64,26.63,29.35,{"$f":"LOOKUP(C85,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":536},null,null,null," ",null,{"$f":"Y85/F85","v":45.4237288135593},null,{"$f":"Y85/G85","v":26.8},null,{"$f":"Y85/H85","v":24.9767008387698},{"$f":"Y85/X85","v":18.2623509369676},{"$f":"AJ85","v":18.2623509369676},{"$f":"Y85/W85","v":20.1276755538866},{"$f":"AL85","v":20.1276755538866},{"$f":"Y85/V85","v":25.968992248062},{"$f":"AN85","v":25.968992248062},{"$f":"Y85/U85","v":36.1673414304993},{"$f":"AP85","v":36.1673414304993},{"$f":"Y85/T85","v":41.2307692307692},{"$f":"AR85","v":41.2307692307692},{"$f":"Y85/S85","v":56.0669456066946},{"$f":"AT85","v":56.0669456066946},{"$f":"Y85/R85","v":65.7668711656442},{"$f":"AV85","v":65.7668711656442},{"$f":"Y85/Q85","v":62.9847238542891},{"$f":"AX85","v":62.9847238542891},{"$f":"Y85/P85","v":47.8571428571429},{"$f":"AZ85","v":47.8571428571429},{"$f":"Y85/O85","v":32.8029375764994},{"$f":"BB85","v":32.8029375764994},{"$f":"Y85/N85","v":31.6597755463674},{"$f":"BD85","v":31.6597755463674},{"$f":"Y85/L85","v":32.6431181485993},{"$f":"BF85","v":32.6431181485993},{"$f":"Y85/K85","v":35.2168199737188},{"$f":"BH85","v":35.2168199737188},{"$f":"Y85/J85","v":39.5280235988201},{"$f":"BJ85","v":39.5280235988201},null,{"$f":"Y85/I85","v":32.1342925659472},{"$f":"BM85","v":32.1342925659472},{"$f":"Y85/D85","v":33.8811630847029},{"$f":"BO85","v":33.8811630847029},{"$f":"Tabelle1!O89","v":0.0546959032636237},{"$f":"IF(BQ85>0,BQ85,10)","v":0.0546959032636237},{"$f":"IF(X85>O85,(X85-O85)/O85,-(O85-X85)/O85)","v":0.796205630354957},{"$f":"BS85","v":0.796205630354957}]
[]
[null,"Burkhalter","BRKN",{"$f":"SUM(O87:X87)/10","v":4.574},{"$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},4.29,4.48,5.25,5.8,6.08,5.02,3.92,3.72,2.43,3.99,4.73,4.95,5.1,{"$f":"LOOKUP(C87,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":121.8},null,null,null,{"$f":"Y87/E87","v":53.8938053097345},null,{"$f":"Y87/F87","v":41.913282863042},null,{"$f":"Y87/G87","v":30.7420494699647},null,{"$f":"Y87/H87","v":26.3294422827497},{"$f":"Y87/X87","v":23.8823529411765},{"$f":"AJ87","v":23.8823529411765},{"$f":"Y87/W87","v":24.6060606060606},{"$f":"AL87","v":24.6060606060606},{"$f":"Y87/V87","v":25.7505285412262},{"$f":"AN87","v":25.7505285412262},{"$f":"Y87/U87","v":30.5263157894737},{"$f":"AP87","v":30.5263157894737},{"$f":"Y87/T87","v":50.1234567901235},{"$f":"AR87","v":50.1234567901235},{"$f":"Y87/S87","v":32.741935483871},{"$f":"AT87","v":32.741935483871},{"$f":"Y87/R87","v":31.0714285714286},{"$f":"AV87","v":31.0714285714286},{"$f":"Y87/Q87","v":24.2629482071713},{"$f":"AX87","v":24.2629482071713},{"$f":"Y87/P87","v":20.0328947368421},{"$f":"AZ87","v":20.0328947368421},{"$f":"Y87/O87","v":21},{"$f":"BB87","v":21},{"$f":"Y87/N87","v":23.2},{"$f":"BD87","v":23.2},{"$f":"Y87/L87","v":28.3916083916084},{"$f":"BF87","v":28.3916083916084},{"$f":"Y87/K87","v":30.2834410740925},{"$f":"BH87","v":30.2834410740925},{"$f":"Y87/J87","v":33.9275766016713},{"$f":"BJ87","v":33.9275766016713},null,{"$f":"Y87/I87","v":39.3410852713178},{"$f":"BM87","v":39.3410852713178},{"$f":"Y87/D87","v":26.6287713161347},{"$f":"BO87","v":26.6287713161347},{"$f":"Tabelle1!O87","v":0.0651304699964383},{"$f":"IF(BQ87>0,BQ87,10)","v":0.0651304699964383},{"$f":"IF(X87>O87,(X87-O87)/O87,-(O87-X87)/O87)","v":-0.120689655172414},{"$f":"BS87","v":-0.120689655172414}]
[null,null," "]
[null,"Calida","CALN",{"$f":"SUM(O89:X89)/10","v":1.011},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,-7.88,1.9,{"$f":"LOOKUP(C89,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":15.82},null,null,null,null,null,null,null,null,null,null,{"$f":"Y89/X89","v":8.32631578947368},{"$f":"AJ89","v":8.32631578947368},"na",{"$f":"AL89","v":"na"},{"$f":"Y89/V89","v":3.60364464692483},{"$f":"AN89","v":3.60364464692483},{"$f":"Y89/U89","v":6.51028806584362},{"$f":"AP89","v":6.51028806584362},"na",{"$f":"AR89","v":"na"},{"$f":"Y89/S89","v":8.32631578947368},{"$f":"AT89","v":8.32631578947368},{"$f":"Y89/R89","v":8.03045685279188},{"$f":"AV89","v":8.03045685279188},{"$f":"Y89/Q89","v":8.41489361702128},{"$f":"AX89","v":8.41489361702128},{"$f":"Y89/P89","v":9.19767441860465},{"$f":"AZ89","v":9.19767441860465},{"$f":"Y89/O89","v":8.03045685279188},{"$f":"BB89","v":8.03045685279188},{"$f":"Y89/N89","v":5.77372262773723},{"$f":"BD89","v":5.77372262773723},{"$f":"Y89/L89","v":6.13178294573643},{"$f":"BF89","v":6.13178294573643},{"$f":"Y89/K89","v":5.4551724137931},{"$f":"BH89","v":5.4551724137931},{"$f":"Y89/J89","v":5.85925925925926},{"$f":"BJ89","v":5.85925925925926},null,{"$f":"Y89/I89","v":-3.07184466019417},null,{"$f":"Y89/D89","v":15.6478733926805},{"$f":"BO89","v":15.6478733926805},{"$f":"Tabelle1!O91","v":1.29283827470687},{"$f":"IF(BQ89>0,BQ89,10)","v":1.29283827470687},{"$f":"IF(X89>O89,(X89-O89)/O89,-(O89-X89)/O89)","v":-0.0355329949238579},{"$f":"BS89","v":-0.0355329949238579}]
[]
[null,"Carlo Gavazzi 1)","GAV",{"$f":"SUM(O91:X91)/10","v":19.006},17.11,16.23,23.81,11.25,10.89,31.98,23.57,17.66,15.69,17.26,13.58,18.84,11.81,15.07,8.55,16.96,31,39.71,26.29,8.25,{"$f":"LOOKUP(C91,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":192.5},null,null,null,null,null,null,null,null,null,null,{"$f":"Y91/X91","v":23.3333333333333},{"$f":"AJ91","v":23.3333333333333},{"$f":"Y91/W91","v":7.32217573221757},{"$f":"AL91","v":7.32217573221757},{"$f":"Y91/V91","v":4.84764542936288},{"$f":"AN91","v":4.84764542936288},{"$f":"Y91/U91","v":6.20967741935484},{"$f":"AP91","v":6.20967741935484},{"$f":"Y91/T91","v":11.3502358490566},{"$f":"AR91","v":11.3502358490566},{"$f":"Y91/S91","v":22.5146198830409},{"$f":"AT91","v":22.5146198830409},{"$f":"Y91/R91","v":12.7737226277372},{"$f":"AV91","v":12.7737226277372},{"$f":"Y91/Q91","v":16.2997459779848},{"$f":"AX91","v":16.2997459779848},{"$f":"Y91/P91","v":10.2176220806794},{"$f":"AZ91","v":10.2176220806794},{"$f":"Y91/O91","v":14.1752577319588},{"$f":"BB91","v":14.1752577319588},{"$f":"Y91/N91","v":11.1529548088065},{"$f":"BD91","v":11.1529548088065},{"$f":"Y91/L91","v":10.9003397508494},{"$f":"BF91","v":10.9003397508494},{"$f":"Y91/K91","v":8.16716164616037},{"$f":"BH91","v":8.16716164616037},{"$f":"Y91/J91","v":6.01938711694809},{"$f":"BJ91","v":6.01938711694809},null,{"$f":"Y91/I91","v":17.6767676767677},{"$f":"BM91","v":17.6767676767677},{"$f":"Y91/D91","v":10.1283805114174},{"$f":"BO91","v":10.1283805114174},{"$f":"Tabelle1!O93","v":0.14989092013542},{"$f":"IF(BQ91>0,BQ91,10)","v":0.14989092013542},{"$f":"IF(X91>O91,(X91-O91)/O91,-(O91-X91)/O91)","v":-0.392488954344624},{"$f":"BS91","v":-0.392488954344624}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Clariant","CLN",{"$f":"SUM(O93:X93)/10","v":0.732},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,-0.4,0.41,0.74,{"$f":"LOOKUP(C93,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":9.085},null,null,null,null,null,null,null,null,null,null,{"$f":"Y93/X93","v":12.277027027027},{"$f":"AJ93","v":12.277027027027},{"$f":"Y93/W93","v":22.1585365853659},{"$f":"AL93","v":22.1585365853659},"na",{"$f":"AN93","v":"na"},{"$f":"Y93/U93","v":11.2160493827161},{"$f":"AP93","v":11.2160493827161},{"$f":"Y93/T93","v":3.8172268907563},{"$f":"AR93","v":3.8172268907563},{"$f":"Y93/S93","v":302.833333333333},{"$f":"AT93","v":302.833333333333},{"$f":"Y93/R93","v":8.90686274509804},{"$f":"AV93","v":8.90686274509804},{"$f":"Y93/Q93","v":10.8154761904762},{"$f":"AX93","v":10.8154761904762},{"$f":"Y93/P93","v":11.6474358974359},{"$f":"AZ93","v":11.6474358974359},{"$f":"Y93/O93","v":12.7957746478873},{"$f":"BB93","v":12.7957746478873},{"$f":"Y93/N93","v":18.9270833333333},{"$f":"BD93","v":18.9270833333333},{"$f":"Y93/L93","v":12.277027027027},{"$f":"BF93","v":12.277027027027},{"$f":"Y93/K93","v":10.5639534883721},{"$f":"BH93","v":10.5639534883721},{"$f":"Y93/J93","v":11.2160493827161},{"$f":"BJ93","v":11.2160493827161},null,{"$f":"Y93/I93","v":-9.98351648351648},{"$f":"BM93","v":-9.98351648351648},{"$f":"Y93/D93","v":12.4112021857924},{"$f":"BO93","v":12.4112021857924},{"$f":"Tabelle1!O95","v":8.71032210791704},{"$f":"IF(BQ93>0,BQ93,10)","v":8.71032210791704},{"$f":"IF(X93>O93,(X93-O93)/O93,-(O93-X93)/O93)","v":0.0422535211267606},{"$f":"BS93","v":0.0422535211267606},null,1.69,{"$f":"BV93/100*Y93","v":0.1535365},{"$f":"D93*(BV93/100)","v":0.0123708},{"$f":"X93*(BV93/100)","v":0.012506},{"$f":"W93*(BV93/100)","v":0.006929},{"$f":"V93*(BV93/100)","v":-0.00676}]
[]
[null,"Dätwyler 2)","DAE",{"$f":"SUM(O95:X95)/10","v":5.47},2.62,4.98,14.27,7.12,3.71,6.36,6.22,8.23,7.6,6.14,5.04,3.47,7.28,7.12,5.6,6.99,7.28,6.16,3.93,1.83,{"$f":"LOOKUP(C95,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":121},null,null,null,null,null,null,null,null,null,null,{"$f":"Y95/X95","v":66.120218579235},{"$f":"AJ95","v":66.120218579235},{"$f":"Y95/W95","v":30.7888040712468},{"$f":"AL95","v":30.7888040712468},{"$f":"Y95/V95","v":19.6428571428571},{"$f":"AN95","v":19.6428571428571},{"$f":"Y95/U95","v":16.6208791208791},{"$f":"AP95","v":16.6208791208791},{"$f":"Y95/T95","v":17.310443490701},{"$f":"AR95","v":17.310443490701},{"$f":"Y95/S95","v":21.6071428571429},{"$f":"AT95","v":21.6071428571429},{"$f":"Y95/R95","v":16.9943820224719},{"$f":"AV95","v":16.9943820224719},{"$f":"Y95/Q95","v":16.6208791208791},{"$f":"AX95","v":16.6208791208791},{"$f":"Y95/P95","v":34.8703170028818},{"$f":"AZ95","v":34.8703170028818},{"$f":"Y95/O95","v":24.0079365079365},{"$f":"BB95","v":24.0079365079365},{"$f":"Y95/N95","v":19.7068403908795},{"$f":"BD95","v":19.7068403908795},{"$f":"Y95/L95","v":14.7023086269745},{"$f":"BF95","v":14.7023086269745},{"$f":"Y95/K95","v":19.4533762057878},{"$f":"BH95","v":19.4533762057878},{"$f":"Y95/J95","v":19.0251572327044},{"$f":"BJ95","v":19.0251572327044},null,{"$f":"Y95/I95","v":32.6145552560647},{"$f":"BM95","v":32.6145552560647},{"$f":"Y95/D95","v":22.1206581352834},{"$f":"BO95","v":22.1206581352834},{"$f":"Tabelle1!O97","v":-0.00464017686138434},{"$f":"IF(BQ95>0,BQ95,10)","v":10},{"$f":"IF(X95>O95,(X95-O95)/O95,-(O95-X95)/O95)","v":-0.636904761904762},{"$f":"BS95","v":-0.636904761904762}]
[]
[null,"Ems-Chemie","EMSN",{"$f":"SUM(O97:X97)/10","v":20.474},7.27,12.65,12.09,9.25,9.66,9.71,10.14,11.45,13.58,14.66,16.09,19.19,20.59,22.22,22.54,18.57,23.53,22.75,19.56,19.7,{"$f":"LOOKUP(C97,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":596},null,null,null,{"$f":"Y97/E97","v":81.980742778542},null,{"$f":"Y97/F97","v":47.1146245059289},null,{"$f":"Y97/G97","v":49.2969396195203},null,{"$f":"Y97/H97","v":64.4324324324324},{"$f":"Y97/X97","v":30.253807106599},{"$f":"AJ97","v":30.253807106599},{"$f":"Y97/W97","v":30.4703476482618},{"$f":"AL97","v":30.4703476482618},{"$f":"Y97/V97","v":26.1978021978022},{"$f":"AN97","v":26.1978021978022},{"$f":"Y97/U97","v":25.3293667658308},{"$f":"AP97","v":25.3293667658308},{"$f":"Y97/T97","v":32.0947765212709},{"$f":"AR97","v":32.0947765212709},{"$f":"Y97/S97","v":26.4418811002662},{"$f":"AT97","v":26.4418811002662},{"$f":"Y97/R97","v":26.8226822682268},{"$f":"AV97","v":26.8226822682268},{"$f":"Y97/Q97","v":28.9460903351141},{"$f":"AX97","v":28.9460903351141},{"$f":"Y97/P97","v":31.0578426263679},{"$f":"AZ97","v":31.0578426263679},{"$f":"Y97/O97","v":37.041640770665},{"$f":"BB97","v":37.041640770665},{"$f":"Y97/N97","v":40.6548431105048},{"$f":"BD97","v":40.6548431105048},{"$f":"Y97/L97","v":52.0524017467249},{"$f":"BF97","v":52.0524017467249},{"$f":"Y97/K97","v":58.7771203155819},{"$f":"BH97","v":58.7771203155819},{"$f":"Y97/J97","v":61.3800205973223},{"$f":"BJ97","v":61.3800205973223},null,{"$f":"Y97/I97","v":61.6977225672878},{"$f":"BM97","v":61.6977225672878},{"$f":"Y97/D97","v":29.1100908469278},{"$f":"BO97","v":29.1100908469278},{"$f":"Tabelle1!O99","v":0.0453857251883803},{"$f":"IF(BQ97>0,BQ97,10)","v":0.0453857251883803},{"$f":"IF(X97>O97,(X97-O97)/O97,-(O97-X97)/O97)","v":0.224362958359229},{"$f":"BS97","v":0.224362958359229},null,2.49,{"$f":"BV97/100*Y97","v":14.8404},{"$f":"D97*(BV97/100)","v":0.5098026},{"$f":"X97*(BV97/100)","v":0.49053},{"$f":"W97*(BV97/100)","v":0.487044},{"$f":"V97*(BV97/100)","v":0.566475}]
[]
[null,"Flughafen Zürich","FHZN",{"$f":"SUM(O99:X99)/10","v":6.574},null,null,null,null,null,{"$f":"22.6/5","v":4.52},{"$f":"27.7/5","v":5.54},{"$f":"15.5/5","v":3.1},{"$f":"22.3/5","v":4.46},6.71,5.85,8.07,9.29,7.75,10.07,-2.25,-0.33,6.74,9.91,10.64,{"$f":"LOOKUP(C99,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":206.8},null,null,null,null,null,null,null,null,null,null,{"$f":"Y99/X99","v":19.4360902255639},{"$f":"AJ99","v":19.4360902255639},{"$f":"Y99/W99","v":20.8678102926337},{"$f":"AL99","v":20.8678102926337},{"$f":"Y99/V99","v":30.6824925816024},{"$f":"AN99","v":30.6824925816024},"na",{"$f":"AP99","v":"na"},{"$f":"Y99/T99","v":-91.9111111111111},{"$f":"AR99","v":-91.9111111111111},{"$f":"Y99/S99","v":20.5362462760675},{"$f":"AT99","v":20.5362462760675},{"$f":"Y99/R99","v":26.6838709677419},{"$f":"AV99","v":26.6838709677419},{"$f":"Y99/Q99","v":22.2604951560818},{"$f":"AX99","v":22.2604951560818},{"$f":"Y99/P99","v":25.6257744733581},{"$f":"AZ99","v":25.6257744733581},{"$f":"Y99/O99","v":35.3504273504274},{"$f":"BB99","v":35.3504273504274},{"$f":"Y99/N99","v":30.8196721311475},{"$f":"BD99","v":30.8196721311475},{"$f":"Y99/L99","v":66.7096774193549},{"$f":"BF99","v":66.7096774193549},{"$f":"Y99/K99","v":37.3285198555957},{"$f":"BH99","v":37.3285198555957},{"$f":"Y99/J99","v":45.7522123893805},{"$f":"BJ99","v":45.7522123893805},null,{"$f":"Y99/I99","v":{"$error":"#DIV/0!"}},{"$f":"BM99","v":{"$error":"#DIV/0!"}},{"$f":"Y99/D99","v":31.457255856404},{"$f":"BO99","v":31.457255856404},{"$f":"Tabelle1!O101","v":2.25650331815122},{"$f":"IF(BQ99>0,BQ99,10)","v":2.25650331815122},{"$f":"IF(X99>O99,(X99-O99)/O99,-(O99-X99)/O99)","v":0.818803418803419},{"$f":"BS99","v":0.818803418803419},null,1.9,{"$f":"BV99/100*Y99","v":3.9292},{"$f":"D99*(BV99/100)","v":0.124906},{"$f":"X99*(BV99/100)","v":0.20216},{"$f":"W99*(BV99/100)","v":0.18829},{"$f":"V99*(BV99/100)","v":0.12806}]
[null,null,null," "]
[null,"Forbo N","FORN",{"$f":"SUM(O101:X101)/10","v":69.78},-6.26,23.57,43.45,6.84,33.67,71.48,62.61,89.04,53.19,61.95,62.13,74.65,22.36,82.38,86.33,66.6,91.62,71.76,72.55,67.42,{"$f":"LOOKUP(C101,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":782},null,null,null,{"$f":"Y101/E101","v":-124.920127795527},null,{"$f":"Y101/F101","v":33.1777683495969},null,{"$f":"Y101/G101","v":17.9976985040276},null,{"$f":"Y101/H101","v":114.327485380117},{"$f":"Y101/X101","v":11.5989320676357},{"$f":"AJ101","v":11.5989320676357},{"$f":"Y101/W101","v":10.7787732598208},{"$f":"AL101","v":10.7787732598208},{"$f":"Y101/V101","v":10.8974358974359},{"$f":"AN101","v":10.8974358974359},{"$f":"Y101/U101","v":8.53525431128575},{"$f":"AP101","v":8.53525431128575},{"$f":"Y101/T101","v":11.7417417417417},{"$f":"AR101","v":11.7417417417417},{"$f":"Y101/S101","v":9.05826479786864},{"$f":"AT101","v":9.05826479786864},{"$f":"Y101/R101","v":9.49259529011896},{"$f":"AV101","v":9.49259529011896},{"$f":"Y101/Q101","v":34.9731663685152},{"$f":"AX101","v":34.9731663685152},{"$f":"Y101/P101","v":10.4755525787006},{"$f":"AZ101","v":10.4755525787006},{"$f":"Y101/O101","v":12.5865121519395},{"$f":"BB101","v":12.5865121519395},{"$f":"Y101/N101","v":12.6230831315577},{"$f":"BD101","v":12.6230831315577},{"$f":"Y101/L101","v":8.78256963162623},{"$f":"BF101","v":8.78256963162623},{"$f":"Y101/K101","v":12.4900175690784},{"$f":"BH101","v":12.4900175690784},{"$f":"Y101/J101","v":10.9401231113598},{"$f":"BJ101","v":10.9401231113598},null,{"$f":"Y101/I101","v":23.2254232254232},{"$f":"BM101","v":23.2254232254232},{"$f":"Y101/D101","v":11.2066494697621},{"$f":"BO101","v":11.2066494697621},{"$f":"Tabelle1!O103","v":0.23422264697732},{"$f":"IF(BQ101>0,BQ101,10)","v":0.23422264697732},{"$f":"IF(X101>O101,(X101-O101)/O101,-(O101-X101)/O101)","v":0.0851440527925318},{"$f":"BS101","v":0.0851440527925318}]
[]
[null,"Galenica","GALE",{"$f":"SUM(O103:X103)/10","v":3.083},null,null,null,null,null,null,null,3.9,4.5,1.64,1.62,1.67,2.43,3,2.54,3.48,3.38,3.32,5.72,3.67,{"$f":"LOOKUP(C103,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":84.05},null,null,null,null,null,null,null,null,null,null,{"$f":"Y103/X103","v":22.9019073569482},{"$f":"AJ103","v":22.9019073569482},{"$f":"Y103/W103","v":14.6940559440559},{"$f":"AL103","v":14.6940559440559},{"$f":"Y103/V103","v":25.316265060241},{"$f":"AN103","v":25.316265060241},{"$f":"Y103/U103","v":24.8668639053254},{"$f":"AP103","v":24.8668639053254},{"$f":"Y103/T103","v":24.1522988505747},{"$f":"AR103","v":24.1522988505747},{"$f":"Y103/S103","v":33.0905511811024},{"$f":"AT103","v":33.0905511811024},{"$f":"Y103/R103","v":28.0166666666667},{"$f":"AV103","v":28.0166666666667},{"$f":"Y103/Q103","v":34.5884773662551},{"$f":"AX103","v":34.5884773662551},{"$f":"Y103/P103","v":50.3293413173653},{"$f":"AZ103","v":50.3293413173653},{"$f":"Y103/O103","v":51.8827160493827},{"$f":"BB103","v":51.8827160493827},{"$f":"Y103/N103","v":51.25},{"$f":"BD103","v":51.25},{"$f":"Y103/L103","v":21.551282051282},{"$f":"BF103","v":21.551282051282},{"$f":"Y103/K103","v":{"$error":"#DIV/0!"}},{"$f":"BH103","v":{"$error":"#DIV/0!"}},{"$f":"Y103/J103","v":{"$error":"#DIV/0!"}},{"$f":"BJ103","v":{"$error":"#DIV/0!"}},null,{"$f":"Y103/I103","v":{"$error":"#DIV/0!"}},{"$f":"BM103","v":{"$error":"#DIV/0!"}},{"$f":"Y103/D103","v":27.2624067466753},{"$f":"BO103","v":27.2624067466753},{"$f":"Tabelle1!O105","v":0.0965921103233297},{"$f":"IF(BQ103>0,BQ103,10)","v":0.0965921103233297},{"$f":"IF(X103>O103,(X103-O103)/O103,-(O103-X103)/O103)","v":1.26543209876543},{"$f":"BS103","v":1.26543209876543},null,1.89,{"$f":"BV103/100*Y103","v":1.588545},{"$f":"D103*(BV103/100)","v":0.0582687},{"$f":"X103*(BV103/100)","v":0.069363},{"$f":"W103*(BV103/100)","v":0.108108},{"$f":"V103*(BV103/100)","v":0.062748}]
[]
[null,"Georg Fischer AG","GF",{"$f":"SUM(O105:X105)/10","v":2.647},2.3,3.1,2.9,0.7,-3.05,1.2,1.95,1.6,1.7,2.25,2.3,2.65,3.1,3.45,2.1,1.4,2.62,3.37,2.87,2.61,{"$f":"LOOKUP(C105,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":59.45},null,null,null,null,null,null,null,null,null,{"$f":"N105/M105","v":1.32352941176471},{"$f":"Y105/X105","v":22.7777777777778},{"$f":"AJ105","v":22.7777777777778},{"$f":"Y105/W105","v":20.7142857142857},{"$f":"AL105","v":20.7142857142857},{"$f":"Y105/V105","v":17.6409495548961},{"$f":"AN105","v":17.6409495548961},{"$f":"Y105/U105","v":22.6908396946565},{"$f":"AP105","v":22.6908396946565},{"$f":"Y105/T105","v":42.4642857142857},{"$f":"AR105","v":42.4642857142857},{"$f":"Y105/S105","v":28.3095238095238},{"$f":"AT105","v":28.3095238095238},{"$f":"Y105/R105","v":17.231884057971},{"$f":"AV105","v":17.231884057971},{"$f":"Y105/Q105","v":19.1774193548387},{"$f":"AX105","v":19.1774193548387},{"$f":"Y105/P105","v":22.4339622641509},{"$f":"AZ105","v":22.4339622641509},{"$f":"Y105/O105","v":25.8478260869565},{"$f":"BB105","v":25.8478260869565},{"$f":"Y105/N105","v":26.4222222222222},{"$f":"BD105","v":26.4222222222222},null,null,null,null,null,null,{"$f":"N105/D105","v":0.850018889308651},null,null,{"$f":"Y105/D105","v":22.4593879863997},{"$f":"BO105","v":22.4593879863997},{"$f":"Tabelle1!O107","v":0.10653225733232},{"$f":"IF(BQ105>0,BQ105,10)","v":0.10653225733232},{"$f":"IF(X105>O105,(X105-O105)/O105,-(O105-X105)/O105)","v":0.134782608695652},{"$f":"BS105","v":0.134782608695652},null,2.56,{"$f":"BV105/100*Y105","v":1.52192},{"$f":"D105*(BV105/100)","v":0.0677632},{"$f":"X105*(BV105/100)","v":0.066816},{"$f":"W105*(BV105/100)","v":0.073472},{"$f":"V105*(BV105/100)","v":0.086272}]
[]
[null,"Gurit Holding I","GURN",{"$f":"SUM(O107:X107)/10","v":3.7682},null,null,null,null,null,5.34,4.78,2.94,0.024,2.374,4.824,5.564,5.332,4.296,7.606,10.031,2.429,1.98,1.59,-5.97,{"$f":"LOOKUP(C107,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":12.54},null,null,null,null,null,null,null,null,null,null,"na",{"$f":"AJ107","v":"na"},{"$f":"Y107/W107","v":7.88679245283019},{"$f":"AL107","v":7.88679245283019},{"$f":"Y107/V107","v":6.33333333333333},{"$f":"AN107","v":6.33333333333333},{"$f":"Y107/U107","v":5.16261836146562},{"$f":"AP107","v":5.16261836146562},{"$f":"Y107/T107","v":1.25012461369754},{"$f":"AR107","v":1.25012461369754},{"$f":"Y107/S107","v":1.64869839600316},{"$f":"AT107","v":1.64869839600316},{"$f":"Y107/R107","v":2.91899441340782},{"$f":"AV107","v":2.91899441340782},{"$f":"Y107/Q107","v":2.35183795948987},{"$f":"AX107","v":2.35183795948987},{"$f":"Y107/P107","v":2.25377426312006},{"$f":"AZ107","v":2.25377426312006},{"$f":"Y107/O107","v":2.59950248756219},{"$f":"BB107","v":2.59950248756219},{"$f":"Y107/N107","v":5.28222409435552},{"$f":"BD107","v":5.28222409435552},null,null,null,null,null,null,{"$f":"N107/D107","v":0.630009022875644},null,null,{"$f":"Y107/D107","v":3.3278488402951},{"$f":"BO107","v":3.3278488402951},{"$f":"Tabelle1!O109","v":9.88157259392307},{"$f":"IF(BQ107>0,BQ107,10)","v":9.88157259392307},{"$f":"IF(X107>O107,(X107-O107)/O107,-(O107-X107)/O107)","v":-2.23756218905473},{"$f":"BS107","v":-2.23756218905473}]
[]
[null,"Helvetia Holding","HELN",{"$f":"SUM(O109:X109)/10","v":7.848},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},7.82,8.37,10.52,4.76,9.17,10.6,5.24,8.99,{"$f":"LOOKUP(C109,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":180.7},null,null,null,null,null,null,null,null,null,null,{"$f":"Y109/X109","v":20.1001112347052},{"$f":"AJ109","v":20.1001112347052},{"$f":"Y109/W109","v":34.4847328244275},{"$f":"AL109","v":34.4847328244275},{"$f":"Y109/V109","v":17.0471698113208},{"$f":"AN109","v":17.0471698113208},{"$f":"Y109/U109","v":19.7055616139586},{"$f":"AP109","v":19.7055616139586},{"$f":"Y109/T109","v":37.9621848739496},{"$f":"AR109","v":37.9621848739496},{"$f":"Y109/S109","v":17.1768060836502},{"$f":"AT109","v":17.1768060836502},{"$f":"Y109/R109","v":21.5890083632019},{"$f":"AV109","v":21.5890083632019},{"$f":"Y109/Q109","v":23.1074168797954},{"$f":"AX109","v":23.1074168797954},{"$f":"Y109/P109","v":25.0485167729415},{"$f":"AZ109","v":25.0485167729415},{"$f":"Y109/O109","v":31.1766735679779},{"$f":"BB109","v":31.1766735679779},{"$f":"Y109/N109","v":21.0214053047929},{"$f":"BD109","v":21.0214053047929},{"$f":"Y109/L109","v":24.3530997304582},{"$f":"BF109","v":24.3530997304582},{"$f":"Y109/K109","v":27.6299694189602},{"$f":"BH109","v":27.6299694189602},{"$f":"Y109/J109","v":22.9898218829517},{"$f":"BJ109","v":22.9898218829517},null,{"$f":"Y109/I109","v":24.0933333333333},{"$f":"BM109","v":24.0933333333333},{"$f":"Y109/D109","v":23.0249745158002},{"$f":"BO109","v":23.0249745158002},{"$f":"Tabelle1!O111","v":0.0410461894056768},{"$f":"IF(BQ109>0,BQ109,10)","v":0.0410461894056768},{"$f":"IF(X109>O109,(X109-O109)/O109,-(O109-X109)/O109)","v":0.551069703243616},{"$f":"BS109","v":0.551069703243616},null,2.26,{"$f":"BV109/100*Y109","v":4.08382},{"$f":"D109*(BV109/100)","v":0.1773648},{"$f":"X109*(BV109/100)","v":0.203174},{"$f":"W109*(BV109/100)","v":0.118424},{"$f":"V109*(BV109/100)","v":0.23956}]
[]
[null,"Hypo Lenzburg","HBLN",{"$f":"SUM(O111:X111)/10","v":282.769},259,277,315,330,311,321,312,337,318,294,295,300,307,289.36,292.33,251,254,259,295,285,{"$f":"LOOKUP(C111,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":4020},null,null,null,null,null,null,null,null,null,null,{"$f":"Y111/X111","v":14.1052631578947},{"$f":"AJ111","v":14.1052631578947},{"$f":"Y111/W111","v":13.6271186440678},{"$f":"AL111","v":13.6271186440678},{"$f":"Y111/V111","v":15.5212355212355},{"$f":"AN111","v":15.5212355212355},{"$f":"Y111/U111","v":15.8267716535433},{"$f":"AP111","v":15.8267716535433},{"$f":"Y111/T111","v":16.0159362549801},{"$f":"AR111","v":16.0159362549801},{"$f":"Y111/S111","v":13.7515821161017},{"$f":"AT111","v":13.7515821161017},{"$f":"Y111/R111","v":13.8927287807575},{"$f":"AV111","v":13.8927287807575},{"$f":"Y111/Q111","v":13.0944625407166},{"$f":"AX111","v":13.0944625407166},{"$f":"Y111/P111","v":13.4},{"$f":"AZ111","v":13.4},{"$f":"Y111/O111","v":13.6271186440678},{"$f":"BB111","v":13.6271186440678},{"$f":"Y111/N111","v":13.6734693877551},{"$f":"BD111","v":13.6734693877551},{"$f":"Y111/L111","v":11.9287833827893},{"$f":"BF111","v":11.9287833827893},{"$f":"Y111/K111","v":12.8846153846154},{"$f":"BH111","v":12.8846153846154},{"$f":"Y111/J111","v":12.5233644859813},{"$f":"BJ111","v":12.5233644859813},null,{"$f":"Y111/I111","v":12.9260450160772},{"$f":"BM111","v":12.9260450160772},{"$f":"Y111/D111","v":14.2165513192747},{"$f":"BO111","v":14.2165513192747},{"$f":"Tabelle1!O113","v":-0.00497310501511783},{"$f":"IF(BQ111>0,BQ111,10)","v":10},{"$f":"IF(X111>O111,(X111-O111)/O111,-(O111-X111)/O111)","v":-0.0338983050847458},{"$f":"BS111","v":-0.0338983050847458}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Julius Bär","BAER",{"$f":"SUM(O113:X113)/10","v":3.217},2.58,6,4.36,1.7,1.88,1.71,1.27,1.47,0.86,1.68,0.55,2.84,3.25,3.38,2.12,3.23,5.06,4.56,2.21,4.97,{"$f":"LOOKUP(C113,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":52.02},null,null,null,{"$f":"Y113/E113","v":20.1627906976744}," ",{"$f":"Y113/F113","v":8.67},null,{"$f":"Y113/G113","v":11.9311926605505},null,{"$f":"Y113/H113","v":30.6},{"$f":"Y113/X113","v":10.466800804829},{"$f":"AJ113","v":10.466800804829},{"$f":"Y113/W113","v":23.5384615384615},{"$f":"AL113","v":23.5384615384615},{"$f":"Y113/V113","v":11.4078947368421},{"$f":"AN113","v":11.4078947368421},{"$f":"Y113/U113","v":10.2806324110672},{"$f":"AP113","v":10.2806324110672},{"$f":"Y113/T113","v":16.1052631578947},{"$f":"AR113","v":16.1052631578947},{"$f":"Y113/S113","v":24.5377358490566},{"$f":"AT113","v":24.5377358490566},{"$f":"Y113/R113","v":15.3905325443787},{"$f":"AV113","v":15.3905325443787},{"$f":"Y113/Q113","v":16.0061538461538},{"$f":"AX113","v":16.0061538461538},{"$f":"Y113/P113","v":18.3169014084507},{"$f":"AZ113","v":18.3169014084507},{"$f":"Y113/O113","v":94.5818181818182},{"$f":"BB113","v":94.5818181818182},{"$f":"Y113/N113","v":30.9642857142857},{"$f":"BD113","v":30.9642857142857},{"$f":"Y113/L113","v":35.3877551020408},{"$f":"BF113","v":35.3877551020408},{"$f":"Y113/K113","v":40.9606299212599},{"$f":"BH113","v":40.9606299212599},{"$f":"Y113/J113","v":30.4210526315789},{"$f":"BJ113","v":30.4210526315789},null,{"$f":"Y113/I113","v":27.6702127659575},{"$f":"BM113","v":27.6702127659575},{"$f":"Y113/D113","v":16.1703450419646},{"$f":"BO113","v":16.1703450419646},{"$f":"Tabelle1!O115","v":0.473207408691532},{"$f":"IF(BQ113>0,BQ113,10)","v":0.473207408691532},{"$f":"IF(X113>O113,(X113-O113)/O113,-(O113-X113)/O113)","v":8.03636363636364},{"$f":"BS113","v":8.03636363636364},null,5.34,{"$f":"BV113/100*Y113","v":2.777868},{"$f":"D113*(BV113/100)","v":0.1717878},{"$f":"X113*(BV113/100)","v":0.265398},{"$f":"W113*(BV113/100)","v":0.118014},{"$f":"V113*(BV113/100)","v":0.243504}]
[null,null," "]
[null,"Jungfraubahn","JFN",{"$f":"SUM(O115:X115)/10","v":6.878},3,3.28,3.69,3.6,3.79,3.88,4.35,4.46,5.17,5.23,6.23,5.31,7.09,8.22,9.11,-1.58,-0.08,7.49,13.61,13.38,{"$f":"LOOKUP(C115,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":196.6},null,null,null,null,null,null,null,null,null,null,{"$f":"Y115/X115","v":14.6935724962631},{"$f":"AJ115","v":14.6935724962631},{"$f":"Y115/W115","v":14.4452608376194},{"$f":"AL115","v":14.4452608376194},{"$f":"Y115/V115","v":26.2483311081442},{"$f":"AN115","v":26.2483311081442},"na",{"$f":"AP115","v":"na"},"na",{"$f":"AR115","v":"na"},{"$f":"Y115/S115","v":21.5806805708013},{"$f":"AT115","v":21.5806805708013},{"$f":"Y115/R115","v":23.9172749391727},{"$f":"AV115","v":23.9172749391727},{"$f":"Y115/Q115","v":27.7291960507757},{"$f":"AX115","v":27.7291960507757},{"$f":"Y115/P115","v":37.0244821092279},{"$f":"AZ115","v":37.0244821092279},{"$f":"Y115/O115","v":31.5569823434992},{"$f":"BB115","v":31.5569823434992},{"$f":"Y115/N115","v":37.5908221797323},{"$f":"BD115","v":37.5908221797323},{"$f":"Y115/L115","v":44.0807174887892},{"$f":"BF115","v":44.0807174887892},{"$f":"Y115/K115","v":45.1954022988506},{"$f":"BH115","v":45.1954022988506},{"$f":"Y115/J115","v":50.6701030927835},{"$f":"BJ115","v":50.6701030927835},null,{"$f":"Y115/I115","v":51.8733509234828},{"$f":"BM115","v":51.8733509234828},{"$f":"Y115/D115","v":28.5838906658912},{"$f":"BO115","v":28.5838906658912},{"$f":"Tabelle1!O117","v":9.5876026695167},{"$f":"IF(BQ115>0,BQ115,10)","v":9.5876026695167},{"$f":"IF(X115>O115,(X115-O115)/O115,-(O115-X115)/O115)","v":1.14767255216693},{"$f":"BS115","v":1.14767255216693}]
[]
[null,"Lindt","LISN",{"$f":"SUM(O117:X117)/10","v":2101.88},null,null,null,null,851,1061,1084,1079,1339,1503,1646,1791,1893,2021,2142,1333,2049,2387,2859.1,2897.7,{"$f":"LOOKUP(C117,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":115000},null,null,null,null,null,null,null,null,null,null,{"$f":"Y117/X117","v":39.6866480311972},{"$f":"AJ117","v":39.6866480311972},{"$f":"Y117/W117","v":40.222447623378},{"$f":"AL117","v":40.222447623378},{"$f":"Y117/V117","v":48.1776288227901},{"$f":"AN117","v":48.1776288227901},{"$f":"Y117/U117","v":56.1249389946315},{"$f":"AP117","v":56.1249389946315},{"$f":"Y117/T117","v":86.271567891973},{"$f":"AR117","v":86.271567891973},{"$f":"Y117/S117","v":53.688141923436},{"$f":"AT117","v":53.688141923436},{"$f":"Y117/R117","v":56.9025235032162},{"$f":"AV117","v":56.9025235032162},{"$f":"Y117/Q117","v":60.7501320655045},{"$f":"AX117","v":60.7501320655045},{"$f":"Y117/P117","v":64.2099385817979},{"$f":"AZ117","v":64.2099385817979},{"$f":"Y117/O117","v":69.8663426488457},{"$f":"BB117","v":69.8663426488457},{"$f":"Y117/N117","v":76.5136393878909},{"$f":"BD117","v":76.5136393878909},{"$f":"Y117/L117","v":106.580166821131},{"$f":"BF117","v":106.580166821131},{"$f":"Y117/K117","v":106.088560885609},{"$f":"BH117","v":106.088560885609},{"$f":"Y117/J117","v":108.388312912347},{"$f":"BJ117","v":108.388312912347},null,{"$f":"Y117/I117","v":135.135135135135},{"$f":"BM117","v":135.135135135135},{"$f":"Y117/D117","v":54.712923668335},{"$f":"BO117","v":54.712923668335},{"$f":"Tabelle1!O119","v":0.101234320004342},{"$f":"IF(BQ117>0,BQ117,10)","v":0.101234320004342},{"$f":"IF(X117>O117,(X117-O117)/O117,-(O117-X117)/O117)","v":0.76044957472661},{"$f":"BS117","v":0.76044957472661},null,11.69,{"$f":"BV117/100*Y117","v":13443.5},{"$f":"D117*(BV117/100)","v":245.709772},{"$f":"X117*(BV117/100)","v":338.74113},{"$f":"W117*(BV117/100)","v":334.22879},{"$f":"V117*(BV117/100)","v":279.0403}]
[]
