Valuation ACTIA Group Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:02:08 2026-07-21 EDT			5-day change	1st Jan Change
3.890 ^EUR	+1.83%		+5.52%	+26.07%

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	82.14	-	-
Change	-	14.18%	-4.56%	-31.16%	18.6%	25.86%	-	-
Enterprise Value (EV) ¹	274.3	292.5	267.8	205.1	192.7	198.4	199	202.3
Change	-	6.64%	-8.43%	-23.4%	-6.08%	3%	0.3%	1.66%
P/E	-11.4x	4.21x	10.8x	3.97x	-13x	11.6x	7.05x	4.7x
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	0.15x	0.14x	0.13x
EV / Revenue	0.59x	0.59x	0.46x	0.38x	0.36x	0.36x	0.34x	0.32x
EV / EBITDA	12.4x	7.17x	6.26x	3.32x	5.04x	4.56x	4.08x	3.69x
EV / EBIT	-27.7x	29.8x	17.4x	-50x	30.1x	12.8x	10.1x	7.55x
EV / FCF	-37.4x	-8.35x	20.1x	61.8x	12.5x	14.4x	-43.3x	-17.6x
FCF Yield	-2.68%	-12%	4.98%	1.62%	8.03%	6.95%	-2.31%	-5.68%
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%	2.93%	4.4%	5.87%
EPS ²	-0.32	0.99	0.37	0.69	-0.25	0.3537	0.58	0.87
Distribution rate	-	12.1%	32.4%	17.4%	-48%	33.9%	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	4.090	4.090	4.090
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.	20.36x	1.38x	10.65x	1.85%	43.16B
DENSO CORPORATION	12.21x	0.65x	5.44x	3.73%	32.52B
WEICHAI POWER CO., LTD.	15.38x	0.62x	4.58x	3.79%	31.45B
HYUNDAI MOBIS CO.,LTD	10x	0.61x	7.95x	1.47%	28.5B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.87x	2.53x	8.88x	4.25%	20.54B
MAGNA INTERNATIONAL INC.	10.91x	0.51x	5x	3%	17.98B
CONTINENTAL AG	11.93x	1.05x	5.95x	4.2%	16.28B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.56x	1.09x	11.42x	0.59%	15.65B
NINGBO TUOPU GROUP CO.,LTD.	26.23x	2.42x	14.42x	1.16%	12.45B
Average	16.49x	1.21x	8.25x	2.67%	24.28B
Weighted average by Cap.	15.91x	1.11x	7.94x	2.73%