Valuation DHL Group

Equities

Real-time Estimate Tradegate Other stock markets 13:04:05 09/09/2024 BST			5-day change	1st Jan Change
38.90 ^EUR	+1.10%		-1.96%	-13.19%

06:10am	141 towns have no post office, although there should be one	DP
09-08	Demand for 'mobile stamps' at the post office increases	DP

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	42,020	50,182	69,241	42,394	53,030	44,782	-	-
Change	-	19.42%	37.98%	-38.77%	25.09%	-15.55%	-	-
Enterprise Value (EV) ¹	56,132	63,110	85,607	58,250	70,769	64,186	63,823	63,292
Change	-	12.43%	35.65%	-31.96%	21.49%	-9.3%	-0.57%	-0.83%
P/E ratio	16.3x	17.2x	14.1x	8.12x	14.8x	13.4x	11.4x	10.5x
PBR	2.97x	3.64x	3.66x	1.84x	2.8x	1.92x	1.83x	1.7x
PEG	-	1.3x	0.2x	1.02x	-0.5x	-2.57x	0.7x	1.19x
Capitalization / Revenue	0.66x	0.75x	0.85x	0.45x	0.65x	0.53x	0.51x	0.49x
EV / Revenue	0.89x	0.94x	1.05x	0.62x	0.87x	0.76x	0.73x	0.7x
EV / EBITDA	7.19x	7.27x	7.29x	4.62x	6.54x	6x	5.51x	5.19x
EV / EBIT	13.6x	13x	10.7x	6.9x	11.2x	10.8x	9.5x	8.79x
EV / FCF	64.7x	24.9x	20.9x	19x	24.1x	22.6x	20.9x	18.6x
FCF Yield	1.54%	4.02%	4.78%	5.27%	4.16%	4.43%	4.79%	5.37%
Dividend per Share ²	1.25	1.35	1.8	1.85	1.85	1.865	1.937	2.02
Rate of return	3.68%	3.33%	3.18%	5.26%	4.12%	4.85%	5.04%	5.25%
EPS ²	2.09	2.36	4.01	4.33	3.04	2.882	3.364	3.661
Distribution rate	59.8%	57.2%	44.9%	42.7%	60.9%	64.7%	57.6%	55.2%
Net sales ¹	63,341	66,806	81,747	94,436	81,758	84,060	87,364	90,916
EBITDA ¹	7,812	8,677	11,746	12,613	10,822	10,703	11,574	12,186
EBIT ¹	4,128	4,847	7,978	8,436	6,345	5,958	6,715	7,202
Net income ¹	2,623	2,979	5,053	5,359	3,677	3,436	3,919	4,234
Net Debt ¹	14,112	12,928	16,366	15,856	17,739	19,404	19,041	18,510
Reference price ²	34.01	40.50	56.54	35.18	44.86	38.47	38.47	38.47
Nbr of stocks (in thousands)	1,235,524	1,239,059	1,224,639	1,205,059	1,182,263	1,164,073	-	-
Announcement Date	10/03/20	09/03/21	09/03/22	09/03/23	06/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DHL GROUP	13.35x	0.76x	6x	+4.85%	49.72B
UNITED PARCEL SERVICE, INC.	17.65x	1.37x	10.31x	+5.11%	109B
FEDEX CORPORATION	14.18x	0.92x	7.27x	+1.90%	69.33B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.08x	1.69x	16.71x	+1.18%	17.08B
INPOST S.A.	29.9x	4x	12.65x	-.--%	9.93B
J&T GLOBAL EXPRESS LIMITED	78.8x	0.74x	10.34x	-.--%	7.24B
SG HOLDINGS CO.,LTD.	15.11x	0.65x	6.88x	+3.26%	7.05B
GXO LOGISTICS, INC.	32.25x	0.68x	9.62x	-.--%	5.79B
MAINFREIGHT LIMITED	26.28x	1.42x	9.8x	+2.33%	4.55B
INTERNATIONAL DISTRIBUTION SERVICES PLC	12.36x	0.38x	5.4x	+3.13%	4.32B
Average	26.40x	1.26x	9.50x	+2.18%	28.43B
Weighted average by Cap.	18.72x	1.20x	9.10x	+3.51%