Valuation Daio Paper Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:02:14 07/08/2026 BST			5-day change	1st Jan Change
5.250 ^EUR	+1.94%		+0.96%	+7.58%

07-23	Iyogin Holdings,Inc. executed a basic agreement to acquire The Ehime Bank, Ltd. from a group of shareholders.	CI
07-17	Daio Paper to Dissolve, Liquidate Subsidiaries in Indonesia	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	262,818	171,798	193,234	136,956	157,753	152,681	-	-
Change	-	-34.63%	12.48%	-29.12%	15.19%	-3.21%	-	-
Enterprise Value (EV) ¹	552,295	530,823	529,040	468,404	483,029	456,314	438,814	421,514
Change	-	-3.89%	-0.34%	-11.46%	3.12%	-5.53%	-3.84%	-3.94%
P/E	11.1x	-4.95x	42.9x	-12.2x	19x	13.4x	10.8x	10.3x
PBR	1.01x	0.73x	0.78x	0.58x	0.7x	0.65x	0.62x	0.59x
PEG	-	0x	-0x	0x	-0x	0.4x	0.4x	2.6x
Capitalization / Revenue	0.43x	0.27x	0.29x	0.2x	0.24x	0.22x	0.22x	0.22x
EV / Revenue	0.9x	0.82x	0.79x	0.7x	0.72x	0.66x	0.63x	0.61x
EV / EBITDA	7.33x	24.5x	8.89x	8.58x	7.18x	6.46x	5.97x	5.68x
EV / EBIT	14.7x	-24.8x	36.8x	47.8x	20.1x	18.8x	14.5x	13.5x
EV / FCF	61.5x	-6.31x	16.2x	46.5x	14.9x	15.8x	14.8x	13.2x
FCF Yield	1.63%	-15.9%	6.19%	2.15%	6.73%	6.33%	6.75%	7.57%
Dividend per Share ²	22	16	16	14	14	14	14.67	15.33
Rate of return	1.39%	1.55%	1.38%	1.7%	1.37%	1.41%	1.48%	1.55%
EPS ²	142.9	-209	27.1	-67.29	53.73	73.71	92.02	95.67
Distribution rate	15.4%	-7.66%	59%	-20.8%	26.1%	19%	15.9%	16%
Net sales ¹	612,314	646,213	671,688	668,912	666,770	687,842	695,211	696,262
EBITDA ¹	75,379	21,687	59,491	54,622	67,262	70,600	73,500	74,200
EBIT ¹	37,569	-21,441	14,367	9,807	24,032	24,324	30,286	31,150
Net income ¹	23,721	-34,705	4,507	-11,197	8,886	11,369	14,192	14,754
Net Debt ¹	289,477	359,025	335,806	331,448	325,276	303,633	286,133	268,833
Reference price ²	1,583.00	1,034.00	1,161.50	823.00	1,023.00	990.00	990.00	990.00
Nbr of stocks (in thousands)	166,025	166,149	166,366	166,411	154,206	154,223	-	-
Announcement Date	13/05/22	12/05/23	15/05/24	15/05/25	15/05/26	-	-	-

¹JPY in Million²JPY

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.($)
UPM-KYMMENE OYJ	16.69x	1.62x	10.25x	6.48%	14.42B
SUZANO S.A.	5.7x	2.25x	5.26x	3.66%	10.12B
HOLMEN AB	20.92x	2.48x	12.17x	2.96%	5.19B
OJI HOLDINGS CORPORATION	20.04x	0.86x	11.27x	4.06%	4.77B
KLABIN S.A.	8.79x	2.24x	5.81x	5.55%	4.35B
THE NAVIGATOR COMPANY, S.A.	16.92x	1.82x	8.24x	5.66%	2.69B
XIANHE CO.,LTD.	11.19x	-	-	3.14%	2.21B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.6x	0.83x	4.12x	2.87%	1.85B
ADITYA BIRLA REAL ESTATE LIMITED	-113.6x	14.4x	-356.07x	0.18%	1.62B
Average	-0.86x	3.31x	-37.37x	3.84%	5.25B
Weighted average by Cap.	9.25x	2.28x	-4.54x	4.6%