Valuation ACTIA Group Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:01:41 2026-08-11 EDT			5-day change	1st Jan Change
3.910 ^EUR	+1.03%		+3.88%	+3.88%

05-20	Actia Group reports slight revenue growth in Q1
05-15	Weekly Earnings Calendar: Focus on Nvidia and Walmart

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	73.35	83.75	79.94	55.03	65.27	86.36	-	-
Change	-	14.18%	-4.56%	-31.16%	18.6%	32.32%	-	-
Enterprise Value (EV) ¹	274.3	292.5	267.8	205.1	192.7	202.7	203.3	206.6
Change	-	6.64%	-8.43%	-23.4%	-6.08%	5.19%	0.3%	1.62%
P/E	-11.4x	4.21x	10.8x	3.97x	-13x	12.1x	7.41x	4.94x
PBR	0.65x	0.62x	0.58x	0.37x	-	-	-	-
PEG	-	-0x	-0.2x	0x	0x	-0x	0.1x	0.1x
Capitalization / Revenue	0.16x	0.17x	0.14x	0.1x	0.12x	0.16x	0.15x	0.14x
EV / Revenue	0.59x	0.59x	0.46x	0.38x	0.36x	0.37x	0.35x	0.32x
EV / EBITDA	12.4x	7.17x	6.26x	3.32x	5.04x	4.66x	4.17x	3.77x
EV / EBIT	-27.7x	29.8x	17.4x	-50x	30.1x	13.1x	10.3x	7.71x
EV / FCF	-37.4x	-8.35x	20.1x	61.8x	12.5x	14.7x	-44.2x	-18x
FCF Yield	-2.68%	-12%	4.98%	1.62%	8.03%	6.81%	-2.26%	-5.57%
Dividend per Share ²	-	0.12	0.12	0.12	0.12	0.12	0.18	0.24
Rate of return	-	2.88%	3.02%	4.38%	3.69%	2.79%	4.19%	5.58%
EPS ²	-0.32	0.99	0.37	0.69	-0.25	0.356	0.58	0.87
Distribution rate	-	12.1%	32.4%	17.4%	-48%	33.7%	31%	27.6%
Net sales ¹	462.9	499.8	579.3	535.1	535.4	549.9	586.4	635.8
EBITDA ¹	22.1	40.8	42.8	61.7	38.2	43.5	48.8	54.8
EBIT ¹	-9.9	9.8	15.4	-4.1	6.4	15.5	19.8	26.8
Net income ¹	-6.4	19.9	7.516	13.93	-5.114	7.4	11.6	17.4
Net Debt ¹	200.9	208.7	187.9	150.1	127.4	116.3	116.9	120.2
Reference price ²	3.650	4.170	3.980	2.740	3.250	4.300	4.300	4.300
Nbr of stocks (in thousands)	20,097	20,085	20,085	20,085	20,082	20,084	-	-
Announcement Date	3/29/22	3/28/23	3/26/24	3/28/25	3/27/26	-	-	-

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.1x	1.3x	9.96x	1.92%	42.33B
WEICHAI POWER CO., LTD.	18.35x	0.83x	6.16x	3.17%	39.73B
HYUNDAI MOBIS CO.,LTD	10.53x	0.65x	8.24x	1.41%	31.28B
DENSO CORPORATION	12.51x	0.58x	5.07x	3.79%	30.51B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.39x	2.6x	9.08x	4.16%	20.9B
MAGNA INTERNATIONAL INC.	10.99x	0.52x	5.12x	2.81%	18.63B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.34x	1.23x	13.07x	0.59%	18.65B
CONTINENTAL AG	13.15x	1.34x	6.8x	4.12%	15.89B
BORGWARNER INC.	14.98x	1.08x	7.22x	0.94%	14.19B
Average	16.15x	1.13x	7.86x	2.55%	25.79B
Weighted average by Cap.	16.20x	1.08x	7.83x	2.57%