Valuation Genpact Limited Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 17:43:00 04/08/2026 BST			5-day change	1st Jan Change
30.54 ^EUR	+0.84%		+8.62%	-24.53%

07-22	Bendigo and Adelaide Bank's Deceased Estates Team at Risk of Being Offshored, Finance Sector Union Says	MT
07-16	Genpact Keeps Quarterly Dividend at $0.1875 per Share, Payable Sept. 24 to Holders of Record Sept. 10	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,982	8,489	6,297	7,575	8,066	5,960	-	-
Change	-	-14.96%	-25.82%	20.29%	6.48%	-26.11%	-	-
Enterprise Value (EV) ¹	10,739	9,268	6,980	8,148	8,754	6,138	5,407	4,293
Change	-	-13.69%	-24.69%	16.73%	7.44%	-29.88%	-11.92%	-20.61%
P/E	27.8x	24.6x	10.2x	15.1x	14.9x	9.91x	8.96x	7.88x
PBR	5.29x	4.47x	3.52x	3.14x	3.24x	1.99x	1.62x	1.24x
PEG	-	-15.66x	0.1x	-0.9x	1.52x	0.7x	0.8x	0.6x
Capitalization / Revenue	2.48x	1.94x	1.41x	1.59x	1.59x	1.1x	1.02x	0.94x
EV / Revenue	2.67x	2.12x	1.56x	1.71x	1.72x	1.13x	0.93x	0.68x
EV / EBITDA	13.9x	11.5x	8.35x	9.22x	9.14x	5.99x	4.79x	3.53x
EV / EBIT	16.2x	12.9x	9.15x	10x	9.86x	6.39x	5.18x	3.74x
EV / FCF	16.8x	23.6x	16x	15.3x	11.9x	8.97x	6.81x	-
FCF Yield	5.97%	4.24%	6.24%	6.54%	8.39%	11.2%	14.7%	-
Dividend per Share ²	0.43	0.5	0.55	0.61	-	0.7492	0.8282	0.9075
Rate of return	0.81%	1.08%	1.58%	1.42%	-	2.13%	2.36%	2.58%
EPS ²	1.91	1.88	3.41	2.85	3.13	3.548	3.924	4.461
Distribution rate	22.5%	26.6%	16.1%	21.4%	-	21.1%	21.1%	20.3%
Net sales ¹	4,022	4,371	4,477	4,767	5,080	5,435	5,833	6,321
EBITDA ¹	771.8	805.1	835.5	883.7	958.2	1,025	1,128	1,218
EBIT ¹	662.7	718.2	762.9	813.9	887.6	961.1	1,045	1,147
Net income ¹	369.4	353.4	631.3	513.7	552.5	609.7	665.3	737
Net Debt ¹	756.5	779.5	683.3	573.2	688.5	178.5	-553	-1,667
Reference price ²	53.08	46.32	34.71	42.95	46.78	35.16	35.16	35.16
Nbr of stocks (in thousands)	188,060	183,258	181,412	176,361	172,414	169,507	-	-
Announcement Date	11/02/22	09/02/23	08/02/24	06/02/25	05/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CINTAS CORPORATION	37.19x	6.78x	24.12x	0.93%	81.64B
RB GLOBAL, INC.	39.97x	4.63x	15.11x	1.14%	20.91B
JACOBS SOLUTIONS INC.	32.53x	1.32x	13.24x	1.01%	16.38B
BUREAU VERITAS SA	20.21x	2.13x	10.47x	3.54%	14.44B
INTERTEK GROUP PLC	25.2x	2.84x	12.18x	2.97%	12.03B
ALS LIMITED	24.59x	3.44x	13.23x	2.35%	7.75B
ISS A/S	15.11x	0.66x	9.36x	1.4%	6.89B
DKSH HOLDING AG	19.22x	0.41x	9.48x	3.88%	5.44B
UNIFIRST CORPORATION	44.34x	2x	15.62x	0.46%	5.27B
Average	28.71x	2.69x	13.64x	1.96%	18.97B
Weighted average by Cap.	32.99x	4.57x	18.16x	1.49%