Valuation DHL Group

Equities

Market Closed - Xetra Other stock markets 16:35:22 13/06/2025 BST			5-day change	1st Jan Change
40.77 ^EUR	-1.43%		-0.02%	+19.98%

06-13	DHL Delivered Bargaining Update: Company Operational Plans	RE
06-12	CryoPort Closes Sale of CRYOPDP Unit to DHL	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	50,182	69,241	42,394	53,030	39,183	46,475	-	-
Change	-	37.98%	-38.77%	25.09%	-26.11%	18.61%	-	-
Enterprise Value (EV) ¹	63,110	85,607	58,250	70,769	58,181	67,083	67,487	66,645
Change	-	35.65%	-31.96%	21.49%	-17.79%	15.3%	0.6%	-1.25%
P/E ratio	17.2x	14.1x	8.12x	14.8x	12.1x	13.7x	12.4x	11.2x
PBR	3.64x	3.66x	1.84x	2.8x	2.13x	1.95x	1.87x	1.74x
PEG	-	0.2x	1.02x	-0.5x	-1.6x	2.36x	1.1x	1.1x
Capitalization / Revenue	0.75x	0.85x	0.45x	0.65x	0.47x	0.54x	0.52x	0.5x
EV / Revenue	0.94x	1.05x	0.62x	0.87x	0.69x	0.78x	0.76x	0.72x
EV / EBITDA	7.27x	7.29x	4.62x	6.54x	5.49x	6.11x	5.88x	5.5x
EV / EBIT	13x	10.7x	6.9x	11.2x	9.88x	11x	10.4x	9.53x
EV / FCF	24.9x	20.9x	19x	24.1x	10.3x	20.8x	21.8x	19.5x
FCF Yield	4.02%	4.78%	5.27%	4.16%	9.72%	4.82%	4.58%	5.14%
Dividend per Share ²	1.35	1.8	1.85	1.85	1.85	1.86	1.926	2.027
Rate of return	3.33%	3.18%	5.26%	4.12%	5.44%	4.56%	4.73%	4.97%
EPS ²	2.36	4.01	4.33	3.04	2.81	2.973	3.294	3.631
Distribution rate	57.2%	44.9%	42.7%	60.9%	65.8%	62.5%	58.5%	55.8%
Net sales ¹	66,806	81,747	94,436	81,758	84,186	86,440	88,904	92,341
EBITDA ¹	8,677	11,746	12,613	10,822	10,606	10,986	11,482	12,128
EBIT ¹	4,847	7,978	8,436	6,345	5,886	6,079	6,510	6,992
Net income ¹	2,979	5,053	5,359	3,677	3,332	3,472	3,744	4,039
Net Debt ¹	12,928	16,366	15,856	17,739	18,998	20,607	21,012	20,169
Reference price ²	40.50	56.54	35.18	44.86	33.98	40.77	40.77	40.77
Nbr of stocks (in thousands)	1,239,059	1,224,639	1,205,059	1,182,263	1,153,116	1,139,939	-	-
Announcement Date	09/03/21	09/03/22	09/03/23	06/03/24	06/03/25	-	-	-

¹EUR in Million²EUR

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.($)
DHL GROUP	13.71x	0.78x	6.11x	4.56%	53.72B
UNITED PARCEL SERVICE, INC.	14.61x	1.18x	8.56x	6.55%	84.68B
FEDEX CORPORATION	14.26x	0.79x	6.68x	2.46%	53.76B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	21.43x	1.41x	14.44x	1.3%	15.65B
INPOST S.A.	19.61x	2.64x	8.44x	-.--%	8.04B
J&T GLOBAL EXPRESS LIMITED	20.98x	0.68x	7.73x	-.--%	7.56B
SG HOLDINGS CO.,LTD.	17.63x	0.68x	7.96x	3.14%	6.5B
GXO LOGISTICS, INC.	47.05x	0.54x	8.04x	-.--%	4.92B
SINOTRANS LIMITED	8.4x	0.28x	5.77x	7.4%	4.52B
YAMATO HOLDINGS CO., LTD.	28.01x	0.33x	9.7x	2.32%	4.36B
Average	20.57x	0.93x	8.34x	2.77%	24.37B
Weighted average by Cap.	16.00x	0.99x	7.89x	4.17%