Valuation Black Diamond Group Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 14:15:31 2026-09-25 EDT			5-day change	1st Jan Change
12.00 ^EUR	+3.45%		+9.09%	+34.08%

07-31	Black Diamond Group Limited, Q2 2026 Earnings Call, Jul 31, 2026
07-31	Black Diamond Group Q2 Adjusted Earnings Falls, Total Revenue Rises	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	262.5	291.2	491.1	573.9	1,007	1,341	-	-
Change	-	10.96%	68.64%	16.85%	75.54%	33.09%	-	-
Enterprise Value (EV) ¹	437.6	532	675.4	797.5	1,335	1,684	1,667	1,671
Change	-	21.57%	26.95%	18.08%	67.45%	26.14%	-1.05%	0.26%
P/E	13x	11x	16.7x	22.9x	27.1x	47.4x	22.7x	16.8x
PBR	1.06x	1.07x	1.74x	1.78x	2.5x	3.15x	2.79x	-
PEG	-	0.4x	1.5x	-1.4x	0.9x	-2x	0x	0.5x
Capitalization / Revenue	0.77x	0.9x	1.25x	1.42x	2.2x	2.4x	2.11x	1.94x
EV / Revenue	1.29x	1.64x	1.72x	1.98x	2.92x	3.01x	2.63x	2.42x
EV / EBITDA	6.84x	6.33x	6.34x	7.04x	10.6x	11.7x	9.07x	7.97x
EV / EBIT	17.2x	12.1x	10.8x	12.4x	18.1x	29.1x	21.2x	15.1x
EV / FCF	13.2x	32.1x	10.6x	362x	51.6x	30.1x	20.7x	26.9x
FCF Yield	7.6%	3.11%	9.46%	0.28%	1.94%	3.32%	4.83%	3.71%
Dividend per Share ²	0.025	0.065	0.09	0.125	0.15	0.18	0.18	0.18
Rate of return	0.56%	1.35%	1.1%	1.33%	1.02%	0.93%	0.93%	0.93%
EPS ²	0.34	0.44	0.49	0.41	0.54	0.41	0.855	1.16
Distribution rate	7.35%	14.8%	18.4%	30.5%	27.8%	43.9%	21.1%	15.5%
Net sales ¹	339.6	324.5	393.5	403	456.9	558.8	634.1	690.3
EBITDA ¹	64	84	106.6	113.3	126.4	143.8	183.8	209.6
EBIT ¹	25.47	43.9	62.4	64.3	73.8	57.79	78.75	110.8
Net income ¹	20.4	26.4	30.4	25.7	34.8	41.72	48.85	66.32
Net Debt ¹	175.1	240.8	184.2	223.6	328	343.8	326.1	330.4
Reference price ²	4.43	4.83	8.17	9.40	14.66	19.45	19.45	19.45
Nbr of stocks (in thousands)	59,245	60,294	60,111	61,049	68,716	68,932	-	-
Announcement Date	3/3/22	3/2/23	2/29/24	3/6/25	2/26/26	-	-	-

¹CAD in Million²CAD

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.($)
SUN HUNG KAI PROPERTIES LIMITED	13.9x	4.52x	12.15x	3.64%	39.56B
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	28.1B
MITSUBISHI ESTATE CO., LTD.	18.06x	3.97x	15.98x	1.36%	27.94B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.04B
MITSUI FUDOSAN CO., LTD.	13.93x	3.1x	14.81x	2.51%	25.78B
ALPHA DHABI HOLDING	8.14x	0.9x	3.28x	2.75%	20.81B
CK ASSET HOLDINGS LIMITED	10.21x	2x	8.25x	4.11%	20.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.1x	6.4x	16.84x	1.66%	18.82B
HONGKONG LAND HOLDINGS LIMITED	37.84x	13.87x	34.9x	3.14%	18.26B
Average	14.30x	4.11x	12.85x	3.59%	25.09B
Weighted average by Cap.	13.70x	3.82x	12.17x	3.7%