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

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:03:00 2026-08-07 EDT			5-day change	1st Jan Change
6.000 ^EUR	-0.33%		-1.32%	+41.51%

05-15	H&R GmbH & Co. KGaA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-31	H&R GmbH & Co. KGaA Reports Earnings Results for the Full Year Ended December 31, 2025	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	226.3	-	-
Change	-	-14.25%	-22.26%	-27.56%	26.55%	41.72%	-	-
Enterprise Value (EV) ¹	354.2	360.1	262.3	215.4	231.4	249.2	235	221.2
Change	-	1.66%	-27.15%	-17.89%	7.43%	7.69%	-5.71%	-5.85%
P/E	5.2x	5.23x	16.7x	11.7x	-4.13x	4.71x	16.5x	17.7x
PBR	0.72x	0.53x	0.42x	0.3x	0.43x	0.45x	0.44x	0.43x
PEG	-	-0.4x	-0.2x	3.28x	0x	-0x	-0.2x	-2.49x
Capitalization / Revenue	0.22x	0.14x	0.13x	0.09x	0.13x	0.16x	0.17x	0.17x
EV / Revenue	0.3x	0.23x	0.19x	0.16x	0.19x	0.18x	0.17x	0.16x
EV / EBITDA	2.67x	2.88x	2.83x	2.27x	2.73x	1.85x	2.62x	2.49x
EV / EBIT	4.34x	5.17x	8.55x	6.69x	-16.7x	3.01x	7.12x	7.02x
EV / FCF	-31.8x	-10.4x	4.18x	13.6x	6.53x	-14.3x	17.8x	18.6x
FCF Yield	-3.15%	-9.58%	23.9%	7.33%	15.3%	-6.98%	5.62%	5.38%
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%	-	0.82%	0.82%	0.82%
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	39.5	16.5	11
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	6.080	6.080	6.080
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIR LIQUIDE	27.32x	4.29x	13.83x	2.1%	127B
NAN YA PLASTICS CORPORATION	14.81x	4.94x	35.53x	2.3%	46.17B
SABIC	34.39x	1.21x	7.5x	6.73%	40.38B
WANHUA CHEMICAL GROUP CO., LTD.	12.85x	1.24x	7.03x	2.38%	35.12B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.65x	3.16x	8.07x	4.13%	25.51B
ZANGGE MINING COMPANY LIMITED	18.95x	-	-	-	20.92B
RESONAC HOLDINGS CORPORATION	30.1x	2.62x	13.83x	0.4%	19.5B
LYONDELLBASELL INDUSTRIES N.V.	8.64x	0.84x	5.18x	4.63%	19.25B
RONGSHENG PETROCHEMICAL CO., LTD.	18.63x	0.79x	6.33x	1.17%	18.77B
Average	19.59x	2.39x	12.16x	2.98%	39.16B
Weighted average by Cap.	22.02x	3.10x	13.99x	2.87%