[null,"MeierTobler","MTG",{"$f":"SUM(O119:X119)/10","v":1.061},{"$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},{"$f":"26.26/5","v":5.252},2.92,1.96,1.02,2.02,-0.29,-0.77,0.11,0.32,1.31,2.6,2.37,1.92,{"$f":"LOOKUP(C119,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":33.95},null,null,null,null,null,null,null,null,null,null,{"$f":"Y119/X119","v":17.6822916666667},{"$f":"AJ119","v":17.6822916666667},{"$f":"Y119/W119","v":14.3248945147679},{"$f":"AL119","v":14.3248945147679},{"$f":"Y119/V119","v":13.0576923076923},{"$f":"AN119","v":13.0576923076923},{"$f":"Y119/U119","v":25.9160305343511},{"$f":"AP119","v":25.9160305343511},{"$f":"Y119/T119","v":106.09375},{"$f":"AR119","v":106.09375},{"$f":"Y119/S119","v":308.636363636364},{"$f":"AT119","v":308.636363636364},"na",{"$f":"AV119","v":"na"},"na",{"$f":"AX119","v":"na"},{"$f":"Y119/P119","v":16.8069306930693},{"$f":"AZ119","v":16.8069306930693},{"$f":"Y119/O119","v":33.2843137254902},{"$f":"BB119","v":33.2843137254902},{"$f":"Y119/N119","v":17.3214285714286},{"$f":"BD119","v":17.3214285714286},{"$f":"Y119/L119","v":6.46420411271897},{"$f":"BF119","v":6.46420411271897},{"$f":"Y119/K119","v":6.91727791361043},{"$f":"BH119","v":6.91727791361043},null,null,null,null,null,{"$f":"Y119/D119","v":31.9981149858624},{"$f":"BO119","v":31.9981149858624},{"$f":"Tabelle1!O121","v":0.441526576452563},{"$f":"IF(BQ119>0,BQ119,10)","v":0.441526576452563},{"$f":"IF(X119>O119,(X119-O119)/O119,-(O119-X119)/O119)","v":0.882352941176471},{"$f":"BS119","v":0.882352941176471}]
[]
[null,"Meyer Burger","MBTN",{"$f":"SUM(O121:X121)/10","v":-0.134},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,-0.08,0,{"$f":"LOOKUP(C121,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1.616},null,null,null,null,null,null,null,null,null,null,"na",{"$f":"AJ121","v":"na"},"na",{"$f":"AL121","v":"na"},"na",{"$f":"AN121","v":"na"},"na",{"$f":"AP121","v":"na"},{"$f":"Y121/T121","v":-40.4},{"$f":"AR121","v":-40.4},{"$f":"Y121/S121","v":-80.8},{"$f":"AT121","v":-80.8},{"$f":"Y121/R121","v":-32.32},{"$f":"AV121","v":-32.32},{"$f":"Y121/Q121","v":-11.5428571428571},{"$f":"AX121","v":-11.5428571428571},{"$f":"Y121/P121","v":-5.38666666666667},{"$f":"AZ121","v":-5.38666666666667},{"$f":"Y121/O121","v":-2.48615384615385},{"$f":"BB121","v":-2.48615384615385},{"$f":"Y121/N121","v":-3.10769230769231},{"$f":"BD121","v":-3.10769230769231},{"$f":"Y121/L121","v":-0.850526315789474},{"$f":"BF121","v":-0.850526315789474},{"$f":"Y121/K121","v":2.24444444444444},{"$f":"BH121","v":2.24444444444444},{"$f":"Y121/J121","v":0.897777777777778},{"$f":"BJ121","v":0.897777777777778},null,{"$f":"Y121/I121","v":{"$error":"#DIV/0!"}},{"$f":"BM121","v":{"$error":"#DIV/0!"}},"na",{"$f":"BO121","v":"na"},{"$f":"Tabelle1!O123","v":-0.0661434941869724},{"$f":"IF(BQ121>0,BQ121,10)","v":10},{"$f":"IF(X121>O121,(X121-O121)/O121,-(O121-X121)/O121)","v":-1},{"$f":"BS121","v":-1},null,0.07,{"$f":"BV121/100*Y121","v":0.0011312},{"$f":"D121*(BV121/100)","v":-9.38E-005},{"$f":"X121*(BV121/100)","v":0},{"$f":"W121*(BV121/100)","v":-5.6E-005},{"$f":"V121*(BV121/100)","v":-1.4E-005}]
[]
[null,"PSP Swiss Property","PSPN",{"$f":"SUM(O123:X123)/10","v":4.681},null,null,null,null,3.3,3.3,3.5,3.6,3.79,3.69,3.52,3.76,3.89,3.84,4.69,4.7,4.82,5.14,7.4,5.05,{"$f":"LOOKUP(C123,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":142.8},null,null,null,null,null,null,null,null,null,null,{"$f":"Y123/X123","v":28.2772277227723},{"$f":"AJ123","v":28.2772277227723},{"$f":"Y123/W123","v":19.2972972972973},{"$f":"AL123","v":19.2972972972973},{"$f":"Y123/V123","v":27.7821011673152},{"$f":"AN123","v":27.7821011673152},{"$f":"Y123/U123","v":29.6265560165975},{"$f":"AP123","v":29.6265560165975},{"$f":"Y123/T123","v":30.3829787234043},{"$f":"AR123","v":30.3829787234043},{"$f":"Y123/S123","v":30.4477611940298},{"$f":"AT123","v":30.4477611940298},{"$f":"Y123/R123","v":37.1875},{"$f":"AV123","v":37.1875},{"$f":"Y123/Q123","v":36.7095115681234},{"$f":"AX123","v":36.7095115681234},{"$f":"Y123/P123","v":37.9787234042553},{"$f":"AZ123","v":37.9787234042553},{"$f":"Y123/O123","v":40.5681818181818},{"$f":"BB123","v":40.5681818181818},{"$f":"Y123/N123","v":38.6991869918699},{"$f":"BD123","v":38.6991869918699},{"$f":"Y123/L123","v":39.6666666666667},{"$f":"BF123","v":39.6666666666667},{"$f":"Y123/K123","v":40.8},{"$f":"BH123","v":40.8},{"$f":"Y123/J123","v":43.2727272727273},{"$f":"BJ123","v":43.2727272727273},null,{"$f":"Y123/I123","v":43.2727272727273},{"$f":"BM123","v":43.2727272727273},{"$f":"Y123/D123","v":30.5063020722068},{"$f":"BO123","v":30.5063020722068},{"$f":"Tabelle1!O125","v":0.0772544166020307},{"$f":"IF(BQ123>0,BQ123,10)","v":0.0772544166020307},{"$f":"IF(X123>O123,(X123-O123)/O123,-(O123-X123)/O123)","v":0.434659090909091},{"$f":"BS123","v":0.434659090909091},null,2.68,{"$f":"BV123/100*Y123","v":3.82704},{"$f":"D123*(BV123/100)","v":0.1254508},{"$f":"X123*(BV123/100)","v":0.13534},{"$f":"W123*(BV123/100)","v":0.19832},{"$f":"V123*(BV123/100)","v":0.137752}]
[]
["in CHF","Sandoz","SDZ",{"$f":"SUM(O125:X125)/5","v":1.018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01,1.93,1.97,0.18,0,{"$f":"LOOKUP(C125,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":34.99},null,{"$f":"Y125/Währungskurse!C$5","v":38.0326086956522},null,null,null,null,null,null,null,null,"na",{"$f":"AJ125","v":"na"},{"$f":"AA125/W125","v":211.292270531401},{"$f":"AL125","v":211.292270531401},{"$f":"AA125/V125","v":19.3058927389097},{"$f":"AN125","v":19.3058927389097},{"$f":"AA125/U125","v":19.7060148682136},{"$f":"AP125","v":19.7060148682136},{"$f":"AA125/T125","v":37.656048213517},{"$f":"AR125","v":37.656048213517},{"$f":"AA125/S125","v":{"$error":"#DIV/0!"}},{"$f":"AT125","v":{"$error":"#DIV/0!"}},{"$f":"AA125/R125","v":{"$error":"#DIV/0!"}},{"$f":"AV125","v":{"$error":"#DIV/0!"}},{"$f":"AA125/Q125","v":{"$error":"#DIV/0!"}},{"$f":"AX125","v":{"$error":"#DIV/0!"}},{"$f":"AA125/P125","v":{"$error":"#DIV/0!"}},{"$f":"AZ125","v":{"$error":"#DIV/0!"}},{"$f":"AA125/O125","v":{"$error":"#DIV/0!"}},{"$f":"BB125","v":{"$error":"#DIV/0!"}},{"$f":"AA125/N125","v":{"$error":"#DIV/0!"}},{"$f":"BD125","v":{"$error":"#DIV/0!"}},{"$f":"AA125/L125","v":{"$error":"#DIV/0!"}},{"$f":"BF125","v":{"$error":"#DIV/0!"}},{"$f":"AA125/K125","v":{"$error":"#DIV/0!"}},{"$f":"BH125","v":{"$error":"#DIV/0!"}},{"$f":"AA125/J125","v":{"$error":"#DIV/0!"}},{"$f":"BJ125","v":{"$error":"#DIV/0!"}},null,{"$f":"AA125/I125","v":{"$error":"#DIV/0!"}},{"$f":"BM125","v":{"$error":"#DIV/0!"}},{"$f":"AA125/D125","v":37.3601264200905},{"$f":"BO125","v":37.3601264200905},{"$f":"Tabelle1!O125","v":0.0772544166020307},{"$f":"IF(BQ125>0,BQ125,10)","v":0.0772544166020307},{"$f":"IF(X125>O125,(X125-O125)/O125,-(O125-X125)/O125)","v":{"$error":"#DIV/0!"}},{"$f":"BS125","v":{"$error":"#DIV/0!"}},null,7.24,{"$f":"BV125/100*AA125","v":2.75356086956522},{"$f":"D125*(BV125/100)","v":0.0737032},{"$f":"X125*(BV125/100)","v":0},{"$f":"W125*(BV125/100)","v":0.013032},{"$f":"V125*(BV125/100)","v":0.142628}]
[]
[null,"Schindler","SCHN",{"$f":"SUM(O127:X127)/10","v":7.488},null,null,null,null,5.3,5.7,4.9,6.1,3.76,7.74,6.28,7.14,7.7,8.79,8.04,6.72,7.68,5.66,8.04,8.83,{"$f":"LOOKUP(C127,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":268},null,null,null,null,null,null,null,null,null,null,{"$f":"Y127/X127","v":30.3510758776897},{"$f":"AJ127","v":30.3510758776897},{"$f":"Y127/W127","v":33.3333333333333},{"$f":"AL127","v":33.3333333333333},{"$f":"Y127/V127","v":47.3498233215548},{"$f":"AN127","v":47.3498233215548},{"$f":"Y127/U127","v":34.8958333333333},{"$f":"AP127","v":34.8958333333333},{"$f":"Y127/T127","v":39.8809523809524},{"$f":"AR127","v":39.8809523809524},{"$f":"Y127/S127","v":33.3333333333333},{"$f":"AT127","v":33.3333333333333},{"$f":"Y127/R127","v":30.4891922639363},{"$f":"AV127","v":30.4891922639363},{"$f":"Y127/Q127","v":34.8051948051948},{"$f":"AX127","v":34.8051948051948},{"$f":"Y127/P127","v":37.5350140056022},{"$f":"AZ127","v":37.5350140056022},{"$f":"Y127/O127","v":42.6751592356688},{"$f":"BB127","v":42.6751592356688},{"$f":"Y127/N127","v":34.625322997416},{"$f":"BD127","v":34.625322997416},{"$f":"Y127/L127","v":43.9344262295082},{"$f":"BF127","v":43.9344262295082},{"$f":"Y127/K127","v":54.6938775510204},{"$f":"BH127","v":54.6938775510204},{"$f":"Y127/J127","v":47.0175438596491},{"$f":"BJ127","v":47.0175438596491},null,{"$f":"Y127/I127","v":50.5660377358491},{"$f":"BM127","v":50.5660377358491},{"$f":"Y127/D127","v":35.7905982905983},{"$f":"BO127","v":35.7905982905983},{"$f":"Tabelle1!O127","v":0.127764030921942},{"$f":"IF(BQ127>0,BQ127,10)","v":0.127764030921942},{"$f":"IF(X127>O127,(X127-O127)/O127,-(O127-X127)/O127)","v":0.406050955414013},{"$f":"BS127","v":0.406050955414013},null,{"$f":"4.75+2.38","v":7.13},{"$f":"BV127/100*Y127","v":19.1084},{"$f":"D127*(BV127/100)","v":0.5338944},{"$f":"X127*(BV127/100)","v":0.629579},{"$f":"W127*(BV127/100)","v":0.573252},{"$f":"V127*(BV127/100)","v":0.403558}]
[]
[null,"Schweiter Technologies","SWTQ",{"$f":"SUM(O129:X129)/10","v":46.801},7.66,23.15,8.03,-8.58,-14.94,36.29,30.51,28.4,21.11,31.79,34.98,49.33,120.09,42.09,41.89,72.29,59,20.03,19.3,9.01,{"$f":"LOOKUP(C129,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":373},null,null,null,null,null,null,null,null,null,null,{"$f":"Y129/X129","v":41.3984461709212},{"$f":"AJ129","v":41.3984461709212},{"$f":"Y129/W129","v":19.3264248704663},{"$f":"AL129","v":19.3264248704663},{"$f":"Y129/V129","v":18.6220668996505},{"$f":"AN129","v":18.6220668996505},{"$f":"Y129/U129","v":6.32203389830509},{"$f":"AP129","v":6.32203389830509},{"$f":"Y129/T129","v":5.15977313598008},{"$f":"AR129","v":5.15977313598008},{"$f":"Y129/S129","v":8.90427309620434},{"$f":"AT129","v":8.90427309620434},{"$f":"Y129/R129","v":8.86196246139225},{"$f":"AV129","v":8.86196246139225},{"$f":"Y129/Q129","v":3.10600383046049},{"$f":"AX129","v":3.10600383046049},{"$f":"Y129/P129","v":7.56132171092641},{"$f":"AZ129","v":7.56132171092641},{"$f":"Y129/O129","v":10.6632361349343},{"$f":"BB129","v":10.6632361349343},{"$f":"Y129/N129","v":11.7332494495124},{"$f":"BD129","v":11.7332494495124},{"$f":"Y129/L129","v":13.1338028169014},{"$f":"BF129","v":13.1338028169014},{"$f":"Y129/K129","v":12.2254998361193},{"$f":"BH129","v":12.2254998361193},null,null,null,null,null,{"$f":"Y129/D129","v":7.96991517275272},{"$f":"BO129","v":7.96991517275272},{"$f":"Tabelle1!O129","v":0.164157199315887},{"$f":"IF(BQ129>0,BQ129,10)","v":0.164157199315887},{"$f":"IF(X129>O129,(X129-O129)/O129,-(O129-X129)/O129)","v":-0.742424242424242},{"$f":"BS129","v":-0.742424242424242}]
[]
[null,"SGS N","SGSN",{"$f":"SUM(O131:X131)/10","v":3.09588},1.978,2.3156,2.5948,3.6288,3.0068,3.0888,2.8064,2.9004,3.1136,3.266,2.878,2.8588,3.2908,3.3728,3.4872,2.5528,3.2716,3.1468,3,3.1,{"$f":"LOOKUP(C131,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":80.26},null,null,null,{"$f":"Y131/E131","v":40.5763397371082},null,{"$f":"Y131/F131","v":34.6605631369839},null,{"$f":"Y131/G131","v":30.931092955141},null,{"$f":"Y131/H131","v":22.1175044091711},{"$f":"Y131/X131","v":25.8903225806452},{"$f":"AJ131","v":25.8903225806452},{"$f":"Y131/W131","v":26.7533333333333},{"$f":"AL131","v":26.7533333333333},{"$f":"Y131/V131","v":25.5052752002034},{"$f":"AN131","v":25.5052752002034},{"$f":"Y131/U131","v":24.532338916738},{"$f":"AP131","v":24.532338916738},{"$f":"Y131/T131","v":31.4399874647446},{"$f":"AR131","v":31.4399874647446},{"$f":"Y131/S131","v":23.0155999082358},{"$f":"AT131","v":23.0155999082358},{"$f":"Y131/R131","v":23.7962523719165},{"$f":"AV131","v":23.7962523719165},{"$f":"Y131/Q131","v":24.3892062720311},{"$f":"AX131","v":24.3892062720311},{"$f":"Y131/P131","v":28.0747166643347},{"$f":"AZ131","v":28.0747166643347},{"$f":"Y131/O131","v":27.8874218207088},{"$f":"BB131","v":27.8874218207088},{"$f":"Y131/N131","v":24.5744029393754},{"$f":"BD131","v":24.5744029393754},{"$f":"Y131/L131","v":27.67204523514},{"$f":"BF131","v":27.67204523514},{"$f":"Y131/K131","v":28.5989167616876},{"$f":"BH131","v":28.5989167616876},{"$f":"Y131/J131","v":25.984200984201},{"$f":"BJ131","v":25.984200984201},null,{"$f":"Y131/I131","v":26.6928295862711},{"$f":"BM131","v":26.6928295862711},{"$f":"Y131/D131","v":25.9247774461542},{"$f":"BO131","v":25.9247774461542},{"$f":"Tabelle1!O131","v":0.00622489876956415},{"$f":"IF(BQ131>0,BQ131,10)","v":0.00622489876956415},{"$f":"IF(X131>O131,(X131-O131)/O131,-(O131-X131)/O131)","v":0.0771369006254343},{"$f":"BS131","v":0.0771369006254343},null,6.47,{"$f":"BV131/100*Y131","v":5.192822},{"$f":"D131*(BV131/100)","v":0.200303436},{"$f":"X131*(BV131/100)","v":0.20057},{"$f":"W131*(BV131/100)","v":0.1941},{"$f":"V131*(BV131/100)","v":0.20359796}]
[]
["!","SIG Group","SIGN",{"$f":"SUM(O133:X133)/10","v":0.143},null,null,null,null,null,null,null,null,null,null,null,null,-0.5,-0.4,0.37,0.23,0.51,0.1,0.64,0.48,{"$f":"LOOKUP(C133,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":15.71},null,null,null,null,null,null,null,null,null,null,{"$f":"Y133/X133","v":32.7291666666667},{"$f":"AJ133","v":32.7291666666667},{"$f":"Y133/W133","v":24.546875},{"$f":"AL133","v":24.546875},{"$f":"Y133/V133","v":157.1},{"$f":"AN133","v":157.1},{"$f":"Y133/U133","v":30.8039215686275},{"$f":"AP133","v":30.8039215686275},{"$f":"Y133/T133","v":68.304347826087},{"$f":"AR133","v":68.304347826087},{"$f":"Y133/S133","v":42.4594594594595},{"$f":"AT133","v":42.4594594594595},{"$f":"Y133/R133","v":-39.275},{"$f":"AV133","v":-39.275},{"$f":"Y133/Q133","v":-31.42},{"$f":"AX133","v":-31.42},{"$f":"Y133/P133","v":{"$error":"#DIV/0!"}},{"$f":"AZ133","v":{"$error":"#DIV/0!"}},{"$f":"Y133/O133","v":{"$error":"#DIV/0!"}},{"$f":"BB133","v":{"$error":"#DIV/0!"}},{"$f":"Y133/N133","v":{"$error":"#DIV/0!"}},{"$f":"BD133","v":{"$error":"#DIV/0!"}},{"$f":"Y133/L133","v":{"$error":"#DIV/0!"}},{"$f":"BF133","v":{"$error":"#DIV/0!"}},{"$f":"Y133/K133","v":{"$error":"#DIV/0!"}},{"$f":"BH133","v":{"$error":"#DIV/0!"}},{"$f":"Y133/J133","v":{"$error":"#DIV/0!"}},{"$f":"BJ133","v":{"$error":"#DIV/0!"}},null,{"$f":"Y133/I133","v":{"$error":"#DIV/0!"}},{"$f":"BM133","v":{"$error":"#DIV/0!"}},{"$f":"Y133/D133","v":109.86013986014},{"$f":"BO133","v":109.86013986014},{"$f":"Tabelle1!O133","v":1.26001522622367},{"$f":"IF(BQ133>0,BQ133,10)","v":1.26001522622367},{"$f":"IF(X133>O133,(X133-O133)/O133,-(O133-X133)/O133)","v":{"$error":"#DIV/0!"}},{"$f":"BS133","v":{"$error":"#DIV/0!"}},null,3.01,{"$f":"BV133/100*Y133","v":0.472871},{"$f":"D133*(BV133/100)","v":0.0043043},{"$f":"X133*(BV133/100)","v":0.014448},{"$f":"W133*(BV133/100)","v":0.019264},{"$f":"V133*(BV133/100)","v":0.00301}]
[]
[null,"Straumann","STMN",{"$f":"SUM(O135:X135)/10","v":1.755},null,null,null,null,{"$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},{"$f":"14.68/10","v":1.468},1.8,1.72,1.93,0.57,2.48,2.72,1.54,2.87,{"$f":"LOOKUP(C135,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":101.9},null,null,null,null,null,null,null,null,null,null,{"$f":"Y135/X135","v":35.5052264808362},{"$f":"AJ135","v":35.5052264808362},{"$f":"Y135/W135","v":66.1688311688312},{"$f":"AL135","v":66.1688311688312},{"$f":"Y135/V135","v":37.4632352941176},{"$f":"AN135","v":37.4632352941176},{"$f":"Y135/U135","v":41.0887096774194},{"$f":"AP135","v":41.0887096774194},{"$f":"Y135/T135","v":178.771929824561},{"$f":"AR135","v":178.771929824561},{"$f":"Y135/S135","v":52.7979274611399},{"$f":"AT135","v":52.7979274611399},{"$f":"Y135/R135","v":59.2441860465116},{"$f":"AV135","v":59.2441860465116},{"$f":"Y135/Q135","v":56.6111111111111},{"$f":"AX135","v":56.6111111111111},{"$f":"Y135/P135","v":69.4141689373297},{"$f":"AZ135","v":69.4141689373297},{"$f":"Y135/O135","v":225.442477876106},{"$f":"BB135","v":225.442477876106},{"$f":"Y135/N135","v":100.394088669951},{"$f":"BD135","v":100.394088669951},{"$f":"Y135/L135","v":424.583333333333},{"$f":"BF135","v":424.583333333333},{"$f":"Y135/J135","v":121.309523809524},{"$f":"BH135","v":121.309523809524},{"$f":"Y135/#REF!","v":{"$error":"#REF!"}},{"$f":"BJ135","v":{"$error":"#REF!"}},null,{"$f":"Y135/I135","v":108.404255319149},{"$f":"BM135","v":108.404255319149},{"$f":"Y135/D135","v":58.0626780626781},{"$f":"BO135","v":58.0626780626781},{"$f":"Tabelle1!O135","v":0.486761753084462},{"$f":"IF(BQ135>0,BQ135,10)","v":0.486761753084462},{"$f":"IF(X135>O135,(X135-O135)/O135,-(O135-X135)/O135)","v":5.34955752212389},{"$f":"BS135","v":5.34955752212389},null,6.79,{"$f":"BV135/100*Y135","v":6.91901},{"$f":"D135*(BV135/100)","v":0.1191645},{"$f":"X135*(BV135/100)","v":0.194873},{"$f":"W135*(BV135/100)","v":0.104566},{"$f":"V135*(BV135/100)","v":0.184688}]
[]
[null,"Sulzer","SUN",{"$f":"SUM(O137:X137)/10","v":3.592},3.6,6.23,8.35,9.52,7.99,8.82,8.19,8.83,6.86,8.1,2.16,1.72,2.42,3.53,4.48,2.44,4.03,0.83,6.67,7.64,{"$f":"LOOKUP(C137,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":137.2},null,null,null,{"$f":"Y137/E137","v":38.1111111111111},null,{"$f":"Y137/F137","v":22.0224719101124},null,{"$f":"Y137/G137","v":16.4311377245509},null,{"$f":"Y137/H137","v":14.4117647058824},{"$f":"Y137/X137","v":17.9581151832461},{"$f":"AJ137","v":17.9581151832461},{"$f":"Y137/W137","v":20.5697151424288},{"$f":"AL137","v":20.5697151424288},{"$f":"Y137/V137","v":165.301204819277},{"$f":"AN137","v":165.301204819277},{"$f":"Y137/U137","v":34.0446650124069},{"$f":"AP137","v":34.0446650124069},{"$f":"Y137/T137","v":56.2295081967213},{"$f":"AR137","v":56.2295081967213},{"$f":"Y137/S137","v":30.625},{"$f":"AT137","v":30.625},{"$f":"Y137/R137","v":38.8668555240793},{"$f":"AV137","v":38.8668555240793},{"$f":"Y137/Q137","v":56.6942148760331},{"$f":"AX137","v":56.6942148760331},{"$f":"Y137/P137","v":79.7674418604651},{"$f":"AZ137","v":79.7674418604651},{"$f":"Y137/O137","v":63.5185185185185},{"$f":"BB137","v":63.5185185185185},{"$f":"Y137/N137","v":16.9382716049383},{"$f":"BD137","v":16.9382716049383},{"$f":"Y137/L137","v":15.5379388448471},{"$f":"BF137","v":15.5379388448471},{"$f":"Y137/K137","v":16.7521367521368},{"$f":"BH137","v":16.7521367521368},{"$f":"Y137/J137","v":15.5555555555556},{"$f":"BJ137","v":15.5555555555556},null,{"$f":"Y137/I137","v":17.171464330413},{"$f":"BM137","v":17.171464330413},{"$f":"Y137/D137","v":38.195991091314},{"$f":"BO137","v":38.195991091314},{"$f":"Tabelle1!O137","v":0.681687933832929},{"$f":"IF(BQ137>0,BQ137,10)","v":0.681687933832929},{"$f":"IF(X137>O137,(X137-O137)/O137,-(O137-X137)/O137)","v":2.53703703703704},{"$f":"BS137","v":2.53703703703704}]
[]
[null,"Swatch Group","UHR",{"$f":"SUM(O139:X139)/10","v":12.471},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,-0.99,14.77,15.56,16.75,3.74,{"$f":"LOOKUP(C139,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":142.7},null,null,null,{"$f":"Y139/E139","v":13.2867783985102},null,{"$f":"Y139/F139","v":9.5965030262273},null,{"$f":"Y139/G139","v":7.7176852352623},null,{"$f":"Y139/H139","v":9.20051579626048},{"$f":"Y139/X139","v":38.1550802139037},{"$f":"AJ139","v":38.1550802139037},{"$f":"Y139/W139","v":8.51940298507463},{"$f":"AL139","v":8.51940298507463},{"$f":"Y139/V139","v":9.17095115681234},{"$f":"AN139","v":9.17095115681234},{"$f":"Y139/U139","v":9.6614759647935},{"$f":"AP139","v":9.6614759647935},"na",{"$f":"AR139","v":"na"},{"$f":"Y139/S139","v":10.0705716302047},{"$f":"AT139","v":10.0705716302047},{"$f":"Y139/R139","v":8.84686918784873},{"$f":"AV139","v":8.84686918784873},{"$f":"Y139/Q139","v":10.3032490974729},{"$f":"AX139","v":10.3032490974729},{"$f":"Y139/P139","v":13.3614232209738},{"$f":"AZ139","v":13.3614232209738},{"$f":"Y139/O139","v":7.11720698254364},{"$f":"BB139","v":7.11720698254364},{"$f":"Y139/N139","v":5.6026698076168},{"$f":"BD139","v":5.6026698076168},{"$f":"Y139/L139","v":4.81769074949359},{"$f":"BF139","v":4.81769074949359},{"$f":"Y139/K139","v":6.07751277683135},{"$f":"BH139","v":6.07751277683135},{"$f":"Y139/J139","v":7.19616742309632},{"$f":"BJ139","v":7.19616742309632},null,{"$f":"Y139/I139","v":10.0070126227209},{"$f":"BM139","v":10.0070126227209},{"$f":"Y139/D139","v":11.4425467083634},{"$f":"BO139","v":11.4425467083634},{"$f":"Tabelle1!O139","v":1.43589828657082},{"$f":"IF(BQ139>0,BQ139,10)","v":1.43589828657082},{"$f":"IF(X139>O139,(X139-O139)/O139,-(O139-X139)/O139)","v":-0.813466334164589},{"$f":"BS139","v":-0.813466334164589},null,2.61,{"$f":"BV139/100*Y139","v":3.72447},{"$f":"D139*(BV139/100)","v":0.3254931},{"$f":"X139*(BV139/100)","v":0.097614},{"$f":"W139*(BV139/100)","v":0.437175},{"$f":"V139*(BV139/100)","v":0.406116}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Swiss Prime Site","SPSN",{"$f":"SUM(O141:X141)/10","v":4.259},null,null,null,null,3.8,3.1,4.6,3.6,3.69,3.9,3.87,4.17,3.88,3.95,4.14,6.27,3.87,4.97,2.95,4.52,{"$f":"LOOKUP(C141,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":112.9},null,null,null,null,null,null,null,null,null,null,{"$f":"Y141/X141","v":24.9778761061947},{"$f":"AJ141","v":24.9778761061947},{"$f":"Y141/W141","v":38.271186440678},{"$f":"AL141","v":38.271186440678},{"$f":"Y141/V141","v":22.7162977867203},{"$f":"AN141","v":22.7162977867203},{"$f":"Y141/U141","v":29.1731266149871},{"$f":"AP141","v":29.1731266149871},{"$f":"Y141/T141","v":18.006379585327},{"$f":"AR141","v":18.006379585327},{"$f":"Y141/S141","v":27.2705314009662},{"$f":"AT141","v":27.2705314009662},{"$f":"Y141/R141","v":28.5822784810127},{"$f":"AV141","v":28.5822784810127},{"$f":"Y141/Q141","v":29.0979381443299},{"$f":"AX141","v":29.0979381443299},{"$f":"Y141/P141","v":27.0743405275779},{"$f":"AZ141","v":27.0743405275779},{"$f":"Y141/O141","v":29.1731266149871},{"$f":"BB141","v":29.1731266149871},{"$f":"Y141/N141","v":28.948717948718},{"$f":"BD141","v":28.948717948718},{"$f":"Y141/L141","v":31.3611111111111},{"$f":"BF141","v":31.3611111111111},{"$f":"Y141/K141","v":24.5434782608696},{"$f":"BH141","v":24.5434782608696},{"$f":"Y141/J141","v":36.4193548387097},{"$f":"BJ141","v":36.4193548387097},null,{"$f":"Y141/I141","v":29.7105263157895},{"$f":"BM141","v":29.7105263157895},{"$f":"Y141/D141","v":26.5085700868749},{"$f":"BO141","v":26.5085700868749},{"$f":"Tabelle1!O141","v":0.0132852507999549},{"$f":"IF(BQ141>0,BQ141,10)","v":0.0132852507999549},{"$f":"IF(X141>O141,(X141-O141)/O141,-(O141-X141)/O141)","v":0.167958656330749},{"$f":"BS141","v":0.167958656330749},null,3.39,{"$f":"BV141/100*Y141","v":3.82731},{"$f":"D141*(BV141/100)","v":0.1443801},{"$f":"X141*(BV141/100)","v":0.153228},{"$f":"W141*(BV141/100)","v":0.100005},{"$f":"V141*(BV141/100)","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,null,null," "]
[null,"Tecan Group","TECN",{"$f":"SUM(O143:X143)/10","v":7.136},null,null,null,null,null,1.6,4.4,3.9,4.2,3.63,5.06,4.74,5.73,6.02,6.18,8.69,9.88,9.47,10.3,5.29,{"$f":"LOOKUP(C143,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":151.3},null,null,null,null,null,null,null,null,null,null,{"$f":"Y143/X143","v":28.6011342155009},{"$f":"AJ143","v":28.6011342155009},{"$f":"Y143/W143","v":14.6893203883495},{"$f":"AL143","v":14.6893203883495},{"$f":"Y143/V143","v":15.9767687434002},{"$f":"AN143","v":15.9767687434002},{"$f":"Y143/U143","v":15.3137651821862},{"$f":"AP143","v":15.3137651821862},{"$f":"Y143/T143","v":17.4108170310702},{"$f":"AR143","v":17.4108170310702},{"$f":"Y143/S143","v":24.4822006472492},{"$f":"AT143","v":24.4822006472492},{"$f":"Y143/R143","v":25.1328903654485},{"$f":"AV143","v":25.1328903654485},{"$f":"Y143/Q143","v":26.4048865619546},{"$f":"AX143","v":26.4048865619546},{"$f":"Y143/P143","v":31.9198312236287},{"$f":"AZ143","v":31.9198312236287},{"$f":"Y143/O143","v":29.901185770751},{"$f":"BB143","v":29.901185770751},{"$f":"Y143/N143","v":41.6804407713499},{"$f":"BD143","v":41.6804407713499},{"$f":"Y143/L143","v":38.7948717948718},{"$f":"BF143","v":38.7948717948718},{"$f":"Y143/K143","v":34.3863636363636},{"$f":"BH143","v":34.3863636363636},{"$f":"Y143/J143","v":94.5625},{"$f":"BJ143","v":94.5625},null,{"$f":"Y143/I143","v":{"$error":"#DIV/0!"}},{"$f":"BM143","v":{"$error":"#DIV/0!"}},{"$f":"Y143/D143","v":21.2023542600897},{"$f":"BO143","v":21.2023542600897},{"$f":"Tabelle1!O143","v":0.107026875164934},{"$f":"IF(BQ143>0,BQ143,10)","v":0.107026875164934},{"$f":"IF(X143>O143,(X143-O143)/O143,-(O143-X143)/O143)","v":0.0454545454545455},{"$f":"BS143","v":0.0454545454545455},null,2.12,{"$f":"BV143/100*Y143","v":3.20756},{"$f":"D143*(BV143/100)","v":0.1512832},{"$f":"X143*(BV143/100)","v":0.112148},{"$f":"W143*(BV143/100)","v":0.21836},{"$f":"V143*(BV143/100)","v":0.200764}]
[]
[null,"Temenos","TEMN",{"$f":"SUM(O145:X145)/10","v":1.943},null,null,null,null,1.3,1,-0.37,0.34,0.92,1.24,0.97,1.66,1.95,2.38,2.56,2.28,2.21,1.52,1.68,2.22,{"$f":"LOOKUP(C145,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":58.7},null,null,null,null,null,null,null,null,null,null,{"$f":"Y145/X145","v":26.4414414414414},{"$f":"AJ145","v":26.4414414414414},{"$f":"Y145/W145","v":34.9404761904762},{"$f":"AL145","v":34.9404761904762},{"$f":"Y145/V145","v":38.6184210526316},{"$f":"AN145","v":38.6184210526316},{"$f":"Y145/U145","v":26.5610859728507},{"$f":"AP145","v":26.5610859728507},{"$f":"Y145/T145","v":25.7456140350877},{"$f":"AR145","v":25.7456140350877},{"$f":"Y145/S145","v":22.9296875},{"$f":"AT145","v":22.9296875},{"$f":"Y145/R145","v":24.6638655462185},{"$f":"AV145","v":24.6638655462185},{"$f":"Y145/Q145","v":30.1025641025641},{"$f":"AX145","v":30.1025641025641},{"$f":"Y145/P145","v":35.3614457831325},{"$f":"AZ145","v":35.3614457831325},{"$f":"Y145/O145","v":60.5154639175258},{"$f":"BB145","v":60.5154639175258},{"$f":"Y145/N145","v":47.3387096774194},{"$f":"BD145","v":47.3387096774194},{"$f":"Y145/L145","v":172.647058823529},{"$f":"BF145","v":172.647058823529},{"$f":"Y145/K145","v":-158.648648648649},{"$f":"BH145","v":-158.648648648649},{"$f":"Y145/J145","v":58.7},{"$f":"BJ145","v":58.7},null,{"$f":"Y145/I145","v":45.1538461538462},{"$f":"BM145","v":45.1538461538462},{"$f":"Y145/D145","v":30.2110138960371},{"$f":"BO145","v":30.2110138960371},{"$f":"Tabelle1!O145","v":0.0965235434391238},{"$f":"IF(BQ145>0,BQ145,10)","v":0.0965235434391238},{"$f":"IF(X145>O145,(X145-O145)/O145,-(O145-X145)/O145)","v":1.28865979381443},{"$f":"BS145","v":1.28865979381443},null,2.09,{"$f":"BV145/100*Y145","v":1.22683},{"$f":"D145*(BV145/100)","v":0.0406087},{"$f":"X145*(BV145/100)","v":0.046398},{"$f":"W145*(BV145/100)","v":0.035112},{"$f":"V145*(BV145/100)","v":0.031768}]
[]
["!","VAT Group","VACN",{"$f":"SUM(O147:X147)/10","v":4.879},null,null,null,null,null,null,null,null,null,0.89,0.34,2.43,3.86,4.53,2.5,4.27,7.24,10.22,6.34,7.06,{"$f":"LOOKUP(C147,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":294.9},null,null,null,null,null,null,null,null,null,null,{"$f":"Y147/X147","v":41.7705382436261},{"$f":"AJ147","v":41.7705382436261},{"$f":"Y147/W147","v":46.5141955835962},{"$f":"AL147","v":46.5141955835962},{"$f":"Y147/V147","v":28.8551859099804},{"$f":"AN147","v":28.8551859099804},{"$f":"Y147/U147","v":40.732044198895},{"$f":"AP147","v":40.732044198895},{"$f":"Y147/T147","v":69.0632318501171},{"$f":"AR147","v":69.0632318501171},{"$f":"Y147/S147","v":117.96},{"$f":"AT147","v":117.96},{"$f":"Y147/R147","v":65.0993377483444},{"$f":"AV147","v":65.0993377483444},{"$f":"Y147/Q147","v":76.3989637305699},{"$f":"AX147","v":76.3989637305699},{"$f":"Y147/P147","v":121.358024691358},{"$f":"AZ147","v":121.358024691358},{"$f":"Y147/O147","v":867.35294117647},{"$f":"BB147","v":867.35294117647},{"$f":"Y147/N147","v":331.348314606742},{"$f":"BD147","v":331.348314606742},{"$f":"Y147/L147","v":{"$error":"#DIV/0!"}},{"$f":"BF147","v":{"$error":"#DIV/0!"}},{"$f":"Y147/K147","v":{"$error":"#DIV/0!"}},{"$f":"BH147","v":{"$error":"#DIV/0!"}},{"$f":"Y147/J147","v":{"$error":"#DIV/0!"}},{"$f":"BJ147","v":{"$error":"#DIV/0!"}},null,{"$f":"Y147/I147","v":{"$error":"#DIV/0!"}},{"$f":"BM147","v":{"$error":"#DIV/0!"}},{"$f":"Y147/D147","v":60.4427136708342},{"$f":"BO147","v":60.4427136708342},{"$f":"Tabelle1!O147","v":0.808723886960149},{"$f":"IF(BQ147>0,BQ147,10)","v":0.808723886960149},{"$f":"IF(X147>O147,(X147-O147)/O147,-(O147-X147)/O147)","v":19.7647058823529},{"$f":"BS147","v":19.7647058823529},null,7.08,{"$f":"BV147/100*Y147","v":20.87892},{"$f":"D147*(BV147/100)","v":0.3454332},{"$f":"X147*(BV147/100)","v":0.499848},{"$f":"W147*(BV147/100)","v":0.448872},{"$f":"V147*(BV147/100)","v":0.723576}]
[]
[null,"Zehnder","ZEHN",{"$f":"SUM(O149:X149)/10","v":2.648},null,null,null,null,null,null,4.2,2.8,1.7,2.66,0.01,1.9,1.49,2.29,2.93,3.57,5.55,4.86,3.73,0.15,{"$f":"LOOKUP(C149,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":54.1},null,null,null,null,null,null,null,null,null,null,{"$f":"Y149/X149","v":360.666666666667},{"$f":"AJ149","v":360.666666666667},{"$f":"Y149/W149","v":14.5040214477212},{"$f":"AL149","v":14.5040214477212},{"$f":"Y149/V149","v":11.1316872427984},{"$f":"AN149","v":11.1316872427984},{"$f":"Y149/V149","v":11.1316872427984},{"$f":"AP149","v":11.1316872427984},{"$f":"Y149/U149","v":9.74774774774775},{"$f":"AR149","v":9.74774774774775},{"$f":"Y149/T149","v":15.1540616246499},{"$f":"AT149","v":15.1540616246499},{"$f":"Y149/R149","v":23.6244541484716},{"$f":"AV149","v":23.6244541484716},{"$f":"Y149/Q149","v":36.3087248322148},{"$f":"AX149","v":36.3087248322148},{"$f":"Y149/P149","v":28.4736842105263},{"$f":"AZ149","v":28.4736842105263},{"$f":"Y149/O149","v":5410},{"$f":"BB149","v":5410},{"$f":"Y149/N149","v":20.3383458646617},{"$f":"BD149","v":20.3383458646617},{"$f":"Y149/L149","v":19.3214285714286},{"$f":"BF149","v":19.3214285714286},{"$f":"Y149/K149","v":12.8809523809524},{"$f":"BH149","v":12.8809523809524},{"$f":"Y149/J149","v":{"$error":"#DIV/0!"}},{"$f":"BJ149","v":{"$error":"#DIV/0!"}},null,{"$f":"Y149/I149","v":{"$error":"#DIV/0!"}},{"$f":"BM149","v":{"$error":"#DIV/0!"}},{"$f":"Y149/D149","v":20.4305135951662},{"$f":"BO149","v":20.4305135951662},{"$f":"Tabelle1!O149","v":21.0022862143891},{"$f":"IF(BQ149>0,BQ149,10)","v":21.0022862143891},{"$f":"IF(X149>O149,(X149-O149)/O149,-(O149-X149)/O149)","v":14},{"$f":"BS149","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,{"$f":"SUM(BV60:BV147)+BV151","v":100.17},{"$f":"SUM(BW60:BW147)+(BV151/100*Y39)","v":13599.7361892652},{"$f":"SUM(BX60:BX147)+(BV151/100*D39)","v":251.601406516},{"$f":"SUM(BY60:BY147)+(BV151/100*V39)","v":344.472954},{"$f":"SUM(BZ60:BZ147)+(BV151/100*W39)","v":340.989007},{"$f":"SUM(CA60:CA147)+(BV151/100*V39)","v":285.97170196}]
[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,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!"]
