Valuation Hirata Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:02 2026-08-14 EDT			5-day change	1st Jan Change
20.00 ^EUR	+5.26%		+11.11%	+62.60%

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	117,143	-	-
Change	-	26.12%	14.63%	-42.68%	54.37%	62.35%	-	-
Enterprise Value (EV) ¹	67,200	89,755	107,917	68,027	82,044	132,449	133,134	130,881
Change	-	33.56%	20.23%	-36.96%	20.61%	61.44%	0.52%	-1.69%
P/E	20.9x	16.7x	18.8x	9.9x	11.9x	17.7x	14.9x	13.8x
PBR	1.03x	1.2x	1.25x	0.68x	0.94x	1.44x	1.36x	1.27x
PEG	-	0.3x	10.98x	0.9x	0.4x	1.98x	0.8x	1.74x
Capitalization / Revenue	0.84x	0.91x	0.98x	0.53x	0.76x	1.19x	1.07x	0.98x
EV / Revenue	1x	1.14x	1.3x	0.77x	0.86x	1.34x	1.21x	1.09x
EV / EBITDA	12.6x	12.1x	13.7x	7.69x	8.02x	11x	9.94x	9.15x
EV / EBIT	17.4x	15.2x	17.8x	9.86x	9.87x	14.2x	12.1x	11.1x
EV / FCF	-14.8x	-11.6x	-15.8x	9.19x	-	170x	33.8x	18.4x
FCF Yield	-6.74%	-8.63%	-6.32%	10.9%	-	0.59%	2.96%	5.44%
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%	1.96%	2.32%	2.44%
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	3,825.00	3,825.00	3,825.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IHI CORPORATION	17.52x	1.89x	10.95x	0.79%	20.17B
NORDSON CORPORATION	30.57x	6.3x	19.63x	1.09%	17.2B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	22.87x	2.72x	16.69x	1.38%	8.46B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	53.21x	6.1x	36.15x	0.33%	7.36B
ENPRO INC.	56.18x	5.78x	22.67x	-	7.21B
VALMET OYJ	15.57x	1.19x	8.99x	4.67%	5.9B
FUJI CORPORATION	19.92x	2.96x	11.09x	2.13%	4.58B
KRONES AG	11.29x	0.53x	4.89x	2.71%	4.2B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.86x	1.26x	5.18x	4.58%	4.14B
Average	26.11x	3.19x	15.14x	2.21%	8.8B
Weighted average by Cap.	26.92x	3.59x	16.10x	1.62%