Valuation CATL (Contemporary Amperex Technology) Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 15:54:29 2026-10-01 EDT			5-day change	1st Jan Change
54.23 ^EUR	+0.22%		-5.67%	-2.11%

09-30	CATL to Procure Up to $320 Million in Cathode Copper from Related Party	MT
09-30	Scottish Mortgage Investment Trust cuts China exposure to 11%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,370,540	960,934	718,187	1,167,469	1,677,849	1,365,501	-	-
Change	-	-29.89%	-25.26%	62.56%	43.72%	-18.62%	-	-
Enterprise Value (EV) ¹	1,335,114	869,816	578,757	999,696	1,461,187	1,075,182	1,017,129	942,739
Change	-	-34.85%	-33.46%	72.73%	46.16%	-26.42%	-5.4%	-7.31%
P/E	86x	30.5x	13.9x	23x	22.8x	14.1x	11.5x	9.74x
PBR	16.2x	5.84x	3.63x	4.74x	4.97x	3.3x	2.81x	2.4x
PEG	-	0.3x	0.2x	-13.61x	0.6x	0.5x	0.5x	0.6x
Capitalization / Revenue	10.5x	2.92x	1.79x	3.22x	3.96x	2.2x	1.84x	1.59x
EV / Revenue	10.2x	2.65x	1.44x	2.76x	3.45x	1.74x	1.37x	1.1x
EV / EBITDA	50.8x	17.4x	7.59x	11.3x	12.7x	7.85x	6.08x	4.71x
EV / EBIT	67.3x	23.6x	10.8x	15.6x	16.3x	10.1x	7.77x	6.08x
EV / FCF	-1,559x	66.9x	9.77x	15.2x	16x	8.68x	8.16x	5.3x
FCF Yield	-0.06%	1.49%	10.2%	6.59%	6.23%	11.5%	12.2%	18.9%
Dividend per Share ²	-	1.4	5.028	4.553	6.957	10.61	13.08	15.43
Rate of return	-	0.64%	3.08%	1.71%	1.89%	3.64%	4.49%	5.3%
EPS ²	3.8	7.155	11.78	11.58	16.14	20.71	25.39	29.88
Distribution rate	-	19.6%	42.7%	39.3%	43.1%	51.2%	51.5%	51.7%
Net sales ¹	130,356	328,594	400,917	362,013	423,702	619,439	742,208	857,952
EBITDA ¹	26,260	49,913	76,247	88,750	114,691	136,889	167,379	200,025
EBIT ¹	19,824	36,822	53,718	64,052	89,519	106,619	130,897	155,142
Net income ¹	15,931	30,729	44,121	50,745	72,201	94,778	116,931	137,435
Net Debt ¹	-35,426	-91,119	-139,431	-167,773	-216,662	-290,318	-348,372	-422,762
Reference price ²	326.67	218.57	163.26	266.00	367.26	291.11	291.11	291.11
Nbr of stocks (in thousands)	4,195,532	4,396,526	4,399,041	4,388,983	4,531,626	4,598,332	-	-
Announcement Date	4/21/22	3/9/23	3/15/24	3/14/25	3/9/26	-	-	-

¹CNY in Million²CNY

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.($)
SIEMENS AG	25.32x	3.01x	16.43x	2.03%	240B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.85x	3.64%	204B
SCHNEIDER ELECTRIC SE	30.69x	3.93x	18.15x	1.59%	186B
EATON CORPORATION PLC	38.23x	5.65x	23.73x	1.03%	167B
DELTA ELECTRONICS, INC.	46.12x	6.19x	27.68x	1.07%	154B
TRANE TECHNOLOGIES PLC	29.9x	4.3x	21.07x	0.9%	99.45B
DELTA ELECTRONICS (THAILAND)	92.68x	11.48x	65.59x	0.34%	95.8B
VERTIV HOLDINGS CO.	39.94x	6.56x	26.34x	0.1%	92.9B
JOHNSON CONTROLS INTERNATIONAL PLC	31.06x	3.87x	20.76x	1.09%	90.04B
Average	38.67x	5.19x	25.29x	1.31%	147.71B
Weighted average by Cap.	34.99x	4.66x	22.45x	1.57%