Valuation H&R GmbH & Co. KGaA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:01:18 2026-09-01 EDT			5-day change	1st Jan Change
6.760 ^EUR	-3.43%		+10.82%	+59.43%

08-14	H&R GmbH & Co. KGaA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	H&R GmbH & Co. KGaA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	261.3	224.1	174.2	126.2	159.7	258.3	-	-
Change	-	-14.25%	-22.26%	-27.56%	26.55%	61.77%	-	-
Enterprise Value (EV) ¹	354.2	360.1	262.3	215.4	231.4	281.2	267	253.2
Change	-	1.66%	-27.15%	-17.89%	7.43%	21.53%	-5.06%	-5.15%
P/E	5.2x	5.23x	16.7x	11.7x	-4.13x	5.37x	18.8x	20.3x
PBR	0.72x	0.53x	0.42x	0.3x	0.43x	0.52x	0.5x	0.5x
PEG	-	-0.4x	-0.2x	3.28x	0x	-0x	-0.3x	-2.85x
Capitalization / Revenue	0.22x	0.14x	0.13x	0.09x	0.13x	0.19x	0.19x	0.19x
EV / Revenue	0.3x	0.23x	0.19x	0.16x	0.19x	0.2x	0.2x	0.19x
EV / EBITDA	2.67x	2.88x	2.83x	2.27x	2.73x	2.08x	2.98x	2.86x
EV / EBIT	4.34x	5.17x	8.55x	6.69x	-16.7x	3.4x	8.1x	8.03x
EV / FCF	-31.8x	-10.4x	4.18x	13.6x	6.53x	-16.2x	20.2x	21.3x
FCF Yield	-3.15%	-9.58%	23.9%	7.33%	15.3%	-6.19%	4.94%	4.7%
Dividend per Share ²	-	0.1	0.1	0.1	-	0.05	0.05	0.05
Rate of return	-	1.66%	2.14%	2.95%	-	0.72%	0.72%	0.72%
EPS ²	1.35	1.15	0.28	0.29	-1.04	1.291	0.3688	0.3425
Distribution rate	-	8.7%	35.7%	34.5%	-	3.87%	13.6%	14.6%
Net sales ¹	1,188	1,576	1,352	1,388	1,242	1,396	1,362	1,357
EBITDA ¹	132.5	124.9	92.7	94.77	84.73	134.9	89.59	88.69
EBIT ¹	81.6	69.6	30.68	32.19	-13.82	82.77	32.98	31.53
Net income ¹	50.2	42.7	10.6	10.62	-38.8	48.09	13.79	12.85
Net Debt ¹	92.9	136	88.1	89.2	71.7	22.87	8.651	-5.095
Reference price ²	7.020	6.020	4.680	3.390	4.290	6.940	6.940	6.940
Nbr of stocks (in thousands)	37,222	37,222	37,222	37,222	37,222	37,222	-	-
Announcement Date	3/31/22	3/31/23	3/22/24	4/9/25	3/31/26	-	-	-

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.($)
AIR LIQUIDE	27.13x	4.24x	13.62x	2.16%	125B
NAN YA PLASTICS CORPORATION	18.02x	6.71x	42.93x	2.07%	60.65B
SABIC	58.16x	1.35x	9.5x	5.97%	39.5B
WANHUA CHEMICAL GROUP CO., LTD.	12.42x	1.26x	6.79x	2.72%	35.53B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.22x	3.3x	7.75x	4.25%	26.74B
RONGSHENG PETROCHEMICAL CO., LTD.	20.16x	0.87x	6.68x	1.15%	21.13B
HENGLI PETROCHEMICAL CO.,LTD.	11.52x	1.03x	8.28x	3.64%	20.26B
LYONDELLBASELL INDUSTRIES N.V.	8.9x	0.88x	5.43x	4.24%	21.02B
SOLAR INDUSTRIES INDIA LIMITED	70.88x	12.86x	46.8x	0.07%	19.12B
Average	26.38x	3.61x	16.42x	2.92%	41.03B
Weighted average by Cap.	26.29x	3.87x	17.47x	2.79%