Market Closed -
Deutsche Boerse AG
13:56:05 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
146.8
EUR
|
-0.34%
|
|
+2.73%
|
+28.42%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
9,624
|
11,089
|
11,705
|
12,261
|
19,259
|
19,923
|
-
|
-
|
Enterprise Value (EV)
1 |
11,068
|
12,455
|
13,810
|
14,668
|
19,259
|
22,660
|
22,552
|
22,398
|
P/E ratio
|
20.1
x
|
18.4
x
|
25.5
x
|
45.7
x
|
32.3
x
|
27.1
x
|
24.4
x
|
22.7
x
|
Yield
|
1.52%
|
1.61%
|
1.75%
|
-
|
-
|
1.36%
|
1.49%
|
1.68%
|
Capitalization / Revenue
|
1.29
x
|
1.41
x
|
1.4
x
|
1.32
x
|
1.81
x
|
1.7
x
|
1.59
x
|
1.5
x
|
EV / Revenue
|
1.48
x
|
1.58
x
|
1.65
x
|
1.58
x
|
1.81
x
|
1.93
x
|
1.8
x
|
1.69
x
|
EV / EBITDA
|
14.7
x
|
14.8
x
|
14.8
x
|
14.5
x
|
16.4
x
|
17.4
x
|
16.3
x
|
15.1
x
|
EV / FCF
|
26.1
x
|
19.7
x
|
21
x
|
27.8
x
|
-
|
29.1
x
|
24.9
x
|
23.4
x
|
FCF Yield
|
3.82%
|
5.07%
|
4.75%
|
3.59%
|
-
|
3.44%
|
4.02%
|
4.27%
|
Price to Book
|
11.1
x
|
10.2
x
|
11.1
x
|
12.4
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
140,215
|
137,706
|
133,258
|
132,276
|
129,746
|
129,452
|
-
|
-
|
Reference price
2 |
68.64
|
80.53
|
87.84
|
92.69
|
148.4
|
153.9
|
153.9
|
153.9
|
Announcement Date
|
26/05/20
|
21/05/21
|
20/05/22
|
26/05/23
|
24/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
7,464
|
7,859
|
8,364
|
9,259
|
10,662
|
11,737
|
12,533
|
13,241
|
EBITDA
1 |
754.1
|
839.7
|
934.9
|
1,014
|
1,175
|
1,304
|
1,387
|
1,480
|
EBIT
1 |
669.2
|
754.4
|
685.2
|
899.6
|
1,065
|
1,182
|
1,243
|
1,310
|
Operating Margin
|
8.97%
|
9.6%
|
8.19%
|
9.72%
|
9.99%
|
10.07%
|
9.92%
|
9.9%
|
Earnings before Tax (EBT)
1 |
579.4
|
662.4
|
604
|
367.9
|
853.3
|
967.3
|
1,066
|
1,134
|
Net income
1 |
482.6
|
609
|
466.7
|
271.8
|
605.7
|
735.5
|
812.6
|
822
|
Net margin
|
6.47%
|
7.75%
|
5.58%
|
2.94%
|
5.68%
|
6.27%
|
6.48%
|
6.21%
|
EPS
2 |
3.410
|
4.370
|
3.440
|
2.030
|
4.590
|
5.675
|
6.320
|
6.765
|
Free Cash Flow
1 |
423.3
|
631.5
|
656.6
|
526.7
|
-
|
779.4
|
905.6
|
957.5
|
FCF margin
|
5.67%
|
8.04%
|
7.85%
|
5.69%
|
-
|
6.64%
|
7.23%
|
7.23%
|
FCF Conversion (EBITDA)
|
56.14%
|
75.2%
|
70.23%
|
51.94%
|
-
|
59.79%
|
65.28%
|
64.68%
|
FCF Conversion (Net income)
|
87.72%
|
103.7%
|
140.67%
|
193.79%
|
-
|
105.97%
|
111.45%
|
116.48%
|
Dividend per Share
2 |
1.040
|
1.300
|
1.540
|
-
|
-
|
2.095
|
2.290
|
2.580
|
Announcement Date
|
26/05/20
|
21/05/21
|
20/05/22
|
26/05/23
|
24/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
2,031
|
2,238
|
2,250
|
2,299
|
2,277
|
2,433
|
2,654
|
2,666
|