[]
[null,"5. Ein extrem hohes Gewinnwachstum deutet auf einen ungewöhnlich niedrigen Ausgangswert hin, der nicht die Normalität abbildet."]

{"sheet":"Sicherheitsmarge nach Graham","index":1,"n_rows":148,"n_cols":34,"rows_kept":148,"cut":false,"hidden":false,"merged":[[7,10,7,19],[66,2,66,5],[68,2,68,6],[70,2,70,6],[76,2,76,7],[78,2,78,7],[80,2,80,7],[82,2,82,7],[86,2,86,7],[88,2,88,6],[90,2,90,6],[92,2,92,6],[94,2,94,6],[96,2,96,7]]}
[]
[]
[null,"Sicherheitsmarge nach Graham"]
[]
[null,"Umlaufrenditen der Obligationen im Schnitt in %",null,null,null,null,0,null,{"$f":"K5","v":0},0,0,1.1,1.1,0.5]
[null,"Sicherheitsmarge muss grösser als 5%-Punkte sein"]
[]
[null,null,null,null,null,null,null,"Gewinn pro Aktie"," ",null,"Gewinn pro Aktie",null,null,null,null,null,null,null,null,null,null,null,null,null,"akt. Kurs",null,"akt. Kurs ",null,"Ø Gewinn",null,"Gewinn-",null,"Sicherheitsmarge"]
[null,"SMI Titel",null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,"in RW",null,"2015-2024",null,"rendite",null,">=5% Punkte"]
[]
[]
[null,"USD","ABB LTD N","ABBN",{"$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},{"$f":"'SMI Analyse KGV'!X15","v":2.13},{"$f":"LOOKUP(D12,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":43.25},null,{"$f":"Y12/Währungskurse!C$4","v":52.7439024390244},null,{"$f":"'SMI Analyse KGV'!D15","v":1.463},null,{"$f":"AC12/AA12*100","v":2.77378034682081},null,{"$f":"AE12-$N$5","v":2.27378034682081},{"$f":"AG12","v":2.27378034682081}]
[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":"'SMI Analyse KGV'!X17","v":2.05},{"$f":"LOOKUP(D14,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":78.52},null,{"$f":"Y14/Währungskurse!C$5","v":85.3478260869565},null,{"$f":"'SMI Analyse KGV'!D17","v":0.385},null,{"$f":"AC14/AA14*100","v":0.451095262353541},null,{"$f":"AE14-$N$5","v":-0.0489047376464595},{"$f":"AG14","v":-0.0489047376464595}]
[]
[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},{"$f":"'SMI Analyse KGV'!X19","v":18.1},{"$f":"LOOKUP(D16,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":556.6},null,null,null,{"$f":"'SMI Analyse KGV'!D19","v":17.069},null,{"$f":"AC16/Y16*100","v":3.06665468918433},null,{"$f":"AE16-$N$5","v":2.56665468918433},{"$f":"AG16","v":2.56665468918433}]
[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":"'SMI Analyse KGV'!X21","v":115},{"$f":"LOOKUP(D18,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":3875},null,null,null,{"$f":"'SMI Analyse KGV'!D21","v":83.32},null,{"$f":"AC18/Y18*100","v":2.1501935483871},null,{"$f":"AE18-$N$5","v":1.6501935483871},{"$f":"AG18","v":1.6501935483871}]
[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},{"$f":"'SMI Analyse KGV'!X23","v":5.22},{"$f":"LOOKUP(D20,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":91.9},null,null,null,{"$f":"'SMI Analyse KGV'!D23","v":2.576},null,{"$f":"AC20/Y20*100","v":2.80304678998912},null,{"$f":"AE20-$N$5","v":2.30304678998912},{"$f":"AG20","v":2.30304678998912}]
[]
[null,null,"KÜHNE & NAGEL","KNIN",null,null,null,null,null,null,null,null,null,{"$f":"'SMI Analyse KGV'!N25","v":5.28},{"$f":"'SMI Analyse KGV'!O25","v":5.64},{"$f":"'SMI Analyse KGV'!P25","v":5.99},{"$f":"'SMI Analyse KGV'!Q25","v":6.16},{"$f":"'SMI Analyse KGV'!R25","v":6.43},{"$f":"'SMI Analyse KGV'!S25","v":6.67},{"$f":"'SMI Analyse KGV'!T25","v":6.59},{"$f":"'SMI Analyse KGV'!U25","v":16.88},{"$f":"'SMI Analyse KGV'!V25","v":22.03},{"$f":"'SMI Analyse KGV'!W25","v":12.02},{"$f":"'SMI Analyse KGV'!X25","v":9.95},{"$f":"LOOKUP(D22,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":188.45},null,null,null,{"$f":"'SMI Analyse KGV'!D25","v":9.836},null,{"$f":"AC22/Y22*100","v":5.21942159724065},null,{"$f":"AE22-$N$5","v":4.71942159724065},{"$f":"AG22","v":4.71942159724065}]
[]
[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":"'SMI Analyse KGV'!X27","v":3.3},{"$f":"LOOKUP(D24,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":63.76},null,{"$f":"Y24/Währungskurse!C$4","v":77.7560975609756},null,{"$f":"'SMI Analyse KGV'!D27","v":2.587},null,{"$f":"AC24/AA24*100","v":3.32707026348808},null,{"$f":"AE24-$N$5","v":2.82707026348808},{"$f":"AG24","v":2.82707026348808}]
[null,null,null,"    "]
[null,null,"LONZA","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":"'SMI Analyse KGV'!X29","v":8.92},{"$f":"LOOKUP(D26,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":573.8},null,null,null,{"$f":"'SMI Analyse KGV'!D29","v":12.297},null,{"$f":"AC26/Y26*100","v":2.14308121296619},null,{"$f":"AE26-$N$5","v":1.64308121296619},{"$f":"AG26","v":1.64308121296619}]
[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":"'SMI Analyse KGV'!X31","v":4.19},{"$f":"LOOKUP(D28,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":85.74},null,null,null,{"$f":"'SMI Analyse KGV'!D31","v":3.781},null,{"$f":"AC28/Y28*100","v":4.4098437135526},null,{"$f":"AE28-$N$5","v":3.9098437135526},{"$f":"AG28","v":3.9098437135526}]
[]
[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":"'SMI Analyse KGV'!X33","v":5.87},{"$f":"LOOKUP(D30,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":92.54},null,{"$f":"Y30/Währungskurse!C$4","v":112.853658536585},null,{"$f":"'SMI Analyse KGV'!D33","v":4.968},null,{"$f":"AC30/AA30*100","v":4.40216122757726},null,{"$f":"AE30-$N$5","v":3.90216122757726},{"$f":"AG30","v":3.90216122757726}]
[]
[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},{"$f":"'SMI Analyse KGV'!X35","v":43.08},{"$f":"LOOKUP(D32,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1098.5},null,null,null,{"$f":"'SMI Analyse KGV'!D35","v":33.355},null,{"$f":"AC32/Y32*100","v":3.03641329085116},null,{"$f":"AE32-$N$5","v":2.53641329085116},{"$f":"AG32","v":2.53641329085116}]
[]
[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":"'SMI Analyse KGV'!X37","v":5.7},{"$f":"LOOKUP(D34,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":146.5},null,{"$f":"Y34/Währungskurse!C$5","v":159.239130434783},null,{"$f":"'SMI Analyse KGV'!D37","v":3.1046},null,{"$f":"AC34/AA34*100","v":1.94964641638225},null,{"$f":"AE34-$N$5","v":1.44964641638225},{"$f":"AG34","v":1.44964641638225}]
[]
[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":"'SMI Analyse KGV'!X39","v":10.31},{"$f":"LOOKUP(D36,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":261.9},null,null,null,{"$f":"'SMI Analyse KGV'!D39","v":13.199},null,{"$f":"AC36/Y36*100","v":5.03970981290569},null,{"$f":"AE36-$N$5","v":4.53970981290569},{"$f":"AG36","v":4.53970981290569}]
[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},{"$f":"'SMI Analyse KGV'!X41","v":7.76},{"$f":"LOOKUP(D38,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":205.5},null,null,null,{"$f":"'SMI Analyse KGV'!D41","v":5.3855},null,{"$f":"AC38/Y38*100","v":2.62068126520681},null,{"$f":"AE38-$N$5","v":2.12068126520681},{"$f":"AG38","v":2.12068126520681}]
[]
[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":"'SMI Analyse KGV'!X43","v":11.5},{"$f":"LOOKUP(D40,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":250.9},null,null,null,{"$f":"'SMI Analyse KGV'!D43","v":8.303},null,{"$f":"AC40/Y40*100","v":3.30928656835393},null,{"$f":"AE40-$N$5","v":2.80928656835393},{"$f":"AG40","v":2.80928656835393}]
[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},{"$f":"'SMI Analyse KGV'!X45","v":42.29},{"$f":"LOOKUP(D42,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":802.6},null,null,null,{"$f":"'SMI Analyse KGV'!D45","v":35.049},null,{"$f":"AC42/Y42*100","v":4.36693246947421},null,{"$f":"AE42-$N$5","v":3.86693246947421},{"$f":"AG42","v":3.86693246947421}]
[]
[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},{"$f":"'SMI Analyse KGV'!W47","v":9.31},{"$f":"'SMI Analyse KGV'!X47","v":9.48},{"$f":"LOOKUP(D44,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":144.8},null,null,null,{"$f":"'SMI Analyse KGV'!D47","v":4.799},null,{"$f":"AC44/Y44*100","v":3.31422651933702},null,{"$f":"AE44-$N$5","v":2.81422651933702},{"$f":"AG44","v":2.81422651933702}]
[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":"'SMI Analyse KGV'!X49","v":29.77},{"$f":"LOOKUP(D46,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":538.5},null,null,null,{"$f":"'SMI Analyse KGV'!D49","v":30.795},null,{"$f":"AC46/Y46*100","v":5.71866295264624},null,{"$f":"AE46-$N$5","v":5.21866295264624},{"$f":"AG46","v":5.21866295264624}]
[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},{"$f":"'SMI Analyse KGV'!W51","v":8.3},{"$f":"'SMI Analyse KGV'!X51","v":1.52},{"$f":"LOOKUP(D48,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":24.79},null,null,null,{"$f":"'SMI Analyse KGV'!D51","v":2.097},null,{"$f":"AC48/Y48*100","v":8.45905607099637},null,{"$f":"AE48-$N$5","v":7.95905607099637},{"$f":"AG48","v":7.95905607099637}]
[]
[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":"'SMI Analyse KGV'!X53","v":35.33},{"$f":"LOOKUP(D50,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":568.8},null,null,null,{"$f":"'SMI Analyse KGV'!D53","v":25.133},null,{"$f":"AC50/Y50*100","v":4.41860056258791},null,{"$f":"AE50-$N$5","v":3.9186005625879},{"$f":"AG50","v":3.9186005625879}]
[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,null,"akt. Kurs",null,"akt. Kurs",null,"Ø 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,null,"in RW",null,"2015-2024",null,"rendite",null,">=5%"]
[]
[null,{"$f":"'SMI Analyse KGV'!A63","v":"EUR"},{"$f":"'SMI Analyse KGV'!B63","v":"Adecco"},{"$f":"'SMI Analyse KGV'!C63","v":"ADEN"},{"$f":"'SMI Analyse KGV'!E153","v":0},{"$f":"'SMI Analyse KGV'!F153","v":0},{"$f":"'SMI Analyse KGV'!G153","v":0},{"$f":"'SMI Analyse KGV'!H153","v":0},{"$f":"'SMI Analyse KGV'!I153","v":0},{"$f":"'SMI Analyse KGV'!J153","v":0},{"$f":"'SMI Analyse KGV'!K153","v":0},{"$f":"'SMI Analyse KGV'!L63","v":2},{"$f":"'SMI Analyse KGV'!M63","v":3.08},{"$f":"'SMI Analyse KGV'!N63","v":3.61},{"$f":"'SMI Analyse KGV'!O63","v":0.05},{"$f":"'SMI Analyse KGV'!P63","v":4.24},{"$f":"'SMI Analyse KGV'!Q63","v":4.66},{"$f":"'SMI Analyse KGV'!R63","v":2.77},{"$f":"'SMI Analyse KGV'!S63","v":4.47},{"$f":"'SMI Analyse KGV'!T63","v":-0.61},{"$f":"'SMI Analyse KGV'!U63","v":3.6},{"$f":"'SMI Analyse KGV'!V63","v":2.04},{"$f":"'SMI Analyse KGV'!W63","v":1.94},{"$f":"'SMI Analyse KGV'!X63","v":1.8},{"$f":"LOOKUP(D62,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":21.68},null,{"$f":"Y62/Währungskurse!C$5","v":23.5652173913043},null,{"$f":"'SMI Analyse KGV'!D63","v":2.496},null,{"$f":"AC62/AA62*100","v":10.5918819188192},null,{"$f":"AE62-$N$5","v":10.0918819188192},{"$f":"AG62","v":10.0918819188192}]
[]
[null,{"$f":"'SMI Analyse KGV'!A65","v":"!"},{"$f":"'SMI Analyse KGV'!B65","v":"AMS Osram"},{"$f":"'SMI Analyse KGV'!C65","v":"AMS"},{"$f":"'SMI Analyse KGV'!E155","v":0},{"$f":"'SMI Analyse KGV'!F155","v":0},{"$f":"'SMI Analyse KGV'!G155","v":" "},{"$f":"'SMI Analyse KGV'!H155","v":0},{"$f":"'SMI Analyse KGV'!I155","v":0},{"$f":"'SMI Analyse KGV'!J155","v":0},{"$f":"'SMI Analyse KGV'!K155","v":0},{"$f":"'SMI Analyse KGV'!L65","v":1.5},{"$f":"'SMI Analyse KGV'!M65","v":1.11},{"$f":"'SMI Analyse KGV'!N65","v":1.88},{"$f":"'SMI Analyse KGV'!O65","v":2.28},{"$f":"'SMI Analyse KGV'!P65","v":1.51},{"$f":"'SMI Analyse KGV'!Q65","v":0.81},{"$f":"'SMI Analyse KGV'!R65","v":0.89},{"$f":"'SMI Analyse KGV'!S65","v":2.81},{"$f":"'SMI Analyse KGV'!T65","v":-0.06},{"$f":"'SMI Analyse KGV'!U65","v":-0.13},{"$f":"'SMI Analyse KGV'!V65","v":-0.92},{"$f":"'SMI Analyse KGV'!W65","v":-5.05},{"$f":"'SMI Analyse KGV'!X65","v":-7.62},{"$f":"LOOKUP(D64,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":6.94},null,null,null,{"$f":"'SMI Analyse KGV'!D65","v":-0.548},null,{"$f":"AC64/Y64*100","v":-7.89625360230548},null,{"$f":"AE64-$N$5","v":-8.39625360230547},{"$f":"AG64","v":-8.39625360230547}]
[]
[null,null,"Avolta (ehem. Dufry)",{"$f":"'SMI Analyse KGV'!C67","v":"AVOL"},{"$f":"'SMI Analyse KGV'!E184","v":0},{"$f":"'SMI Analyse KGV'!F184","v":0},{"$f":"'SMI Analyse KGV'!G184","v":0},{"$f":"'SMI Analyse KGV'!H184","v":0},{"$f":"'SMI Analyse KGV'!I184","v":0},{"$f":"'SMI Analyse KGV'!J184","v":0},{"$f":"'SMI Analyse KGV'!K184","v":0},{"$f":"'SMI Analyse KGV'!L67","v":4.5},{"$f":"'SMI Analyse KGV'!M67","v":3.13},{"$f":"'SMI Analyse KGV'!N67","v":1.55},{"$f":"'SMI Analyse KGV'!O67","v":-1.73},{"$f":"'SMI Analyse KGV'!P67","v":0.05},{"$f":"'SMI Analyse KGV'!Q67","v":1.06},{"$f":"'SMI Analyse KGV'!R67","v":1.38},{"$f":"'SMI Analyse KGV'!S67","v":-0.53},{"$f":"'SMI Analyse KGV'!T67","v":-43.01},{"$f":"'SMI Analyse KGV'!U67","v":-4.39},{"$f":"'SMI Analyse KGV'!V67","v":0.62},{"$f":"'SMI Analyse KGV'!W67","v":0.63},{"$f":"'SMI Analyse KGV'!X67","v":0.68},{"$f":"LOOKUP(D66,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":37.2},null,null,null,{"$f":"'SMI Analyse KGV'!D67","v":-4.524},null,{"$f":"AC66/Y66*100","v":-12.1612903225806},null,{"$f":"AE66-$N$5","v":-12.6612903225806},{"$f":"AG66","v":-12.6612903225806}]
[null,null,{"$f":"'SMI Analyse KGV'!B78","v":0},null,null,null," "," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B69","v":"Bachem"},{"$f":"'SMI Analyse KGV'!C69","v":"BANB"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"'SMI Analyse KGV'!L69","v":0.24},{"$f":"'SMI Analyse KGV'!M69","v":0.36},{"$f":"'SMI Analyse KGV'!N69","v":0.43},{"$f":"'SMI Analyse KGV'!O69","v":0.47},{"$f":"'SMI Analyse KGV'!P69","v":0.608},{"$f":"'SMI Analyse KGV'!Q69","v":0.62},{"$f":"'SMI Analyse KGV'!R69","v":0.69},{"$f":"'SMI Analyse KGV'!S69","v":0.78},{"$f":"'SMI Analyse KGV'!T69","v":1.12},{"$f":"'SMI Analyse KGV'!U69","v":1.62},{"$f":"'SMI Analyse KGV'!V69","v":1.37},{"$f":"'SMI Analyse KGV'!W69","v":1.5},{"$f":"'SMI Analyse KGV'!X69","v":1.6},{"$f":"LOOKUP(D68,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":49.52},null,null,null,{"$f":"'SMI Analyse KGV'!D69","v":1.0378},null,{"$f":"AC68/Y68*100","v":2.09571890145396},null,{"$f":"AE68-$N$5","v":1.59571890145396},{"$f":"AG68","v":1.59571890145396}]
[null,null," "]
[null,null,{"$f":"'SMI Analyse KGV'!B71","v":"Baloise"},{"$f":"'SMI Analyse KGV'!C71","v":"BALN"},{"$f":"'SMI Analyse KGV'!E156","v":0},{"$f":"'SMI Analyse KGV'!F156","v":0},{"$f":"'SMI Analyse KGV'!G156","v":0},{"$f":"'SMI Analyse KGV'!H156","v":0},{"$f":"'SMI Analyse KGV'!I156","v":0},{"$f":"'SMI Analyse KGV'!J156","v":0},{"$f":"'SMI Analyse KGV'!K156","v":0},{"$f":"'SMI Analyse KGV'!L71","v":10.2},{"$f":"'SMI Analyse KGV'!M71","v":9.65},{"$f":"'SMI Analyse KGV'!N71","v":15.15},{"$f":"'SMI Analyse KGV'!O71","v":10.96},{"$f":"'SMI Analyse KGV'!P71","v":11.53},{"$f":"'SMI Analyse KGV'!Q71","v":11.5},{"$f":"'SMI Analyse KGV'!R71","v":11.14},{"$f":"'SMI Analyse KGV'!S71","v":15.02},{"$f":"'SMI Analyse KGV'!T71","v":9.65},{"$f":"'SMI Analyse KGV'!U71","v":13.06},{"$f":"'SMI Analyse KGV'!V71","v":5.48},{"$f":"'SMI Analyse KGV'!W71","v":5.29},{"$f":"'SMI Analyse KGV'!X71","v":8.47},{"$f":"LOOKUP(D70,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":184.2},null,null,null,{"$f":"'SMI Analyse KGV'!D71","v":10.21},null,{"$f":"AC70/Y70*100","v":5.542888165038},null,{"$f":"AE70-$N$5","v":5.042888165038},{"$f":"AG70","v":5.042888165038}]
[null,null,{"$f":"'SMI Analyse KGV'!B82","v":0},null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B73","v":"Barry Callebaut"},{"$f":"'SMI Analyse KGV'!C73","v":"BARN"},{"$f":"'SMI Analyse KGV'!E158","v":0},{"$f":"'SMI Analyse KGV'!F158","v":0},{"$f":"'SMI Analyse KGV'!G158","v":0},{"$f":"'SMI Analyse KGV'!H158","v":0},{"$f":"'SMI Analyse KGV'!I158","v":0},{"$f":"'SMI Analyse KGV'!J158","v":0},{"$f":"'SMI Analyse KGV'!K158","v":0},{"$f":"'SMI Analyse KGV'!L73","v":27.5},{"$f":"'SMI Analyse KGV'!M73","v":42.7},{"$f":"'SMI Analyse KGV'!N73","v":46},{"$f":"'SMI Analyse KGV'!O73","v":43.25},{"$f":"'SMI Analyse KGV'!P73","v":39.57},{"$f":"'SMI Analyse KGV'!Q73","v":51.15},{"$f":"'SMI Analyse KGV'!R73","v":64.93},{"$f":"'SMI Analyse KGV'!S73","v":67.57},{"$f":"'SMI Analyse KGV'!T73","v":57.66},{"$f":"'SMI Analyse KGV'!U73","v":69.84},{"$f":"'SMI Analyse KGV'!V73","v":65.66},{"$f":"'SMI Analyse KGV'!W73","v":80.9},{"$f":"'SMI Analyse KGV'!X73","v":34.58},{"$f":"LOOKUP(D72,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":765},null,null,null,{"$f":"'SMI Analyse KGV'!D73","v":57.511},null,{"$f":"AC72/Y72*100","v":7.51777777777778},null,{"$f":"AE72-$N$5","v":7.01777777777778},{"$f":"AG72","v":7.01777777777778}]
[null,null,{"$f":"'SMI Analyse KGV'!B84","v":0}]
[null,null,{"$f":"'SMI Analyse KGV'!B75","v":"Belimo"},{"$f":"'SMI Analyse KGV'!C75","v":"BEAN"},{"$f":"'SMI Analyse KGV'!E160","v":0},{"$f":"'SMI Analyse KGV'!F160","v":0},{"$f":"'SMI Analyse KGV'!G160","v":0},{"$f":"'SMI Analyse KGV'!H160","v":0},{"$f":"'SMI Analyse KGV'!I160","v":0},{"$f":"'SMI Analyse KGV'!J160","v":0},{"$f":"'SMI Analyse KGV'!K160","v":0},{"$f":"'SMI Analyse KGV'!L75","v":4.97},{"$f":"'SMI Analyse KGV'!M75","v":5.15},{"$f":"'SMI Analyse KGV'!N75","v":5.5},{"$f":"'SMI Analyse KGV'!O75","v":4.576},{"$f":"'SMI Analyse KGV'!P75","v":5.7},{"$f":"'SMI Analyse KGV'!Q75","v":6.3},{"$f":"'SMI Analyse KGV'!R75","v":7.01},{"$f":"'SMI Analyse KGV'!S75","v":9.85},{"$f":"'SMI Analyse KGV'!T75","v":7.05},{"$f":"'SMI Analyse KGV'!U75","v":9.41},{"$f":"'SMI Analyse KGV'!V75","v":9.99},{"$f":"'SMI Analyse KGV'!W75","v":11.14},{"$f":"'SMI Analyse KGV'!X75","v":11.94},{"$f":"LOOKUP(D74,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":645},null,null,null,{"$f":"'SMI Analyse KGV'!D75","v":8.2966},null,{"$f":"AC74/Y74*100","v":1.28629457364341},null,{"$f":"AE74-$N$5","v":0.786294573643411},{"$f":"AG74","v":0.786294573643411}]
[null,null,{"$f":"'SMI Analyse KGV'!B88","v":0}," "," "," "," "," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B77","v":"Bell"},{"$f":"'SMI Analyse KGV'!C77","v":"BELL"},{"$f":"'SMI Analyse KGV'!E162","v":0},{"$f":"'SMI Analyse KGV'!F162","v":0},{"$f":"'SMI Analyse KGV'!G162","v":0},{"$f":"'SMI Analyse KGV'!H162","v":0},{"$f":"'SMI Analyse KGV'!I162","v":0},{"$f":"'SMI Analyse KGV'!J162","v":0},{"$f":"'SMI Analyse KGV'!K162","v":0},{"$f":"'SMI Analyse KGV'!L77","v":19.1},{"$f":"'SMI Analyse KGV'!M77","v":19.2},{"$f":"'SMI Analyse KGV'!N77","v":21.9},{"$f":"'SMI Analyse KGV'!O77","v":23.75},{"$f":"'SMI Analyse KGV'!P77","v":25.18},{"$f":"'SMI Analyse KGV'!Q77","v":26.68},{"$f":"'SMI Analyse KGV'!R77","v":16.89},{"$f":"'SMI Analyse KGV'!S77","v":7.9},{"$f":"'SMI Analyse KGV'!T77","v":18.91},{"$f":"'SMI Analyse KGV'!U77","v":20.31},{"$f":"'SMI Analyse KGV'!V77","v":20.37},{"$f":"'SMI Analyse KGV'!W77","v":20.64},{"$f":"'SMI Analyse KGV'!X77","v":19.71},{"$f":"LOOKUP(D76,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":263},null,null,null,{"$f":"'SMI Analyse KGV'!D77","v":20.034},null,{"$f":"AC76/Y76*100","v":7.61749049429658},null,{"$f":"AE76-$N$5","v":7.11749049429658},{"$f":"AG76","v":7.11749049429658}]
[null,null,null,null,null,null,null,null," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,{"$f":"'alte Firmen'!B3","v":"Bobst"},{"$f":"'alte Firmen'!C3","v":"BOBNN"},{"$f":"'SMI Analyse KGV'!E164","v":0},{"$f":"'SMI Analyse KGV'!F164","v":0},{"$f":"'SMI Analyse KGV'!G164","v":0},{"$f":"'SMI Analyse KGV'!H164","v":0},{"$f":"'SMI Analyse KGV'!I164","v":0},{"$f":"'SMI Analyse KGV'!J164","v":0},{"$f":"'SMI Analyse KGV'!K164","v":0},{"$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'!V79","v":10.43},{"$f":"'SMI Analyse KGV'!W79","v":9.06},{"$f":"'SMI Analyse KGV'!X79","v":11.8},{"$f":"LOOKUP(D78,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":880},null,null,null,{"$f":"'SMI Analyse KGV'!D79","v":7.194},null,{"$f":"AC78/Y78*100","v":0.8175},null,{"$f":"AE78-$N$5","v":0.3175},{"$f":"AG78","v":0.3175}]
[null,null,{"$f":"'SMI Analyse KGV'!B90","v":0},null,null,null,null,null," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B81","v":"Bossard"},{"$f":"'SMI Analyse KGV'!C81","v":"BOSN"},{"$f":"'SMI Analyse KGV'!E166","v":0},{"$f":"'SMI Analyse KGV'!F166","v":0},{"$f":"'SMI Analyse KGV'!G166","v":0},{"$f":"'SMI Analyse KGV'!H166","v":0},{"$f":"'SMI Analyse KGV'!I166","v":0},{"$f":"'SMI Analyse KGV'!J166","v":0},{"$f":"'SMI Analyse KGV'!K166","v":0},{"$f":"'SMI Analyse KGV'!L81","v":7.19},{"$f":"'SMI Analyse KGV'!M81","v":7.4},{"$f":"'SMI Analyse KGV'!N81","v":7.49},{"$f":"'SMI Analyse KGV'!O81","v":7.01},{"$f":"'SMI Analyse KGV'!P81","v":8.04},{"$f":"'SMI Analyse KGV'!Q81","v":10.33},{"$f":"'SMI Analyse KGV'!R81","v":10.95},{"$f":"'SMI Analyse KGV'!S81","v":9.73},{"$f":"'SMI Analyse KGV'!T81","v":8.73},{"$f":"'SMI Analyse KGV'!U81","v":12.53},{"$f":"'SMI Analyse KGV'!V81","v":13.38},{"$f":"'SMI Analyse KGV'!W81","v":9.64},{"$f":"'SMI Analyse KGV'!X81","v":9.39},{"$f":"LOOKUP(D80,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":178.2},null,null,null,{"$f":"'SMI Analyse KGV'!D81","v":9.973},null,{"$f":"AC80/Y80*100","v":5.59652076318743},null,{"$f":"AE80-$N$5","v":5.09652076318743},{"$f":"AG80","v":5.09652076318743}]
[null,null,{"$f":"'SMI Analyse KGV'!B94","v":0},null,null,null,null,null," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B83","v":"Bucher  Industries"},{"$f":"'SMI Analyse KGV'!C83","v":"BUCN"},{"$f":"'SMI Analyse KGV'!E168","v":0},{"$f":"'SMI Analyse KGV'!F168","v":0},{"$f":"'SMI Analyse KGV'!G168","v":0},{"$f":"'SMI Analyse KGV'!H168","v":0},{"$f":"'SMI Analyse KGV'!I168","v":0},{"$f":"'SMI Analyse KGV'!J168","v":0},{"$f":"'SMI Analyse KGV'!K168","v":0},{"$f":"'SMI Analyse KGV'!L83","v":15.53},{"$f":"'SMI Analyse KGV'!M83","v":19.64},{"$f":"'SMI Analyse KGV'!N83","v":18.59},{"$f":"'SMI Analyse KGV'!O83","v":13.68},{"$f":"'SMI Analyse KGV'!P83","v":11.71},{"$f":"'SMI Analyse KGV'!Q83","v":16.79},{"$f":"'SMI Analyse KGV'!R83","v":20.76},{"$f":"'SMI Analyse KGV'!S83","v":21.92},{"$f":"'SMI Analyse KGV'!T83","v":14.71},{"$f":"'SMI Analyse KGV'!U83","v":25.96},{"$f":"'SMI Analyse KGV'!V83","v":32.36},{"$f":"'SMI Analyse KGV'!W83","v":34.38},{"$f":"'SMI Analyse KGV'!X83","v":22.15},{"$f":"LOOKUP(D82,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":346.5},null,null,null,{"$f":"'SMI Analyse KGV'!D83","v":21.442},null,{"$f":"AC82/Y82*100","v":6.18816738816739},null,{"$f":"AE82-$N$5","v":5.68816738816739},{"$f":"AG82","v":5.68816738816739}]
[null,null,null,null,null,null,null,null," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B85","v":"Burckhardt Compression"},{"$f":"'SMI Analyse KGV'!C85","v":"BCHN"},{"$f":"'SMI Analyse KGV'!E172","v":0},{"$f":"'SMI Analyse KGV'!F172","v":0},{"$f":"'SMI Analyse KGV'!G172","v":0},{"$f":"'SMI Analyse KGV'!H172","v":0},{"$f":"'SMI Analyse KGV'!I172","v":0},{"$f":"'SMI Analyse KGV'!J172","v":0},{"$f":"'SMI Analyse KGV'!K172","v":0},{"$f":"'SMI Analyse KGV'!L85","v":16.42},{"$f":"'SMI Analyse KGV'!M85","v":15.87},{"$f":"'SMI Analyse KGV'!N85","v":16.93},{"$f":"'SMI Analyse KGV'!O85","v":16.34},{"$f":"'SMI Analyse KGV'!P85","v":11.2},{"$f":"'SMI Analyse KGV'!Q85","v":8.51},{"$f":"'SMI Analyse KGV'!R85","v":8.15},{"$f":"'SMI Analyse KGV'!S85","v":9.56},{"$f":"'SMI Analyse KGV'!T85","v":13},{"$f":"'SMI Analyse KGV'!U85","v":14.82},{"$f":"'SMI Analyse KGV'!V85","v":20.64},{"$f":"'SMI Analyse KGV'!W85","v":26.63},{"$f":"'SMI Analyse KGV'!X85","v":29.35},{"$f":"LOOKUP(D84,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":536},null,null,null,{"$f":"'SMI Analyse KGV'!D85","v":15.82},null,{"$f":"AC84/Y84*100","v":2.95149253731343},null,{"$f":"AE84-$N$5","v":2.45149253731343},{"$f":"AG84","v":2.45149253731343}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B87","v":"Burkhalter"},{"$f":"'SMI Analyse KGV'!C87","v":"BRKN"},{"$f":"'SMI Analyse KGV'!E170","v":0},{"$f":"'SMI Analyse KGV'!F170","v":0},{"$f":"'SMI Analyse KGV'!G170","v":0},{"$f":"'SMI Analyse KGV'!H170","v":0},{"$f":"'SMI Analyse KGV'!I170","v":0},{"$f":"'SMI Analyse KGV'!J170","v":0},{"$f":"'SMI Analyse KGV'!K170","v":0},{"$f":"'SMI Analyse KGV'!L87","v":4.29},{"$f":"'SMI Analyse KGV'!M87","v":4.48},{"$f":"'SMI Analyse KGV'!N87","v":5.25},{"$f":"'SMI Analyse KGV'!O87","v":5.8},{"$f":"'SMI Analyse KGV'!P87","v":6.08},{"$f":"'SMI Analyse KGV'!Q87","v":5.02},{"$f":"'SMI Analyse KGV'!R87","v":3.92},{"$f":"'SMI Analyse KGV'!S87","v":3.72},{"$f":"'SMI Analyse KGV'!T87","v":2.43},{"$f":"'SMI Analyse KGV'!U87","v":3.99},{"$f":"'SMI Analyse KGV'!V87","v":4.73},{"$f":"'SMI Analyse KGV'!W87","v":4.95},{"$f":"'SMI Analyse KGV'!X87","v":5.1},{"$f":"LOOKUP(D86,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":121.8},null,null,null,{"$f":"'SMI Analyse KGV'!D87","v":4.574},null,{"$f":"AC86/Y86*100","v":3.75533661740558},null,{"$f":"AE86-$N$5","v":3.25533661740558},{"$f":"AG86","v":3.25533661740558}]
[null,null,{"$f":"'SMI Analyse KGV'!B104","v":0},null,null,null,null,null," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B89","v":"Calida"},{"$f":"'SMI Analyse KGV'!C89","v":"CALN"},{"$f":"'SMI Analyse KGV'!E174","v":0},{"$f":"'SMI Analyse KGV'!F174","v":0},{"$f":"'SMI Analyse KGV'!G174","v":0},{"$f":"'SMI Analyse KGV'!H174","v":0},{"$f":"'SMI Analyse KGV'!I174","v":0},{"$f":"'SMI Analyse KGV'!J174","v":0},{"$f":"'SMI Analyse KGV'!K174","v":0},{"$f":"'SMI Analyse KGV'!L89","v":2.58},{"$f":"'SMI Analyse KGV'!M89","v":1.36},{"$f":"'SMI Analyse KGV'!N89","v":2.74},{"$f":"'SMI Analyse KGV'!O89","v":1.97},{"$f":"'SMI Analyse KGV'!P89","v":1.72},{"$f":"'SMI Analyse KGV'!Q89","v":1.88},{"$f":"'SMI Analyse KGV'!R89","v":1.97},{"$f":"'SMI Analyse KGV'!S89","v":1.9},{"$f":"'SMI Analyse KGV'!T89","v":-0.17},{"$f":"'SMI Analyse KGV'!U89","v":2.43},{"$f":"'SMI Analyse KGV'!V89","v":4.39},{"$f":"'SMI Analyse KGV'!W89","v":-7.88},{"$f":"'SMI Analyse KGV'!X89","v":1.9},{"$f":"LOOKUP(D88,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":15.82},null,null,null,{"$f":"'SMI Analyse KGV'!D89","v":1.011},null,{"$f":"AC88/Y88*100","v":6.39064475347661},null,{"$f":"AE88-$N$5","v":5.89064475347661},{"$f":"AG88","v":5.89064475347661}]
[null,null,{"$f":"'SMI Analyse KGV'!B106","v":0},null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B91","v":"Carlo Gavazzi 1)"},{"$f":"'SMI Analyse KGV'!C91","v":"GAV"},{"$f":"'SMI Analyse KGV'!E176","v":0},{"$f":"'SMI Analyse KGV'!F176","v":0},{"$f":"'SMI Analyse KGV'!G176","v":0},{"$f":"'SMI Analyse KGV'!H176","v":0},{"$f":"'SMI Analyse KGV'!I176","v":0},{"$f":"'SMI Analyse KGV'!J176","v":0},{"$f":"'SMI Analyse KGV'!K176","v":0},{"$f":"'SMI Analyse KGV'!L91","v":17.66},{"$f":"'SMI Analyse KGV'!M91","v":15.69},{"$f":"'SMI Analyse KGV'!N91","v":17.26},{"$f":"'SMI Analyse KGV'!O91","v":13.58},{"$f":"'SMI Analyse KGV'!P91","v":18.84},{"$f":"'SMI Analyse KGV'!Q91","v":11.81},{"$f":"'SMI Analyse KGV'!R91","v":15.07},{"$f":"'SMI Analyse KGV'!S91","v":8.55},{"$f":"'SMI Analyse KGV'!T91","v":16.96},{"$f":"'SMI Analyse KGV'!U91","v":31},{"$f":"'SMI Analyse KGV'!V91","v":39.71},{"$f":"'SMI Analyse KGV'!W91","v":26.29},{"$f":"'SMI Analyse KGV'!X91","v":8.25},{"$f":"LOOKUP(D90,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":192.5},null,null,null,{"$f":"'SMI Analyse KGV'!D91","v":19.006},null,{"$f":"AC90/Y90*100","v":9.87324675324675},null,{"$f":"AE90-$N$5","v":9.37324675324675},{"$f":"AG90","v":9.37324675324675}]
[null,null,{"$f":"'SMI Analyse KGV'!B110","v":0}]
