Valuation ACTIA Group Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:02:38 2026-06-17 EDT			5-day change	1st Jan Change
3.670 ^EUR	-0.27%		-7.54%	+21.45%

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	75.32	-	-
Change	-	14.18%	-4.56%	-31.16%	18.6%	15.4%	-	-
Enterprise Value (EV) ¹	274.3	292.5	267.8	205.1	192.7	191.6	192.2	195.5
Change	-	6.64%	-8.43%	-23.4%	-6.08%	-0.55%	0.31%	1.72%
P/E	-11.4x	4.21x	10.8x	3.97x	-13x	10.6x	6.47x	4.31x
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	0.14x	0.13x	0.12x
EV / Revenue	0.59x	0.59x	0.46x	0.38x	0.36x	0.35x	0.33x	0.31x
EV / EBITDA	12.4x	7.17x	6.26x	3.32x	5.04x	4.4x	3.94x	3.57x
EV / EBIT	-27.7x	29.8x	17.4x	-50x	30.1x	12.4x	9.71x	7.3x
EV / FCF	-37.4x	-8.35x	20.1x	61.8x	12.5x	13.9x	-41.8x	-17x
FCF Yield	-2.68%	-12%	4.98%	1.62%	8.03%	7.2%	-2.39%	-5.88%
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%	3.2%	4.8%	6.4%
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	3.750	3.750	3.750
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	30.68x	1.99x	16.42x	1.02%	59.89B
WEICHAI POWER CO., LTD.	19.22x	0.77x	5.69x	3.03%	37.08B
HYUNDAI MOBIS CO.,LTD	13.91x	0.87x	11.39x	1.06%	39.01B
DENSO CORPORATION	11.34x	0.63x	5.19x	3.8%	31.77B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.72x	2.31x	8.12x	4.61%	19.12B
MAGNA INTERNATIONAL INC.	10.78x	0.5x	4.95x	3.02%	17.85B
CONTINENTAL AG	12.29x	1.07x	6.19x	4.2%	17.12B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.35x	1.34x	14.71x	0.57%	16.46B
NINGBO TUOPU GROUP CO.,LTD.	32.83x	3.05x	18.11x	0.93%	15.61B
Average	20.24x	1.39x	10.09x	2.47%	28.21B
Weighted average by Cap.	20.65x	1.35x	10.55x	2.26%