Valuation Hirata Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:02 2026-09-11 EDT			5-day change	1st Jan Change
18.60 ^EUR	-1.59%		+1.09%	+51.22%

08-07	Hirata Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-29	Companies with operations disrupted by Japan's Kumamoto quake	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	56,399	71,132	81,539	46,742	72,154	105,659	-	-
Change	-	26.12%	14.63%	-42.68%	54.37%	46.43%	-	-
Enterprise Value (EV) ¹	67,200	89,755	107,917	68,027	82,044	120,965	121,650	119,397
Change	-	33.56%	20.23%	-36.96%	20.61%	47.44%	0.57%	-1.85%
P/E	20.9x	16.7x	18.8x	9.9x	11.9x	15.5x	13.2x	12.1x
PBR	1.03x	1.2x	1.25x	0.68x	0.94x	1.3x	1.22x	1.14x
PEG	-	0.3x	10.98x	0.9x	0.4x	1.3x	0.8x	1.27x
Capitalization / Revenue	0.84x	0.91x	0.98x	0.53x	0.76x	1.07x	0.97x	0.89x
EV / Revenue	1x	1.14x	1.3x	0.77x	0.86x	1.23x	1.11x	1x
EV / EBITDA	12.6x	12.1x	13.7x	7.69x	8.02x	10x	9.08x	8.35x
EV / EBIT	17.4x	15.2x	17.8x	9.86x	9.87x	12.6x	10.9x	9.89x
EV / FCF	-14.8x	-11.6x	-15.8x	9.19x	-	156x	30.8x	16.8x
FCF Yield	-6.74%	-8.63%	-6.32%	10.9%	-	0.64%	3.24%	5.96%
Dividend per Share ²	21.67	30	33.33	40	70	75	88.75	93.33
Rate of return	1.2%	1.31%	1.27%	2.62%	2.97%	2.17%	2.57%	2.71%
EPS ²	86.14	137.1	139.4	154.3	198.5	222	260.4	285.2
Distribution rate	25.2%	21.9%	23.9%	25.9%	35.3%	33.8%	34.1%	32.7%
Net sales ¹	67,087	78,443	82,839	88,483	94,907	98,700	109,375	119,200
EBITDA ¹	5,334	7,414	7,862	8,851	10,235	12,050	13,400	14,300
EBIT ¹	3,856	5,920	6,047	6,898	8,315	9,600	11,125	12,067
Net income ¹	2,682	4,269	4,344	4,778	6,077	6,800	7,975	8,733
Net Debt ¹	10,802	18,623	26,378	21,284	9,890	15,306	15,991	13,738
Reference price ²	1,800.00	2,283.33	2,616.67	1,528.00	2,356.00	3,450.00	3,450.00	3,450.00
Nbr of stocks (in thousands)	31,333	31,153	31,161	30,590	30,626	30,626	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/9/25	5/14/26	-	-	-

¹JPY in Million²JPY

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.($)
IHI CORPORATION	15.05x	1.67x	9.32x	0.91%	18.4B
NORDSON CORPORATION	30.7x	6.26x	19.61x	1.13%	17.52B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	76.49x	6.57x	38.4x	0.36%	7.81B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	20.47x	2.34x	14.51x	1.4%	7.24B
ENPRO INC.	49.17x	5.1x	19.99x	-	6.31B
VALMET OYJ	15.81x	1.21x	9.11x	4.6%	6.01B
KRONES AG	11.1x	0.52x	4.79x	2.76%	4.14B
FUJI CORPORATION	15.2x	2.29x	8.41x	2.63%	3.84B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.44x	1.06x	4.53x	4.82%	3.56B
Average	26.82x	3.00x	14.30x	2.32%	8.31B
Weighted average by Cap.	28.02x	3.51x	15.62x	1.69%