[null,null,{"$f":"'SMI Analyse KGV'!B93","v":"Clariant"},{"$f":"'SMI Analyse KGV'!C93","v":"CLN"},{"$f":"'SMI Analyse KGV'!E178","v":0},{"$f":"'SMI Analyse KGV'!F178","v":0},{"$f":"'SMI Analyse KGV'!G178","v":0},{"$f":"'SMI Analyse KGV'!H178","v":0},{"$f":"'SMI Analyse KGV'!I178","v":0},{"$f":"'SMI Analyse KGV'!J178","v":0},{"$f":"'SMI Analyse KGV'!K178","v":0},{"$f":"'SMI Analyse KGV'!L93","v":0.74},{"$f":"'SMI Analyse KGV'!M93","v":-0.06},{"$f":"'SMI Analyse KGV'!N93","v":0.48},{"$f":"'SMI Analyse KGV'!O93","v":0.71},{"$f":"'SMI Analyse KGV'!P93","v":0.78},{"$f":"'SMI Analyse KGV'!Q93","v":0.84},{"$f":"'SMI Analyse KGV'!R93","v":1.02},{"$f":"'SMI Analyse KGV'!S93","v":0.03},{"$f":"'SMI Analyse KGV'!T93","v":2.38},{"$f":"'SMI Analyse KGV'!U93","v":0.81},{"$f":"'SMI Analyse KGV'!V93","v":-0.4},{"$f":"'SMI Analyse KGV'!W93","v":0.41},{"$f":"'SMI Analyse KGV'!X93","v":0.74},{"$f":"LOOKUP(D92,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":9.085},null,null,null,{"$f":"'SMI Analyse KGV'!D93","v":0.732},null,{"$f":"AC92/Y92*100","v":8.05723720418272},null,{"$f":"AE92-$N$5","v":7.55723720418272},{"$f":"AG92","v":7.55723720418272}]
[null,null,{"$f":"'SMI Analyse KGV'!B112","v":0},null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B95","v":"Dätwyler 2)"},{"$f":"'SMI Analyse KGV'!C95","v":"DAE"},{"$f":"'SMI Analyse KGV'!E180","v":0},{"$f":"'SMI Analyse KGV'!F180","v":0},{"$f":"'SMI Analyse KGV'!G180","v":0},{"$f":"'SMI Analyse KGV'!H180","v":0},{"$f":"'SMI Analyse KGV'!I180","v":0},{"$f":"'SMI Analyse KGV'!J180","v":0},{"$f":"'SMI Analyse KGV'!K180","v":0},{"$f":"'SMI Analyse KGV'!L95","v":8.23},{"$f":"'SMI Analyse KGV'!M95","v":7.6},{"$f":"'SMI Analyse KGV'!N95","v":6.14},{"$f":"'SMI Analyse KGV'!O95","v":5.04},{"$f":"'SMI Analyse KGV'!P95","v":3.47},{"$f":"'SMI Analyse KGV'!Q95","v":7.28},{"$f":"'SMI Analyse KGV'!R95","v":7.12},{"$f":"'SMI Analyse KGV'!S95","v":5.6},{"$f":"'SMI Analyse KGV'!T95","v":6.99},{"$f":"'SMI Analyse KGV'!U95","v":7.28},{"$f":"'SMI Analyse KGV'!V95","v":6.16},{"$f":"'SMI Analyse KGV'!W95","v":3.93},{"$f":"'SMI Analyse KGV'!X95","v":1.83},{"$f":"LOOKUP(D94,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":121},null,null,null,{"$f":"'SMI Analyse KGV'!D95","v":5.47},null,{"$f":"AC94/Y94*100","v":4.52066115702479},null,{"$f":"AE94-$N$5","v":4.02066115702479},{"$f":"AG94","v":4.02066115702479}]
[null,null,{"$f":"'SMI Analyse KGV'!B142","v":0},null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B97","v":"Ems-Chemie"},{"$f":"'SMI Analyse KGV'!C97","v":"EMSN"},{"$f":"'SMI Analyse KGV'!E186","v":0},{"$f":"'SMI Analyse KGV'!F186","v":0},{"$f":"'SMI Analyse KGV'!G186","v":0},{"$f":"'SMI Analyse KGV'!H186","v":0},{"$f":"'SMI Analyse KGV'!I186","v":0},{"$f":"'SMI Analyse KGV'!J186","v":0},{"$f":"'SMI Analyse KGV'!K186","v":0},{"$f":"'SMI Analyse KGV'!L97","v":11.45},{"$f":"'SMI Analyse KGV'!M97","v":13.58},{"$f":"'SMI Analyse KGV'!N97","v":14.66},{"$f":"'SMI Analyse KGV'!O97","v":16.09},{"$f":"'SMI Analyse KGV'!P97","v":19.19},{"$f":"'SMI Analyse KGV'!Q97","v":20.59},{"$f":"'SMI Analyse KGV'!R97","v":22.22},{"$f":"'SMI Analyse KGV'!S97","v":22.54},{"$f":"'SMI Analyse KGV'!T97","v":18.57},{"$f":"'SMI Analyse KGV'!U97","v":23.53},{"$f":"'SMI Analyse KGV'!V97","v":22.75},{"$f":"'SMI Analyse KGV'!W97","v":19.56},{"$f":"'SMI Analyse KGV'!X97","v":19.7},{"$f":"LOOKUP(D96,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":596},null,null,null,{"$f":"'SMI Analyse KGV'!D97","v":20.474},null,{"$f":"AC96/Y96*100","v":3.43523489932886},null,{"$f":"AE96-$N$5","v":2.93523489932886},{"$f":"AG96","v":2.93523489932886}]
[null,null,null,null,null,null,null,null," "," "," "," "," "," "]
[null,"CHF",{"$f":"'SMI Analyse KGV'!B99","v":"Flughafen Zürich"},{"$f":"'SMI Analyse KGV'!C99","v":"FHZN"},{"$f":"'SMI Analyse KGV'!E188","v":0},{"$f":"'SMI Analyse KGV'!F188","v":0},{"$f":"'SMI Analyse KGV'!G188","v":0},{"$f":"'SMI Analyse KGV'!H188","v":0},{"$f":"'SMI Analyse KGV'!I188","v":0},{"$f":"'SMI Analyse KGV'!J188","v":0},{"$f":"'SMI Analyse KGV'!K188","v":0},{"$f":"'SMI Analyse KGV'!L99","v":3.1},{"$f":"'SMI Analyse KGV'!M99","v":4.46},{"$f":"'SMI Analyse KGV'!N99","v":6.71},{"$f":"'SMI Analyse KGV'!O99","v":5.85},{"$f":"'SMI Analyse KGV'!P99","v":8.07},{"$f":"'SMI Analyse KGV'!Q99","v":9.29},{"$f":"'SMI Analyse KGV'!R99","v":7.75},{"$f":"'SMI Analyse KGV'!S99","v":10.07},{"$f":"'SMI Analyse KGV'!T99","v":-2.25},{"$f":"'SMI Analyse KGV'!U99","v":-0.33},{"$f":"'SMI Analyse KGV'!V99","v":6.74},{"$f":"'SMI Analyse KGV'!W99","v":9.91},{"$f":"'SMI Analyse KGV'!X99","v":10.64},{"$f":"LOOKUP(D98,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":206.8},null,null,null,{"$f":"'SMI Analyse KGV'!D99","v":6.574},null,{"$f":"AC98/Y98*100","v":3.178916827853},null,{"$f":"AE98-$N$5","v":2.678916827853},{"$f":"AG98","v":2.678916827853}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B101","v":"Forbo N"},{"$f":"'SMI Analyse KGV'!C101","v":"FORN"},{"$f":"'SMI Analyse KGV'!E190","v":0},{"$f":"'SMI Analyse KGV'!F190","v":0},{"$f":"'SMI Analyse KGV'!G190","v":0},{"$f":"'SMI Analyse KGV'!H190","v":0},{"$f":"'SMI Analyse KGV'!I190","v":0},{"$f":"'SMI Analyse KGV'!J190","v":0},{"$f":"'SMI Analyse KGV'!K190","v":0},{"$f":"'SMI Analyse KGV'!L101","v":89.04},{"$f":"'SMI Analyse KGV'!M101","v":53.19},{"$f":"'SMI Analyse KGV'!N101","v":61.95},{"$f":"'SMI Analyse KGV'!O101","v":62.13},{"$f":"'SMI Analyse KGV'!P101","v":74.65},{"$f":"'SMI Analyse KGV'!Q101","v":22.36},{"$f":"'SMI Analyse KGV'!R101","v":82.38},{"$f":"'SMI Analyse KGV'!S101","v":86.33},{"$f":"'SMI Analyse KGV'!T101","v":66.6},{"$f":"'SMI Analyse KGV'!U101","v":91.62},{"$f":"'SMI Analyse KGV'!V101","v":71.76},{"$f":"'SMI Analyse KGV'!W101","v":72.55},{"$f":"'SMI Analyse KGV'!X101","v":67.42},{"$f":"LOOKUP(D100,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":782},null,null,null,{"$f":"'SMI Analyse KGV'!D101","v":69.78},null,{"$f":"AC100/Y100*100","v":8.923273657289},null,{"$f":"AE100-$N$5","v":8.423273657289},{"$f":"AG100","v":8.423273657289}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B103","v":"Galenica"},{"$f":"'SMI Analyse KGV'!C103","v":"GALE"},{"$f":"'SMI Analyse KGV'!E192","v":0},{"$f":"'SMI Analyse KGV'!F192","v":0},{"$f":"'SMI Analyse KGV'!G192","v":0},{"$f":"'SMI Analyse KGV'!H192","v":0},{"$f":"'SMI Analyse KGV'!I192","v":0},{"$f":"'SMI Analyse KGV'!J192","v":0},{"$f":"'SMI Analyse KGV'!K192","v":0},{"$f":"'SMI Analyse KGV'!L103","v":3.9},{"$f":"'SMI Analyse KGV'!M103","v":4.5},{"$f":"'SMI Analyse KGV'!N103","v":1.64},{"$f":"'SMI Analyse KGV'!O103","v":1.62},{"$f":"'SMI Analyse KGV'!P103","v":1.67},{"$f":"'SMI Analyse KGV'!Q103","v":2.43},{"$f":"'SMI Analyse KGV'!R103","v":3},{"$f":"'SMI Analyse KGV'!S103","v":2.54},{"$f":"'SMI Analyse KGV'!T103","v":3.48},{"$f":"'SMI Analyse KGV'!U103","v":3.38},{"$f":"'SMI Analyse KGV'!V103","v":3.32},{"$f":"'SMI Analyse KGV'!W103","v":5.72},{"$f":"'SMI Analyse KGV'!X103","v":3.67},{"$f":"LOOKUP(D102,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":84.05},null,null,null,{"$f":"'SMI Analyse KGV'!D103","v":3.083},null,{"$f":"AC102/Y102*100","v":3.66805472932778},null,{"$f":"AE102-$N$5","v":3.16805472932778},{"$f":"AG102","v":3.16805472932778}]
[null,null,null,null,null,null," "," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B105","v":"Georg Fischer AG"},{"$f":"'SMI Analyse KGV'!C105","v":"GF"},{"$f":"'SMI Analyse KGV'!E194","v":0},{"$f":"'SMI Analyse KGV'!F194","v":0},{"$f":"'SMI Analyse KGV'!G194","v":0},{"$f":"'SMI Analyse KGV'!H194","v":0},{"$f":"'SMI Analyse KGV'!I194","v":0},{"$f":"'SMI Analyse KGV'!J194","v":0},{"$f":"'SMI Analyse KGV'!K194","v":0},{"$f":"'SMI Analyse KGV'!L105","v":1.6},{"$f":"'SMI Analyse KGV'!M105","v":1.7},{"$f":"'SMI Analyse KGV'!N105","v":2.25},{"$f":"'SMI Analyse KGV'!O105","v":2.3},{"$f":"'SMI Analyse KGV'!P105","v":2.65},{"$f":"'SMI Analyse KGV'!Q105","v":3.1},{"$f":"'SMI Analyse KGV'!R105","v":3.45},{"$f":"'SMI Analyse KGV'!S105","v":2.1},{"$f":"'SMI Analyse KGV'!T105","v":1.4},{"$f":"'SMI Analyse KGV'!U105","v":2.62},{"$f":"'SMI Analyse KGV'!V105","v":3.37},{"$f":"'SMI Analyse KGV'!W105","v":2.87},{"$f":"'SMI Analyse KGV'!X105","v":2.61},{"$f":"LOOKUP(D104,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":59.45},null,null,null,{"$f":"'SMI Analyse KGV'!D105","v":2.647},null,{"$f":"AC104/Y104*100","v":4.4524810765349},null,{"$f":"AE104-$N$5","v":3.9524810765349},{"$f":"AG104","v":3.9524810765349}]
[null,null,null,null,null,null,null," "," "," "," "," "," "," "]
[null,null,{"$f":"'SMI Analyse KGV'!B107","v":"Gurit Holding I"},{"$f":"'SMI Analyse KGV'!C107","v":"GURN"},{"$f":"'SMI Analyse KGV'!E196","v":0},{"$f":"'SMI Analyse KGV'!F196","v":0},{"$f":"'SMI Analyse KGV'!G196","v":0},{"$f":"'SMI Analyse KGV'!H196","v":0},{"$f":"'SMI Analyse KGV'!I196","v":0},{"$f":"'SMI Analyse KGV'!J196","v":0},{"$f":"'SMI Analyse KGV'!K196","v":0},{"$f":"'SMI Analyse KGV'!L107","v":2.94},{"$f":"'SMI Analyse KGV'!M107","v":0.024},{"$f":"'SMI Analyse KGV'!N107","v":2.374},{"$f":"'SMI Analyse KGV'!O107","v":4.824},{"$f":"'SMI Analyse KGV'!P107","v":5.564},{"$f":"'SMI Analyse KGV'!Q107","v":5.332},{"$f":"'SMI Analyse KGV'!R107","v":4.296},{"$f":"'SMI Analyse KGV'!S107","v":7.606},{"$f":"'SMI Analyse KGV'!T107","v":10.031},{"$f":"'SMI Analyse KGV'!U107","v":2.429},{"$f":"'SMI Analyse KGV'!V107","v":1.98},{"$f":"'SMI Analyse KGV'!W107","v":1.59},{"$f":"'SMI Analyse KGV'!X107","v":-5.97},{"$f":"LOOKUP(D106,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":12.54},null,null,null,{"$f":"'SMI Analyse KGV'!D107","v":3.7682},null,{"$f":"AC106/Y106*100","v":30.0494417862839},null,{"$f":"AE106-$N$5","v":29.5494417862839},{"$f":"AG106","v":29.5494417862839}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B109","v":"Helvetia Holding"},{"$f":"'SMI Analyse KGV'!C109","v":"HELN"},{"$f":"'SMI Analyse KGV'!E198","v":0},{"$f":"'SMI Analyse KGV'!F198","v":0},{"$f":"'SMI Analyse KGV'!G198","v":0},{"$f":"'SMI Analyse KGV'!H198","v":0},{"$f":"'SMI Analyse KGV'!I198","v":0},{"$f":"'SMI Analyse KGV'!J198","v":0},{"$f":"'SMI Analyse KGV'!K198","v":0},{"$f":"'SMI Analyse KGV'!L109","v":7.42},{"$f":"'SMI Analyse KGV'!M109","v":8.178},{"$f":"'SMI Analyse KGV'!N109","v":8.596},{"$f":"'SMI Analyse KGV'!O109","v":5.796},{"$f":"'SMI Analyse KGV'!P109","v":7.214},{"$f":"'SMI Analyse KGV'!Q109","v":7.82},{"$f":"'SMI Analyse KGV'!R109","v":8.37},{"$f":"'SMI Analyse KGV'!S109","v":10.52},{"$f":"'SMI Analyse KGV'!T109","v":4.76},{"$f":"'SMI Analyse KGV'!U109","v":9.17},{"$f":"'SMI Analyse KGV'!V109","v":10.6},{"$f":"'SMI Analyse KGV'!W109","v":5.24},{"$f":"'SMI Analyse KGV'!X109","v":8.99},{"$f":"LOOKUP(D108,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":180.7},null,null,null,{"$f":"'SMI Analyse KGV'!D109","v":7.848},null,{"$f":"AC108/Y108*100","v":4.34311012728279},null,{"$f":"AE108-$N$5","v":3.84311012728279},{"$f":"AG108","v":3.84311012728279}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B111","v":"Hypo Lenzburg"},{"$f":"'SMI Analyse KGV'!C111","v":"HBLN"},{"$f":"'SMI Analyse KGV'!E200","v":0},{"$f":"'SMI Analyse KGV'!F200","v":0},{"$f":"'SMI Analyse KGV'!G200","v":0},{"$f":"'SMI Analyse KGV'!H200","v":0},{"$f":"'SMI Analyse KGV'!I200","v":0},{"$f":"'SMI Analyse KGV'!J200","v":0},{"$f":"'SMI Analyse KGV'!K200","v":0},{"$f":"'SMI Analyse KGV'!L111","v":337},{"$f":"'SMI Analyse KGV'!M111","v":318},{"$f":"'SMI Analyse KGV'!N111","v":294},{"$f":"'SMI Analyse KGV'!O111","v":295},{"$f":"'SMI Analyse KGV'!P111","v":300},{"$f":"'SMI Analyse KGV'!Q111","v":307},{"$f":"'SMI Analyse KGV'!R111","v":289.36},{"$f":"'SMI Analyse KGV'!S111","v":292.33},{"$f":"'SMI Analyse KGV'!T111","v":251},{"$f":"'SMI Analyse KGV'!U111","v":254},{"$f":"'SMI Analyse KGV'!V111","v":259},{"$f":"'SMI Analyse KGV'!W111","v":295},{"$f":"'SMI Analyse KGV'!X111","v":285},{"$f":"LOOKUP(D110,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":4020},null,null,null,{"$f":"'SMI Analyse KGV'!D111","v":282.769},null,{"$f":"AC110/Y110*100","v":7.03405472636816},null,{"$f":"AE110-$N$5","v":6.53405472636816},{"$f":"AG110","v":6.53405472636816}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B113","v":"Julius Bär"},{"$f":"'SMI Analyse KGV'!C113","v":"BAER"},{"$f":"'SMI Analyse KGV'!E202","v":0},{"$f":"'SMI Analyse KGV'!F202","v":0},{"$f":"'SMI Analyse KGV'!G202","v":0},{"$f":"'SMI Analyse KGV'!H202","v":0},{"$f":"'SMI Analyse KGV'!I202","v":0},{"$f":"'SMI Analyse KGV'!J202","v":0},{"$f":"'SMI Analyse KGV'!K202","v":0},{"$f":"'SMI Analyse KGV'!L113","v":1.47},{"$f":"'SMI Analyse KGV'!M113","v":0.86},{"$f":"'SMI Analyse KGV'!N113","v":1.68},{"$f":"'SMI Analyse KGV'!O113","v":0.55},{"$f":"'SMI Analyse KGV'!P113","v":2.84},{"$f":"'SMI Analyse KGV'!Q113","v":3.25},{"$f":"'SMI Analyse KGV'!R113","v":3.38},{"$f":"'SMI Analyse KGV'!S113","v":2.12},{"$f":"'SMI Analyse KGV'!T113","v":3.23},{"$f":"'SMI Analyse KGV'!U113","v":5.06},{"$f":"'SMI Analyse KGV'!V113","v":4.56},{"$f":"'SMI Analyse KGV'!W113","v":2.21},{"$f":"'SMI Analyse KGV'!X113","v":4.97},{"$f":"LOOKUP(D112,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":52.02},null,null,null,{"$f":"'SMI Analyse KGV'!D113","v":3.217},null,{"$f":"AC112/Y112*100","v":6.1841599384852},null,{"$f":"AE112-$N$5","v":5.6841599384852},{"$f":"AG112","v":5.6841599384852}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B115","v":"Jungfraubahn"},{"$f":"'SMI Analyse KGV'!C115","v":"JFN"},{"$f":"'SMI Analyse KGV'!E204","v":0},{"$f":"'SMI Analyse KGV'!F204","v":0},{"$f":"'SMI Analyse KGV'!G204","v":0},{"$f":"'SMI Analyse KGV'!H204","v":0},{"$f":"'SMI Analyse KGV'!I204","v":0},{"$f":"'SMI Analyse KGV'!J204","v":0},{"$f":"'SMI Analyse KGV'!K204","v":0},{"$f":"'SMI Analyse KGV'!L115","v":4.46},{"$f":"'SMI Analyse KGV'!M115","v":5.17},{"$f":"'SMI Analyse KGV'!N115","v":5.23},{"$f":"'SMI Analyse KGV'!O115","v":6.23},{"$f":"'SMI Analyse KGV'!P115","v":5.31},{"$f":"'SMI Analyse KGV'!Q115","v":7.09},{"$f":"'SMI Analyse KGV'!R115","v":8.22},{"$f":"'SMI Analyse KGV'!S115","v":9.11},{"$f":"'SMI Analyse KGV'!T115","v":-1.58},{"$f":"'SMI Analyse KGV'!U115","v":-0.08},{"$f":"'SMI Analyse KGV'!V115","v":7.49},{"$f":"'SMI Analyse KGV'!W115","v":13.61},{"$f":"'SMI Analyse KGV'!X115","v":13.38},{"$f":"LOOKUP(D114,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":196.6},null,null,null,{"$f":"'SMI Analyse KGV'!D115","v":6.878},null,{"$f":"AC114/Y114*100","v":3.49847405900305},null,{"$f":"AE114-$N$5","v":2.99847405900305},{"$f":"AG114","v":2.99847405900305}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B117","v":"Lindt"},{"$f":"'SMI Analyse KGV'!C117","v":"LISN"},{"$f":"'SMI Analyse KGV'!E206","v":0},{"$f":"'SMI Analyse KGV'!F206","v":0},{"$f":"'SMI Analyse KGV'!G206","v":0},{"$f":"'SMI Analyse KGV'!H206","v":0},{"$f":"'SMI Analyse KGV'!I206","v":0},{"$f":"'SMI Analyse KGV'!J206","v":0},{"$f":"'SMI Analyse KGV'!K206","v":0},{"$f":"'SMI Analyse KGV'!L117","v":1079},{"$f":"'SMI Analyse KGV'!M117","v":1339},{"$f":"'SMI Analyse KGV'!N117","v":1503},{"$f":"'SMI Analyse KGV'!O117","v":1646},{"$f":"'SMI Analyse KGV'!P117","v":1791},{"$f":"'SMI Analyse KGV'!Q117","v":1893},{"$f":"'SMI Analyse KGV'!R117","v":2021},{"$f":"'SMI Analyse KGV'!S117","v":2142},{"$f":"'SMI Analyse KGV'!T117","v":1333},{"$f":"'SMI Analyse KGV'!U117","v":2049},{"$f":"'SMI Analyse KGV'!V117","v":2387},{"$f":"'SMI Analyse KGV'!W117","v":2859.1},{"$f":"'SMI Analyse KGV'!X117","v":2897.7},{"$f":"LOOKUP(D116,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":115000},null,null,null,{"$f":"'SMI Analyse KGV'!D117","v":2101.88},null,{"$f":"AC116/Y116*100","v":1.82772173913043},null,{"$f":"AE116-$N$5","v":1.32772173913043},{"$f":"AG116","v":1.32772173913043}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B119","v":"MeierTobler"},{"$f":"'SMI Analyse KGV'!C119","v":"MTG"},{"$f":"'SMI Analyse KGV'!E208","v":0},{"$f":"'SMI Analyse KGV'!F208","v":0},{"$f":"'SMI Analyse KGV'!G208","v":0},{"$f":"'SMI Analyse KGV'!H208","v":0},{"$f":"'SMI Analyse KGV'!I208","v":0},{"$f":"'SMI Analyse KGV'!J208","v":0},{"$f":"'SMI Analyse KGV'!K208","v":0},{"$f":"'SMI Analyse KGV'!L119","v":5.252},{"$f":"'SMI Analyse KGV'!M119","v":2.92},{"$f":"'SMI Analyse KGV'!N119","v":1.96},{"$f":"'SMI Analyse KGV'!O119","v":1.02},{"$f":"'SMI Analyse KGV'!P119","v":2.02},{"$f":"'SMI Analyse KGV'!Q119","v":-0.29},{"$f":"'SMI Analyse KGV'!R119","v":-0.77},{"$f":"'SMI Analyse KGV'!S119","v":0.11},{"$f":"'SMI Analyse KGV'!T119","v":0.32},{"$f":"'SMI Analyse KGV'!U119","v":1.31},{"$f":"'SMI Analyse KGV'!V119","v":2.6},{"$f":"'SMI Analyse KGV'!W119","v":2.37},{"$f":"'SMI Analyse KGV'!X119","v":1.92},{"$f":"LOOKUP(D118,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":33.95},null,null,null,{"$f":"'SMI Analyse KGV'!D119","v":1.061},null,{"$f":"AC118/Y118*100","v":3.12518409425626},null,{"$f":"AE118-$N$5","v":2.62518409425626},{"$f":"AG118","v":2.62518409425626}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B121","v":"Meyer Burger"},{"$f":"'SMI Analyse KGV'!C121","v":"MBTN"},{"$f":"'SMI Analyse KGV'!E210","v":0},{"$f":"'SMI Analyse KGV'!F210","v":0},{"$f":"'SMI Analyse KGV'!G210","v":0},{"$f":"'SMI Analyse KGV'!H210","v":0},{"$f":"'SMI Analyse KGV'!I210","v":0},{"$f":"'SMI Analyse KGV'!J210","v":0},{"$f":"'SMI Analyse KGV'!K210","v":0},{"$f":"'SMI Analyse KGV'!L121","v":-1.9},{"$f":"'SMI Analyse KGV'!M121","v":-2.3},{"$f":"'SMI Analyse KGV'!N121","v":-0.52},{"$f":"'SMI Analyse KGV'!O121","v":-0.65},{"$f":"'SMI Analyse KGV'!P121","v":-0.3},{"$f":"'SMI Analyse KGV'!Q121","v":-0.14},{"$f":"'SMI Analyse KGV'!R121","v":-0.05},{"$f":"'SMI Analyse KGV'!S121","v":-0.02},{"$f":"'SMI Analyse KGV'!T121","v":-0.04},{"$f":"'SMI Analyse KGV'!U121","v":-0.04},{"$f":"'SMI Analyse KGV'!V121","v":-0.02},{"$f":"'SMI Analyse KGV'!W121","v":-0.08},{"$f":"'SMI Analyse KGV'!X121","v":0},{"$f":"LOOKUP(D120,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":1.616},null,null,null,{"$f":"'SMI Analyse KGV'!D121","v":-0.134},null,{"$f":"AC120/Y120*100","v":-8.29207920792079},null,{"$f":"AE120-$N$5","v":-8.79207920792079},{"$f":"AG120","v":-8.79207920792079}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B123","v":"PSP Swiss Property"},{"$f":"'SMI Analyse KGV'!C123","v":"PSPN"},{"$f":"'SMI Analyse KGV'!E212","v":0},{"$f":"'SMI Analyse KGV'!F212","v":0},{"$f":"'SMI Analyse KGV'!G212","v":0},{"$f":"'SMI Analyse KGV'!H212","v":0},{"$f":"'SMI Analyse KGV'!I212","v":0},{"$f":"'SMI Analyse KGV'!J212","v":0},{"$f":"'SMI Analyse KGV'!K212","v":0},{"$f":"'SMI Analyse KGV'!L123","v":3.6},{"$f":"'SMI Analyse KGV'!M123","v":3.79},{"$f":"'SMI Analyse KGV'!N123","v":3.69},{"$f":"'SMI Analyse KGV'!O123","v":3.52},{"$f":"'SMI Analyse KGV'!P123","v":3.76},{"$f":"'SMI Analyse KGV'!Q123","v":3.89},{"$f":"'SMI Analyse KGV'!R123","v":3.84},{"$f":"'SMI Analyse KGV'!S123","v":4.69},{"$f":"'SMI Analyse KGV'!T123","v":4.7},{"$f":"'SMI Analyse KGV'!U123","v":4.82},{"$f":"'SMI Analyse KGV'!V123","v":5.14},{"$f":"'SMI Analyse KGV'!W123","v":7.4},{"$f":"'SMI Analyse KGV'!X123","v":5.05},{"$f":"LOOKUP(D122,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":142.8},null,null,null,{"$f":"'SMI Analyse KGV'!D123","v":4.681},null,{"$f":"AC122/Y122*100","v":3.27801120448179},null,{"$f":"AE122-$N$5","v":2.77801120448179},{"$f":"AG122","v":2.77801120448179}]
[]
[null,"in CHF","Sandoz","SDZ",{"$f":"SUM(P124:Y124)/10","v":4.008},null,null,null,null,null,null,null,null,{"$f":"'SMI Analyse KGV'!N125","v":0},{"$f":"'SMI Analyse KGV'!O125","v":0},{"$f":"'SMI Analyse KGV'!P125","v":0},{"$f":"'SMI Analyse KGV'!Q125","v":0},{"$f":"'SMI Analyse KGV'!R125","v":0},{"$f":"'SMI Analyse KGV'!S125","v":0},{"$f":"'SMI Analyse KGV'!T125","v":1.01},{"$f":"'SMI Analyse KGV'!U125","v":1.93},{"$f":"'SMI Analyse KGV'!V125","v":1.97},{"$f":"'SMI Analyse KGV'!W125","v":0.18},{"$f":"'SMI Analyse KGV'!X125","v":0},{"$f":"LOOKUP(D124,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":34.99}," ",null," ",{"$f":"'SMI Analyse KGV'!D125","v":1.018},null,{"$f":"AC124/Y124*100","v":2.90940268648185},null,{"$f":"AE124-$N$5","v":2.40940268648185},{"$f":"AG124","v":2.40940268648185}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B127","v":"Schindler"},{"$f":"'SMI Analyse KGV'!C127","v":"SCHN"},{"$f":"'SMI Analyse KGV'!E214","v":0},{"$f":"'SMI Analyse KGV'!F214","v":0},{"$f":"'SMI Analyse KGV'!G214","v":0},{"$f":"'SMI Analyse KGV'!H214","v":0},{"$f":"'SMI Analyse KGV'!I214","v":0},{"$f":"'SMI Analyse KGV'!J214","v":0},{"$f":"'SMI Analyse KGV'!K214","v":0},{"$f":"'SMI Analyse KGV'!L127","v":6.1},{"$f":"'SMI Analyse KGV'!M127","v":3.76},{"$f":"'SMI Analyse KGV'!N127","v":7.74},{"$f":"'SMI Analyse KGV'!O127","v":6.28},{"$f":"'SMI Analyse KGV'!P127","v":7.14},{"$f":"'SMI Analyse KGV'!Q127","v":7.7},{"$f":"'SMI Analyse KGV'!R127","v":8.79},{"$f":"'SMI Analyse KGV'!S127","v":8.04},{"$f":"'SMI Analyse KGV'!T127","v":6.72},{"$f":"'SMI Analyse KGV'!U127","v":7.68},{"$f":"'SMI Analyse KGV'!V125","v":1.97},{"$f":"'SMI Analyse KGV'!W125","v":0.18},{"$f":"'SMI Analyse KGV'!X127","v":8.83},{"$f":"LOOKUP(D126,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":268},null,null,null,{"$f":"'SMI Analyse KGV'!D127","v":7.488},null,{"$f":"AC126/Y126*100","v":2.79402985074627},null,{"$f":"AE126-$N$5","v":2.29402985074627},{"$f":"AG126","v":2.29402985074627}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B129","v":"Schweiter Technologies"},{"$f":"'SMI Analyse KGV'!C129","v":"SWTQ"},{"$f":"'SMI Analyse KGV'!E216","v":0},{"$f":"'SMI Analyse KGV'!F216","v":0},{"$f":"'SMI Analyse KGV'!G216","v":0},{"$f":"'SMI Analyse KGV'!H216","v":0},{"$f":"'SMI Analyse KGV'!I216","v":0},{"$f":"'SMI Analyse KGV'!J216","v":0},{"$f":"'SMI Analyse KGV'!K216","v":0},{"$f":"'SMI Analyse KGV'!L129","v":28.4},{"$f":"'SMI Analyse KGV'!M129","v":21.11},{"$f":"'SMI Analyse KGV'!N129","v":31.79},{"$f":"'SMI Analyse KGV'!O129","v":34.98},{"$f":"'SMI Analyse KGV'!P129","v":49.33},{"$f":"'SMI Analyse KGV'!Q129","v":120.09},{"$f":"'SMI Analyse KGV'!R129","v":42.09},{"$f":"'SMI Analyse KGV'!S129","v":41.89},{"$f":"'SMI Analyse KGV'!T129","v":72.29},{"$f":"'SMI Analyse KGV'!U129","v":59},{"$f":"'SMI Analyse KGV'!V127","v":5.66},{"$f":"'SMI Analyse KGV'!W127","v":8.04},{"$f":"'SMI Analyse KGV'!X129","v":9.01},{"$f":"LOOKUP(D128,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":373},null,null,null,{"$f":"'SMI Analyse KGV'!D129","v":46.801},null,{"$f":"AC128/Y128*100","v":12.5471849865952},null,{"$f":"AE128-$N$5","v":12.0471849865952},{"$f":"AG128","v":12.0471849865952}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B131","v":"SGS N"},{"$f":"'SMI Analyse KGV'!C131","v":"SGSN"},{"$f":"'SMI Analyse KGV'!E218","v":0},{"$f":"'SMI Analyse KGV'!F218","v":0},{"$f":"'SMI Analyse KGV'!G218","v":0},{"$f":"'SMI Analyse KGV'!H218","v":0},{"$f":"'SMI Analyse KGV'!I218","v":0},{"$f":"'SMI Analyse KGV'!J218","v":0},{"$f":"'SMI Analyse KGV'!K218","v":0},{"$f":"'SMI Analyse KGV'!L131","v":2.9004},{"$f":"'SMI Analyse KGV'!M131","v":3.1136},{"$f":"'SMI Analyse KGV'!N131","v":3.266},{"$f":"'SMI Analyse KGV'!O131","v":2.878},{"$f":"'SMI Analyse KGV'!P131","v":2.8588},{"$f":"'SMI Analyse KGV'!Q131","v":3.2908},{"$f":"'SMI Analyse KGV'!R131","v":3.3728},{"$f":"'SMI Analyse KGV'!S131","v":3.4872},{"$f":"'SMI Analyse KGV'!T131","v":2.5528},{"$f":"'SMI Analyse KGV'!U131","v":3.2716},{"$f":"'SMI Analyse KGV'!V129","v":20.03},{"$f":"'SMI Analyse KGV'!W129","v":19.3},{"$f":"'SMI Analyse KGV'!X131","v":3.1},{"$f":"LOOKUP(D130,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":80.26},null,null,null,{"$f":"'SMI Analyse KGV'!D131","v":3.09588},null,{"$f":"AC130/Y130*100","v":3.85731373037628},null,{"$f":"AE130-$N$5","v":3.35731373037628},{"$f":"AG130","v":3.35731373037628}]
[]
