Market Closed -
Deutsche Boerse AG
07:00:35 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
71
EUR
|
-3.40%
|
|
-2.07%
|
-4.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,525
|
2,716
|
3,970
|
4,283
|
4,154
|
4,196
|
-
|
-
|
Enterprise Value (EV)
1 |
4,392
|
4,389
|
5,525
|
5,968
|
5,811
|
5,973
|
5,751
|
5,599
|
P/E ratio
|
19.7
x
|
22.2
x
|
23.4
x
|
-
|
29.7
x
|
20
x
|
18
x
|
15.9
x
|
Yield
|
1.28%
|
1.23%
|
0.88%
|
0.92%
|
1.05%
|
1.11%
|
1.17%
|
1.21%
|
Capitalization / Revenue
|
0.87
x
|
0.97
x
|
1.21
x
|
-
|
1.18
x
|
1.16
x
|
1.11
x
|
1.05
x
|
EV / Revenue
|
1.52
x
|
1.57
x
|
1.69
x
|
-
|
1.66
x
|
1.65
x
|
1.52
x
|
1.4
x
|
EV / EBITDA
|
10.2
x
|
10.8
x
|
11.8
x
|
-
|
10
x
|
9.53
x
|
8.48
x
|
7.77
x
|
EV / FCF
|
21.2
x
|
18
x
|
47.1
x
|
47.2
x
|
22.4
x
|
28.5
x
|
22.7
x
|
22.4
x
|
FCF Yield
|
4.71%
|
5.57%
|
2.12%
|
2.12%
|
4.46%
|
3.51%
|
4.41%
|
4.47%
|
Price to Book
|
2.08
x
|
1.97
x
|
2.48
x
|
2.68
x
|
2.37
x
|
2.24
x
|
2.07
x
|
-
|
Nbr of stocks (in thousands)
|
50,982
|
51,736
|
52,554
|
53,313
|
54,021
|
54,522
|
-
|
-
|
Reference price
2 |
49.52
|
52.49
|
75.54
|
80.33
|
76.89
|
76.96
|
76.96
|
76.96
|
Announcement Date
|
22/01/20
|
25/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,897
|
2,790
|
3,278
|
-
|
3,511
|
3,612
|
3,785
|
3,996
|
EBITDA
1 |
432.3
|
406.8
|
466.9
|
-
|
580.8
|
627.1
|
678.5
|
721
|
EBIT
1 |
292.2
|
268.6
|
324.9
|
-
|
422.4
|
454.6
|
501.2
|
542.5
|
Operating Margin
|
10.09%
|
9.63%
|
9.91%
|
-
|
12.03%
|
12.59%
|
13.24%
|
13.58%
|
Earnings before Tax (EBT)
|
172.8
|
158.4
|
216.9
|
-
|
234.2
|
-
|
-
|
-
|
Net income
1 |
130.8
|
123.7
|
175.2
|
-
|
144.9
|
217.8
|
243.4
|
274.8
|
Net margin
|
4.52%
|
4.43%
|
5.35%
|
-
|
4.13%
|
6.03%
|
6.43%
|
6.88%
|
EPS
2 |
2.520
|
2.360
|
3.230
|
-
|
2.590
|
3.850
|
4.283
|
4.834
|
Free Cash Flow
1 |
207
|
244.3
|
117.2
|
126.6
|
259.3
|
209.9
|
253.5
|
250
|
FCF margin
|
7.15%
|
8.75%
|
3.58%
|
-
|
7.38%
|
5.81%
|
6.7%
|
6.26%
|
FCF Conversion (EBITDA)
|
47.88%
|
60.05%
|
25.11%
|
-
|
44.64%
|
33.47%
|
37.36%
|
34.67%
|
FCF Conversion (Net income)
|
158.24%
|
197.44%
|
66.89%
|
-
|
178.92%
|
96.36%
|
104.17%
|
90.98%
|
Dividend per Share
2 |
0.6350
|
0.6480
|
0.6650
|
0.7380
|
0.8050
|
0.8505
|
0.8988
|
0.9301
|
Announcement Date
|
22/01/20
|
25/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q3
|
---|
Net sales
1 |
856.5
|
993.3
|
941.2
|
-
|
809.2
|
898.2
|
900.6
|
902.9
|
810.4
|
917.1
|
939.4
|
942.7
|
