Market Closed -
Deutsche Boerse AG
20:49:39 05/07/2024 BST
|
5-day change
|
1st Jan Change
|
67.51
EUR
|
+1.31%
|
|
+6.33%
|
-11.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,013
|
13,459
|
29,262
|
26,970
|
35,976
|
31,570
|
-
|
-
|
Enterprise Value (EV)
1 |
12,732
|
15,870
|
30,984
|
27,245
|
36,830
|
31,182
|
30,121
|
28,794
|
P/E ratio
|
47.8
x
|
58.4
x
|
29.9
x
|
14.7
x
|
17.1
x
|
19.1
x
|
16.2
x
|
12.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.81
x
|
2.56
x
|
4.34
x
|
3.24
x
|
4.36
x
|
4.37
x
|
3.98
x
|
3.56
x
|
EV / Revenue
|
2.31
x
|
3.02
x
|
4.6
x
|
3.27
x
|
4.46
x
|
4.32
x
|
3.8
x
|
3.24
x
|
EV / EBITDA
|
10.1
x
|
15.2
x
|
15.7
x
|
8.15
x
|
11.4
x
|
12.1
x
|
9.88
x
|
7.89
x
|
EV / FCF
|
79.5
x
|
31.7
x
|
23.2
x
|
16.7
x
|
91.6
x
|
18.9
x
|
18
x
|
15.6
x
|
FCF Yield
|
1.26%
|
3.16%
|
4.32%
|
5.98%
|
1.09%
|
5.3%
|
5.54%
|
6.43%
|
Price to Book
|
3.02
x
|
3.81
x
|
6.41
x
|
4.35
x
|
4.62
x
|
3.46
x
|
2.95
x
|
2.53
x
|
Nbr of stocks (in thousands)
|
410,722
|
411,224
|
430,834
|
432,424
|
430,698
|
430,232
|
-
|
-
|
Reference price
2 |
24.38
|
32.73
|
67.92
|
62.37
|
83.53
|
73.38
|
73.38
|
73.38
|
Announcement Date
|
03/02/20
|
01/02/21
|
07/02/22
|
06/02/23
|
05/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,518
|
5,255
|
6,740
|
8,326
|
8,253
|
7,224
|
7,933
|
8,874
|
EBITDA
1 |
1,256
|
1,041
|
1,976
|
3,344
|
3,218
|
2,577
|
3,048
|
3,651
|
EBIT
1 |
778.6
|
536.5
|
1,478
|
2,873
|
2,665
|
2,025
|
2,437
|
2,940
|
Operating Margin
|
14.11%
|
10.21%
|
21.93%
|
34.51%
|
32.29%
|
28.03%
|
30.72%
|
33.13%
|
Earnings before Tax (EBT)
1 |
276.6
|
176.6
|
1,158
|
2,362
|
2,536
|
2,026
|
2,443
|
2,954
|
Net income
1 |
211.7
|
234.2
|
1,010
|
1,902
|
2,184
|
1,678
|
2,008
|
2,490
|
Net margin
|
3.84%
|
4.46%
|
14.98%
|
22.85%
|
26.46%
|
23.23%
|
25.32%
|
28.05%
|
EPS
2 |
0.5100
|
0.5600
|
2.270
|
4.240
|
4.890
|
3.836
|
4.541
|
5.842
|
Free Cash Flow
1 |
160.1
|
500.7
|
1,337
|
1,628
|
401.9
|
1,653
|
1,669
|
1,850
|
FCF margin
|
2.9%
|
9.53%
|
19.84%
|
19.55%
|
4.87%
|
22.89%
|
21.05%
|
20.85%
|
FCF Conversion (EBITDA)
|
12.74%
|
48.08%
|
67.68%
|
48.69%
|
12.49%
|
64.16%
|
54.77%
|
50.67%
|
FCF Conversion (Net income)
|
75.63%
|
213.79%
|
132.47%
|
85.59%
|
18.4%
|
98.52%
|
83.13%
|
74.31%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/20
|
01/02/21
|
07/02/22
|
06/02/23
|
05/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
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
|
---|
Net sales
1 |
1,846
|
1,945
|
2,085
|
2,193
|
2,104
|
1,960
|
2,094
|
2,181