2,570
|
2,771
|
2,922
|
2,948
|
2,851
|
3,052
|
3,147
|
EBITDA
1 |
222.1
|
205
|
252.6
|
285.9
|
244.1
|
231.4
|
307
|
290.6
|
290.6
|
286.8
|
327.9
|
333.7
|
317.6
|
326.8
|
346.5
|
EBIT
1 |
177.2
|
148.3
|
223.4
|
257.8
|
215.8
|
202.5
|
278.2
|
263.3
|
263.1
|
260.1
|
302.3
|
302.5
|
287.8
|
288.4
|
330.6
|
Operating Margin
|
8.73%
|
6.63%
|
9.93%
|
11.21%
|
9.48%
|
8.32%
|
10.48%
|
9.88%
|
10.24%
|
9.38%
|
10.34%
|
10.26%
|
10.09%
|
9.45%
|
10.51%
|
Earnings before Tax (EBT)
1 |
158.9
|
124.7
|
179.6
|
222
|
41.23
|
-74.9
|
200.9
|
225.8
|
207.4
|
219.3
|
243
|
251.4
|
235.3
|
242.3
|
261.6
|
Net income
1 |
128.9
|
90.87
|
138.3
|
170.9
|
31
|
-68.42
|
161.4
|
170.7
|
145.6
|
128
|
185.2
|
190.7
|
179
|
183
|
199.5
|
Net margin
|
6.35%
|
4.06%
|
6.15%
|
7.44%
|
1.36%
|
-2.81%
|
6.08%
|
6.4%
|
5.67%
|
4.62%
|
6.34%
|
6.47%
|
6.28%
|
6%
|
6.34%
|
EPS
2 |
0.9500
|
0.6800
|
1.030
|
1.280
|
0.2300
|
-0.5200
|
1.220
|
1.290
|
1.110
|
0.9700
|
1.432
|
1.467
|
1.375
|
1.413
|
1.540
|
Dividend per Share
|
0.3700
|
0.4300
|
0.4300
|
0.4300
|
0.4300
|
-
|
0.4700
|
0.4700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/22
|
20/05/22
|
29/07/22
|
28/10/22
|
27/01/23
|
26/05/23
|
28/07/23
|
27/10/23
|
26/01/24
|
24/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
1,444
|
1,366
|
2,104
|
2,407
|
-
|
2,737
|
2,629
|
2,475
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.915
x
|
1.626
x
|
2.251
x
|
2.374
x
|
-
|
2.1
x
|
1.895
x
|
1.672
x
|
Free Cash Flow
1 |
423
|
631
|
657
|
527
|
-
|
779
|
906
|
958
|
ROE (net income / shareholders' equity)
|
63%
|
63.2%
|
44.1%
|
59.4%
|
-
|
68.2%
|
69.5%
|
-
|
ROA (Net income/ Total Assets)
|
11.2%
|
11.8%
|
8.1%
|
9.62%
|
-
|
12.5%
|
14.3%
|
-
|
Assets
1 |
4,313
|
5,147
|
5,763
|
2,825
|
-
|
5,869
|
5,676
|
-
|
Book Value Per Share
|
6.170
|
7.860
|
7.890
|
7.470
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
3.900
|
5.180
|
5.460
|
4.540
|
-
|
6.460
|
7.800
|
-
|
Capex
1 |
128
|
87.2
|
80
|
76.1
|
-
|
98.8
|
101
|
102
|
Capex / Sales
|
1.72%
|
1.11%
|
0.96%
|
0.82%
|
-
|
0.84%
|
0.81%
|
0.77%
|
Announcement Date
|
26/05/20
|
21/05/21
|
20/05/22
|
26/05/23
|
24/05/24
|
-
|
-
|
-
|
Last Close Price
153.9
USD Average target price
167.1
USD Spread / Average Target +8.60% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.54% | 190B | | +2.92% | 169B | | +5.75% | 159B | | +2.46% | 97.69B | | +50.08% | 93.25B | | +17.01% | 85.67B | | +1.55% | 77.83B | | -0.44% | 47.42B | | -32.12% | 45.23B |
Other IT Services & Consulting
|