[null,{"$f":"'SMI Analyse KGV'!A133","v":"!"},{"$f":"'SMI Analyse KGV'!B133","v":"SIG Group"},{"$f":"'SMI Analyse KGV'!C133","v":"SIGN"},{"$f":"'SMI Analyse KGV'!E220","v":0},{"$f":"'SMI Analyse KGV'!F220","v":0},{"$f":"'SMI Analyse KGV'!G220","v":0},{"$f":"'SMI Analyse KGV'!H220","v":0},{"$f":"'SMI Analyse KGV'!I220","v":0},{"$f":"'SMI Analyse KGV'!J220","v":0},{"$f":"'SMI Analyse KGV'!K220","v":0},{"$f":"'SMI Analyse KGV'!L133","v":0},{"$f":"'SMI Analyse KGV'!M133","v":0},{"$f":"'SMI Analyse KGV'!N133","v":0},{"$f":"'SMI Analyse KGV'!O133","v":0},{"$f":"'SMI Analyse KGV'!P133","v":0},{"$f":"'SMI Analyse KGV'!Q133","v":-0.5},{"$f":"'SMI Analyse KGV'!R133","v":-0.4},{"$f":"'SMI Analyse KGV'!S133","v":0.37},{"$f":"'SMI Analyse KGV'!T133","v":0.23},{"$f":"'SMI Analyse KGV'!U133","v":0.51},{"$f":"'SMI Analyse KGV'!V131","v":3.1468},{"$f":"'SMI Analyse KGV'!W131","v":3},{"$f":"'SMI Analyse KGV'!X133","v":0.48},{"$f":"LOOKUP(D132,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":15.71},null,null,null,{"$f":"'SMI Analyse KGV'!D133","v":0.143},null,{"$f":"AC132/Y132*100","v":0.910248249522597},null,{"$f":"AE132-$N$5","v":0.410248249522597},{"$f":"AG132","v":0.410248249522597}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B135","v":"Straumann"},{"$f":"'SMI Analyse KGV'!C135","v":"STMN"},{"$f":"'SMI Analyse KGV'!E222","v":0},{"$f":"'SMI Analyse KGV'!F222","v":0},{"$f":"'SMI Analyse KGV'!G222","v":0},{"$f":"'SMI Analyse KGV'!H222","v":0},{"$f":"'SMI Analyse KGV'!I222","v":0},{"$f":"'SMI Analyse KGV'!J222","v":0},{"$f":"'SMI Analyse KGV'!K222","v":0},{"$f":"'SMI Analyse KGV'!L135","v":0.24},{"$f":"'SMI Analyse KGV'!M135","v":0.65},{"$f":"'SMI Analyse KGV'!N135","v":1.015},{"$f":"'SMI Analyse KGV'!O135","v":0.452},{"$f":"'SMI Analyse KGV'!P135","v":1.468},{"$f":"'SMI Analyse KGV'!Q135","v":1.8},{"$f":"'SMI Analyse KGV'!R135","v":1.72},{"$f":"'SMI Analyse KGV'!S135","v":1.93},{"$f":"'SMI Analyse KGV'!T135","v":0.57},{"$f":"'SMI Analyse KGV'!U135","v":2.48},{"$f":"'SMI Analyse KGV'!V133","v":0.1},{"$f":"'SMI Analyse KGV'!W133","v":0.64},{"$f":"'SMI Analyse KGV'!X135","v":2.87},{"$f":"LOOKUP(D134,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":101.9},null,null,null,{"$f":"'SMI Analyse KGV'!D135","v":1.755},null,{"$f":"AC134/Y134*100","v":1.72227674190383},null,{"$f":"AE134-$N$5","v":1.22227674190383},{"$f":"AG134","v":1.22227674190383}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B137","v":"Sulzer"},{"$f":"'SMI Analyse KGV'!C137","v":"SUN"},{"$f":"'SMI Analyse KGV'!E224","v":0},{"$f":"'SMI Analyse KGV'!F224","v":0},{"$f":"'SMI Analyse KGV'!G224","v":0},{"$f":"'SMI Analyse KGV'!H224","v":0},{"$f":"'SMI Analyse KGV'!I224","v":0},{"$f":"'SMI Analyse KGV'!J224","v":0},{"$f":"'SMI Analyse KGV'!K224","v":0},{"$f":"'SMI Analyse KGV'!L137","v":8.83},{"$f":"'SMI Analyse KGV'!M137","v":6.86},{"$f":"'SMI Analyse KGV'!N137","v":8.1},{"$f":"'SMI Analyse KGV'!O137","v":2.16},{"$f":"'SMI Analyse KGV'!P137","v":1.72},{"$f":"'SMI Analyse KGV'!Q137","v":2.42},{"$f":"'SMI Analyse KGV'!R137","v":3.53},{"$f":"'SMI Analyse KGV'!S137","v":4.48},{"$f":"'SMI Analyse KGV'!T137","v":2.44},{"$f":"'SMI Analyse KGV'!U137","v":4.03},{"$f":"'SMI Analyse KGV'!V135","v":2.72},{"$f":"'SMI Analyse KGV'!W135","v":1.54},{"$f":"'SMI Analyse KGV'!X137","v":7.64},{"$f":"LOOKUP(D136,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":137.2},null,null,null,{"$f":"'SMI Analyse KGV'!D137","v":3.592},null,{"$f":"AC136/Y136*100","v":2.61807580174927},null,{"$f":"AE136-$N$5","v":2.11807580174927},{"$f":"AG136","v":2.11807580174927}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B139","v":"Swatch Group"},{"$f":"'SMI Analyse KGV'!C139","v":"UHR"},{"$f":"'SMI Analyse KGV'!E226","v":0},{"$f":"'SMI Analyse KGV'!F226","v":0},{"$f":"'SMI Analyse KGV'!G226","v":0},{"$f":"'SMI Analyse KGV'!H226","v":0},{"$f":"'SMI Analyse KGV'!I226","v":0},{"$f":"'SMI Analyse KGV'!J226","v":0},{"$f":"'SMI Analyse KGV'!K226","v":0},{"$f":"'SMI Analyse KGV'!L139","v":29.62},{"$f":"'SMI Analyse KGV'!M139","v":35.38},{"$f":"'SMI Analyse KGV'!N139","v":25.47},{"$f":"'SMI Analyse KGV'!O139","v":20.05},{"$f":"'SMI Analyse KGV'!P139","v":10.68},{"$f":"'SMI Analyse KGV'!Q139","v":13.85},{"$f":"'SMI Analyse KGV'!R139","v":16.13},{"$f":"'SMI Analyse KGV'!S139","v":14.17},{"$f":"'SMI Analyse KGV'!T139","v":-0.99},{"$f":"'SMI Analyse KGV'!U139","v":14.77},{"$f":"'SMI Analyse KGV'!V137","v":0.83},{"$f":"'SMI Analyse KGV'!W137","v":6.67},{"$f":"'SMI Analyse KGV'!X139","v":3.74},{"$f":"LOOKUP(D138,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":142.7},null,null,null,{"$f":"'SMI Analyse KGV'!D139","v":12.471},null,{"$f":"AC138/Y138*100","v":8.73931324456903},null,{"$f":"AE138-$N$5","v":8.23931324456903},{"$f":"AG138","v":8.23931324456903}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B141","v":"Swiss Prime Site"},{"$f":"'SMI Analyse KGV'!C141","v":"SPSN"},{"$f":"'SMI Analyse KGV'!E228","v":0},{"$f":"'SMI Analyse KGV'!F228","v":0},{"$f":"'SMI Analyse KGV'!G228","v":0},{"$f":"'SMI Analyse KGV'!H228","v":0},{"$f":"'SMI Analyse KGV'!I228","v":0},{"$f":"'SMI Analyse KGV'!J228","v":0},{"$f":"'SMI Analyse KGV'!K228","v":0},{"$f":"'SMI Analyse KGV'!L141","v":3.6},{"$f":"'SMI Analyse KGV'!M141","v":3.69},{"$f":"'SMI Analyse KGV'!N141","v":3.9},{"$f":"'SMI Analyse KGV'!O141","v":3.87},{"$f":"'SMI Analyse KGV'!P141","v":4.17},{"$f":"'SMI Analyse KGV'!Q141","v":3.88},{"$f":"'SMI Analyse KGV'!R141","v":3.95},{"$f":"'SMI Analyse KGV'!S141","v":4.14},{"$f":"'SMI Analyse KGV'!T141","v":6.27},{"$f":"'SMI Analyse KGV'!U141","v":3.87},{"$f":"'SMI Analyse KGV'!V139","v":15.56},{"$f":"'SMI Analyse KGV'!W139","v":16.75},{"$f":"'SMI Analyse KGV'!X141","v":4.52},{"$f":"LOOKUP(D140,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":112.9},null,null,null,{"$f":"'SMI Analyse KGV'!D141","v":4.259},null,{"$f":"AC140/Y140*100","v":3.77236492471213},null,{"$f":"AE140-$N$5","v":3.27236492471213},{"$f":"AG140","v":3.27236492471213}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B143","v":"Tecan Group"},{"$f":"'SMI Analyse KGV'!C143","v":"TECN"},{"$f":"'SMI Analyse KGV'!E232","v":0},{"$f":"'SMI Analyse KGV'!F232","v":0},{"$f":"'SMI Analyse KGV'!G232","v":0},{"$f":"'SMI Analyse KGV'!H232","v":0},{"$f":"'SMI Analyse KGV'!I232","v":0},{"$f":"'SMI Analyse KGV'!J232","v":0},{"$f":"'SMI Analyse KGV'!K232","v":0},{"$f":"'SMI Analyse KGV'!L143","v":3.9},{"$f":"'SMI Analyse KGV'!M143","v":4.2},{"$f":"'SMI Analyse KGV'!N143","v":3.63},{"$f":"'SMI Analyse KGV'!O143","v":5.06},{"$f":"'SMI Analyse KGV'!P143","v":4.74},{"$f":"'SMI Analyse KGV'!Q143","v":5.73},{"$f":"'SMI Analyse KGV'!R143","v":6.02},{"$f":"'SMI Analyse KGV'!S143","v":6.18},{"$f":"'SMI Analyse KGV'!T143","v":8.69},{"$f":"'SMI Analyse KGV'!U143","v":9.88},{"$f":"'SMI Analyse KGV'!V141","v":4.97},{"$f":"'SMI Analyse KGV'!W141","v":2.95},{"$f":"'SMI Analyse KGV'!X143","v":5.29},{"$f":"LOOKUP(D142,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":151.3},null,null,null,{"$f":"'SMI Analyse KGV'!D143","v":7.136},null,{"$f":"AC142/Y142*100","v":4.71645736946464},null,{"$f":"AE142-$N$5","v":4.21645736946464},{"$f":"AG142","v":4.21645736946464}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B145","v":"Temenos"},{"$f":"'SMI Analyse KGV'!C145","v":"TEMN"},{"$f":"'SMI Analyse KGV'!E234","v":0},{"$f":"'SMI Analyse KGV'!F234","v":0},{"$f":"'SMI Analyse KGV'!G234","v":0},{"$f":"'SMI Analyse KGV'!H234","v":0},{"$f":"'SMI Analyse KGV'!I234","v":0},{"$f":"'SMI Analyse KGV'!J234","v":0},{"$f":"'SMI Analyse KGV'!K234","v":0},{"$f":"'SMI Analyse KGV'!L145","v":0.34},{"$f":"'SMI Analyse KGV'!M145","v":0.92},{"$f":"'SMI Analyse KGV'!N145","v":1.24},{"$f":"'SMI Analyse KGV'!O145","v":0.97},{"$f":"'SMI Analyse KGV'!P145","v":1.66},{"$f":"'SMI Analyse KGV'!Q145","v":1.95},{"$f":"'SMI Analyse KGV'!R145","v":2.38},{"$f":"'SMI Analyse KGV'!S145","v":2.56},{"$f":"'SMI Analyse KGV'!T145","v":2.28},{"$f":"'SMI Analyse KGV'!U145","v":2.21},{"$f":"'SMI Analyse KGV'!V143","v":9.47},{"$f":"'SMI Analyse KGV'!W143","v":10.3},{"$f":"'SMI Analyse KGV'!X145","v":2.22},{"$f":"LOOKUP(D144,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":58.7},null,null,null,{"$f":"'SMI Analyse KGV'!D145","v":1.943},null,{"$f":"AC144/Y144*100","v":3.31005110732538},null,{"$f":"AE144-$N$5","v":2.81005110732538},{"$f":"AG144","v":2.81005110732538}]
[]
[null,null,{"$f":"'SMI Analyse KGV'!B147","v":"VAT Group"},{"$f":"'SMI Analyse KGV'!C147","v":"VACN"},{"$f":"'SMI Analyse KGV'!E236","v":0},{"$f":"'SMI Analyse KGV'!F236","v":0},{"$f":"'SMI Analyse KGV'!G236","v":0},{"$f":"'SMI Analyse KGV'!H236","v":0},{"$f":"'SMI Analyse KGV'!I236","v":0},{"$f":"'SMI Analyse KGV'!J236","v":0},{"$f":"'SMI Analyse KGV'!K236","v":0},{"$f":"'SMI Analyse KGV'!L147","v":0},{"$f":"'SMI Analyse KGV'!M147","v":0},{"$f":"'SMI Analyse KGV'!N147","v":0.89},{"$f":"'SMI Analyse KGV'!O147","v":0.34},{"$f":"'SMI Analyse KGV'!P147","v":2.43},{"$f":"'SMI Analyse KGV'!Q147","v":3.86},{"$f":"'SMI Analyse KGV'!R147","v":4.53},{"$f":"'SMI Analyse KGV'!S147","v":2.5},{"$f":"'SMI Analyse KGV'!T147","v":4.27},{"$f":"'SMI Analyse KGV'!U147","v":7.24},{"$f":"'SMI Analyse KGV'!V145","v":1.52},{"$f":"'SMI Analyse KGV'!W145","v":1.68},{"$f":"'SMI Analyse KGV'!X147","v":7.06},{"$f":"LOOKUP(D146,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":294.9},null,null,null,{"$f":"'SMI Analyse KGV'!D147","v":4.879},null,{"$f":"AC146/Y146*100","v":1.65445913869108},null,{"$f":"AE146-$N$5","v":1.15445913869108},{"$f":"AG146","v":1.15445913869108}]
[]
[null,null,"Zehnder","ZEHN",null,null,null,null,null,null,null,null,null,{"$f":"'SMI Analyse KGV'!N149","v":2.66},{"$f":"'SMI Analyse KGV'!O149","v":0.01},{"$f":"'SMI Analyse KGV'!P149","v":1.9},{"$f":"'SMI Analyse KGV'!Q149","v":1.49},{"$f":"'SMI Analyse KGV'!R149","v":2.29},{"$f":"'SMI Analyse KGV'!S149","v":2.93},{"$f":"'SMI Analyse KGV'!T149","v":3.57},{"$f":"'SMI Analyse KGV'!U149","v":5.55},{"$f":"'SMI Analyse KGV'!V147","v":10.22},{"$f":"'SMI Analyse KGV'!W147","v":6.34},{"$f":"'SMI Analyse KGV'!X149","v":0.15},{"$f":"LOOKUP(D148,Daten!$C$2:$C$300,Daten!$E$2:$E$500)","v":54.1},null,null,null,{"$f":"'SMI Analyse KGV'!D149","v":2.648},null,{"$f":"AC148/Y148*100","v":4.89463955637708},null,{"$f":"AE148-$N$5","v":4.39463955637708},{"$f":"AG148","v":4.39463955637708}]

{"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":258,"n_cols":26,"rows_kept":258,"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",3186826,21.2,null,null,20250416,21.2,null,0,0,0,0,"CHF",20240513,31.2,20250416,21.2,20070703,null,"XSWX","RS","GB",0,21.33]
["ABB LTD N","CH0012221716","ABBN",1222171,43.25,43.47,42.81,20250425,42.31,43.15,2681634,141000,226339,3048973,"CHF",20250124,54,20250407,37.25,20201207,null,"XSWX","RS","CH",0,46.71]
["ABB LTD N 2. LINIE","CH0357679619","ABBNE",35767961,43.37,43.37,42.88,20250425,42.29,43.34,122328,0,0,122328,"CHF",20250124,54.06,20250407,37.35,20250210,20260128,"XSWX","RS","CH",0,46.53]
["ABBOTT LABOR","US0028241000","ABT",903037,106,null,null,20250408,106,null,0,0,0,0,"CHF",20250408,104,20240815,92,19951208,null,"XSWX","RS","US",0,104]
["ACCELLERON N","CH1169360919","ACLN",116936091,42.9,43.26,41.92,20250425,41.9,42.1,216005,0,21078,237083,"CHF",20241111,51.6,20250407,30,20221003,null,"XSWX","RS","CH",0,41.71]
["ADECCO N","CH0012138605","ADEN",1213860,21.68,22.26,21.52,20250425,21.74,21.9,575623,94500,40266,710389,"CHF",20240516,36.62,20250409,19.67,20201207,null,"XSWX","RS","CH",0,24.27]
["ADVAL TECH N","CH0008967926","ADVN",896792,55.5,null,null,20250424,55.5,null,0,0,0,0,"CHF",20240709,100,20250423,53,19980604,null,"XSWX","RS","CH",0,64.01]
["ADDEX N","CH0029850754","ADXN",2985075,0.0574,0.0574,0.0514,20250425,0.0504,0.0558,429334,0,0,429334,"CHF",20241022,0.1095,20250409,0.0472,20070522,null,"XSWX","RS","CH",0,0.06]
["MONTANA N","CH1110425654","AERO",111042565,15.08,15.16,14.8,20250425,14.8,14.92,19017,0,4441,23458,"CHF",20240926,21.45,20250409,13.3,20210512,null,"XSWX","RS","CH",0,16.43]
["AEVIS N","CH0478634105","AEVS",47863410,13.55,13.6,13.4,20250425,13.3,13.5,871,0,0,871,"CHF",20240703,16.5,20250403,11.75,20190607,null,"XSWX","RS","CH",0,13.21]
["ALUFLEXPACK N","CH0453226893","AFP",45322689,15.65,null,null,20250424,15.65,null,0,0,0,0,"CHF",20250220,16.05,20240805,14.15,20190628,null,"XSWX","RS","CH",0,15.81]
["AIRESIS N","CH0010947627","AIRE",1094762,0.0845,null,null,20250423,0.0845,null,0,0,0,0,"CHF",20240510,0.52,20241205,0.04,20000717,null,"XSWX","RS","CH",0,0.09]
["ALCON N","CH0432492467","ALC",43249246,78.52,79.2,78.24,20250425,77.6,78.44,583908,21200,28529,633637,"CHF",20250226,87,20250407,67.34,20201207,null,"XSWX","RS","CH",0,79.12]
["ALLREAL N","CH0008837566","ALLN",883756,184,185.4,183.2,20250425,185.2,184.6,35639,0,13110,48749,"CHF",20250422,186.2,20240429,147.8,20000303,null,"XSWX","RS","CH",0,176.38]
["ALPINE SELECT N","CH0019199550","ALPN",1919955,7.35,null,null,20250424,7.35,null,0,0,0,0,"CHF",20240617,8.1,20250407,6.9,20040902,null,"XSWX","RS","CH",0,7.42]
["ALPINE SELECT N 2. LINIE","CH1298734877","ALPNE",129873487,7.35,null,null,20250423,7.35,null,0,0,0,0,"CHF",20241018,7.7,20250414,7.3,20231027,20250530,"XSWX","RS","CH",0,7.3]
["ALSO N","CH0024590272","ALSN",2459027,242.5,242.5,239,20250425,238.5,240,3981,0,1656,5637,"CHF",20240709,282,20250407,196.4,20060323,null,"XSWX","RS","CH",0,254.16]
["ams-OSRAM","AT0000A3EPA4","AMS",137918297,6.94,7.01,6.715,20250425,6.685,6.775,611165,0,28183,639348,"CHF",20241001,12,20250409,4.94,20240930,null,"XSWX","BS","AT",0,7.76]
["APG SGA N","CH0019107025","APGN",1910702,234,236,232,20250425,232,235,2865,0,6,2871,"CHF",20250425,236,20241122,188,20040818,null,"XSWX","RS","CH",0,217.71]
["ARBONIA N","CH0110240600","ARBN",11024060,11.46,11.5,11.24,20250425,11.18,11.3,49967,0,1010,50977,"CHF",20240527,13.52,20250407,8,20100422,null,"XSWX","RS","CH",0,11.28]
["ARYZTA N","CH0043238366","ARYN",4323836,2.05,2.062,2.02,20250425,2.024,2.03,2114050,0,379995,2494045,"CHF",20250425,2.062,20241119,1.443,20180924,null,"XSWX","RS","CH",0,1.89]
["ASCOM N","CH0011339204","ASCN",1133920,3.02,3.06,3.02,20250425,3.005,3.02,14473,0,187,14660,"CHF",20240528,8.23,20250407,2.815,20001108,null,"XSWX","RS","CH",0,3.51]
["ASMALLWORLD N","CH0404880129","ASWN",40488012,1.15,1.15,1.07,20250425,1.09,1.07,11717,0,0,11717,"CHF",20240527,1.68,20250407,1.01,20180320,null,"XSWX","RS","CH",0,1.2]
["AUTONEUM N","CH0127480363","AUTN",12748036,121,121,119.2,20250425,118.8,119.6,3275,0,40,3315,"CHF",20240516,154.2,20250407,95.1,20110513,null,"XSWX","RS","CH",0,120.2]
["AVOLTA N","CH0023405456","AVOL",2340545,37.2,37.74,37.02,20250425,37.2,37.5,131093,0,10108,141201,"CHF",20250214,42.66,20250407,27.5,20190410,null,"XSWX","RS","CH",0,38.7]
["JULIUS BAER N","CH0102484968","BAER",10248496,52.02,52.48,51.74,20250425,51.66,52.04,401376,30000,33197,464573,"CHF",20250131,65.04,20240805,43.75,20201207,null,"XSWX","RS","CH",0,56.78]
["BALOISE N","CH0012410517","BALN",1241051,184.2,188.6,179.2,20250425,194.6,188.5,342647,0,25594,368241,"CHF",20250424,196.4,20240502,138.1,20180924,null,"XSWX","RS","CH",0,179.68]
["BACHEM N","CH1176493729","BANB",117649372,49.52,49.92,49.1,20250425,49.06,49.5,74532,0,16652,91184,"CHF",20240521,91.65,20250407,43.34,20220505,null,"XSWX","RS","CH",0,54.39]
["BARRY CALLEBAUT N","CH0009002962","BARN",900296,765,784.5,759,20250425,760,764.5,20212,0,1770,21982,"CHF",20240522,1627,20250411,707.5,19980615,null,"XSWX","RS","CH",0,993.82]
["BELLEVUE GROUP N","CH0028422100","BBN",2842210,8.6,8.74,8.4,20250425,8.3,8.4,25428,0,0,25428,"CHF",20240510,20.3,20250407,7.52,20070115,null,"XSWX","RS","CH",0,10.73]
["BC GENEVE N","CH0350494719","BCGE",35049471,245,250,241,20250425,246,247,2565,0,20,2585,"CHF",20240430,303,20250423,233,20170202,null,"XSWX","RS","CH",0,257.46]
["BURCKHARDT N","CH0025536027","BCHN",2553602,536,538,531,20250425,532,535,3833,175,961,4969,"CHF",20250124,710,20250407,480,20060626,null,"XSWX","RS","CH",0,602.68]
["BC JURA N","CH0350665672","BCJ",35066567,59.5,61.5,59.5,20250425,61,61.5,195,0,0,195,"CHF",20240506,65,20241128,51.5,20170505,null,"XSWX","RS","CH",0,58.31]
["BC VAUD N","CH0531751755","BCVN",53175175,98.65,100.2,98.45,20250425,99.7,99.5,51746,0,1239,52985,"CHF",20250424,100.4,20241212,79.15,20200528,null,"XSWX","RS","CH",0,95.15]
["BELIMO N","CH1101098163","BEAN",110109816,645,646,625,20250425,621,627,26456,0,984,27440,"CHF",20250124,721.5,20240610,403.6,20210407,null,"XSWX","RS","CH",0,590.31]
["BEKB / BCBE N","CH0009691608","BEKN",969160,253,253,251,20250425,251.5,252,6240,0,103,6343,"CHF",20250425,253,20240911,226,20000802,null,"XSWX","RS","CH",0,245.55]
["BELL FOOD GROUP N","CH0315966322","BELL",31596632,263,263,260.5,20250425,263,263,889,0,21,910,"CHF",20240531,284.5,20250307,236.5,20160428,null,"XSWX","RS","CH",0,253.45]
["BB BIOTECH N","CH0038389992","BION",3838999,28.75,28.8,28.15,20250425,28.25,28.6,99877,0,79,99956,"CHF",20240729,44.15,20250407,24.35,20080422,null,"XSWX","RS","CH",0,32.97]
["BioVersys N","CH0210362643","BIOV",21036264,34.1,34.4,34.1,20250425,34.1,34.4,434,0,0,434,"CHF",20250207,37,20250409,33.1,20250207,null,"XSWX","RS","CH",0,35.4]
["BKW N","CH0130293662","BKW",13029366,157,157.8,156.5,20250425,157.1,156.9,22623,0,1496,24119,"CHF",20250404,166.1,20240430,134.7,20111212,null,"XSWX","RS","CH",0,153.47]
["BASELLAND KB PS","CH0001473559","BLKB",147355,880,882,870,20250425,880,882,810,0,80,890,"CHF",20250327,956,20240625,834,19960802,null,"XSWX","PC","CH",0,908.93]
["BOSSARD N","CH0238627142","BOSN",23862714,178.2,178.4,172.2,20250425,170.8,172.2,9586,0,3944,13530,"CHF",20241001,240.5,20250422,166.2,20140414,null,"XSWX","RS","CH",0,191.84]
["BURKHALTER N","CH0212255803","BRKN",21225580,121.8,121.8,119,20250425,120,119.8,30587,5000,182,35769,"CHF",20250425,121.8,20250407,81,20130529,null,"XSWX","RS","CH",0,106.62]
["BASLER KB PS","CH0009236461","BSKP",923646,73.6,73.8,72,20250425,73.6,73.2,18031,0,352,18383,"CHF",20250327,80.8,20240613,63,19980710,null,"XSWX","PC","CH",0,75.36]
["BASILEA N","CH0011432447","BSLN",1143244,43.1,43.5,42.95,20250425,43.1,43.2,15593,0,455,16048,"CHF",20250319,48.75,20240805,36.75,20040325,null,"XSWX","RS","CH",0,44.17]
["BUCHER N","CH0002432174","BUCN",243217,346.5,347,342.5,20250425,342.5,344.5,12010,151,265,12426,"CHF",20250303,399.5,20250407,275,20050504,null,"XSWX","RS","CH",0,364.39]
["BVZ HOL N","CH0008207356","BVZN",820735,930,950,930,20250425,950,950,17,0,0,17,"CHF",20240513,1050,20241220,850,19990819,null,"XSWX","RS","CH",0,941.54]
["BYSTRONIC AG","CH0244017502","BYS",24401750,242,243.5,239.5,20250425,240,241.5,374,0,41,415,"CHF",20240528,470,20250423,223.5,20140714,null,"XSWX","RS","CH",0,289.64]
["CALIDA N","CH0126639464","CALN",12663946,15.82,16.32,15.54,20250425,16.26,16.32,8082,0,346,8428,"CHF",20240920,32.4,20250417,15.36,20110418,null,"XSWX","RS","CH",0,19.36]
["RICHEMONT N","CH0210483332","CFR",21048333,146.5,148.1,145.1,20250425,145.25,147,649576,57707,54526,761809,"CHF",20250214,187.55,20240923,112.8,20201207,null,"XSWX","RS","CH",0,160.46]
["CIE FIN TR I","CH0014345117","CFT",1434511,215,217,212,20250425,214,214,3307,0,103,3410,"CHF",20250425,217,20240603,130.5,20020704,null,"XSWX","BS","CH",0,197.56]
["CIE FIN TR I 2. LINIE","CH1270609584","CFTE",127060958,216,218,216,20250425,215,218,425,0,0,425,"CHF",20250425,218,20240808,138.5,20230821,20260529,"XSWX","BS","CH",0,198.89]
["Cham Swiss Prop. N","CH0524026959","CHAM",52402695,22,22,21.9,20250425,21.9,21.9,27941,0,275,28216,"CHF",20250404,22.2,20240815,15.65,20200612,null,"XSWX","RS","CH",0,21.68]
["CICOR TECH N","CH0008702190","CICN",870219,101.5,102,98,20250425,99.2,99.2,27205,0,1906,29111,"CHF",20250425,102,20240515,48.5,19980424,null,"XSWX","RS","CH",0,85.57]
["CI COM SA","CH0001625810","CIE",162581,0.665,null,null,20250417,0.665,null,0,0,0,0,"CHF",20240507,1.32,20250224,0.47,19960802,null,"XSWX","BS","CH",0,0.62]
["CLARIANT N","CH0012142631","CLN",1214263,9.085,9.09,8.92,20250425,8.87,8.95,1257391,316000,195749,1769140,"CHF",20240527,15.15,20250407,6.7,20201207,null,"XSWX","RS","CH",0,9.74]
["COLTENE N","CH0025343259","CLTN",2534325,60.6,61.5,60,20250425,62.7,60.7,3799,0,146,3945,"CHF",20250326,64.2,20240805,44.1,20060623,null,"XSWX","RS","CH",1000,57.63]
["CEMBRA MONEY BANK N","CH0225173167","CMBN",22517316,100.8,101.8,99.35,20250425,99.95,100.1,93669,0,10669,104338,"CHF",20250425,101.8,20240508,69.85,20131030,null,"XSWX","RS","CH",0,96.15]
["COSMO PHARM N","NL0011832936","COPN",32590356,47.65,47.8,47.15,20250425,47.3,47.3,11873,0,2169,14042,"CHF",20240902,80.6,20250409,44.95,20160518,null,"XSWX","RS","NL",0,57.03]
["COMET N","CH0360826991","COTN",36082699,216.6,217.6,213.8,20250425,213.8,217.2,16623,0,724,17347,"CHF",20240716,389,20250407,171.2,20170426,null,"XSWX","RS","CH",0,231.98]
["CASTLE PRIVATE N","CH0048854746","CPEN",4885474,4.1,4.1,4.08,20250425,4.1,4.1,16324,0,0,16324,"CHF",20240503,5.1,20241121,3.64,20081216,null,"XSWX","RS","CH",0,3.99]
["CPHG N","CH0001624714","CPHN",162471,66.2,66.2,64,20250425,65.6,65,850,0,107,957,"CHF",20240624,93.2,20250407,50.2,20010611,null,"XSWX","RS","CH",0,71.29]
["CURATIS N","CH1330780979","CURN",133078097,10.2,10.3,10.2,20250425,10.4,10.3,54,0,0,54,"CHF",20241115,18.2,20240823,5,20240426,null,"XSWX","RS","CH",0,10.95]
["DAETWYLER I","CH0030486770","DAE",3048677,121,121,116,20250425,115.8,116,22197,3632,1226,27055,"CHF",20240517,204,20250409,104,20070706,null,"XSWX","BS","CH",0,123.15]
["DOTTIKON ES N","CH0582581713","DESN",58258171,189.4,190,188.2,20250425,186.2,189.2,2843,0,43,2886,"CHF",20240527,270,20250407,151,20201204,null,"XSWX","RS","CH",0,193.68]
["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",12667353,60.1,60.3,58.9,20250425,58.5,58.9,84820,0,6935,91755,"CHF",20250325,73.7,20250407,53.5,20120320,null,"XSWX","RS","CH",0,67.47]
["DOCMORRIS N","CH0042615283","DOCM",4261528,20.82,21.68,20.6,20250425,20.84,20.88,130123,0,4031,134154,"CHF",20240430,86.9,20250313,14.9,20170706,null,"XSWX","RS","CH",0,18.99]
["dormakaba N","CH0011795959","DOKA",1179595,662,663,649,20250425,647,649,3454,70,311,3835,"CHF",20250225,725,20240626,455.5,20010212,null,"XSWX","RS","CH",0,666.39]
["EEII I","CH0007162958","EEII",716295,2.48,null,null,20250331,2.48,null,0,0,0,0,"CHF",20250307,3.2,20250129,1.2,19990122,null,"XSWX","BS","CH",0,2.26]
["EFG INTERNATIONAL N","CH0022268228","EFGN",2226822,12.02,12.08,11.86,20250425,11.84,11.86,275126,0,4436,279562,"CHF",20250219,14.9,20250407,9.39,20051007,null,"XSWX","RS","CH",0,13.15]
["ELMA ELECTRONIC N","CH0005319162","ELMN",531916,1100,null,null,20250417,1100,null,0,0,0,0,"CHF",20250417,1100,20240521,980,19961204,null,"XSWX","RS","CH",0,1078.37]
["EMMI N","CH0012829898","EMMN",1282989,788,803,782,20250425,782,803,2900,0,281,3181,"CHF",20240523,950,20250114,709,20041206,null,"XSWX","RS","CH",0,805.29]
["EMS-CHEMIE N","CH0016440353","EMSN",1644035,596,597.5,592,20250425,591,593.5,8983,2370,243,11596,"CHF",20240709,785,20250407,536.5,20100401,null,"XSWX","RS","CH",0,616.24]
["EPH EUROPEAN PROPERTY","CY0109992111","EPH",117016316,29,null,null,20250318,29,null,0,0,0,0,"EUR",20250318,29.6,20241227,20,20220610,null,"XSWX","RS","CY",0,29.6]
["EPIC N","CH0516131684","EPIC",51613168,78,79.4,77,20250425,77,77,2137,26220,0,28357,"CHF",20250328,82,20240527,69.4,20220525,null,"XSWX","RS","CH",0,78.05]
["EDISUN POWER EUROPE N","CH0024736404","ESUN",2473640,42.6,43,42.6,20250425,42.8,43,89,0,0,89,"CHF",20240506,101,20241107,35,20080926,null,"XSWX","RS","CH",0,50.91]
["EVOLVA N","CH1262055788","EVE",126205578,1.1,1.175,1.1,20250425,1.18,1.175,1942,0,0,1942,"CHF",20250210,1.69,20241014,0.75,20230426,null,"XSWX","RS","CH",0,1.27]
["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",31941693,206.8,208.2,205.2,20250425,205,205.8,37396,0,3516,40912,"CHF",20250213,230,20240502,183.4,20160506,null,"XSWX","RS","CH",0,213.48]
["FORBO N","CH0003541510","FORN",354151,782,787,777,20250425,777,787,1224,0,57,1281,"CHF",20240527,1112,20250409,669,19960802,null,"XSWX","RS","CH",0,831.23]
["Fundamenta Real Estate N","CH0045825517","FREN",4582551,17.05,17.3,17,20250425,17.2,17.3,17106,0,455,17561,"CHF",20250407,17.9,20240614,15.2,20181206,null,"XSWX","RS","CH",0,17.21]
["FEINTOOL N","CH0009320091","FTON",932009,10.8,10.8,10.3,20250425,10.5,10.5,2252,0,68,2320,"CHF",20240708,19.5,20250417,9.82,19980817,null,"XSWX","RS","CH",0,12.01]
["Galderma Group N","CH1335392721","GALD",133539272,93.25,93.25,90.05,20250425,90,90.85,429386,17726,24951,472063,"CHF",20250206,119.6,20240726,64.75,20240322,null,"XSWX","RS","CH",0,95.54]
["GALENICA N","CH0360674466","GALE",36067446,84.05,84.55,83.05,20250425,83.6,83.5,74868,0,12745,87613,"CHF",20250311,86.7,20240502,69.75,20170407,null,"XSWX","RS","CH",0,81.15]
["GAM N","CH0102659627","GAM",10265962,0.1045,0.1065,0.0982,20250425,0.1025,0.103,335772,0,0,335772,"CHF",20240502,0.2975,20241219,0.0568,20100621,null,"XSWX","RS","CH",0,0.1]
["GAVAZZI N","CH1278877563","GAV",127887756,192.5,192.5,192.5,20250425,194,192.5,19,0,0,19,"CHF",20240611,320,20250122,182,20230803,null,"XSWX","RS","CH",0,201.13]
["GEBERIT N","CH0030170408","GEBN",3017040,556.6,561,555,20250425,554.6,555,75213,38,2079,77330,"CHF",20250314,597.2,20250116,486.5,20201207,null,"XSWX","RS","CH",0,545.98]
["GEBERIT N 2. LINIE","CH0358541057","GEBNE",35854105,561,561,557.8,20250425,553.6,559.2,600,0,0,600,"CHF",20250306,594.8,20250116,488,20240902,20260902,"XSWX","RS","CH",0,534.95]
["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",116915100,59.45,59.45,58.55,20250425,58.2,58.8,137278,0,3992,141270,"CHF",20250307,74.2,20250407,50,20220428,null,"XSWX","RS","CH",0,66.2]
["GIVAUDAN N","CH0010645932","GIVN",1064593,3875,3899,3837,20250425,3841,3839,20370,0,639,21009,"CHF",20240926,4690,20250409,3440,20201207,null,"XSWX","RS","CH",0,3869.15]
["GLARNER KB N","CH0189396655","GLKBN",18939665,22.1,22.2,22,20250425,22.2,22.2,19545,31170,1301,52016,"CHF",20250213,23,20241206,20.6,20140624,null,"XSWX","RS","CH",0,22.48]
["GMSA N","CH0012949464","GMI",1294946,246,246,238,20250425,236,238,65,0,0,65,"CHF",20250213,278,20240917,216,20011015,null,"XSWX","RS","CH",0,260.7]
["SAINT GOBAIN I","FR0000125007","GOB",490580,89.74,null,null,20250124,89.74,null,0,0,0,0,"CHF",20250124,85.54,20240807,67.6,19951208,null,"XSWX","BS","FR",0]
["GRAUB KB PS","CH0001340204","GRKP",134020,1735,1745,1720,20250425,1740,1735,179,0,0,179,"CHF",20241021,1840,20240726,1670,19960802,null,"XSWX","PC","CH",0,1760.08]
["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",935430,8.8,null,null,20250415,8.8,null,0,0,0,0,"CHF",20241129,9.3,20250415,7.45,19951208,null,"XSWX","RS","US",0,7.5]
["GURIT N","CH1173567111","GURN",117356711,12.54,12.72,12.52,20250425,12.58,12.58,1905,0,77,1982,"CHF",20240603,63,20241122,10.54,20220502,null,"XSWX","RS","CH",0,16.32]
["HYPO LENZB N","CH0001341608","HBLN",134160,4020,4020,3940,20250425,3960,4000,16,0,0,16,"CHF",20240523,4240,20241213,3880,19960802,null,"XSWX","RS","CH",0,4050.6]
["HBM N","CH0012627250","HBMN",1262725,180.2,181.8,179.6,20250425,179,180,2138,0,0,2138,"CHF",20240617,214,20250407,150,20080214,null,"XSWX","RS","CH",0,185.5]
["HBM N 2. LINIE","CH0257717097","HBMNE",25771709,180.8,182.6,180.6,20250425,180,181.6,800,0,0,800,"CHF",20240618,214,20250407,160.6,20220704,20250627,"XSWX","RS","CH",0,186.98]
["HELVETIA HOLDING N","CH0466642201","HELN",46664220,180.7,182.9,177.5,20250425,181.2,182.4,172718,0,4583,177301,"CHF",20250422,190,20240614,117,20190513,null,"XSWX","RS","CH",0,173.97]
["HIAG IMMOBILIEN N","CH0239518779","HIAG",23951877,96.3,97.6,96,20250425,97.2,97.6,9672,0,383,10055,"CHF",20250422,102.6,20240627,71.6,20140516,null,"XSWX","RS","CH",0,92.76]
["HIGHLIGHT E AND E I","CH0003583256","HLEE",358325,7.05,null,null,20250423,7.05,null,0,0,0,0,"CHF",20250207,11.5,20241213,4.24,19960802,null,"XSWX","BS","CH",0,8.6]
["HOCN N","CH0024666528","HOCN",2466652,1.444,1.49,1.4,20250425,1.362,1.49,37498,0,0,37498,"CHF",20240503,16.8,20240828,0.19,20110517,null,"XSWX","RS","CH",0,1.36]
["HOLCIM N","CH0012214059","HOLN",1221405,91.9,92.4,90.8,20250425,90.4,91,1039008,1450,97867,1138325,"CHF",20250306,101.95,20240805,70,20201207,null,"XSWX","RS","CH",0,93.95]
["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",3038073,70.6,70.6,69.5,20250425,69.5,69.5,15167,0,257,15424,"CHF",20240926,89.6,20250407,58,20070706,null,"XSWX","RS","CH",0,73.06]
["IDORSIA N","CH0363463438","IDIA",36346343,1.162,1.176,1.134,20250425,1.146,1.15,445135,0,67169,512304,"CHF",20240729,2.98,20241119,0.6115,20170616,null,"XSWX","RS","CH",0,1.06]
["INFICON N","CH1431598916","IFCN",143159891,90.1,90.8,88,20250425,87.8,88.4,71637,31156,9868,112661,"CHF",20240606,150.8,20250407,66.6,20250416,null,"XSWX","RS","CH",0,97.31]
["IMPLENIA N","CH0023868554","IMPN",2386855,45.5,45.7,44.6,20250425,44.85,44.9,59392,0,3656,63048,"CHF",20250425,45.7,20241127,28.65,20060306,null,"XSWX","RS","CH",0,39.52]
["INTERROLL N","CH0006372897","INRN",637289,1766,1776,1740,20250425,1746,1776,1644,200,118,1962,"CHF",20240503,3060,20250407,1440,19970605,null,"XSWX","RS","CH",0,2038.99]
["INVESTIS N","CH0325094297","IREN",32509429,120,121,119,20250425,120.5,120.5,4056,0,947,5003,"CHF",20250425,121,20240605,95.6,20160630,null,"XSWX","RS","CH",0,115.16]
["INTERSHOP N","CH1338987303","ISN",133898730,132.2,133.6,132.2,20250425,133,133,4739,11,330,5080,"CHF",20250128,140.6,20240614,112.6,20240410,null,"XSWX","RS","CH",0,133.97]
["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",1787578,196.6,197,195.4,20250425,196.6,196.8,4734,0,4296,9030,"CHF",20240429,210.5,20250407,159,20040416,null,"XSWX","RS","CH",0,187.52]
["KARDEX N","CH0100837282","KARN",10083728,205,208,198.6,20250425,199.8,200.5,26213,0,7702,33915,"CHF",20250122,298.5,20250407,175.2,20090423,null,"XSWX","RS","CH",0,238.49]
["KLINGELNBERG N","CH0420462266","KLIN",42046226,11.4,11.5,11.4,20250425,11.4,11.5,166,0,0,166,"CHF",20240624,18.4,20250422,9.86,20180620,null,"XSWX","RS","CH",0,12.33]
["KUEHNE+NAGEL INT N","CH0025238863","KNIN",2523886,188.45,193.55,188.1,20250425,191.4,193.35,211002,0,25935,236937,"CHF",20240731,277,20250407,161.05,20201207,null,"XSWX","RS","CH",0,198.42]
["KOMAX N","CH0010702154","KOMN",1070215,101,102,100,20250425,99.6,100.8,5142,0,50,5192,"CHF",20240515,171.4,20250407,81.9,20000524,null,"XSWX","RS","CH",0,110.34]
["KUDELSKI I","CH0012268360","KUD",1226836,1.18,1.2,1.165,20250425,1.19,1.195,48949,0,0,48949,"CHF",20240722,1.77,20250422,1.155,20100401,null,"XSWX","BS","CH",0,1.38]