890.1
|
989.7
|
1,009
|
EBITDA
1 |
112.8
|
138.6
|
137.7
|
-
|
109.7
|
142.8
|
155.8
|
172.6
|
123
|
157.2
|
171.1
|
179.8
|
145.5
|
178.9
|
188.3
|
EBIT
1 |
76.97
|
101.9
|
101.2
|
-
|
71.76
|
103.7
|
114
|
132.9
|
81.92
|
117.3
|
126
|
133.8
|
-
|
-
|
-
|
Operating Margin
|
8.99%
|
10.26%
|
10.75%
|
-
|
8.87%
|
11.55%
|
12.65%
|
14.73%
|
10.11%
|
12.79%
|
13.41%
|
14.19%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
46.88
|
69.78
|
73.2
|
-
|
30.47
|
58.56
|
58.9
|
86.24
|
37.78
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
38.31
|
47.2
|
46.5
|
-
|
21.89
|
40.4
|
37.63
|
44.99
|
30.99
|
51.26
|
62
|
73
|
-
|
-
|
-
|
Net margin
|
4.47%
|
4.75%
|
4.94%
|
-
|
2.71%
|
4.5%
|
4.18%
|
4.98%
|
3.82%
|
5.59%
|
6.6%
|
7.74%
|
-
|
-
|
-
|
EPS
2 |
0.6900
|
0.8600
|
0.8400
|
-
|
0.3900
|
0.7300
|
0.6700
|
0.8000
|
0.5500
|
0.9100
|
1.104
|
1.300
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1675
|
0.1900
|
0.1900
|
0.1900
|
0.1900
|
0.2050
|
0.2050
|
0.2050
|
0.2050
|
0.2230
|
0.2230
|
0.2230
|
-
|
-
|
-
|
Announcement Date
|
23/03/22
|
22/06/22
|
21/09/22
|
18/01/23
|
29/03/23
|
28/06/23
|
27/09/23
|
17/01/24
|
27/03/24
|
26/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,867
|
1,673
|
1,555
|
1,685
|
1,657
|
1,777
|
1,555
|
1,403
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.318
x
|
4.113
x
|
3.33
x
|
-
|
2.853
x
|
2.834
x
|
2.292
x
|
1.946
x
|
Free Cash Flow
1 |
207
|
244
|
117
|
127
|
259
|
210
|
253
|
250
|
ROE (net income / shareholders' equity)
|
12.9%
|
11.4%
|
12.6%
|
13.7%
|
12.9%
|
13.8%
|
14%
|
19.7%
|
ROA (Net income/ Total Assets)
|
3.21%
|
3.71%
|
4.22%
|
4.13%
|
4.7%
|
5.18%
|
5.54%
|
9.35%
|
Assets
1 |
4,081
|
3,333
|
4,156
|
-
|
3,083
|
4,207
|
4,389
|
2,940
|
Book Value Per Share
2 |
23.90
|
26.60
|
30.50
|
30.00
|
32.40
|
34.40
|
37.20
|
-
|
Cash Flow per Share
2 |
5.170
|
6.310
|
3.930
|
4.640
|
6.760
|
5.680
|
6.220
|
45.90
|
Capex
1 |
62
|
87.3
|
96.1
|
130
|
119
|
142
|
145
|
150
|
Capex / Sales
|
2.14%
|
3.13%
|
2.93%
|
-
|
3.39%
|
3.92%
|
3.84%
|
3.75%
|
Announcement Date
|
22/01/20
|
25/01/21
|
19/01/22
|
18/01/23
|
17/01/24
|
-
|
-
|
-
|
Last Close Price
76.96
USD Average target price
87
USD Spread / Average Target +13.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.09% | 1.45B | | +21.71% | 1.27B | | -17.59% | 1.13B | | -26.15% | 761M | | -25.32% | 732M | | -19.75% | 713M | | -39.62% | 627M | | -20.76% | 590M | | -11.89% | 447M |
Adhesive & Epoxy
|