|
2,018
|
1,863
|
1,731
|
1,782
|
1,843
|
1,848
|
1,929
|
EBITDA
1 |
643.9
|
777.8
|
835.9
|
894.8
|
835.2
|
759.4
|
822.9
|
851.9
|
783.7
|
681.6
|
608.2
|
640.5
|
680.1
|
686.9
|
739
|
EBIT
1 |
528.1
|
658.5
|
719.4
|
777.1
|
718.1
|
630.8
|
687.5
|
709.9
|
637
|
540.8
|
463.4
|
492.3
|
527
|
537.1
|
584.7
|
Operating Margin
|
28.61%
|
33.86%
|
34.5%
|
35.44%
|
34.14%
|
32.19%
|
32.83%
|
32.55%
|
31.56%
|
29.03%
|
26.77%
|
27.62%
|
28.6%
|
29.07%
|
30.3%
|
Earnings before Tax (EBT)
1 |
466.2
|
628.1
|
564
|
406.8
|
763.3
|
545.9
|
681.5
|
697.5
|
610.9
|
538.2
|
446.2
|
483.6
|
536.2
|
517.5
|
563.5
|
Net income
1 |
425.9
|
530.2
|
455.8
|
311.9
|
604.3
|
461.7
|
576.6
|
582.7
|
562.7
|
453
|
380.8
|
403.6
|
432.1
|
434.4
|
473.2
|
Net margin
|
23.07%
|
27.26%
|
21.86%
|
14.23%
|
28.73%
|
23.56%
|
27.53%
|
26.72%
|
27.88%
|
24.32%
|
22%
|
22.65%
|
23.45%
|
23.51%
|
24.53%
|
EPS
2 |
0.9600
|
1.180
|
1.020
|
0.7000
|
1.350
|
1.030
|
1.290
|
1.290
|
1.280
|
1.040
|
0.8754
|
0.9302
|
0.9885
|
0.9834
|
1.067
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/02/22
|
02/05/22
|
01/08/22
|
31/10/22
|
06/02/23
|
01/05/23
|
31/07/23
|
30/10/23
|
05/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,718
|
2,411
|
1,722
|
275
|
854
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
389
|
1,449
|
2,776
|
Leverage (Debt/EBITDA)
|
2.163
x
|
2.315
x
|
0.8715
x
|
0.0821
x
|
0.2653
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
160
|
501
|
1,337
|
1,628
|
402
|
1,653
|
1,669
|
1,850
|
ROE (net income / shareholders' equity)
|
18.9%
|
6.85%
|
31.6%
|
43.6%
|
29.6%
|
20%
|
20.6%
|
22.3%
|
ROA (Net income/ Total Assets)
|
2.64%
|
2.74%
|
14.1%
|
21.7%
|
17%
|
12.5%
|
13.9%
|
15.6%
|
Assets
1 |
8,007
|
8,545
|
7,184
|
8,752
|
12,823
|
13,450
|
14,481
|
15,939
|
Book Value Per Share
2 |
8.080
|
8.590
|
10.60
|
14.30
|
18.10
|
21.20
|
24.90
|
29.10
|
Cash Flow per Share
2 |
1.670
|
2.110
|
4.020
|
5.870
|
4.430
|
5.840
|
6.380
|
7.240
|
Capex
1 |
535
|
384
|
445
|
1,005
|
1,576
|
920
|
1,001
|
1,064
|
Capex / Sales
|
9.69%
|
7.3%
|
6.6%
|
12.07%
|
19.09%
|
12.74%
|
12.62%
|
11.99%
|
Announcement Date
|
03/02/20
|
01/02/21
|
07/02/22
|
06/02/23
|
05/02/24
|
-
|
-
|
-
|
Last Close Price
73.38
USD Average target price
83.79
USD Spread / Average Target +14.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +154.07% | 3,092B | | +69.48% | 803B | | +52.59% | 793B | | +16.60% | 278B | | +42.26% | 230B | | +141.12% | 188B | | +16.62% | 181B | | +54.21% | 146B | | +66.78% | 118B |
Other Semiconductors
|