["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",32581411,23.08,23.16,21.76,20250425,21.8,21.88,270295,0,5077,275372,"CHF",20241114,32,20240430,6.18,20160623,null,"XSWX","RS","CH",0,20.17]
["Landis+Gyr N","CH0371153492","LAND",37115349,50.5,50.9,48.75,20250425,47.5,48.8,94014,0,2886,96900,"CHF",20240710,83.4,20250409,41.45,20170721,null,"XSWX","RS","CH",0,51.68]
["LECLANCHE N","CH0110303119","LECN",11030311,0.209,0.22,0.209,20250425,0.219,0.209,204266,0,0,204266,"CHF",20240508,0.616,20241024,0.04,20100326,null,"XSWX","RS","CH",0,0.25]
["LEM N","CH0022427626","LEHN",2242762,675,685,670,20250425,670,678,824,0,830,1654,"CHF",20240523,1764,20250407,560,20050923,null,"XSWX","RS","CH",0,768.72]
["LEONTEQ N","CH0190891181","LEON",19089118,15.56,15.66,15.22,20250425,15.1,15.22,19807,0,190,19997,"CHF",20240820,28.6,20250411,13.64,20121019,null,"XSWX","RS","CH",0,17.72]
["LINDT N","CH0010570759","LISN",1057075,115000,115600,114000,20250425,115800,115200,125,0,0,125,"CHF",20250304,119000,20250113,97000,20170918,null,"XSWX","RS","CH",0,111463.6]
["LINDT N 2.LINIE","CH1192548399","LISNE",119254839,114800,115600,114800,20250425,115800,115400,4,0,0,4,"CHF",20250402,117200,20241216,97600,20240802,20260731,"XSWX","RS","CH",0,110153.7]
["LINDT PS","CH0010570767","LISP",1057076,11940,11980,11830,20250425,11990,11950,1497,2,194,1693,"CHF",20250304,12550,20250113,9755,20000508,null,"XSWX","PC","CH",0,11548.03]
["LINDT PS 2.LINIE","CH1192548407","LISPE",119254840,11860,11970,11860,20250425,11990,11940,100,0,0,100,"CHF",20250304,12500,20250113,9770,20240802,20260731,"XSWX","PC","CH",0,11234.31]
["LIECHT LANDBK N","LI0355147575","LLBN",35514757,75.1,75.6,74.9,20250425,75,75.5,4169,0,1181,5350,"CHF",20250325,80.5,20241203,67.2,20170518,null,"XSWX","RS","LI",0,76.8]
["LILLY ELI","US5324571083","LLY",947556,720,720,715,20250425,675,715,35,0,0,35,"CHF",20240703,830,20250409,605,19951208,null,"XSWX","RS","US",0,715.47]
["lastminute.com N.V.","NL0010733960","LMN",23806732,12.85,12.85,12.6,20250425,12.7,12.6,2514,0,600,3114,"CHF",20240507,22.4,20250422,12,20140415,null,"XSWX","BS","NL",0,13.97]
["LOGITECH N","CH0025751329","LOGN",2575132,63.76,65.06,63.5,20250425,63.16,64.62,660557,16800,56014,733371,"CHF",20250218,94.9,20250409,54.58,20201207,null,"XSWX","RS","CH",0,75.46]
["LOGITECH N 2.LINIE","CH1282125983","LOGNE",128212598,63.76,65.12,63.62,20250425,63.06,65,25091,0,0,25091,"CHF",20250219,94.86,20250409,54.92,20230728,20260727,"XSWX","RS","CH",0,78.06]
["LONZA N","CH0013841017","LONN",1384101,573.8,578.8,570,20250425,567,570,134479,18676,9114,162269,"CHF",20250206,616,20250407,467.8,20201207,null,"XSWX","RS","CH",0,559.09]
["LUZERNER KB N","CH1252930610","LUKN",125293061,67.4,68.5,67.2,20250425,68.1,68.3,11801,0,294,12095,"CHF",20250416,71,20240911,60.5,20230425,null,"XSWX","RS","CH",0,68.84]
["MEYER BURGER N","CH1357065999","MBTN",135706599,1.616,1.668,1.58,20250425,1.592,1.624,55809,0,108,55917,"CHF",20240430,10.725,20241121,0.301,20240701,null,"XSWX","RS","CH",0,1.71]
["MCH GROUP N","CH0039542854","MCHN",3954285,2.99,3.06,2.98,20250425,3.07,3.06,6984,0,0,6984,"CHF",20240513,5.88,20250424,2.94,20080519,null,"XSWX","RS","CH",0,3.45]
["MEDARTIS N","CH0386200239","MED",38620023,72.9,73,72.4,20250425,73.7,73,358,0,147,505,"CHF",20240429,82,20241119,44.15,20180323,null,"XSWX","RS","CH",0,72.79]
["MEDMIX N","CH1129677105","MEDX",112967710,9.84,10.34,9.76,20250425,10.22,9.85,33347,0,184,33531,"CHF",20240528,17.34,20241220,8.1,20210930,null,"XSWX","RS","CH",0,11.25]
["Metall Zug AG","CH0039821084","METN",3982108,1015,1015,1000,20250425,1005,1010,353,0,79,432,"CHF",20240513,1400,20250423,972,20080526,null,"XSWX","RS","CH",0,1053.81]
["MIKRON N","CH0003390066","MIKN",339006,15.94,16.5,15.5,20250425,16.5,16.5,9783,0,661,10444,"CHF",20240717,20,20241217,13.05,19960802,null,"XSWX","RS","CH",0,15.72]
["3M","US88579Y1010","MMM",1405105,115,null,null,20250402,115,null,0,0,0,0,"CHF",20250128,136,20240510,83.5,20020409,null,"XSWX","RS","US",0,128.22]
["MOBIMO N","CH0011108872","MOBN",1110887,311,311,310,20250425,311,310.5,7984,0,448,8432,"CHF",20250218,320,20240618,249.5,20050623,null,"XSWX","RS","CH",0,306.75]
["MOLECULAR PARTNERS N","CH0256379097","MOLN",25637909,3.42,3.86,3.36,20250425,3.47,3.495,29999,2200,19912,52111,"CHF",20240619,9.5,20250407,2.7,20141105,null,"XSWX","RS","CH",0,3.74]
["MEDACTA GROUP N","CH0468525222","MOVE",46852522,131.4,132.6,130,20250425,129.6,130,7234,0,163,7397,"CHF",20250218,141,20241220,103.6,20190404,null,"XSWX","RS","CH",0,127.53]
["MOBILEZONE N","CH0276837694","MOZN",27683769,11.12,11.16,10.96,20250425,10.9,10.98,143663,0,2783,146446,"CHF",20240729,14.68,20250407,9,20150428,null,"XSWX","RS","CH",0,11.76]
["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",20806262,33.95,34.4,33.6,20250425,34.25,34.35,5937,0,104,6041,"CHF",20240606,35,20240910,23.85,20130410,null,"XSWX","RS","CH",0,31.29]
["nebag N","CH0005059438","NBEN",505943,6.4,null,null,20250424,6.4,null,0,0,0,0,"CHF",20240521,7.55,20250414,6.15,20051104,null,"XSWX","RS","CH",0,6.35]
["NATURENERGIE N","CH0039651184","NEAG",3965118,32.8,32.8,32.2,20250425,32.4,32.2,3051,0,338,3389,"CHF",20240715,40.5,20250409,31.1,20080627,null,"XSWX","RS","CH",0,33.36]
["NESTLE N","CH0038863350","NESN",3886335,85.74,87.36,85.74,20250425,87.44,87.16,3297242,77338,194679,3569259,"CHF",20240607,98.62,20241220,72.82,20201207,null,"XSWX","RS","CH",0,85.83]
["NIBE Industrier AB N","SE0015988019","NIBEB",111709033,3.496,3.497,3.496,20250425,3.254,3.497,549,0,0,549,"CHF",20240930,4.77,20250407,2.716,20210525,null,"XSWX","RS","SE",0,3.42]
["NOVARTIS N","CH0012005267","NOVN",1200526,92.54,93.15,91.66,20250425,92,92.31,2933206,53700,159209,3146115,"CHF",20240902,102.72,20250409,81.1,20201207,null,"XSWX","RS","CH",0,95.23]
["NOVARTIS  N 2. LINIE","CH0038459415","NOVNEE",3845941,92.43,93.09,91.94,20250425,92.47,92.65,400000,0,0,400000,"CHF",20240902,102.82,20250409,81.55,20200311,20260313,"XSWX","RS","CH",0,95.76]
["Novavest Real Estate N","CH0212186248","NREN",21218624,37.3,37.4,37.1,20250425,37.4,37.2,4278,0,115,4393,"CHF",20250404,37.8,20240809,31.7,20191216,null,"XSWX","RS","CH",0,36.53]
["NEWRON PHARMA N","IT0004147952","NWRN",2791431,7.13,7.25,7,20250425,7.18,7.25,23877,0,249,24126,"CHF",20240624,11.2,20250407,5.2,20061212,null,"XSWX","RS","IT",0,8.38]
["ORASCOM DEVELOPMENT HLD AG N","CH0038285679","ODHN",3828567,5.36,5.36,5.36,20250425,5.34,5.36,478,0,0,478,"CHF",20241218,5.76,20240626,3.2,20080514,null,"XSWX","RS","CH",0,5.51]
["OC OERLIKON N","CH0000816824","OERL",81682,3.406,3.406,3.33,20250425,3.308,3.352,393402,0,15670,409072,"CHF",20240619,5.115,20250407,2.21,20100401,null,"XSWX","RS","CH",0,3.75]
["O FUESSLI N","CH0003420806","OFN",342080,94.4,96.4,94.4,20250425,96.2,96.2,831,0,67,898,"CHF",20250425,96.4,20240912,74.6,19960802,null,"XSWX","RS","CH",0,86.99]
["ORIOR N","CH0111677362","ORON",11167736,16.56,16.82,16.34,20250425,16.46,16.54,15798,0,946,16744,"CHF",20240517,68,20250424,15.88,20100422,null,"XSWX","RS","CH",0,25.43]
["Peach Property N","CH0118530366","PEAN",11853036,6.16,6.5,6.16,20250425,6.45,6.49,11491,0,595,12086,"CHF",20241128,13.92,20250417,5.73,20101112,null,"XSWX","RS","CH",0,7.11]
["PERROT DUVAL I","CH0252620700","PEDU",25262070,65,65,65,20250425,65,65,3,0,0,3,"CHF",20240813,70.5,20240611,35.2,20141110,null,"XSWX","BS","CH",0,58.79]
["PRIVATE EQUITY N","CH0006089921","PEHN",608992,71,71,71,20250425,71,71,58,0,0,58,"CHF",20240605,78,20240805,65,20060516,null,"XSWX","RS","CH",0,74]
["PEPSICO","US7134481081","PEP",961618,119,null,null,20250424,119,null,0,0,0,0,"CHF",20240719,152,20250416,118,19951208,null,"XSWX","RS","US",0,129.89]
["PARTNERS GROUP N","CH0024608827","PGHN",2460882,1098.5,1106,1090,20250425,1084.5,1100,47595,8850,6413,62858,"CHF",20250214,1426.5,20250409,942,20201207,null,"XSWX","RS","CH",0,1221.23]
["PIERER Mobility AG","AT0000KTMI02","PKTM",41860974,11.82,12.44,11.82,20250425,11.78,12.08,7365,0,24,7389,"CHF",20240516,40.45,20241113,6.1,20180525,null,"XSWX","BS","AT",0,17.72]
["PLAZZA N","CH0284142913","PLAN",28414291,353,354,353,20250425,354,354,299,10000,141,10440,"CHF",20250404,367,20240626,291,20150626,null,"XSWX","RS","CH",0,355.59]
["PHILIP MRRS INT-WI","US7181721090","PMI",3754629,140,140,140,20250425,137,140,202,0,0,202,"CHF",20250403,143,20240502,88,20080331,null,"XSWX","RS","US",0,136.62]
["PHOENIX MECANO N","CH1261338102","PMN",126133810,424,430,424,20250425,429,429,220,0,72,292,"CHF",20240516,536,20250407,391,20230526,null,"XSWX","RS","CH",0,420.65]
["PHOENIX MECANO N 2. LINIE","CH1305603651","PMNE",130560365,432,433,432,20250425,436,433,84,0,0,84,"CHF",20240516,530,20250407,400,20231115,20251114,"XSWX","RS","CH",0,429.21]
["POLYPEPTIDE N","CH1110760852","PPGN",111076085,17.3,17.34,16.88,20250425,17.1,17.1,28633,0,2028,30661,"CHF",20240813,35.8,20250407,13.22,20210429,null,"XSWX","RS","CH",0,18.21]
["PSP N","CH0018294154","PSPN",1829415,142.8,143.7,142.5,20250425,143.4,143.2,111289,31898,2362,145549,"CHF",20250422,144.2,20240612,110.9,20040513,null,"XSWX","RS","CH",0,135.91]
["ROMANDE ENERGIE N","CH1263676327","REHN",126367632,42.8,44.3,42.8,20250425,43.3,43.7,2366,0,235,2601,"CHF",20240522,58.8,20241118,41,20230628,null,"XSWX","RS","CH",0,44.42]
["RIETER N","CH0003671440","RIEN",367144,70,70.5,68.2,20250425,67.8,68.2,17306,0,282,17588,"CHF",20240528,138,20250407,50,19960802,null,"XSWX","RS","CH",0,76.88]
["RELIEF THERAPEUTICS N","CH1251125998","RLF",125112599,2.49,2.49,2.31,20250425,2.355,2.4,20937,0,143,21080,"CHF",20241112,7.6,20240827,1.055,20230505,null,"XSWX","RS","CH",0,2.71]
["ROCHE I","CH0012032113","RO",1203211,279.2,280.2,276.6,20250425,279.8,279,12813,0,256,13069,"CHF",20250312,333.6,20240503,232.4,20010504,null,"XSWX","BS","CH",0,304.83]
["ROCHE GS","CH0012032048","ROG",1203204,261.9,263.9,258.8,20250425,262.3,261.3,799958,43764,40119,883841,"CHF",20250312,313.8,20240503,212.9,20201207,null,"XSWX","GC","CH",0,283.59]
["R&S GROUP N","CH1107979838","RSGN",110797983,19.3,19.3,18.7,20250425,18.68,18.7,61198,8507,2215,71920,"CHF",20241029,23.7,20240502,10.5,20211215,null,"XSWX","RS","CH",0,18.25]
["SANTHERA N","CH1276028821","SANN",127602882,14.84,15,14.34,20250425,14.34,14.48,62268,0,448,62716,"CHF",20250213,17.76,20241118,7.21,20230703,null,"XSWX","RS","CH",0,15.18]
["SCHINDLER N","CH0024638212","SCHN",2463821,268,268,265.5,20250425,267.5,267,24970,0,348,25318,"CHF",20250319,281,20240805,216,20060327,null,"XSWX","RS","CH",0,264.41]
["SCHINDLER N 2.LINIE","CH1391509895","SCHNE",139150989,249,null,null,20250409,249,null,0,0,0,0,"CHF",20250320,281,20250113,242.5,20241106,20261105,"XSWX","RS","CH",0,263.24]
["SCHINDLER PS","CH0024638196","SCHP",2463819,274.8,276.8,272.6,20250425,274.8,275,80065,0,6072,86137,"CHF",20250311,293.2,20240626,221.4,20201207,null,"XSWX","PC","CH",0,273.93]
["SCHINDLER PS 2.LINIE","CH1391509903","SCHPE",139150990,257.4,null,null,20250409,257.4,null,0,0,0,0,"CHF",20250319,290.4,20250113,245.6,20241106,20261105,"XSWX","PC","CH",0,270.67]
["SWISSCOM N","CH0008742519","SCMN",874251,538.5,540.5,534,20250425,538.5,538,87093,0,4384,91477,"CHF",20241017,571,20240530,486.8,20201207,null,"XSWX","RS","CH",0,516.33]
["SCOR SE","FR0010411983","SCR",2844943,23.38,null,null,20250416,23.38,null,0,0,0,0,"CHF",20240517,29.58,20240808,16.95,20070808,null,"XSWX","RS","FR",0,23.38]
["SANDOZ GROUP N","CH1243598427","SDZ",124359842,34.99,35,34,20250425,33.83,34.03,1028217,25000,151298,1204515,"CHF",20250213,45.1,20250407,26.25,20231004,null,"XSWX","RS","CH",0,37.46]
["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",40670512,65.2,65.3,64.1,20250425,63.8,64.5,20815,0,698,21513,"CHF",20240718,84.4,20250409,48.75,20180322,null,"XSWX","RS","CH",0,64.93]
["SF Urban Properties N","CH0032816131","SFPN",3281613,92,92.6,92,20250425,92,92.6,1570,0,0,1570,"CHF",20250403,101,20240625,89.4,20120417,null,"XSWX","RS","CH",0,97.79]
["SFS Group N","CH0239229302","SFSN",23922930,109,109,107.2,20250425,106.8,107.8,37518,0,1141,38659,"CHF",20241001,133.8,20250407,95.5,20140507,null,"XSWX","RS","CH",0,112.31]
["SIEGFRIED N","CH0014284498","SFZN",1428449,930,930,911,20250425,908,913,8454,0,462,8916,"CHF",20240916,1182.06,20250407,534.315,20020806,20250425,"XSWX","RS","CH",0,933.23]
["ST GALLER KB N","CH0011484067","SGKN",1148406,487,492,484,20250425,490.5,492,2242,0,92,2334,"CHF",20250423,500,20240911,404,20010402,null,"XSWX","RS","CH",0,477.46]
["SGS N","CH1256740924","SGSN",125674092,80.26,80.68,78.7,20250425,79,79.16,465099,254,45861,511214,"CHF",20250212,99.06,20250409,71.12,20230412,null,"XSWX","RS","CH",0,86.46]
["SHL TELEMEDICINE N","IL0010855885","SHLTN",1128957,1.96,2.07,1.805,20250425,2,1.99,1661,0,1,1662,"CHF",20240522,5.5,20250212,1.105,20001115,null,"XSWX","RS","IL",0,2.08]
["SIG Group N","CH0435377954","SIGN",43537795,15.71,15.81,15.55,20250425,15.56,15.62,675143,0,18727,693870,"CHF",20250221,20.84,20250407,14.46,20180928,null,"XSWX","RS","CH",0,17.66]
["SIKA N","CH0418792922","SIKA",41879292,205.5,207.4,203.8,20250425,202.3,204,515664,0,39098,554762,"CHF",20240515,287.6,20250407,178.1,20201207,null,"XSWX","RS","CH",0,218.93]
["UBS SWISS SIMA \"ANR\"","CH1418490863","SIMA1",141849086,1.87,1.88,1.84,20250425,1.85,1.84,3054720,599955,0,3654675,"CHF",20250424,2,20250424,1.72,20250424,20250430,"XSWX","RI","CH",0,1.83]
["SKAN N","CH0013396012","SKAN",1339601,65.7,66.7,64.7,20250425,65.3,65.2,8765,0,417,9182,"CHF",20240523,86.6,20250407,56,20211028,null,"XSWX","RS","CH",0,70.87]
["SWISS LIFE HOLDING AG N","CH0014852781","SLHN",1485278,802.6,808.8,795.8,20250425,799,802.2,62626,0,1819,64445,"CHF",20250326,817.6,20240805,610,20201207,null,"XSWX","RS","CH",0,769.26]
["SWISS LIFE HOLDING N 2. LINIE","CH0445395269","SLHNE",44539526,807,809.4,798.4,20250425,798,801.4,2500,0,0,2500,"CHF",20250326,818.2,20241220,679.2,20241209,20260529,"XSWX","RS","CH",0,773.88]
["SNB N","CH0001319265","SNBN",131926,3320,3340,3280,20250425,3300,3340,12,0,8,20,"CHF",20240429,4220,20241114,3030,19960802,null,"XSWX","RS","CH",0,3502.98]
["SONOVA N","CH0012549785","SOON",1254978,250.9,254.4,250,20250425,248.6,251.7,147175,0,8550,155725,"CHF",20241029,337.2,20250407,222.4,20201207,null,"XSWX","RS","CH",0,268.02]
["SWISS PRIME SITE N","CH0008038389","SPSN",803838,112.9,113.7,112.6,20250425,113.5,113.3,168434,33792,4843,207069,"CHF",20250423,114.3,20240612,82.6,20140922,null,"XSWX","RS","CH",0,106.83]
["SWISSQUOTE N","CH0010675863","SQN",1067586,402.2,402.6,395.6,20250425,395.6,398.2,42701,32,1421,44154,"CHF",20250219,436,20240805,242,20000529,null,"XSWX","RS","CH",0,381.07]
["STADLER RAIL N","CH0002178181","SRAIL",217818,21.4,21.46,21.18,20250425,21.08,21.28,141221,0,1040,142261,"CHF",20240515,29.7,20250407,17.15,20190412,null,"XSWX","RS","CH",0,20.91]
["SWISS RE N","CH0126881561","SREN",12688156,144.8,146.05,144.2,20250425,144.75,145.25,503544,0,35949,539493,"CHF",20250326,153.65,20240805,97,20201207,null,"XSWX","RS","CH",0,142.84]
["STARRAGTORNOSGr N","CH0002361068","STGN",236106,38.4,38.4,35.3,20250425,35.3,35.3,331,0,0,331,"CHF",20240627,54.5,20250407,33.1,19980316,null,"XSWX","RS","CH",0,37.42]
["Swiss Steel Holding AG","CH1351577726","STLN",135157772,1.33,1.445,1.32,20250425,1.4,1.445,19311,0,0,19311,"CHF",20240429,17.8,20241204,1.01,20240529,20250605,"XSWX","RS","CH",0,1.72]
["STRAUMANN N","CH1175448666","STMN",117544866,101.9,102.8,101.3,20250425,101.2,101.9,251686,0,22242,273928,"CHF",20240930,140.6,20250407,83.1,20220420,null,"XSWX","RS","CH",0,111.27]
["SCHLATTER N","CH0002277314","STRN",227731,21.4,21.6,21,20250425,21.2,21.6,322,0,0,322,"CHF",20240607,28,20250414,20,19960802,null,"XSWX","RS","CH",0,21.22]
["SULZER N","CH0038388911","SUN",3838891,137.2,137.8,135,20250425,138.2,135,40100,0,2608,42708,"CHF",20250326,166.8,20250407,102,20130923,null,"XSWX","RS","CH",0,147.54]
["SUNRISE N","CH1386220409","SUNN",138622040,43.06,44,43.02,20250425,43.72,43.76,171650,0,16765,188415,"CHF",20241115,46.97,20241218,38.305,20241115,null,"XSWX","RS","CH",0,42]
["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",49645150,5.585,5.65,5.5,20250425,5.58,5.6,242473,0,8613,251086,"CHF",20240718,17.7,20250407,4.31,20191025,null,"XSWX","RS","CH",0,5.69]
["SCHWEITER N","CH1248667003","SWTQ",124866700,373,377,371,20250425,367,371.5,1723,0,59,1782,"CHF",20250124,488,20250407,315.5,20230413,null,"XSWX","RS","CH",0,413.28]
["TECAN GROUP AG N","CH0012100191","TECN",1210019,151.3,152.1,150,20250425,148.4,150,35853,0,3318,39171,"CHF",20240516,347.2,20250407,131.5,20010504,null,"XSWX","RS","CH",0,177.23]
["TEMENOS N","CH0012453913","TEMN",1245391,58.7,59.85,58.7,20250425,58.35,58.8,192940,29395,10228,232563,"CHF",20250213,81.1,20240805,52.65,20201207,null,"XSWX","RS","CH",0,70.34]
["TITL BN BERG N","CH0527044959","TIBN",52704495,40.7,40.7,40.3,20250425,40.4,40.4,878,0,0,878,"CHF",20250402,43,20241202,36.9,20200403,null,"XSWX","RS","CH",0,41.61]
["THURGAUER KB PS","CH0231351104","TKBP",23135110,139.5,141.5,138.5,20250425,138,139,2581,0,23,2604,"CHF",20250423,146,20240806,119.5,20140407,null,"XSWX","PC","CH",0,137.72]
["TX GROUP N","CH0011178255","TXGN",1117825,179,179,177,20250425,177.6,178.6,2121,0,47,2168,"CHF",20250212,218,20240912,133.6,20001002,null,"XSWX","RS","CH",0,190.47]
["UBS GROUP N","CH0244767585","UBSG",24476758,24.79,25.03,24.64,20250425,24.47,24.89,5321439,198200,314031,5833670,"CHF",20250204,32.88,20250407,20.66,20201207,null,"XSWX","RS","CH",0,27.65]
["UBS GROUP N 2. LINIE","CH1330824975","UBSGE",133082497,23.08,null,null,20250404,23.08,null,0,0,0,0,"CHF",20250303,31.43,20250404,22.57,20240403,20260402,"XSWX","RS","CH",0,28.79]
["U-BLOX N","CH0033361673","UBXN",3336167,81.7,82.7,78.5,20250425,78.1,79,39707,0,1216,40923,"CHF",20240613,102.4,20250407,63,20071026,null,"XSWX","RS","CH",0,74.65]
["SWATCH GROUP I","CH0012255151","UHR",1225515,142.7,145.1,142.55,20250425,142.5,143.75,110634,0,8204,118838,"CHF",20240517,201.9,20250407,120.3,20201207,null,"XSWX","BS","CH",0,155.76]
["SWATCH GROUP N","CH0012255144","UHRN",1225514,28.66,29,28.62,20250425,28.54,28.88,55645,0,7623,63268,"CHF",20240503,39.55,20250407,24.68,20070924,null,"XSWX","RS","CH",0,30.86]
["VAT GROUP N","CH0311864901","VACN",31186490,294.9,296.2,290.4,20250425,291.2,293.5,60336,30000,3369,93705,"CHF",20240716,528,20250407,236.5,20160414,null,"XSWX","RS","CH",0,318.79]
["VAUDOISE ASSU N","CH0021545667","VAHN",2154566,571,574,563,20250425,565,568,925,0,19,944,"CHF",20250328,576,20240805,422,20050627,null,"XSWX","RS","CH",0,532.8]
["VARIA US PROPERTIES N","CH0305285295","VARN",30528529,20.8,21,20.3,20250425,20.3,20.6,1648,0,0,1648,"CHF",20240523,37,20250408,18.5,20161208,null,"XSWX","RS","CH",0,24.36]
["VALIANT N","CH0014786500","VATN",1478650,120.6,121.2,119.4,20250425,120.4,120.4,14836,0,1526,16362,"CHF",20250422,122,20240805,95.1,20021209,null,"XSWX","RS","CH",0,115.79]
["IVF HARTMANN N","CH0187624256","VBSN",18762425,157,157,155.5,20250425,155,155.5,34,0,0,34,"CHF",20250331,161,20240606,123,20120716,null,"XSWX","RS","CH",0,148.38]
["VETROPACK N","CH0530235594","VETN",53023559,28.2,28.3,26.95,20250425,27.15,26.95,34920,0,11208,46128,"CHF",20240620,34.8,20250114,23.15,20200504,null,"XSWX","RS","CH",0,27.91]
["VILLARS N","CH0002609656","VILN",260965,580,null,null,20250424,580,null,0,0,0,0,"CHF",20240507,655,20250314,555,19960802,null,"XSWX","RS","CH",0,574.58]
["VALARTIS GROUP N","CH0367427686","VLRT",36742768,11.9,11.9,11.9,20250425,12.2,11.9,242,0,0,242,"CHF",20250221,15,20250407,10,20170523,null,"XSWX","RS","CH",0,12.38]
["VONTOBEL N","CH0012335540","VONN",1233554,57.3,57.5,56.7,20250425,56.6,57.1,46932,0,1432,48364,"CHF",20250213,67.9,20250407,51.1,20010611,null,"XSWX","RS","CH",0,62.55]
["VPB VADUZ N","LI0315487269","VPBN",31548726,84.6,84.8,82.4,20250425,84.2,84.2,5412,0,5,5417,"CHF",20240429,95.8,20241018,68.2,20160506,null,"XSWX","RS","LI",0,80.84]
["VZ HOLDING N","CH0528751586","VZN",52875158,165.6,165.6,161.8,20250425,161.4,162.2,14139,2597,543,17279,"CHF",20250326,172.6,20240430,105,20200421,null,"XSWX","RS","CH",0,158.01]
["V-ZUG N","CH0542483745","VZUG",54248374,68,68.8,65.8,20250425,66,65.8,3110,0,10,3120,"CHF",20250425,68.8,20241121,44.9,20200625,null,"XSWX","RS","CH",0,56.57]
["WARTECK N","CH0002619481","WARN",261948,1920,1925,1920,20250425,1920,1920,542,0,0,542,"CHF",20250401,1950,20240606,1610,19960802,null,"XSWX","RS","CH",0,1921.08]
["WISeKey N","CH1276062754","WIHN",127606275,6.39,6.68,6.35,20250425,6.67,6.61,1238,0,55,1293,"CHF",20241216,23,20241114,2.85,20230630,null,"XSWX","RS","CH",0,9.22]
["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",30595120,124.5,124.5,122,20250425,124.5,123.5,4476,0,0,4476,"CHF",20250425,124.5,20241218,108.5,20160118,null,"XSWX","RS","CH",0,117.13]
["XLIFE SCIENCES N","CH0461929603","XLS",46192960,24.8,25.6,24.5,20250425,25.4,25.1,6092,0,48,6140,"CHF",20240605,39,20250304,16.55,20220211,null,"XSWX","RS","CH",0,21.19]
["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",1939699,341.5,342,334.5,20250425,336,337,7928,0,1111,9039,"CHF",20240926,439,20241220,261,20040922,null,"XSWX","RS","CH",0,339.59]
["Youngtimers AG","CH0006326851","YTME",632685,0.76,0.76,0.76,20250425,0.7,0.76,1,0,0,1,"CHF",20241105,1.3,20240606,0.5,20000516,null,"XSWX","BS","CH",0,0.79]
["ZIMMER HLD","US98956P1021","ZBH",1262932,109,null,null,20240424,109,null,0,0,0,0,"CHF",null,null,null,null,20031002,null,"XSWX","RS","US",0]
["ZEHNDER N","CH0276534614","ZEHN",27653461,54.1,54.6,52.7,20250425,52.1,52.7,18545,0,4091,22636,"CHF",20240523,62.2,20241122,40.4,20150427,null,"XSWX","RS","CH",0,50.19]
["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",31230968,36.2,36.2,36,20250425,35.8,36,163,0,0,163,"CHF",20250210,36.6,20240730,24.4,20160304,null,"XSWX","RS","CH",0,34.34]
["ZUGER KB N","CH0493891243","ZUGER",49389124,8520,8560,8380,20250425,8500,8560,65,0,0,65,"CHF",20250207,9040,20241223,7940,20200108,null,"XSWX","RS","CH",0,8649.05]
["ZUG ESTATES HOLDING AG","CH0148052126","ZUGN",14805212,2070,2120,2070,20250425,2120,2110,31,0,0,31,"CHF",20250325,2190,20240625,1665,20120702,null,"XSWX","RS","CH",0,2096.15]
["ZURICH INSURANCE N","CH0011075394","ZURN",1107539,568.8,573.8,567.4,20250425,569.2,571.6,225475,235,12890,238600,"CHF",20250328,625.2,20240503,437.6,20201207,null,"XSWX","RS","CH",0,577.34]
["ZWAHLEN I","CH0002661731","ZWM",266173,141,141,141,20250425,145,141,50,0,0,50,"CHF",20250422,165,20241220,115,19960802,null,"XSWX","BS","CH",0,153.74]

{"sheet":"Tabelle1","index":4,"n_rows":149,"n_cols":15,"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,null,"Durchschnittliche Gewinnveränderungsraten"]
[null,null,"2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"('SMI Analyse KGV'!X15-'SMI Analyse KGV'!W15)/ABS('SMI Analyse KGV'!W15)","v":0.0597014925373135},{"$f":"AVERAGE(E13:N13)","v":0.235151739197314}]
[null," "]
[null,"ALCON N 1)"," "," "," "," "," ",{"$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":"('SMI Analyse KGV'!X17-'SMI Analyse KGV'!W17)/ABS('SMI Analyse KGV'!W17)","v":0.0459183673469387},{"$f":"AVERAGE(H15:N15)","v":-0.0129765488066364}]
[null," "]
[null,"GEBERIT N",{"$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},{"$f":"('SMI Analyse KGV'!X19-'SMI Analyse KGV'!W19)/ABS('SMI Analyse KGV'!W19)","v":-0.0136239782016349},{"$f":"AVERAGE(E17:N17)","v":0.0399544958112927}]
[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":"('SMI Analyse KGV'!X21-'SMI Analyse KGV'!W21)/ABS('SMI Analyse KGV'!W21)","v":0.192080439514875},{"$f":"AVERAGE(E19:N19)","v":0.0687742694468242}]
[null," "]
[null,"HOLCIM N ",{"$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},{"$f":"('SMI Analyse KGV'!X23-'SMI Analyse KGV'!W23)/ABS('SMI Analyse KGV'!W23)","v":-0.0242990654205607},{"$f":"AVERAGE(E21:N21)","v":0.111755560875098}]
[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":"('SMI Analyse KGV'!X25-'SMI Analyse KGV'!W25)/ABS('SMI Analyse KGV'!W25)","v":-0.172212978369384},{"$f":"AVERAGE(E23:N23)","v":0.146773956551329}]
[]
[null,"LOGITECH",{"$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},{"$f":"('SMI Analyse KGV'!X27-'SMI Analyse KGV'!W27)/ABS('SMI Analyse KGV'!W27)","v":-0.147286821705426},{"$f":"AVERAGE(E25:N25)","v":1.10862040734246}]
[]
[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":"('SMI Analyse KGV'!X29-'SMI Analyse KGV'!W29)/ABS('SMI Analyse KGV'!W29)","v":0.00450450450450441},{"$f":"AVERAGE(E27:N27)","v":0.266936895277494}]
[null," "]
[null,"NESTLE N ",{"$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},{"$f":"('SMI Analyse KGV'!X31-'SMI Analyse KGV'!W31)/ABS('SMI Analyse KGV'!W31)","v":-0.00945626477541372},{"$f":"AVERAGE(E29:N29)","v":0.0364615862189664}]
[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":"('SMI Analyse KGV'!X33-'SMI Analyse KGV'!W33)/ABS('SMI Analyse KGV'!W33)","v":-0.173239436619718},{"$f":"AVERAGE(E31:N31)","v":0.250514990022646}]
[null," "]
[null,"PARTNERS GROUP",{"$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},{"$f":"('SMI Analyse KGV'!X35-'SMI Analyse KGV'!W35)/ABS('SMI Analyse KGV'!W35)","v":0.117509727626459},{"$f":"AVERAGE(E33:N33)","v":0.150341488274924}]
[]
[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":"('SMI Analyse KGV'!X37-'SMI Analyse KGV'!W37)/ABS('SMI Analyse KGV'!W37)","v":0.398086828550405},{"$f":"AVERAGE(E35:N35)","v":0.79016548308451}]
[null," "]
[null,"ROCHE GS ",{"$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},{"$f":"('SMI Analyse KGV'!X39-'SMI Analyse KGV'!W39)/ABS('SMI Analyse KGV'!W39)","v":-0.279524807826695},{"$f":"AVERAGE(E37:N37)","v":0.00696604570530882}]
[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":"('SMI Analyse KGV'!X41-'SMI Analyse KGV'!W41)/ABS('SMI Analyse KGV'!W41)","v":0.166917293233083},{"$f":"AVERAGE(E39:N39)","v":0.10817459595166}]
[]
[null,"SONOVA",{"$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},{"$f":"('SMI Analyse KGV'!X43-'SMI Analyse KGV'!W43)/ABS('SMI Analyse KGV'!W43)","v":0.144278606965174},{"$f":"AVERAGE(E41:N41)","v":0.0825012825239357}]
[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":"('SMI Analyse KGV'!X45-'SMI Analyse KGV'!W45)/ABS('SMI Analyse KGV'!W45)","v":0.142664144825723},{"$f":"AVERAGE(E43:N43)","v":0.0665249655651592}]
[null," "]
[null,"SWISS RE N ",{"$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":4.81875},{"$f":"('SMI Analyse KGV'!X47-'SMI Analyse KGV'!W47)/ABS('SMI Analyse KGV'!W47)","v":0.0182599355531686},{"$f":"AVERAGE(E45:N45)","v":0.485192859323813}]
[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":"('SMI Analyse KGV'!X49-'SMI Analyse KGV'!W49)/ABS('SMI Analyse KGV'!W49)","v":-0.098698153194066},{"$f":"AVERAGE(E47:N47)","v":-0.00152955642105269}]
[null," "]
[null,"UBS N ",{"$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":2.68888888888889},{"$f":"('SMI Analyse KGV'!X51-'SMI Analyse KGV'!W51)/ABS('SMI Analyse KGV'!W51)","v":-0.816867469879518},{"$f":"AVERAGE(E49:N49)","v":0.56530213764383}]
