Financials Crawford & Company Deutsche Boerse AG
Equities
CWK
US2246331076
Multiline Insurance & Brokers
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
7.35 EUR | -2.00% |
|
-6.37% | -31.31% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 579.4 | 388.5 | 385.2 | 264.2 | 642.4 | 412.8 | - |
Enterprise Value (EV) 1 | 579.4 | 388.5 | 385.2 | 264.2 | 642.4 | 412.8 | 412.8 |
P/E ratio | 53.4 x | 13.8 x | 13.1 x | -14.4 x | 21.1 x | 9.77 x | 6.41 x |
Yield | 1.97% | 2.36% | 3.2% | 4.52% | 1.99% | 3.5% | 4% |
Capitalization / Revenue | 0.58 x | 0.4 x | 0.35 x | 0.22 x | 0.51 x | 0.32 x | 0.3 x |
EV / Revenue | 0.58 x | 0.4 x | 0.35 x | 0.22 x | 0.51 x | 0.32 x | 0.3 x |
EV / EBITDA | 5.13 x | 3.68 x | 3.92 x | 2.74 x | 5.41 x | 3.53 x | 3 x |
EV / FCF | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 53,124 | 53,155 | 51,432 | 48,405 | 48,887 | 49,196 | - |
Reference price 2 | 10.15 | 7.200 | 7.490 | 5.310 | 13.08 | 8.010 | 8.010 |
Announcement Date | 05/03/20 | 04/03/21 | 14/03/22 | 06/03/23 | 04/03/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 1,006 | 982.5 | 1,102 | 1,189 | 1,267 | 1,309 | 1,379 |
EBITDA 1 | 112.8 | 105.6 | 98.33 | 96.33 | 118.7 | 116.9 | 137.4 |
EBIT 1 | 64.45 | 72.74 | 62.5 | 63.47 | 85.36 | 74.34 | 94.27 |
Operating Margin | 6.41% | 7.4% | 5.67% | 5.34% | 6.74% | 5.68% | 6.84% |
Earnings before Tax (EBT) 1 | 23.64 | 39.09 | 43.86 | 5.046 | 47.36 | 47.16 | 70.88 |
Net income 1 | 12.48 | 28.3 | 30.69 | -18.3 | 30.61 | 36.06 | 50.39 |
Net margin | 1.24% | 2.88% | 2.79% | -1.54% | 2.42% | 2.76% | 3.65% |
EPS 2 | 0.1900 | 0.5200 | 0.5700 | -0.3700 | 0.6200 | 0.8200 | 1.250 |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | 0.2000 | 0.1700 | 0.2400 | 0.2400 | 0.2600 | 0.2800 | 0.3200 |
Announcement Date | 05/03/20 | 04/03/21 | 14/03/22 | 06/03/23 | 04/03/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 292.9 | 279 | 293.3 | 294.9 | 322.2 | 313 | 320.7 | 325.6 | 296.1 | 301.7 | 332.2 | 347.7 | 323.6 | 330 | 346 |
EBITDA 1 | 17.59 | 21.86 | 21.79 | 21.9 | 30.79 | 32.84 | 31.54 | 38.64 | 15.69 | 20.62 | 29.54 | 36.61 | 30.53 | - | - |
EBIT 1 | 9.06 | 13.09 | 12.88 | 14.2 | 23.3 | 24.87 | 22.8 | 29.94 | 7.75 | 12.08 | 18.6 | 25.9 | 20.09 | - | - |
Operating Margin | 3.09% | 4.69% | 4.39% | 4.81% | 7.23% | 7.95% | 7.11% | 9.2% | 2.62% | 4% | 5.6% | 7.45% | 6.21% | - | - |
Earnings before Tax (EBT) 1 | 3.988 | 7.582 | 8.605 | -28.54 | 17.4 | 16 | 13.55 | 18.96 | -1.15 | 3.826 | 11.87 | 17.85 | 13.64 | 15.63 | 17.12 |
Net income 1 | 1.653 | 5.096 | 5.83 | -15.14 | -14.09 | 10.68 | 8.427 | 12.32 | -0.818 | 2.837 | 8.961 | 14.06 | 10.18 | - | - |
Net margin | 0.56% | 1.83% | 1.99% | -5.13% | -4.37% | 3.41% | 2.63% | 3.78% | -0.28% | 0.94% | 2.7% | 4.04% | 3.15% | - | - |
EPS 2 | 0.0300 | 0.1000 | 0.1200 | -0.3100 | -0.2900 | - | 0.1700 | 0.2500 | -0.0200 | 0.0600 | 0.2200 | 0.3100 | 0.2400 | 0.2700 | 0.3000 |
Dividend per Share 2 | 0.0600 | 0.1200 | 0.0600 | 0.0600 | 0.0600 | 0.0600 | - | 0.0700 | 0.0700 | 0.0700 | 0.0700 | 0.0700 | 0.0700 | 0.0800 | 0.0800 |
Announcement Date | 14/03/22 | 09/05/22 | 08/08/22 | 08/11/22 | 06/03/23 | 03/05/23 | 03/08/23 | 06/11/23 | 04/03/24 | 01/05/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 22.6% | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 05/03/20 | 04/03/21 | 14/03/22 | 06/03/23 | 04/03/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+12.87% | 107B | |
+11.22% | 104B | |
+8.99% | 76.77B | |
+25.08% | 29.74B | |
+15.31% | 20.61B | |
-2.14% | 11.67B | |
+9.03% | 11.07B | |
+26.02% | 10.59B | |
+4.24% | 10.06B |
- Stock Market
- Equities
- CRD.B Stock
- CWK Stock
- Financials Crawford & Company