Suspension of trading

Valuation Airesis SA Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 08:15:02 28/06/2019 BST			5-day change	1st Jan Change
1.070 ^EUR	+0.94%		-.--%	-

13/08/25	Airesis Wins SIX Exchange Regulation's Approval for Delisting	MT
03/07/25	A consortium led by Dan Mamane and Mirabaud Patrimoine Vivant managed by Mirabaud Asset Management Ltd. acquired remaining unknown majority stake in Le Coq Sportif S.A from Airesis SA.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	76.82	73.18	54.88	44.34	40.31	39.69
Change	-	-4.75%	-25%	-19.21%	-9.09%	-1.54%
Enterprise Value (EV) ¹	118.7	150.1	148.2	137.5	144.2	145.8
Change	-	26.49%	-1.28%	-7.19%	4.83%	1.13%
P/E	-78.5x	-6.44x	-2.96x	-5.3x	-20.1x	-1.35x
PBR	2.92x	4.72x	-16.2x	-4.49x	-5.62x	-1.34x
PEG	-	-0x	-0x	0.1x	0.3x	-0x
Capitalization / Revenue	0.5x	0.46x	0.54x	0.31x	0.27x	0.33x
EV / Revenue	0.78x	0.95x	1.46x	0.96x	0.96x	1.2x
EV / EBITDA	20.5x	-16.6x	-8.85x	-22.4x	-24x	-6.79x
EV / EBIT	35.6x	-13.6x	-7.93x	-17.2x	-19x	-5.73x
EV / FCF	11.5x	-16.8x	-53.4x	-3,081x	-12.7x	164x
FCF Yield	8.7%	-5.95%	-1.87%	-0.03%	-7.85%	0.61%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0158	-0.1834	-0.299	-0.135	-0.0323	-0.473
Distribution rate	-	-	-	-	-	-
Net sales ¹	152.9	157.5	101.8	143.9	149.7	121
EBITDA ¹	5.793	-9.067	-16.75	-6.15	-5.996	-21.48
EBIT ¹	3.335	-11.02	-18.69	-7.975	-7.583	-25.46
Net income ¹	-0.903	-11.37	-18.52	-8.355	-2.004	-29.29
Net Debt ¹	41.83	76.9	93.27	93.16	103.8	106.1
Reference price ²	1.2400	1.1800	0.8850	0.7150	0.6500	0.6400
Nbr of stocks (in thousands)	61,953	62,014	62,014	62,013	62,013	62,013
Announcement Date	12/04/19	30/04/20	23/04/21	28/04/22	27/04/23	28/06/24

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EQT AB	30.59x	12.05x	20.04x	1.68%	40.69B
PARTNERS GROUP HOLDING AG	16.89x	9.05x	14.46x	6.23%	23.37B
CVC CAPITAL PARTNERS PLC	19.04x	8.59x	13.98x	3.48%	17.59B
BRIDGEPOINT GROUP PLC	24.72x	4.82x	8.39x	3.05%	3.85B
RATOS AB	7.9x	0.94x	5.09x	4.89%	1.3B
INVESTCORP CAPITAL PLC	13.88x	12.82x	13.19x	5.11%	908M
ALARIS EQUITY PARTNERS INCOME TRUST	8.54x	7.77x	8.34x	6.3%	790M
Average	17.37x	8.00x	11.93x	4.39%	12.64B
Weighted average by Cap.	23.72x	10.06x	16.46x	3.42%