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

Stocks

Market Closed - Deutsche Boerse AG 14:15:52 2026-10-02 EDT			5-day change	1st Jan Change
7.300 ^EUR	+1.67%		+1.39%	+72.17%

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	278.4	-	-
Change	-	-14.25%	-22.26%	-27.56%	26.55%	74.36%	-	-
Enterprise Value (EV) ¹	354.2	360.1	262.3	215.4	231.4	301.3	287.1	273.3
Change	-	1.66%	-27.15%	-17.89%	7.43%	30.21%	-4.72%	-4.79%
P/E	5.2x	5.23x	16.7x	11.7x	-4.13x	5.79x	20.3x	21.8x
PBR	0.72x	0.53x	0.42x	0.3x	0.43x	0.56x	0.54x	0.54x
PEG	-	-0.4x	-0.2x	3.28x	0x	-0x	-0.3x	-3.06x
Capitalization / Revenue	0.22x	0.14x	0.13x	0.09x	0.13x	0.2x	0.2x	0.21x
EV / Revenue	0.3x	0.23x	0.19x	0.16x	0.19x	0.22x	0.21x	0.2x
EV / EBITDA	2.67x	2.88x	2.83x	2.27x	2.73x	2.23x	3.2x	3.08x
EV / EBIT	4.34x	5.17x	8.55x	6.69x	-16.7x	3.64x	8.7x	8.67x
EV / FCF	-31.8x	-10.4x	4.18x	13.6x	6.53x	-17.3x	21.7x	23x
FCF Yield	-3.15%	-9.58%	23.9%	7.33%	15.3%	-5.78%	4.6%	4.35%
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%	-	0.67%	0.67%	0.67%
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	7.480	7.480	7.480
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.($)
LINDE PLC	29.27x	6.72x	17.18x	1.34%	221B
AIR LIQUIDE	27.52x	4.27x	13.75x	2.12%	122B
THE SHERWIN-WILLIAMS COMPANY	28.61x	3.5x	17.92x	1.01%	77.11B
NAN YA PLASTICS CORPORATION	19.06x	6.13x	30.46x	3.6%	64.73B
AIR PRODUCTS & CHEMICALS, INC.	81.92x	6.17x	14.34x	2.6%	61.81B
SABIC	61.73x	1.27x	8.42x	6.44%	36.61B
WANHUA CHEMICAL GROUP CO., LTD.	10.99x	1.17x	6.34x	3.02%	32.17B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.04x	3.03x	7.11x	4.67%	24.36B
ASIAN PAINTS LIMITED	43.77x	5.61x	29.84x	1.3%	24.02B
Average	34.66x	4.21x	16.15x	2.9%	73.75B
Weighted average by Cap.	33.47x	5.04x	16.75x	2.27%