Market Closed -
Deutsche Boerse AG
14:29:01 14/06/2024 BST
|
5-day change
|
1st Jan Change
|
0.44
EUR
|
+3.77%
|
|
+0.92%
|
-3.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
229,207
|
155,134
|
184,484
|
247,376
|
257,160
|
247,376
|
-
|
-
|
Enterprise Value (EV)
1 |
229,207
|
155,134
|
184,484
|
247,376
|
257,160
|
247,376
|
247,376
|
247,376
|
P/E ratio
|
7.85
x
|
9.25
x
|
8.57
x
|
7.34
x
|
7.02
x
|
6.34
x
|
6.11
x
|
5.81
x
|
Yield
|
4.59%
|
2.48%
|
3.17%
|
3.85%
|
4.72%
|
5.37%
|
5.64%
|
5.84%
|
Capitalization / Revenue
|
1.82
x
|
1.27
x
|
1.59
x
|
1.97
x
|
1.72
x
|
1.6
x
|
1.58
x
|
1.54
x
|
EV / Revenue
|
1.82
x
|
1.27
x
|
1.59
x
|
1.97
x
|
1.72
x
|
1.6
x
|
1.58
x
|
1.54
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.68
x
|
0.45
x
|
0.51
x
|
0.66
x
|
0.64
x
|
0.58
x
|
0.54
x
|
0.5
x
|
Nbr of stocks (in thousands)
|
13,976,061
|
13,976,061
|
13,976,061
|
13,976,061
|
13,976,061
|
13,976,061
|
-
|
-
|
Reference price
2 |
16.40
|
11.10
|
13.20
|
17.70
|
18.40
|
17.70
|
17.70
|
17.70
|
Announcement Date
|
21/01/20
|
21/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
125,658
|
122,247
|
115,786
|
125,391
|
149,465
|
154,715
|
156,287
|
160,331
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
63,184
|
68,783
|
63,055
|
70,620
|
87,309
|
87,441
|
87,517
|
89,007
|
Operating Margin
|
50.28%
|
56.27%
|
54.46%
|
56.32%
|
58.41%
|
56.52%
|
56%
|
55.51%
|
Earnings before Tax (EBT)
1 |
39,370
|
23,880
|
30,531
|
46,283
|
50,223
|
52,318
|
55,662
|
57,600
|
Net income
1 |
29,284
|
16,732
|
21,588
|
33,698
|
36,616
|
39,565
|
41,058
|
42,850
|
Net margin
|
23.3%
|
13.69%
|
18.65%
|
26.87%
|
24.5%
|
25.57%
|
26.27%
|
26.73%
|
EPS
2 |
2.090
|
1.200
|
1.540
|
2.410
|
2.620
|
2.792
|
2.898
|
3.046
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.7530
|
0.2750
|
0.4180
|
0.6820
|
0.8680
|
0.9502
|
0.9987
|
1.034
|
Announcement Date
|
21/01/20
|
21/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
29,929
|
29,685
|
29,464
|
-
|
31,589
|
-
|
35,272
|
35,715
|
70,987
|
38,888
|
39,590
|
40,703
|
39,002
|
38,820
|
38,844
|
39,722
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
15,214
|
17,441
|
16,947
|
34,389
|
17,276
|
18,956
|
21,622
|
21,686
|
-
|
22,155
|
21,845
|
22,972
|
21,404
|
-
|
-
|
-
|
-
|
Operating Margin
|
50.84%
|
58.75%
|
57.52%
|
-
|
54.69%
|
-
|
61.3%
|
60.72%
|
-
|
56.97%
|
55.18%
|
56.44%
|
54.88%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
6,982
|
11,971
|
11,279
|
-
|
11,609
|
11,424
|
13,518
|
13,932
|
-
|
13,998
|
8,775
|
14,943
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
4,944
|
8,780
|
8,358
|
17,139
|
8,450
|
8,109
|
10,067
|
10,156
|
20,223
|
10,282
|
6,111
|
11,078
|
9,705
|
-
|
-
|
-
|
-
|
Net margin
|
16.52%
|
29.58%
|
28.37%
|
-
|
26.75%
|
-
|
28.54%
|
28.44%
|
28.49%
|
26.44%
|
15.44%
|
27.22%
|
24.88%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.3500
|
0.6300
|
0.6000
|
1.230
|
0.6000
|
0.5800
|
0.7200
|
0.7300
|
1.450
|
0.7400
|
0.4400
|
0.7900
|
0.7927
|
0.7232
|
0.6364
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.6820
|
-
|
-
|
-
|
-
|
0.8680
|
-
|
-
|
-
|
1.118
|
-
|
-
|
Announcement Date
|
21/01/22
|
21/04/22
|
21/07/22
|
21/07/22
|
21/10/22
|
20/01/23
|
19/04/23
|
21/07/23
|
21/07/23
|
19/10/23
|
19/01/24
|
19/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.09%
|
4.91%
|
6.14%
|
9.15%
|
9.4%
|
9.45%
|
9.29%
|
8.99%
|
ROA (Net income/ Total Assets)
|
1.02%
|
0.53%
|
0.63%
|
0.93%
|
1.01%
|
1.11%
|
1.11%
|
1.13%
|
Assets
1 |
2,875,777
|
3,170,002
|
3,442,285
|
3,609,247
|
3,635,055
|
3,567,930
|
3,703,025
|
3,803,003
|
Book Value Per Share
2 |
24.20
|
24.60
|
25.80
|
26.90
|
28.80
|
30.70
|
32.60
|
35.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/01/20
|
21/01/21
|
21/01/22
|
20/01/23
|
19/01/24
|
-
|
-
|
-
|
Last Close Price
17.7
THB Average target price
19.82
THB Spread / Average Target +11.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.92% | 556B | | +16.54% | 307B | | +13.61% | 253B | | +18.28% | 179B | | +25.50% | 170B | | +6.50% | 158B | | +6.62% | 147B | | -6.57% | 145B | | +12.08% | 139B |
Other Banks
|