[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":"('SMI Analyse KGV'!X53-'SMI Analyse KGV'!W53)/ABS('SMI Analyse KGV'!W53)","v":0.322725570947211},{"$f":"AVERAGE(E51:N51)","v":0.0927212434043174}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,"2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023"]
[]
[null,null,"Veränderungsraten",null,null,null,null,null,null,null,null,null,null,null,"Mittelwert"]
[]
[]
[null,"Adecco",{"$f":"('SMI Analyse KGV'!M63-'SMI Analyse KGV'!L63)/ABS('SMI Analyse KGV'!L63)","v":0.54},{"$f":"('SMI Analyse KGV'!N63-'SMI Analyse KGV'!M63)/ABS('SMI Analyse KGV'!M63)","v":0.172077922077922},{"$f":"('SMI Analyse KGV'!O63-'SMI Analyse KGV'!N63)/ABS('SMI Analyse KGV'!N63)","v":-0.986149584487535},{"$f":"('SMI Analyse KGV'!P63-'SMI Analyse KGV'!O63)/ABS('SMI Analyse KGV'!O63)","v":83.8},{"$f":"('SMI Analyse KGV'!Q63-'SMI Analyse KGV'!P63)/ABS('SMI Analyse KGV'!P63)","v":0.0990566037735849},{"$f":"('SMI Analyse KGV'!R63-'SMI Analyse KGV'!Q63)/ABS('SMI Analyse KGV'!Q63)","v":-0.405579399141631},{"$f":"('SMI Analyse KGV'!S63-'SMI Analyse KGV'!R63)/ABS('SMI Analyse KGV'!R63)","v":0.613718411552347},{"$f":"('SMI Analyse KGV'!T63-'SMI Analyse KGV'!S63)/ABS('SMI Analyse KGV'!S63)","v":-1.13646532438479},{"$f":"('SMI Analyse KGV'!U63-'SMI Analyse KGV'!T63)/ABS('SMI Analyse KGV'!T63)","v":6.9016393442623},{"$f":"('SMI Analyse KGV'!V63-'SMI Analyse KGV'!U63)/ABS('SMI Analyse KGV'!U63)","v":-0.433333333333333},{"$f":"('SMI Analyse KGV'!W63-'SMI Analyse KGV'!V63)/ABS('SMI Analyse KGV'!V63)","v":-0.0490196078431373},null,{"$f":"AVERAGE(D65:M65)","v":8.85759450324757}]
[]
[null,"AMS Osram",{"$f":"('SMI Analyse KGV'!M65-'SMI Analyse KGV'!L65)/ABS('SMI Analyse KGV'!L65)","v":-0.26},{"$f":"('SMI Analyse KGV'!N65-'SMI Analyse KGV'!M65)/ABS('SMI Analyse KGV'!M65)","v":0.693693693693693},{"$f":"('SMI Analyse KGV'!O65-'SMI Analyse KGV'!N65)/ABS('SMI Analyse KGV'!N65)","v":0.212765957446808},{"$f":"('SMI Analyse KGV'!P65-'SMI Analyse KGV'!O65)/ABS('SMI Analyse KGV'!O65)","v":-0.337719298245614},{"$f":"('SMI Analyse KGV'!Q65-'SMI Analyse KGV'!P65)/ABS('SMI Analyse KGV'!P65)","v":-0.463576158940397},{"$f":"('SMI Analyse KGV'!R65-'SMI Analyse KGV'!Q65)/ABS('SMI Analyse KGV'!Q65)","v":0.0987654320987654},{"$f":"('SMI Analyse KGV'!S65-'SMI Analyse KGV'!R65)/ABS('SMI Analyse KGV'!R65)","v":2.15730337078652},{"$f":"('SMI Analyse KGV'!T65-'SMI Analyse KGV'!S65)/ABS('SMI Analyse KGV'!S65)","v":-1.02135231316726},{"$f":"('SMI Analyse KGV'!U65-'SMI Analyse KGV'!T65)/ABS('SMI Analyse KGV'!T65)","v":-1.16666666666667},{"$f":"('SMI Analyse KGV'!V65-'SMI Analyse KGV'!U65)/ABS('SMI Analyse KGV'!U65)","v":-6.07692307692308},{"$f":"('SMI Analyse KGV'!W65-'SMI Analyse KGV'!V65)/ABS('SMI Analyse KGV'!V65)","v":-4.48913043478261},null,{"$f":"AVERAGE(D67:M67)","v":-1.03928394946998}]
[]
[null,"Avolta",{"$f":"('SMI Analyse KGV'!M67-'SMI Analyse KGV'!L67)/ABS('SMI Analyse KGV'!L67)","v":-0.304444444444444},{"$f":"('SMI Analyse KGV'!N67-'SMI Analyse KGV'!M67)/ABS('SMI Analyse KGV'!M67)","v":-0.504792332268371},{"$f":"('SMI Analyse KGV'!O67-'SMI Analyse KGV'!N67)/ABS('SMI Analyse KGV'!N67)","v":-2.11612903225806},{"$f":"('SMI Analyse KGV'!P67-'SMI Analyse KGV'!O67)/ABS('SMI Analyse KGV'!O67)","v":1.02890173410405},{"$f":"('SMI Analyse KGV'!Q67-'SMI Analyse KGV'!P67)/ABS('SMI Analyse KGV'!P67)","v":20.2},{"$f":"('SMI Analyse KGV'!R67-'SMI Analyse KGV'!Q67)/ABS('SMI Analyse KGV'!Q67)","v":0.30188679245283},{"$f":"('SMI Analyse KGV'!S67-'SMI Analyse KGV'!R67)/ABS('SMI Analyse KGV'!R67)","v":-1.38405797101449},{"$f":"('SMI Analyse KGV'!T67-'SMI Analyse KGV'!S67)/ABS('SMI Analyse KGV'!S67)","v":-80.1509433962264},{"$f":"('SMI Analyse KGV'!U67-'SMI Analyse KGV'!T67)/ABS('SMI Analyse KGV'!T67)","v":0.897930713787491},{"$f":"('SMI Analyse KGV'!V67-'SMI Analyse KGV'!U67)/ABS('SMI Analyse KGV'!U67)","v":1.14123006833713},{"$f":"('SMI Analyse KGV'!W67-'SMI Analyse KGV'!V67)/ABS('SMI Analyse KGV'!V67)","v":0.0161290322580645},null,{"$f":"AVERAGE(D69:M69)","v":-6.05698443908278}]
[]
[null,"Bachem",{"$f":"('SMI Analyse KGV'!M69-'SMI Analyse KGV'!L69)/ABS('SMI Analyse KGV'!L69)","v":0.5},{"$f":"('SMI Analyse KGV'!N69-'SMI Analyse KGV'!M69)/ABS('SMI Analyse KGV'!M69)","v":0.194444444444444},{"$f":"('SMI Analyse KGV'!O69-'SMI Analyse KGV'!N69)/ABS('SMI Analyse KGV'!N69)","v":0.0930232558139536},{"$f":"('SMI Analyse KGV'!P69-'SMI Analyse KGV'!O69)/ABS('SMI Analyse KGV'!O69)","v":0.293617021276596},{"$f":"('SMI Analyse KGV'!Q69-'SMI Analyse KGV'!P69)/ABS('SMI Analyse KGV'!P69)","v":0.0197368421052632},{"$f":"('SMI Analyse KGV'!R69-'SMI Analyse KGV'!Q69)/ABS('SMI Analyse KGV'!Q69)","v":0.112903225806452},{"$f":"('SMI Analyse KGV'!S69-'SMI Analyse KGV'!R69)/ABS('SMI Analyse KGV'!R69)","v":0.130434782608696},{"$f":"('SMI Analyse KGV'!T69-'SMI Analyse KGV'!S69)/ABS('SMI Analyse KGV'!S69)","v":0.435897435897436},{"$f":"('SMI Analyse KGV'!U69-'SMI Analyse KGV'!T69)/ABS('SMI Analyse KGV'!T69)","v":0.446428571428571},{"$f":"('SMI Analyse KGV'!V69-'SMI Analyse KGV'!U69)/ABS('SMI Analyse KGV'!U69)","v":-0.154320987654321},{"$f":"('SMI Analyse KGV'!W69-'SMI Analyse KGV'!V69)/ABS('SMI Analyse KGV'!V69)","v":0.094890510948905},null,{"$f":"AVERAGE(D71:M71)","v":0.1667055102676}]
[]
[null,"Baloise",{"$f":"('SMI Analyse KGV'!M71-'SMI Analyse KGV'!L71)/ABS('SMI Analyse KGV'!L71)","v":-0.0539215686274509},{"$f":"('SMI Analyse KGV'!N71-'SMI Analyse KGV'!M71)/ABS('SMI Analyse KGV'!M71)","v":0.569948186528497},{"$f":"('SMI Analyse KGV'!O71-'SMI Analyse KGV'!N71)/ABS('SMI Analyse KGV'!N71)","v":-0.276567656765677},{"$f":"('SMI Analyse KGV'!P71-'SMI Analyse KGV'!O71)/ABS('SMI Analyse KGV'!O71)","v":0.0520072992700729},{"$f":"('SMI Analyse KGV'!Q71-'SMI Analyse KGV'!P71)/ABS('SMI Analyse KGV'!P71)","v":-0.00260190806591495},{"$f":"('SMI Analyse KGV'!R71-'SMI Analyse KGV'!Q71)/ABS('SMI Analyse KGV'!Q71)","v":-0.0313043478260869},{"$f":"('SMI Analyse KGV'!S71-'SMI Analyse KGV'!R71)/ABS('SMI Analyse KGV'!R71)","v":0.348294434470377},{"$f":"('SMI Analyse KGV'!T71-'SMI Analyse KGV'!S71)/ABS('SMI Analyse KGV'!S71)","v":-0.357523302263648},{"$f":"('SMI Analyse KGV'!U71-'SMI Analyse KGV'!T71)/ABS('SMI Analyse KGV'!T71)","v":0.353367875647668},{"$f":"('SMI Analyse KGV'!V71-'SMI Analyse KGV'!U71)/ABS('SMI Analyse KGV'!U71)","v":-0.580398162327718},{"$f":"('SMI Analyse KGV'!W71-'SMI Analyse KGV'!V71)/ABS('SMI Analyse KGV'!V71)","v":-0.0346715328467154},null,{"$f":"AVERAGE(D73:M73)","v":0.00405508858208546}]
[]
[null,"Barry Callebaut",{"$f":"('SMI Analyse KGV'!M73-'SMI Analyse KGV'!L73)/ABS('SMI Analyse KGV'!L73)","v":0.552727272727273},{"$f":"('SMI Analyse KGV'!N73-'SMI Analyse KGV'!M73)/ABS('SMI Analyse KGV'!M73)","v":0.0772833723653395},{"$f":"('SMI Analyse KGV'!O73-'SMI Analyse KGV'!N73)/ABS('SMI Analyse KGV'!N73)","v":-0.0597826086956522},{"$f":"('SMI Analyse KGV'!P73-'SMI Analyse KGV'!O73)/ABS('SMI Analyse KGV'!O73)","v":-0.0850867052023121},{"$f":"('SMI Analyse KGV'!Q73-'SMI Analyse KGV'!P73)/ABS('SMI Analyse KGV'!P73)","v":0.292645943896891},{"$f":"('SMI Analyse KGV'!R73-'SMI Analyse KGV'!Q73)/ABS('SMI Analyse KGV'!Q73)","v":0.269403714565005},{"$f":"('SMI Analyse KGV'!S73-'SMI Analyse KGV'!R73)/ABS('SMI Analyse KGV'!R73)","v":0.0406591714153702},{"$f":"('SMI Analyse KGV'!T73-'SMI Analyse KGV'!S73)/ABS('SMI Analyse KGV'!S73)","v":-0.146662720142075},{"$f":"('SMI Analyse KGV'!U73-'SMI Analyse KGV'!T73)/ABS('SMI Analyse KGV'!T73)","v":0.211238293444329},{"$f":"('SMI Analyse KGV'!V73-'SMI Analyse KGV'!U73)/ABS('SMI Analyse KGV'!U73)","v":-0.0598510882016038},{"$f":"('SMI Analyse KGV'!W73-'SMI Analyse KGV'!V73)/ABS('SMI Analyse KGV'!V73)","v":0.232104782211392},null,{"$f":"AVERAGE(D75:M75)","v":0.0771952155656684}]
[]
[null,"Belimo",{"$f":"('SMI Analyse KGV'!M75-'SMI Analyse KGV'!L75)/ABS('SMI Analyse KGV'!L75)","v":0.0362173038229376},{"$f":"('SMI Analyse KGV'!N75-'SMI Analyse KGV'!M75)/ABS('SMI Analyse KGV'!M75)","v":0.0679611650485436},{"$f":"('SMI Analyse KGV'!O75-'SMI Analyse KGV'!N75)/ABS('SMI Analyse KGV'!N75)","v":-0.168},{"$f":"('SMI Analyse KGV'!P75-'SMI Analyse KGV'!O75)/ABS('SMI Analyse KGV'!O75)","v":0.245629370629371},{"$f":"('SMI Analyse KGV'!Q75-'SMI Analyse KGV'!P75)/ABS('SMI Analyse KGV'!P75)","v":0.105263157894737},{"$f":"('SMI Analyse KGV'!R75-'SMI Analyse KGV'!Q75)/ABS('SMI Analyse KGV'!Q75)","v":0.112698412698413},{"$f":"('SMI Analyse KGV'!S75-'SMI Analyse KGV'!R75)/ABS('SMI Analyse KGV'!R75)","v":0.405135520684736},{"$f":"('SMI Analyse KGV'!T75-'SMI Analyse KGV'!S75)/ABS('SMI Analyse KGV'!S75)","v":-0.284263959390863},{"$f":"('SMI Analyse KGV'!U75-'SMI Analyse KGV'!T75)/ABS('SMI Analyse KGV'!T75)","v":0.334751773049645},{"$f":"('SMI Analyse KGV'!V75-'SMI Analyse KGV'!U75)/ABS('SMI Analyse KGV'!U75)","v":0.0616365568544102},{"$f":"('SMI Analyse KGV'!W75-'SMI Analyse KGV'!V75)/ABS('SMI Analyse KGV'!V75)","v":0.115115115115115},null,{"$f":"AVERAGE(D77:M77)","v":0.0995927112584108}]
[]
[null,"Bell",{"$f":"('SMI Analyse KGV'!M77-'SMI Analyse KGV'!L77)/ABS('SMI Analyse KGV'!L77)","v":0.00523560209424073},{"$f":"('SMI Analyse KGV'!N77-'SMI Analyse KGV'!M77)/ABS('SMI Analyse KGV'!M77)","v":0.140625},{"$f":"('SMI Analyse KGV'!O77-'SMI Analyse KGV'!N77)/ABS('SMI Analyse KGV'!N77)","v":0.0844748858447489},{"$f":"('SMI Analyse KGV'!P77-'SMI Analyse KGV'!O77)/ABS('SMI Analyse KGV'!O77)","v":0.0602105263157895},{"$f":"('SMI Analyse KGV'!Q77-'SMI Analyse KGV'!P77)/ABS('SMI Analyse KGV'!P77)","v":0.0595710881652105},{"$f":"('SMI Analyse KGV'!R77-'SMI Analyse KGV'!Q77)/ABS('SMI Analyse KGV'!Q77)","v":-0.366941529235382},{"$f":"('SMI Analyse KGV'!S77-'SMI Analyse KGV'!R77)/ABS('SMI Analyse KGV'!R77)","v":-0.532267613972765},{"$f":"('SMI Analyse KGV'!T77-'SMI Analyse KGV'!S77)/ABS('SMI Analyse KGV'!S77)","v":1.39367088607595},{"$f":"('SMI Analyse KGV'!U77-'SMI Analyse KGV'!T77)/ABS('SMI Analyse KGV'!T77)","v":0.0740349021681649},{"$f":"('SMI Analyse KGV'!V77-'SMI Analyse KGV'!U77)/ABS('SMI Analyse KGV'!U77)","v":0.00295420974889228},{"$f":"('SMI Analyse KGV'!W77-'SMI Analyse KGV'!V77)/ABS('SMI Analyse KGV'!V77)","v":0.0132547864506627},null,{"$f":"AVERAGE(D79:M79)","v":0.0929587141561272}]
[]
[null,"BKW",{"$f":"('SMI Analyse KGV'!M79-'SMI Analyse KGV'!L79)/ABS('SMI Analyse KGV'!L79)","v":-2.66666666666667},{"$f":"('SMI Analyse KGV'!N79-'SMI Analyse KGV'!M79)/ABS('SMI Analyse KGV'!M79)","v":2.32444444444444},{"$f":"('SMI Analyse KGV'!O79-'SMI Analyse KGV'!N79)/ABS('SMI Analyse KGV'!N79)","v":-0.0419463087248322},{"$f":"('SMI Analyse KGV'!P79-'SMI Analyse KGV'!O79)/ABS('SMI Analyse KGV'!O79)","v":0.122591943957969},{"$f":"('SMI Analyse KGV'!Q79-'SMI Analyse KGV'!P79)/ABS('SMI Analyse KGV'!P79)","v":-0.232449297971919},{"$f":"('SMI Analyse KGV'!R79-'SMI Analyse KGV'!Q79)/ABS('SMI Analyse KGV'!Q79)","v":-0.276422764227642},{"$f":"('SMI Analyse KGV'!S79-'SMI Analyse KGV'!R79)/ABS('SMI Analyse KGV'!R79)","v":1.08426966292135},{"$f":"('SMI Analyse KGV'!T79-'SMI Analyse KGV'!S79)/ABS('SMI Analyse KGV'!S79)","v":-0.0754716981132075},{"$f":"('SMI Analyse KGV'!U79-'SMI Analyse KGV'!T79)/ABS('SMI Analyse KGV'!T79)","v":-0.158892128279883},{"$f":"('SMI Analyse KGV'!V79-'SMI Analyse KGV'!U79)/ABS('SMI Analyse KGV'!U79)","v":0.807625649913345},{"$f":"('SMI Analyse KGV'!W79-'SMI Analyse KGV'!V79)/ABS('SMI Analyse KGV'!V79)","v":-0.131351869606903},null,{"$f":"AVERAGE(D81:M81)","v":0.342239763431272}]
[null," "]
[null,"Bossard",{"$f":"('SMI Analyse KGV'!M81-'SMI Analyse KGV'!L81)/ABS('SMI Analyse KGV'!L81)","v":0.0292072322670375},{"$f":"('SMI Analyse KGV'!N81-'SMI Analyse KGV'!M81)/ABS('SMI Analyse KGV'!M81)","v":0.0121621621621621},{"$f":"('SMI Analyse KGV'!O81-'SMI Analyse KGV'!N81)/ABS('SMI Analyse KGV'!N81)","v":-0.0640854472630174},{"$f":"('SMI Analyse KGV'!P81-'SMI Analyse KGV'!O81)/ABS('SMI Analyse KGV'!O81)","v":0.146932952924394},{"$f":"('SMI Analyse KGV'!Q81-'SMI Analyse KGV'!P81)/ABS('SMI Analyse KGV'!P81)","v":0.284825870646766},{"$f":"('SMI Analyse KGV'!R81-'SMI Analyse KGV'!Q81)/ABS('SMI Analyse KGV'!Q81)","v":0.0600193610842206},{"$f":"('SMI Analyse KGV'!S81-'SMI Analyse KGV'!R81)/ABS('SMI Analyse KGV'!R81)","v":-0.111415525114155},{"$f":"('SMI Analyse KGV'!T81-'SMI Analyse KGV'!S81)/ABS('SMI Analyse KGV'!S81)","v":-0.102774922918808},{"$f":"('SMI Analyse KGV'!U81-'SMI Analyse KGV'!T81)/ABS('SMI Analyse KGV'!T81)","v":0.435280641466208},{"$f":"('SMI Analyse KGV'!V81-'SMI Analyse KGV'!U81)/ABS('SMI Analyse KGV'!U81)","v":0.0678371907422188},{"$f":"('SMI Analyse KGV'!W81-'SMI Analyse KGV'!V81)/ABS('SMI Analyse KGV'!V81)","v":-0.279521674140508},null,{"$f":"AVERAGE(D83:M83)","v":0.0449260609589481}]
[null," "]
[null,"Bucher  Industries",{"$f":"('SMI Analyse KGV'!M83-'SMI Analyse KGV'!L83)/ABS('SMI Analyse KGV'!L83)","v":0.264649066323245},{"$f":"('SMI Analyse KGV'!N83-'SMI Analyse KGV'!M83)/ABS('SMI Analyse KGV'!M83)","v":-0.0534623217922607},{"$f":"('SMI Analyse KGV'!O83-'SMI Analyse KGV'!N83)/ABS('SMI Analyse KGV'!N83)","v":-0.264120494889726},{"$f":"('SMI Analyse KGV'!P83-'SMI Analyse KGV'!O83)/ABS('SMI Analyse KGV'!O83)","v":-0.144005847953216},{"$f":"('SMI Analyse KGV'!Q83-'SMI Analyse KGV'!P83)/ABS('SMI Analyse KGV'!P83)","v":0.433817250213493},{"$f":"('SMI Analyse KGV'!R83-'SMI Analyse KGV'!Q83)/ABS('SMI Analyse KGV'!Q83)","v":0.236450268016677},{"$f":"('SMI Analyse KGV'!S83-'SMI Analyse KGV'!R83)/ABS('SMI Analyse KGV'!R83)","v":0.0558766859344894},{"$f":"('SMI Analyse KGV'!T83-'SMI Analyse KGV'!S83)/ABS('SMI Analyse KGV'!S83)","v":-0.328923357664234},{"$f":"('SMI Analyse KGV'!U83-'SMI Analyse KGV'!T83)/ABS('SMI Analyse KGV'!T83)","v":0.764785859959211},{"$f":"('SMI Analyse KGV'!V83-'SMI Analyse KGV'!U83)/ABS('SMI Analyse KGV'!U83)","v":0.24653312788906},{"$f":"('SMI Analyse KGV'!W83-'SMI Analyse KGV'!V83)/ABS('SMI Analyse KGV'!V83)","v":0.0624227441285539},null,{"$f":"AVERAGE(D85:M85)","v":0.100937391384205}]
[null," "]
[null,"Burkhalter",{"$f":"('SMI Analyse KGV'!M87-'SMI Analyse KGV'!L87)/ABS('SMI Analyse KGV'!L87)","v":0.0442890442890444},{"$f":"('SMI Analyse KGV'!N87-'SMI Analyse KGV'!M87)/ABS('SMI Analyse KGV'!M87)","v":0.171875},{"$f":"('SMI Analyse KGV'!O87-'SMI Analyse KGV'!N87)/ABS('SMI Analyse KGV'!N87)","v":0.104761904761905},{"$f":"('SMI Analyse KGV'!P87-'SMI Analyse KGV'!O87)/ABS('SMI Analyse KGV'!O87)","v":0.0482758620689656},{"$f":"('SMI Analyse KGV'!Q87-'SMI Analyse KGV'!P87)/ABS('SMI Analyse KGV'!P87)","v":-0.174342105263158},{"$f":"('SMI Analyse KGV'!R87-'SMI Analyse KGV'!Q87)/ABS('SMI Analyse KGV'!Q87)","v":-0.219123505976096},{"$f":"('SMI Analyse KGV'!S87-'SMI Analyse KGV'!R87)/ABS('SMI Analyse KGV'!R87)","v":-0.0510204081632652},{"$f":"('SMI Analyse KGV'!T87-'SMI Analyse KGV'!S87)/ABS('SMI Analyse KGV'!S87)","v":-0.346774193548387},{"$f":"('SMI Analyse KGV'!U87-'SMI Analyse KGV'!T87)/ABS('SMI Analyse KGV'!T87)","v":0.641975308641975},{"$f":"('SMI Analyse KGV'!V87-'SMI Analyse KGV'!U87)/ABS('SMI Analyse KGV'!U87)","v":0.18546365914787},{"$f":"('SMI Analyse KGV'!W85-'SMI Analyse KGV'!V85)/ABS('SMI Analyse KGV'!V85)","v":0.290213178294574},null,{"$f":"AVERAGE(D87:M87)","v":0.0651304699964383}]
[null," "]
[null,"Burckhardt Compression",{"$f":"('SMI Analyse KGV'!M85-'SMI Analyse KGV'!L85)/ABS('SMI Analyse KGV'!L85)","v":-0.0334957369062121},{"$f":"('SMI Analyse KGV'!N85-'SMI Analyse KGV'!M85)/ABS('SMI Analyse KGV'!M85)","v":0.0667926906112162},{"$f":"('SMI Analyse KGV'!O85-'SMI Analyse KGV'!N85)/ABS('SMI Analyse KGV'!N85)","v":-0.0348493797991731},{"$f":"('SMI Analyse KGV'!P85-'SMI Analyse KGV'!O85)/ABS('SMI Analyse KGV'!O85)","v":-0.314565483476132},{"$f":"('SMI Analyse KGV'!Q85-'SMI Analyse KGV'!P85)/ABS('SMI Analyse KGV'!P85)","v":-0.240178571428571},{"$f":"('SMI Analyse KGV'!R85-'SMI Analyse KGV'!Q85)/ABS('SMI Analyse KGV'!Q85)","v":-0.0423031727379553},{"$f":"('SMI Analyse KGV'!S85-'SMI Analyse KGV'!R85)/ABS('SMI Analyse KGV'!R85)","v":0.173006134969325},{"$f":"('SMI Analyse KGV'!T85-'SMI Analyse KGV'!S85)/ABS('SMI Analyse KGV'!S85)","v":0.359832635983264},{"$f":"('SMI Analyse KGV'!U85-'SMI Analyse KGV'!T85)/ABS('SMI Analyse KGV'!T85)","v":0.14},{"$f":"('SMI Analyse KGV'!V85-'SMI Analyse KGV'!U85)/ABS('SMI Analyse KGV'!U85)","v":0.392712550607287},{"$f":"('SMI Analyse KGV'!W87-'SMI Analyse KGV'!V87)/ABS('SMI Analyse KGV'!V87)","v":0.0465116279069767},null,{"$f":"AVERAGE(D89:M89)","v":0.0546959032636237}]
[null," "]
[null,"Calida",{"$f":"('SMI Analyse KGV'!M89-'SMI Analyse KGV'!L89)/ABS('SMI Analyse KGV'!L89)","v":-0.472868217054264},{"$f":"('SMI Analyse KGV'!N89-'SMI Analyse KGV'!M89)/ABS('SMI Analyse KGV'!M89)","v":1.01470588235294},{"$f":"('SMI Analyse KGV'!O89-'SMI Analyse KGV'!N89)/ABS('SMI Analyse KGV'!N89)","v":-0.281021897810219},{"$f":"('SMI Analyse KGV'!P89-'SMI Analyse KGV'!O89)/ABS('SMI Analyse KGV'!O89)","v":-0.126903553299492},{"$f":"('SMI Analyse KGV'!Q89-'SMI Analyse KGV'!P89)/ABS('SMI Analyse KGV'!P89)","v":0.0930232558139534},{"$f":"('SMI Analyse KGV'!R89-'SMI Analyse KGV'!Q89)/ABS('SMI Analyse KGV'!Q89)","v":0.047872340425532},{"$f":"('SMI Analyse KGV'!S89-'SMI Analyse KGV'!R89)/ABS('SMI Analyse KGV'!R89)","v":-0.0355329949238579},{"$f":"('SMI Analyse KGV'!T89-'SMI Analyse KGV'!S89)/ABS('SMI Analyse KGV'!S89)","v":-1.08947368421053},{"$f":"('SMI Analyse KGV'!U89-'SMI Analyse KGV'!T89)/ABS('SMI Analyse KGV'!T89)","v":15.2941176470588},{"$f":"('SMI Analyse KGV'!V89-'SMI Analyse KGV'!U89)/ABS('SMI Analyse KGV'!U89)","v":0.806584362139918},{"$f":"('SMI Analyse KGV'!W89-'SMI Analyse KGV'!V89)/ABS('SMI Analyse KGV'!V89)","v":-2.79498861047836},null,{"$f":"AVERAGE(D91:M91)","v":1.29283827470687}]
[null," "]
[null,"Carlo Gavazzi 1)",{"$f":"('SMI Analyse KGV'!M91-'SMI Analyse KGV'!L91)/ABS('SMI Analyse KGV'!L91)","v":-0.111551528878822},{"$f":"('SMI Analyse KGV'!N91-'SMI Analyse KGV'!M91)/ABS('SMI Analyse KGV'!M91)","v":0.10006373486297},{"$f":"('SMI Analyse KGV'!O91-'SMI Analyse KGV'!N91)/ABS('SMI Analyse KGV'!N91)","v":-0.213209733487833},{"$f":"('SMI Analyse KGV'!P91-'SMI Analyse KGV'!O91)/ABS('SMI Analyse KGV'!O91)","v":0.387334315169367},{"$f":"('SMI Analyse KGV'!Q91-'SMI Analyse KGV'!P91)/ABS('SMI Analyse KGV'!P91)","v":-0.373142250530786},{"$f":"('SMI Analyse KGV'!R91-'SMI Analyse KGV'!Q91)/ABS('SMI Analyse KGV'!Q91)","v":0.276037256562235},{"$f":"('SMI Analyse KGV'!S91-'SMI Analyse KGV'!R91)/ABS('SMI Analyse KGV'!R91)","v":-0.432647644326476},{"$f":"('SMI Analyse KGV'!T91-'SMI Analyse KGV'!S91)/ABS('SMI Analyse KGV'!S91)","v":0.983625730994152},{"$f":"('SMI Analyse KGV'!U91-'SMI Analyse KGV'!T91)/ABS('SMI Analyse KGV'!T91)","v":0.827830188679245},{"$f":"('SMI Analyse KGV'!V91-'SMI Analyse KGV'!U91)/ABS('SMI Analyse KGV'!U91)","v":0.280967741935484},{"$f":"('SMI Analyse KGV'!W91-'SMI Analyse KGV'!V91)/ABS('SMI Analyse KGV'!V91)","v":-0.337950138504155},null,{"$f":"AVERAGE(D93:M93)","v":0.14989092013542}]
[]
[null,"Clariant",{"$f":"('SMI Analyse KGV'!M93-'SMI Analyse KGV'!L93)/ABS('SMI Analyse KGV'!L93)","v":-1.08108108108108},{"$f":"('SMI Analyse KGV'!N93-'SMI Analyse KGV'!M93)/ABS('SMI Analyse KGV'!M93)","v":9},{"$f":"('SMI Analyse KGV'!O93-'SMI Analyse KGV'!N93)/ABS('SMI Analyse KGV'!N93)","v":0.479166666666667},{"$f":"('SMI Analyse KGV'!P93-'SMI Analyse KGV'!O93)/ABS('SMI Analyse KGV'!O93)","v":0.0985915492957747},{"$f":"('SMI Analyse KGV'!Q93-'SMI Analyse KGV'!P93)/ABS('SMI Analyse KGV'!P93)","v":0.0769230769230768},{"$f":"('SMI Analyse KGV'!R93-'SMI Analyse KGV'!Q93)/ABS('SMI Analyse KGV'!Q93)","v":0.214285714285714},{"$f":"('SMI Analyse KGV'!S93-'SMI Analyse KGV'!R93)/ABS('SMI Analyse KGV'!R93)","v":-0.970588235294118},{"$f":"('SMI Analyse KGV'!T93-'SMI Analyse KGV'!S93)/ABS('SMI Analyse KGV'!S93)","v":78.3333333333333},{"$f":"('SMI Analyse KGV'!U93-'SMI Analyse KGV'!T93)/ABS('SMI Analyse KGV'!T93)","v":-0.659663865546218},{"$f":"('SMI Analyse KGV'!V93-'SMI Analyse KGV'!U93)/ABS('SMI Analyse KGV'!U93)","v":-1.49382716049383},{"$f":"('SMI Analyse KGV'!W93-'SMI Analyse KGV'!V93)/ABS('SMI Analyse KGV'!V93)","v":2.025},null,{"$f":"AVERAGE(D95:M95)","v":8.71032210791704}]
[null," "]
[null,"Dätwyler 2)",{"$f":"('SMI Analyse KGV'!M95-'SMI Analyse KGV'!L95)/ABS('SMI Analyse KGV'!L95)","v":-0.0765492102065615},{"$f":"('SMI Analyse KGV'!N95-'SMI Analyse KGV'!M95)/ABS('SMI Analyse KGV'!M95)","v":-0.192105263157895},{"$f":"('SMI Analyse KGV'!O95-'SMI Analyse KGV'!N95)/ABS('SMI Analyse KGV'!N95)","v":-0.179153094462541},{"$f":"('SMI Analyse KGV'!P95-'SMI Analyse KGV'!O95)/ABS('SMI Analyse KGV'!O95)","v":-0.311507936507936},{"$f":"('SMI Analyse KGV'!Q95-'SMI Analyse KGV'!P95)/ABS('SMI Analyse KGV'!P95)","v":1.09798270893372},{"$f":"('SMI Analyse KGV'!R95-'SMI Analyse KGV'!Q95)/ABS('SMI Analyse KGV'!Q95)","v":-0.021978021978022},{"$f":"('SMI Analyse KGV'!S95-'SMI Analyse KGV'!R95)/ABS('SMI Analyse KGV'!R95)","v":-0.213483146067416},{"$f":"('SMI Analyse KGV'!T95-'SMI Analyse KGV'!S95)/ABS('SMI Analyse KGV'!S95)","v":0.248214285714286},{"$f":"('SMI Analyse KGV'!U95-'SMI Analyse KGV'!T95)/ABS('SMI Analyse KGV'!T95)","v":0.0414878397711016},{"$f":"('SMI Analyse KGV'!V95-'SMI Analyse KGV'!U95)/ABS('SMI Analyse KGV'!U95)","v":-0.153846153846154},{"$f":"('SMI Analyse KGV'!W95-'SMI Analyse KGV'!V95)/ABS('SMI Analyse KGV'!V95)","v":-0.362012987012987},null,{"$f":"AVERAGE(D97:M97)","v":-0.00464017686138434}]
[]
[null,"Ems-Chemie",{"$f":"('SMI Analyse KGV'!M97-'SMI Analyse KGV'!L97)/ABS('SMI Analyse KGV'!L97)","v":0.186026200873363},{"$f":"('SMI Analyse KGV'!N97-'SMI Analyse KGV'!M97)/ABS('SMI Analyse KGV'!M97)","v":0.0795287187039764},{"$f":"('SMI Analyse KGV'!O97-'SMI Analyse KGV'!N97)/ABS('SMI Analyse KGV'!N97)","v":0.0975443383356071},{"$f":"('SMI Analyse KGV'!P97-'SMI Analyse KGV'!O97)/ABS('SMI Analyse KGV'!O97)","v":0.19266625233064},{"$f":"('SMI Analyse KGV'!Q97-'SMI Analyse KGV'!P97)/ABS('SMI Analyse KGV'!P97)","v":0.0729546638874413},{"$f":"('SMI Analyse KGV'!R97-'SMI Analyse KGV'!Q97)/ABS('SMI Analyse KGV'!Q97)","v":0.0791646430305973},{"$f":"('SMI Analyse KGV'!S97-'SMI Analyse KGV'!R97)/ABS('SMI Analyse KGV'!R97)","v":0.0144014401440144},{"$f":"('SMI Analyse KGV'!T97-'SMI Analyse KGV'!S97)/ABS('SMI Analyse KGV'!S97)","v":-0.176131322094055},{"$f":"('SMI Analyse KGV'!U97-'SMI Analyse KGV'!T97)/ABS('SMI Analyse KGV'!T97)","v":0.26709746903608},{"$f":"('SMI Analyse KGV'!V97-'SMI Analyse KGV'!U97)/ABS('SMI Analyse KGV'!U97)","v":-0.0331491712707183},{"$f":"('SMI Analyse KGV'!W97-'SMI Analyse KGV'!V97)/ABS('SMI Analyse KGV'!V97)","v":-0.14021978021978},null,{"$f":"AVERAGE(D99:M99)","v":0.0453857251883803}]
[]
[null,"Flughafen Zürich",{"$f":"('SMI Analyse KGV'!M99-'SMI Analyse KGV'!L99)/ABS('SMI Analyse KGV'!L99)","v":0.438709677419355},{"$f":"('SMI Analyse KGV'!N99-'SMI Analyse KGV'!M99)/ABS('SMI Analyse KGV'!M99)","v":0.504484304932735},{"$f":"('SMI Analyse KGV'!O99-'SMI Analyse KGV'!N99)/ABS('SMI Analyse KGV'!N99)","v":-0.128166915052161},{"$f":"('SMI Analyse KGV'!P99-'SMI Analyse KGV'!O99)/ABS('SMI Analyse KGV'!O99)","v":0.37948717948718},{"$f":"('SMI Analyse KGV'!Q99-'SMI Analyse KGV'!P99)/ABS('SMI Analyse KGV'!P99)","v":0.151177199504337},{"$f":"('SMI Analyse KGV'!R99-'SMI Analyse KGV'!Q99)/ABS('SMI Analyse KGV'!Q99)","v":-0.165769644779333},{"$f":"('SMI Analyse KGV'!S99-'SMI Analyse KGV'!R99)/ABS('SMI Analyse KGV'!R99)","v":0.299354838709677},{"$f":"('SMI Analyse KGV'!T99-'SMI Analyse KGV'!S99)/ABS('SMI Analyse KGV'!S99)","v":-1.22343594836147},{"$f":"('SMI Analyse KGV'!U99-'SMI Analyse KGV'!T99)/ABS('SMI Analyse KGV'!T99)","v":0.853333333333333},{"$f":"('SMI Analyse KGV'!V99-'SMI Analyse KGV'!U99)/ABS('SMI Analyse KGV'!U99)","v":21.4242424242424},{"$f":"('SMI Analyse KGV'!W99-'SMI Analyse KGV'!V99)/ABS('SMI Analyse KGV'!V99)","v":0.470326409495549},null,{"$f":"AVERAGE(D101:M101)","v":2.25650331815122}]
[null," "]
[null,"Forbo N",{"$f":"('SMI Analyse KGV'!M101-'SMI Analyse KGV'!L101)/ABS('SMI Analyse KGV'!L101)","v":-0.402628032345014},{"$f":"('SMI Analyse KGV'!N101-'SMI Analyse KGV'!M101)/ABS('SMI Analyse KGV'!M101)","v":0.164692611393119},{"$f":"('SMI Analyse KGV'!O101-'SMI Analyse KGV'!N101)/ABS('SMI Analyse KGV'!N101)","v":0.00290556900726392},{"$f":"('SMI Analyse KGV'!P101-'SMI Analyse KGV'!O101)/ABS('SMI Analyse KGV'!O101)","v":0.201512956703686},{"$f":"('SMI Analyse KGV'!Q101-'SMI Analyse KGV'!P101)/ABS('SMI Analyse KGV'!P101)","v":-0.700468854655057},{"$f":"('SMI Analyse KGV'!R101-'SMI Analyse KGV'!Q101)/ABS('SMI Analyse KGV'!Q101)","v":2.68425760286225},{"$f":"('SMI Analyse KGV'!S101-'SMI Analyse KGV'!R101)/ABS('SMI Analyse KGV'!R101)","v":0.0479485311968925},{"$f":"('SMI Analyse KGV'!T101-'SMI Analyse KGV'!S101)/ABS('SMI Analyse KGV'!S101)","v":-0.228541642534461},{"$f":"('SMI Analyse KGV'!U101-'SMI Analyse KGV'!T101)/ABS('SMI Analyse KGV'!T101)","v":0.375675675675676},{"$f":"('SMI Analyse KGV'!V101-'SMI Analyse KGV'!U101)/ABS('SMI Analyse KGV'!U101)","v":-0.216764898493779},{"$f":"('SMI Analyse KGV'!W101-'SMI Analyse KGV'!V101)/ABS('SMI Analyse KGV'!V101)","v":0.0110089186176142},null,{"$f":"AVERAGE(D103:M103)","v":0.23422264697732}]
[]
[null,"Galenica",{"$f":"('SMI Analyse KGV'!M103-'SMI Analyse KGV'!L103)/ABS('SMI Analyse KGV'!L103)","v":0.153846153846154},{"$f":"('SMI Analyse KGV'!N103-'SMI Analyse KGV'!M103)/ABS('SMI Analyse KGV'!M103)","v":-0.635555555555556},{"$f":"('SMI Analyse KGV'!O103-'SMI Analyse KGV'!N103)/ABS('SMI Analyse KGV'!N103)","v":-0.0121951219512194},{"$f":"('SMI Analyse KGV'!P103-'SMI Analyse KGV'!O103)/ABS('SMI Analyse KGV'!O103)","v":0.0308641975308641},{"$f":"('SMI Analyse KGV'!Q103-'SMI Analyse KGV'!P103)/ABS('SMI Analyse KGV'!P103)","v":0.455089820359282},{"$f":"('SMI Analyse KGV'!R103-'SMI Analyse KGV'!Q103)/ABS('SMI Analyse KGV'!Q103)","v":0.234567901234568},{"$f":"('SMI Analyse KGV'!S103-'SMI Analyse KGV'!R103)/ABS('SMI Analyse KGV'!R103)","v":-0.153333333333333},{"$f":"('SMI Analyse KGV'!T103-'SMI Analyse KGV'!S103)/ABS('SMI Analyse KGV'!S103)","v":0.37007874015748},{"$f":"('SMI Analyse KGV'!U103-'SMI Analyse KGV'!T103)/ABS('SMI Analyse KGV'!T103)","v":-0.0287356321839081},{"$f":"('SMI Analyse KGV'!V103-'SMI Analyse KGV'!U103)/ABS('SMI Analyse KGV'!U103)","v":-0.0177514792899408},{"$f":"('SMI Analyse KGV'!W103-'SMI Analyse KGV'!V103)/ABS('SMI Analyse KGV'!V103)","v":0.72289156626506},null,{"$f":"AVERAGE(D105:M105)","v":0.0965921103233297}]
[null," "]
[null,"Georg Fischer AG",{"$f":"('SMI Analyse KGV'!M105-'SMI Analyse KGV'!L105)/ABS('SMI Analyse KGV'!L105)","v":0.0624999999999999},{"$f":"('SMI Analyse KGV'!N105-'SMI Analyse KGV'!M105)/ABS('SMI Analyse KGV'!M105)","v":0.323529411764706},{"$f":"('SMI Analyse KGV'!O105-'SMI Analyse KGV'!N105)/ABS('SMI Analyse KGV'!N105)","v":0.0222222222222221},{"$f":"('SMI Analyse KGV'!P105-'SMI Analyse KGV'!O105)/ABS('SMI Analyse KGV'!O105)","v":0.152173913043478},{"$f":"('SMI Analyse KGV'!Q105-'SMI Analyse KGV'!P105)/ABS('SMI Analyse KGV'!P105)","v":0.169811320754717},{"$f":"('SMI Analyse KGV'!R105-'SMI Analyse KGV'!Q105)/ABS('SMI Analyse KGV'!Q105)","v":0.112903225806452},{"$f":"('SMI Analyse KGV'!S105-'SMI Analyse KGV'!R105)/ABS('SMI Analyse KGV'!R105)","v":-0.391304347826087},{"$f":"('SMI Analyse KGV'!T105-'SMI Analyse KGV'!S105)/ABS('SMI Analyse KGV'!S105)","v":-0.333333333333333},{"$f":"('SMI Analyse KGV'!U105-'SMI Analyse KGV'!T105)/ABS('SMI Analyse KGV'!T105)","v":0.871428571428572},{"$f":"('SMI Analyse KGV'!V105-'SMI Analyse KGV'!U105)/ABS('SMI Analyse KGV'!U105)","v":0.286259541984733},{"$f":"('SMI Analyse KGV'!W105-'SMI Analyse KGV'!V105)/ABS('SMI Analyse KGV'!V105)","v":-0.148367952522255},null,{"$f":"AVERAGE(D107:M107)","v":0.10653225733232}]
