Valuation Hirata Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:25:02 2026-07-24 EDT			5-day change	1st Jan Change
15.00 ^EUR	-1.96%		+2.04%	+21.95%

05-25	The Higo Bank, Ltd. agreed to acquire Trinity Inc. from Hirata Corporation.	CI
05-21	Tokai Tokyo Downgrades Hirata to Neutral from Outperform; Price Target is 3,120 Yen	MT

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	89,029	-	-
Change	-	26.12%	14.63%	-42.68%	54.37%	23.39%	-	-
Enterprise Value (EV) ¹	67,200	89,755	107,917	68,027	82,044	104,335	105,020	102,767
Change	-	33.56%	20.23%	-36.96%	20.61%	27.17%	0.66%	-2.15%
P/E	20.9x	16.7x	18.8x	9.9x	11.9x	13.4x	11.3x	10.5x
PBR	1.03x	1.2x	1.25x	0.68x	0.94x	1.1x	1.03x	0.97x
PEG	-	0.3x	10.98x	0.9x	0.4x	1.5x	0.6x	1.32x
Capitalization / Revenue	0.84x	0.91x	0.98x	0.53x	0.76x	0.9x	0.81x	0.74x
EV / Revenue	1x	1.14x	1.3x	0.77x	0.86x	1.06x	0.96x	0.86x
EV / EBITDA	12.6x	12.1x	13.7x	7.69x	8.02x	8.66x	7.84x	7.19x
EV / EBIT	17.4x	15.2x	17.8x	9.86x	9.87x	11.2x	9.55x	8.73x
EV / FCF	-14.8x	-11.6x	-15.8x	9.19x	-	134x	26.6x	14.4x
FCF Yield	-6.74%	-8.63%	-6.32%	10.9%	-	0.75%	3.76%	6.92%
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%	2.58%	3.05%	3.21%
EPS ²	86.14	137.1	139.4	154.3	198.5	216.3	257.1	277.6
Distribution rate	25.2%	21.9%	23.9%	25.9%	35.3%	34.7%	34.5%	33.6%
Net sales ¹	67,087	78,443	82,839	88,483	94,907	98,700	109,625	119,533
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	9,350	11,000	11,767
Net income ¹	2,682	4,269	4,344	4,778	6,077	6,625	7,875	8,500
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	2,907.00	2,907.00	2,907.00
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	16.98x	1.8x	10.55x	0.83%	18.64B
NORDSON CORPORATION	29.07x	6.06x	18.89x	1.14%	16.48B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	21.09x	2.51x	15.16x	1.54%	7.75B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	52.89x	6.14x	35.97x	0.32%	7.45B
ENPRO INC.	54.48x	5.8x	23.03x	-	7.05B
VALMET OYJ	15.32x	1.19x	8.66x	4.8%	5.64B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.8x	1.25x	5.13x	4.61%	4.09B
KRONES AG	11.02x	0.52x	4.77x	2.74%	4.06B
FUJI CORPORATION	21.68x	2.85x	11.01x	2.31%	4B
Average	25.59x	3.12x	14.80x	2.29%	8.35B
Weighted average by Cap.	26.44x	3.52x	15.82x	1.69%