[null," "]
[null,"Gurit Holding I",{"$f":"('SMI Analyse KGV'!M107-'SMI Analyse KGV'!L107)/ABS('SMI Analyse KGV'!L107)","v":-0.991836734693877},{"$f":"('SMI Analyse KGV'!N107-'SMI Analyse KGV'!M107)/ABS('SMI Analyse KGV'!M107)","v":97.9166666666667},{"$f":"('SMI Analyse KGV'!O107-'SMI Analyse KGV'!N107)/ABS('SMI Analyse KGV'!N107)","v":1.03201347935973},{"$f":"('SMI Analyse KGV'!P107-'SMI Analyse KGV'!O107)/ABS('SMI Analyse KGV'!O107)","v":0.153399668325042},{"$f":"('SMI Analyse KGV'!Q107-'SMI Analyse KGV'!P107)/ABS('SMI Analyse KGV'!P107)","v":-0.0416966211358735},{"$f":"('SMI Analyse KGV'!R107-'SMI Analyse KGV'!Q107)/ABS('SMI Analyse KGV'!Q107)","v":-0.194298574643661},{"$f":"('SMI Analyse KGV'!S107-'SMI Analyse KGV'!R107)/ABS('SMI Analyse KGV'!R107)","v":0.77048417132216},{"$f":"('SMI Analyse KGV'!T107-'SMI Analyse KGV'!S107)/ABS('SMI Analyse KGV'!S107)","v":0.318827241651328},{"$f":"('SMI Analyse KGV'!U107-'SMI Analyse KGV'!T107)/ABS('SMI Analyse KGV'!T107)","v":-0.757850662944871},{"$f":"('SMI Analyse KGV'!V107-'SMI Analyse KGV'!U107)/ABS('SMI Analyse KGV'!U107)","v":-0.184849732400165},{"$f":"('SMI Analyse KGV'!W107-'SMI Analyse KGV'!V107)/ABS('SMI Analyse KGV'!V107)","v":-0.196969696969697},null,{"$f":"AVERAGE(D109:M109)","v":9.88157259392307}]
[]
[null,"Helvetia Holding",{"$f":"('SMI Analyse KGV'!M109-'SMI Analyse KGV'!L109)/ABS('SMI Analyse KGV'!L109)","v":0.102156334231806},{"$f":"('SMI Analyse KGV'!N109-'SMI Analyse KGV'!M109)/ABS('SMI Analyse KGV'!M109)","v":0.0511127415015895},{"$f":"('SMI Analyse KGV'!O109-'SMI Analyse KGV'!N109)/ABS('SMI Analyse KGV'!N109)","v":-0.325732899022801},{"$f":"('SMI Analyse KGV'!P109-'SMI Analyse KGV'!O109)/ABS('SMI Analyse KGV'!O109)","v":0.244651483781919},{"$f":"('SMI Analyse KGV'!Q109-'SMI Analyse KGV'!P109)/ABS('SMI Analyse KGV'!P109)","v":0.0840033268644303},{"$f":"('SMI Analyse KGV'!R109-'SMI Analyse KGV'!Q109)/ABS('SMI Analyse KGV'!Q109)","v":0.0703324808184142},{"$f":"('SMI Analyse KGV'!S109-'SMI Analyse KGV'!R109)/ABS('SMI Analyse KGV'!R109)","v":0.256869772998805},{"$f":"('SMI Analyse KGV'!T109-'SMI Analyse KGV'!S109)/ABS('SMI Analyse KGV'!S109)","v":-0.547528517110266},{"$f":"('SMI Analyse KGV'!U109-'SMI Analyse KGV'!T109)/ABS('SMI Analyse KGV'!T109)","v":0.926470588235294},{"$f":"('SMI Analyse KGV'!V109-'SMI Analyse KGV'!U109)/ABS('SMI Analyse KGV'!U109)","v":0.155943293347873},{"$f":"('SMI Analyse KGV'!W109-'SMI Analyse KGV'!V109)/ABS('SMI Analyse KGV'!V109)","v":-0.505660377358491},null,{"$f":"AVERAGE(D111:M111)","v":0.0410461894056768}]
[null," "]
[null,"Hypo Lenzburg",{"$f":"('SMI Analyse KGV'!M111-'SMI Analyse KGV'!L111)/ABS('SMI Analyse KGV'!L111)","v":-0.056379821958457},{"$f":"('SMI Analyse KGV'!N111-'SMI Analyse KGV'!M111)/ABS('SMI Analyse KGV'!M111)","v":-0.0754716981132075},{"$f":"('SMI Analyse KGV'!O111-'SMI Analyse KGV'!N111)/ABS('SMI Analyse KGV'!N111)","v":0.00340136054421769},{"$f":"('SMI Analyse KGV'!P111-'SMI Analyse KGV'!O111)/ABS('SMI Analyse KGV'!O111)","v":0.0169491525423729},{"$f":"('SMI Analyse KGV'!Q111-'SMI Analyse KGV'!P111)/ABS('SMI Analyse KGV'!P111)","v":0.0233333333333333},{"$f":"('SMI Analyse KGV'!R111-'SMI Analyse KGV'!Q111)/ABS('SMI Analyse KGV'!Q111)","v":-0.0574592833876221},{"$f":"('SMI Analyse KGV'!S111-'SMI Analyse KGV'!R111)/ABS('SMI Analyse KGV'!R111)","v":0.0102640309648879},{"$f":"('SMI Analyse KGV'!T111-'SMI Analyse KGV'!S111)/ABS('SMI Analyse KGV'!S111)","v":-0.141381315636438},{"$f":"('SMI Analyse KGV'!U111-'SMI Analyse KGV'!T111)/ABS('SMI Analyse KGV'!T111)","v":0.0119521912350598},{"$f":"('SMI Analyse KGV'!V111-'SMI Analyse KGV'!U111)/ABS('SMI Analyse KGV'!U111)","v":0.0196850393700787},{"$f":"('SMI Analyse KGV'!W111-'SMI Analyse KGV'!V111)/ABS('SMI Analyse KGV'!V111)","v":0.138996138996139},null,{"$f":"AVERAGE(D113:M113)","v":-0.00497310501511783}]
[null," "]
[null,"Julius Baer",{"$f":"('SMI Analyse KGV'!M113-'SMI Analyse KGV'!L113)/ABS('SMI Analyse KGV'!L113)","v":-0.414965986394558},{"$f":"('SMI Analyse KGV'!N113-'SMI Analyse KGV'!M113)/ABS('SMI Analyse KGV'!M113)","v":0.953488372093023},{"$f":"('SMI Analyse KGV'!O113-'SMI Analyse KGV'!N113)/ABS('SMI Analyse KGV'!N113)","v":-0.672619047619048},{"$f":"('SMI Analyse KGV'!P113-'SMI Analyse KGV'!O113)/ABS('SMI Analyse KGV'!O113)","v":4.16363636363636},{"$f":"('SMI Analyse KGV'!Q113-'SMI Analyse KGV'!P113)/ABS('SMI Analyse KGV'!P113)","v":0.144366197183099},{"$f":"('SMI Analyse KGV'!R113-'SMI Analyse KGV'!Q113)/ABS('SMI Analyse KGV'!Q113)","v":0.04},{"$f":"('SMI Analyse KGV'!S113-'SMI Analyse KGV'!R113)/ABS('SMI Analyse KGV'!R113)","v":-0.372781065088757},{"$f":"('SMI Analyse KGV'!T113-'SMI Analyse KGV'!S113)/ABS('SMI Analyse KGV'!S113)","v":0.523584905660377},{"$f":"('SMI Analyse KGV'!U113-'SMI Analyse KGV'!T113)/ABS('SMI Analyse KGV'!T113)","v":0.56656346749226},{"$f":"('SMI Analyse KGV'!V113-'SMI Analyse KGV'!U113)/ABS('SMI Analyse KGV'!U113)","v":-0.0988142292490119},{"$f":"('SMI Analyse KGV'!W113-'SMI Analyse KGV'!V113)/ABS('SMI Analyse KGV'!V113)","v":-0.515350877192982},null,{"$f":"AVERAGE(D115:M115)","v":0.473207408691532}]
[null," "]
[null,"Jungfraubahn",{"$f":"('SMI Analyse KGV'!M115-'SMI Analyse KGV'!L115)/ABS('SMI Analyse KGV'!L115)","v":0.159192825112108},{"$f":"('SMI Analyse KGV'!N115-'SMI Analyse KGV'!M115)/ABS('SMI Analyse KGV'!M115)","v":0.0116054158607351},{"$f":"('SMI Analyse KGV'!O115-'SMI Analyse KGV'!N115)/ABS('SMI Analyse KGV'!N115)","v":0.191204588910134},{"$f":"('SMI Analyse KGV'!P115-'SMI Analyse KGV'!O115)/ABS('SMI Analyse KGV'!O115)","v":-0.147672552166934},{"$f":"('SMI Analyse KGV'!Q115-'SMI Analyse KGV'!P115)/ABS('SMI Analyse KGV'!P115)","v":0.335216572504708},{"$f":"('SMI Analyse KGV'!R115-'SMI Analyse KGV'!Q115)/ABS('SMI Analyse KGV'!Q115)","v":0.159379407616361},{"$f":"('SMI Analyse KGV'!S115-'SMI Analyse KGV'!R115)/ABS('SMI Analyse KGV'!R115)","v":0.108272506082725},{"$f":"('SMI Analyse KGV'!T115-'SMI Analyse KGV'!S115)/ABS('SMI Analyse KGV'!S115)","v":-1.17343578485181},{"$f":"('SMI Analyse KGV'!U115-'SMI Analyse KGV'!T115)/ABS('SMI Analyse KGV'!T115)","v":0.949367088607595},{"$f":"('SMI Analyse KGV'!V115-'SMI Analyse KGV'!U115)/ABS('SMI Analyse KGV'!U115)","v":94.625},{"$f":"('SMI Analyse KGV'!W115-'SMI Analyse KGV'!V115)/ABS('SMI Analyse KGV'!V115)","v":0.817089452603471},null,{"$f":"AVERAGE(D117:M117)","v":9.5876026695167}]
[]
[null,"Lindt",{"$f":"('SMI Analyse KGV'!M117-'SMI Analyse KGV'!L117)/ABS('SMI Analyse KGV'!L117)","v":0.240963855421687},{"$f":"('SMI Analyse KGV'!N117-'SMI Analyse KGV'!M117)/ABS('SMI Analyse KGV'!M117)","v":0.122479462285288},{"$f":"('SMI Analyse KGV'!O117-'SMI Analyse KGV'!N117)/ABS('SMI Analyse KGV'!N117)","v":0.0951430472388556},{"$f":"('SMI Analyse KGV'!P117-'SMI Analyse KGV'!O117)/ABS('SMI Analyse KGV'!O117)","v":0.0880923450789793},{"$f":"('SMI Analyse KGV'!Q117-'SMI Analyse KGV'!P117)/ABS('SMI Analyse KGV'!P117)","v":0.0569514237855946},{"$f":"('SMI Analyse KGV'!R117-'SMI Analyse KGV'!Q117)/ABS('SMI Analyse KGV'!Q117)","v":0.0676175382989963},{"$f":"('SMI Analyse KGV'!S117-'SMI Analyse KGV'!R117)/ABS('SMI Analyse KGV'!R117)","v":0.0598713508164275},{"$f":"('SMI Analyse KGV'!T117-'SMI Analyse KGV'!S117)/ABS('SMI Analyse KGV'!S117)","v":-0.377684407096172},{"$f":"('SMI Analyse KGV'!U117-'SMI Analyse KGV'!T117)/ABS('SMI Analyse KGV'!T117)","v":0.537134283570893},{"$f":"('SMI Analyse KGV'!V117-'SMI Analyse KGV'!U117)/ABS('SMI Analyse KGV'!U117)","v":0.164958516349439},{"$f":"('SMI Analyse KGV'!W117-'SMI Analyse KGV'!V117)/ABS('SMI Analyse KGV'!V117)","v":0.197779639715124},null,{"$f":"AVERAGE(D119:M119)","v":0.101234320004342}]
[null," "]
[null,"MeierTobler (vormals Walter Meier)",{"$f":"('SMI Analyse KGV'!M119-'SMI Analyse KGV'!L119)/ABS('SMI Analyse KGV'!L119)","v":-0.444021325209444},{"$f":"('SMI Analyse KGV'!N119-'SMI Analyse KGV'!M119)/ABS('SMI Analyse KGV'!M119)","v":-0.328767123287671},{"$f":"('SMI Analyse KGV'!O119-'SMI Analyse KGV'!N119)/ABS('SMI Analyse KGV'!N119)","v":-0.479591836734694},{"$f":"('SMI Analyse KGV'!P119-'SMI Analyse KGV'!O119)/ABS('SMI Analyse KGV'!O119)","v":0.980392156862745},{"$f":"('SMI Analyse KGV'!Q119-'SMI Analyse KGV'!P119)/ABS('SMI Analyse KGV'!P119)","v":-1.14356435643564},{"$f":"('SMI Analyse KGV'!R119-'SMI Analyse KGV'!Q119)/ABS('SMI Analyse KGV'!Q119)","v":-1.6551724137931},{"$f":"('SMI Analyse KGV'!S119-'SMI Analyse KGV'!R119)/ABS('SMI Analyse KGV'!R119)","v":1.14285714285714},{"$f":"('SMI Analyse KGV'!T119-'SMI Analyse KGV'!S119)/ABS('SMI Analyse KGV'!S119)","v":1.90909090909091},{"$f":"('SMI Analyse KGV'!U119-'SMI Analyse KGV'!T119)/ABS('SMI Analyse KGV'!T119)","v":3.09375},{"$f":"('SMI Analyse KGV'!V119-'SMI Analyse KGV'!U119)/ABS('SMI Analyse KGV'!U119)","v":0.984732824427481},{"$f":"('SMI Analyse KGV'!W119-'SMI Analyse KGV'!V119)/ABS('SMI Analyse KGV'!V119)","v":-0.0884615384615385},null,{"$f":"AVERAGE(D121:M121)","v":0.441526576452563}]
[]
[null,"Meyer Burger",{"$f":"('SMI Analyse KGV'!M121-'SMI Analyse KGV'!L121)/ABS('SMI Analyse KGV'!L121)","v":-0.210526315789474},{"$f":"('SMI Analyse KGV'!N121-'SMI Analyse KGV'!M121)/ABS('SMI Analyse KGV'!M121)","v":0.773913043478261},{"$f":"('SMI Analyse KGV'!O121-'SMI Analyse KGV'!N121)/ABS('SMI Analyse KGV'!N121)","v":-0.25},{"$f":"('SMI Analyse KGV'!P121-'SMI Analyse KGV'!O121)/ABS('SMI Analyse KGV'!O121)","v":0.538461538461539},{"$f":"('SMI Analyse KGV'!Q121-'SMI Analyse KGV'!P121)/ABS('SMI Analyse KGV'!P121)","v":0.533333333333333},{"$f":"('SMI Analyse KGV'!R121-'SMI Analyse KGV'!Q121)/ABS('SMI Analyse KGV'!Q121)","v":0.642857142857143},{"$f":"('SMI Analyse KGV'!S121-'SMI Analyse KGV'!R121)/ABS('SMI Analyse KGV'!R121)","v":0.6},{"$f":"('SMI Analyse KGV'!T121-'SMI Analyse KGV'!S121)/ABS('SMI Analyse KGV'!S121)","v":-1},{"$f":"('SMI Analyse KGV'!U121-'SMI Analyse KGV'!T121)/ABS('SMI Analyse KGV'!T121)","v":0},{"$f":"('SMI Analyse KGV'!V121-'SMI Analyse KGV'!U121)/ABS('SMI Analyse KGV'!U121)","v":0.5},{"$f":"('SMI Analyse KGV'!W121-'SMI Analyse KGV'!V121)/ABS('SMI Analyse KGV'!V121)","v":-3},null,{"$f":"AVERAGE(D123:M123)","v":-0.0661434941869724}]
[]
[null,"PSP Swiss Property",{"$f":"('SMI Analyse KGV'!M123-'SMI Analyse KGV'!L123)/ABS('SMI Analyse KGV'!L123)","v":0.0527777777777778},{"$f":"('SMI Analyse KGV'!N123-'SMI Analyse KGV'!M123)/ABS('SMI Analyse KGV'!M123)","v":-0.0263852242744064},{"$f":"('SMI Analyse KGV'!O123-'SMI Analyse KGV'!N123)/ABS('SMI Analyse KGV'!N123)","v":-0.046070460704607},{"$f":"('SMI Analyse KGV'!P123-'SMI Analyse KGV'!O123)/ABS('SMI Analyse KGV'!O123)","v":0.0681818181818181},{"$f":"('SMI Analyse KGV'!Q123-'SMI Analyse KGV'!P123)/ABS('SMI Analyse KGV'!P123)","v":0.0345744680851065},{"$f":"('SMI Analyse KGV'!R123-'SMI Analyse KGV'!Q123)/ABS('SMI Analyse KGV'!Q123)","v":-0.0128534704370181},{"$f":"('SMI Analyse KGV'!S123-'SMI Analyse KGV'!R123)/ABS('SMI Analyse KGV'!R123)","v":0.221354166666667},{"$f":"('SMI Analyse KGV'!T123-'SMI Analyse KGV'!S123)/ABS('SMI Analyse KGV'!S123)","v":0.00213219616204686},{"$f":"('SMI Analyse KGV'!U123-'SMI Analyse KGV'!T123)/ABS('SMI Analyse KGV'!T123)","v":0.025531914893617},{"$f":"('SMI Analyse KGV'!V123-'SMI Analyse KGV'!U123)/ABS('SMI Analyse KGV'!U123)","v":0.0663900414937758},{"$f":"('SMI Analyse KGV'!W123-'SMI Analyse KGV'!V123)/ABS('SMI Analyse KGV'!V123)","v":0.439688715953308},null,{"$f":"AVERAGE(D125:M125)","v":0.0772544166020307}]
[]
[null,"Schindler",{"$f":"('SMI Analyse KGV'!M127-'SMI Analyse KGV'!L127)/ABS('SMI Analyse KGV'!L127)","v":-0.383606557377049},{"$f":"('SMI Analyse KGV'!N127-'SMI Analyse KGV'!M127)/ABS('SMI Analyse KGV'!M127)","v":1.05851063829787},{"$f":"('SMI Analyse KGV'!O127-'SMI Analyse KGV'!N127)/ABS('SMI Analyse KGV'!N127)","v":-0.188630490956072},{"$f":"('SMI Analyse KGV'!P127-'SMI Analyse KGV'!O127)/ABS('SMI Analyse KGV'!O127)","v":0.136942675159236},{"$f":"('SMI Analyse KGV'!Q127-'SMI Analyse KGV'!P127)/ABS('SMI Analyse KGV'!P127)","v":0.0784313725490197},{"$f":"('SMI Analyse KGV'!R127-'SMI Analyse KGV'!Q127)/ABS('SMI Analyse KGV'!Q127)","v":0.141558441558441},{"$f":"('SMI Analyse KGV'!S127-'SMI Analyse KGV'!R127)/ABS('SMI Analyse KGV'!R127)","v":-0.0853242320819113},{"$f":"('SMI Analyse KGV'!T127-'SMI Analyse KGV'!S127)/ABS('SMI Analyse KGV'!S127)","v":-0.164179104477612},{"$f":"('SMI Analyse KGV'!U127-'SMI Analyse KGV'!T127)/ABS('SMI Analyse KGV'!T127)","v":0.142857142857143},{"$f":"('SMI Analyse KGV'!V127-'SMI Analyse KGV'!U127)/ABS('SMI Analyse KGV'!U127)","v":-0.263020833333333},{"$f":"('SMI Analyse KGV'!W127-'SMI Analyse KGV'!V127)/ABS('SMI Analyse KGV'!V127)","v":0.420494699646643},null,{"$f":"AVERAGE(D127:M127)","v":0.127764030921942}]
[]
[null,"Schweiter Technologies",{"$f":"('SMI Analyse KGV'!M129-'SMI Analyse KGV'!L129)/ABS('SMI Analyse KGV'!L129)","v":-0.25669014084507},{"$f":"('SMI Analyse KGV'!N129-'SMI Analyse KGV'!M129)/ABS('SMI Analyse KGV'!M129)","v":0.505921364282331},{"$f":"('SMI Analyse KGV'!O129-'SMI Analyse KGV'!N129)/ABS('SMI Analyse KGV'!N129)","v":0.100346020761246},{"$f":"('SMI Analyse KGV'!P129-'SMI Analyse KGV'!O129)/ABS('SMI Analyse KGV'!O129)","v":0.410234419668382},{"$f":"('SMI Analyse KGV'!Q129-'SMI Analyse KGV'!P129)/ABS('SMI Analyse KGV'!P129)","v":1.43442124467869},{"$f":"('SMI Analyse KGV'!R129-'SMI Analyse KGV'!Q129)/ABS('SMI Analyse KGV'!Q129)","v":-0.649512865350987},{"$f":"('SMI Analyse KGV'!S129-'SMI Analyse KGV'!R129)/ABS('SMI Analyse KGV'!R129)","v":-0.0047517224994061},{"$f":"('SMI Analyse KGV'!T129-'SMI Analyse KGV'!S129)/ABS('SMI Analyse KGV'!S129)","v":0.725710193363571},{"$f":"('SMI Analyse KGV'!U129-'SMI Analyse KGV'!T129)/ABS('SMI Analyse KGV'!T129)","v":-0.18384285516669},{"$f":"('SMI Analyse KGV'!V129-'SMI Analyse KGV'!U129)/ABS('SMI Analyse KGV'!U129)","v":-0.660508474576271},{"$f":"('SMI Analyse KGV'!W129-'SMI Analyse KGV'!V129)/ABS('SMI Analyse KGV'!V129)","v":-0.036445332001997},null,{"$f":"AVERAGE(D129:M129)","v":0.164157199315887}]
[]
[null,"SGS N ",{"$f":"('SMI Analyse KGV'!M131-'SMI Analyse KGV'!L131)/ABS('SMI Analyse KGV'!L131)","v":0.073507102468625},{"$f":"('SMI Analyse KGV'!N131-'SMI Analyse KGV'!M131)/ABS('SMI Analyse KGV'!M131)","v":0.0489465570400823},{"$f":"('SMI Analyse KGV'!O131-'SMI Analyse KGV'!N131)/ABS('SMI Analyse KGV'!N131)","v":-0.118799755052051},{"$f":"('SMI Analyse KGV'!P131-'SMI Analyse KGV'!O131)/ABS('SMI Analyse KGV'!O131)","v":-0.00667129951355111},{"$f":"('SMI Analyse KGV'!Q131-'SMI Analyse KGV'!P131)/ABS('SMI Analyse KGV'!P131)","v":0.151112354834196},{"$f":"('SMI Analyse KGV'!R131-'SMI Analyse KGV'!Q131)/ABS('SMI Analyse KGV'!Q131)","v":0.0249179530813176},{"$f":"('SMI Analyse KGV'!S131-'SMI Analyse KGV'!R131)/ABS('SMI Analyse KGV'!R131)","v":0.0339184060721063},{"$f":"('SMI Analyse KGV'!T131-'SMI Analyse KGV'!S131)/ABS('SMI Analyse KGV'!S131)","v":-0.267951364991971},{"$f":"('SMI Analyse KGV'!U131-'SMI Analyse KGV'!T131)/ABS('SMI Analyse KGV'!T131)","v":0.281573174553431},{"$f":"('SMI Analyse KGV'!V131-'SMI Analyse KGV'!U131)/ABS('SMI Analyse KGV'!U131)","v":-0.038146472673921},{"$f":"('SMI Analyse KGV'!W131-'SMI Analyse KGV'!V131)/ABS('SMI Analyse KGV'!V131)","v":-0.0466505656539977},null,{"$f":"AVERAGE(D131:M131)","v":0.00622489876956415}]
[]
[null,"SIG Group",{"$f":"('SMI Analyse KGV'!M133-'SMI Analyse KGV'!L133)/ABS('SMI Analyse KGV'!L133)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!N133-'SMI Analyse KGV'!M133)/ABS('SMI Analyse KGV'!M133)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!O133-'SMI Analyse KGV'!N133)/ABS('SMI Analyse KGV'!N133)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!P133-'SMI Analyse KGV'!O133)/ABS('SMI Analyse KGV'!O133)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!Q133-'SMI Analyse KGV'!P133)/ABS('SMI Analyse KGV'!P133)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!R133-'SMI Analyse KGV'!Q133)/ABS('SMI Analyse KGV'!Q133)","v":0.2},{"$f":"('SMI Analyse KGV'!S133-'SMI Analyse KGV'!R133)/ABS('SMI Analyse KGV'!R133)","v":1.925},{"$f":"('SMI Analyse KGV'!T133-'SMI Analyse KGV'!S133)/ABS('SMI Analyse KGV'!S133)","v":-0.378378378378378},{"$f":"('SMI Analyse KGV'!U133-'SMI Analyse KGV'!T133)/ABS('SMI Analyse KGV'!T133)","v":1.21739130434783},{"$f":"('SMI Analyse KGV'!V133-'SMI Analyse KGV'!U133)/ABS('SMI Analyse KGV'!U133)","v":-0.803921568627451},{"$f":"('SMI Analyse KGV'!W133-'SMI Analyse KGV'!V133)/ABS('SMI Analyse KGV'!V133)","v":5.4},null,{"$f":"AVERAGE(H133:M133)","v":1.26001522622367}]
[]
[null,"Straumann",{"$f":"('SMI Analyse KGV'!M135-'SMI Analyse KGV'!L135)/ABS('SMI Analyse KGV'!L135)","v":1.70833333333333},{"$f":"('SMI Analyse KGV'!N135-'SMI Analyse KGV'!M135)/ABS('SMI Analyse KGV'!M135)","v":0.561538461538462},{"$f":"('SMI Analyse KGV'!O135-'SMI Analyse KGV'!N135)/ABS('SMI Analyse KGV'!N135)","v":-0.554679802955665},{"$f":"('SMI Analyse KGV'!P135-'SMI Analyse KGV'!O135)/ABS('SMI Analyse KGV'!O135)","v":2.24778761061947},{"$f":"('SMI Analyse KGV'!Q135-'SMI Analyse KGV'!P135)/ABS('SMI Analyse KGV'!P135)","v":0.226158038147139},{"$f":"('SMI Analyse KGV'!R135-'SMI Analyse KGV'!Q135)/ABS('SMI Analyse KGV'!Q135)","v":-0.0444444444444445},{"$f":"('SMI Analyse KGV'!S135-'SMI Analyse KGV'!R135)/ABS('SMI Analyse KGV'!R135)","v":0.122093023255814},{"$f":"('SMI Analyse KGV'!T135-'SMI Analyse KGV'!S135)/ABS('SMI Analyse KGV'!S135)","v":-0.704663212435233},{"$f":"('SMI Analyse KGV'!U135-'SMI Analyse KGV'!T135)/ABS('SMI Analyse KGV'!T135)","v":3.35087719298246},{"$f":"('SMI Analyse KGV'!V135-'SMI Analyse KGV'!U135)/ABS('SMI Analyse KGV'!U135)","v":0.0967741935483872},{"$f":"('SMI Analyse KGV'!W135-'SMI Analyse KGV'!V135)/ABS('SMI Analyse KGV'!V135)","v":-0.433823529411765},null,{"$f":"AVERAGE(D135:M135)","v":0.486761753084462}]
[]
[null,"Sulzer",{"$f":"('SMI Analyse KGV'!M137-'SMI Analyse KGV'!L137)/ABS('SMI Analyse KGV'!L137)","v":-0.223103057757644},{"$f":"('SMI Analyse KGV'!N137-'SMI Analyse KGV'!M137)/ABS('SMI Analyse KGV'!M137)","v":0.180758017492711},{"$f":"('SMI Analyse KGV'!O137-'SMI Analyse KGV'!N137)/ABS('SMI Analyse KGV'!N137)","v":-0.733333333333333},{"$f":"('SMI Analyse KGV'!P137-'SMI Analyse KGV'!O137)/ABS('SMI Analyse KGV'!O137)","v":-0.203703703703704},{"$f":"('SMI Analyse KGV'!Q137-'SMI Analyse KGV'!P137)/ABS('SMI Analyse KGV'!P137)","v":0.406976744186047},{"$f":"('SMI Analyse KGV'!R137-'SMI Analyse KGV'!Q137)/ABS('SMI Analyse KGV'!Q137)","v":0.458677685950413},{"$f":"('SMI Analyse KGV'!S137-'SMI Analyse KGV'!R137)/ABS('SMI Analyse KGV'!R137)","v":0.269121813031162},{"$f":"('SMI Analyse KGV'!T137-'SMI Analyse KGV'!S137)/ABS('SMI Analyse KGV'!S137)","v":-0.455357142857143},{"$f":"('SMI Analyse KGV'!U137-'SMI Analyse KGV'!T137)/ABS('SMI Analyse KGV'!T137)","v":0.651639344262295},{"$f":"('SMI Analyse KGV'!V137-'SMI Analyse KGV'!U137)/ABS('SMI Analyse KGV'!U137)","v":-0.794044665012407},{"$f":"('SMI Analyse KGV'!W137-'SMI Analyse KGV'!V137)/ABS('SMI Analyse KGV'!V137)","v":7.03614457831325},null,{"$f":"AVERAGE(D137:M137)","v":0.681687933832929}]
[]
[null,"Swatch Group",{"$f":"('SMI Analyse KGV'!M139-'SMI Analyse KGV'!L139)/ABS('SMI Analyse KGV'!L139)","v":0.194463200540176},{"$f":"('SMI Analyse KGV'!N139-'SMI Analyse KGV'!M139)/ABS('SMI Analyse KGV'!M139)","v":-0.280101752402487},{"$f":"('SMI Analyse KGV'!O139-'SMI Analyse KGV'!N139)/ABS('SMI Analyse KGV'!N139)","v":-0.212799371809972},{"$f":"('SMI Analyse KGV'!P139-'SMI Analyse KGV'!O139)/ABS('SMI Analyse KGV'!O139)","v":-0.467331670822943},{"$f":"('SMI Analyse KGV'!Q139-'SMI Analyse KGV'!P139)/ABS('SMI Analyse KGV'!P139)","v":0.296816479400749},{"$f":"('SMI Analyse KGV'!R139-'SMI Analyse KGV'!Q139)/ABS('SMI Analyse KGV'!Q139)","v":0.164620938628159},{"$f":"('SMI Analyse KGV'!S139-'SMI Analyse KGV'!R139)/ABS('SMI Analyse KGV'!R139)","v":-0.121512709237446},{"$f":"('SMI Analyse KGV'!T139-'SMI Analyse KGV'!S139)/ABS('SMI Analyse KGV'!S139)","v":-1.06986591390261},{"$f":"('SMI Analyse KGV'!U139-'SMI Analyse KGV'!T139)/ABS('SMI Analyse KGV'!T139)","v":15.9191919191919},{"$f":"('SMI Analyse KGV'!V139-'SMI Analyse KGV'!U139)/ABS('SMI Analyse KGV'!U139)","v":0.053486797562627},{"$f":"('SMI Analyse KGV'!W139-'SMI Analyse KGV'!V139)/ABS('SMI Analyse KGV'!V139)","v":0.076478149100257},null,{"$f":"AVERAGE(D139:M139)","v":1.43589828657082}]
[]
[null,"Swiss Prime Site",{"$f":"('SMI Analyse KGV'!M141-'SMI Analyse KGV'!L141)/ABS('SMI Analyse KGV'!L141)","v":0.025},{"$f":"('SMI Analyse KGV'!N141-'SMI Analyse KGV'!M141)/ABS('SMI Analyse KGV'!M141)","v":0.056910569105691},{"$f":"('SMI Analyse KGV'!O141-'SMI Analyse KGV'!N141)/ABS('SMI Analyse KGV'!N141)","v":-0.00769230769230764},{"$f":"('SMI Analyse KGV'!P141-'SMI Analyse KGV'!O141)/ABS('SMI Analyse KGV'!O141)","v":0.0775193798449612},{"$f":"('SMI Analyse KGV'!Q141-'SMI Analyse KGV'!P141)/ABS('SMI Analyse KGV'!P141)","v":-0.0695443645083933},{"$f":"('SMI Analyse KGV'!R141-'SMI Analyse KGV'!Q141)/ABS('SMI Analyse KGV'!Q141)","v":0.0180412371134021},{"$f":"('SMI Analyse KGV'!S141-'SMI Analyse KGV'!R141)/ABS('SMI Analyse KGV'!R141)","v":0.0481012658227847},{"$f":"('SMI Analyse KGV'!T141-'SMI Analyse KGV'!S141)/ABS('SMI Analyse KGV'!S141)","v":0.514492753623189},{"$f":"('SMI Analyse KGV'!U141-'SMI Analyse KGV'!T141)/ABS('SMI Analyse KGV'!T141)","v":-0.382775119617225},{"$f":"('SMI Analyse KGV'!V141-'SMI Analyse KGV'!U141)/ABS('SMI Analyse KGV'!U141)","v":0.284237726098191},{"$f":"('SMI Analyse KGV'!W141-'SMI Analyse KGV'!V141)/ABS('SMI Analyse KGV'!V141)","v":-0.406438631790744},null,{"$f":"AVERAGE(D141:M141)","v":0.0132852507999549}]
[null," "]
[null,"Tecan Group",{"$f":"('SMI Analyse KGV'!M143-'SMI Analyse KGV'!L143)/ABS('SMI Analyse KGV'!L143)","v":0.076923076923077},{"$f":"('SMI Analyse KGV'!N143-'SMI Analyse KGV'!M143)/ABS('SMI Analyse KGV'!M143)","v":-0.135714285714286},{"$f":"('SMI Analyse KGV'!O143-'SMI Analyse KGV'!N143)/ABS('SMI Analyse KGV'!N143)","v":0.393939393939394},{"$f":"('SMI Analyse KGV'!P143-'SMI Analyse KGV'!O143)/ABS('SMI Analyse KGV'!O143)","v":-0.0632411067193675},{"$f":"('SMI Analyse KGV'!Q143-'SMI Analyse KGV'!P143)/ABS('SMI Analyse KGV'!P143)","v":0.208860759493671},{"$f":"('SMI Analyse KGV'!R143-'SMI Analyse KGV'!Q143)/ABS('SMI Analyse KGV'!Q143)","v":0.0506108202443279},{"$f":"('SMI Analyse KGV'!S143-'SMI Analyse KGV'!R143)/ABS('SMI Analyse KGV'!R143)","v":0.026578073089701},{"$f":"('SMI Analyse KGV'!T143-'SMI Analyse KGV'!S143)/ABS('SMI Analyse KGV'!S143)","v":0.406148867313916},{"$f":"('SMI Analyse KGV'!U143-'SMI Analyse KGV'!T143)/ABS('SMI Analyse KGV'!T143)","v":0.136939010356732},{"$f":"('SMI Analyse KGV'!V143-'SMI Analyse KGV'!U143)/ABS('SMI Analyse KGV'!U143)","v":-0.041497975708502},{"$f":"('SMI Analyse KGV'!W143-'SMI Analyse KGV'!V143)/ABS('SMI Analyse KGV'!V143)","v":0.0876451953537487},null,{"$f":"AVERAGE(D143:M143)","v":0.107026875164934}]
[]
[null,"Temenos",{"$f":"('SMI Analyse KGV'!M145-'SMI Analyse KGV'!L145)/ABS('SMI Analyse KGV'!L145)","v":1.70588235294118},{"$f":"('SMI Analyse KGV'!N145-'SMI Analyse KGV'!M145)/ABS('SMI Analyse KGV'!M145)","v":0.347826086956522},{"$f":"('SMI Analyse KGV'!O145-'SMI Analyse KGV'!N145)/ABS('SMI Analyse KGV'!N145)","v":-0.217741935483871},{"$f":"('SMI Analyse KGV'!P145-'SMI Analyse KGV'!O145)/ABS('SMI Analyse KGV'!O145)","v":0.711340206185567},{"$f":"('SMI Analyse KGV'!Q145-'SMI Analyse KGV'!P145)/ABS('SMI Analyse KGV'!P145)","v":0.174698795180723},{"$f":"('SMI Analyse KGV'!R145-'SMI Analyse KGV'!Q145)/ABS('SMI Analyse KGV'!Q145)","v":0.22051282051282},{"$f":"('SMI Analyse KGV'!S145-'SMI Analyse KGV'!R145)/ABS('SMI Analyse KGV'!R145)","v":0.0756302521008404},{"$f":"('SMI Analyse KGV'!T145-'SMI Analyse KGV'!S145)/ABS('SMI Analyse KGV'!S145)","v":-0.109375},{"$f":"('SMI Analyse KGV'!U145-'SMI Analyse KGV'!T145)/ABS('SMI Analyse KGV'!T145)","v":-0.0307017543859648},{"$f":"('SMI Analyse KGV'!V145-'SMI Analyse KGV'!U145)/ABS('SMI Analyse KGV'!U145)","v":-0.312217194570136},{"$f":"('SMI Analyse KGV'!W145-'SMI Analyse KGV'!V145)/ABS('SMI Analyse KGV'!V145)","v":0.105263157894737},null,{"$f":"AVERAGE(D145:M145)","v":0.0965235434391238}]
[]
[null,"VAT Group",{"$f":"('SMI Analyse KGV'!M147-'SMI Analyse KGV'!L147)/ABS('SMI Analyse KGV'!L147)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!N147-'SMI Analyse KGV'!M147)/ABS('SMI Analyse KGV'!M147)","v":{"$error":"#DIV/0!"}},{"$f":"('SMI Analyse KGV'!O147-'SMI Analyse KGV'!N147)/ABS('SMI Analyse KGV'!N147)","v":-0.617977528089888},{"$f":"('SMI Analyse KGV'!P147-'SMI Analyse KGV'!O147)/ABS('SMI Analyse KGV'!O147)","v":6.14705882352941},{"$f":"('SMI Analyse KGV'!Q147-'SMI Analyse KGV'!P147)/ABS('SMI Analyse KGV'!P147)","v":0.588477366255144},{"$f":"('SMI Analyse KGV'!R147-'SMI Analyse KGV'!Q147)/ABS('SMI Analyse KGV'!Q147)","v":0.173575129533679},{"$f":"('SMI Analyse KGV'!S147-'SMI Analyse KGV'!R147)/ABS('SMI Analyse KGV'!R147)","v":-0.448123620309051},{"$f":"('SMI Analyse KGV'!T147-'SMI Analyse KGV'!S147)/ABS('SMI Analyse KGV'!S147)","v":0.708},{"$f":"('SMI Analyse KGV'!U147-'SMI Analyse KGV'!T147)/ABS('SMI Analyse KGV'!T147)","v":0.695550351288056},{"$f":"('SMI Analyse KGV'!V147-'SMI Analyse KGV'!U147)/ABS('SMI Analyse KGV'!U147)","v":0.411602209944751},{"$f":"('SMI Analyse KGV'!W147-'SMI Analyse KGV'!V147)/ABS('SMI Analyse KGV'!V147)","v":-0.379647749510763},null,{"$f":"AVERAGE(E147:M147)","v":0.808723886960149}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Zehnder",{"$f":"('SMI Analyse KGV'!M149-'SMI Analyse KGV'!L149)/ABS('SMI Analyse KGV'!L149)","v":-0.392857142857143},{"$f":"('SMI Analyse KGV'!N149-'SMI Analyse KGV'!M149)/ABS('SMI Analyse KGV'!M149)","v":0.564705882352941},{"$f":"('SMI Analyse KGV'!O149-'SMI Analyse KGV'!N149)/ABS('SMI Analyse KGV'!N149)","v":-0.99624060150376},{"$f":"('SMI Analyse KGV'!P149-'SMI Analyse KGV'!O149)/ABS('SMI Analyse KGV'!O149)","v":189},{"$f":"('SMI Analyse KGV'!Q149-'SMI Analyse KGV'!P149)/ABS('SMI Analyse KGV'!P149)","v":-0.215789473684211},{"$f":"('SMI Analyse KGV'!R149-'SMI Analyse KGV'!Q149)/ABS('SMI Analyse KGV'!Q149)","v":0.536912751677852},{"$f":"('SMI Analyse KGV'!S149-'SMI Analyse KGV'!R149)/ABS('SMI Analyse KGV'!R149)","v":0.279475982532751},{"$f":"('SMI Analyse KGV'!T149-'SMI Analyse KGV'!S149)/ABS('SMI Analyse KGV'!S149)","v":0.218430034129693},{"$f":"('SMI Analyse KGV'!U149-'SMI Analyse KGV'!T149)/ABS('SMI Analyse KGV'!T149)","v":0.554621848739496},{"$f":"('SMI Analyse KGV'!V149-'SMI Analyse KGV'!U149)/ABS('SMI Analyse KGV'!U149)","v":-0.124324324324324},{"$f":"('SMI Analyse KGV'!W149-'SMI Analyse KGV'!V149)/ABS('SMI Analyse KGV'!V149)","v":-0.232510288065844},null,{"$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",0.82]
[null,"EUR",0.92]

{"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}]