Valuation Implenia AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:06:15 2026-08-07 EDT			5-day change	1st Jan Change
65.80 ^EUR	-1.64%		-1.64%	+153.86%

07-06	Implenia Bags CHF180 Million Renovation Projects in Switzerland, Germany	MT
07-06	Implenia AG Secures Modernisation Project Contracts Worth CHF 180 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	383.1	701.5	562.5	564.8	1,410	1,150	-	-
Change	-	83.13%	-19.81%	0.4%	149.58%	-18.4%	-	-
Enterprise Value (EV) ¹	474.2	748.1	794.6	849.4	1,634	1,382	1,449	1,206
Change	-	57.75%	6.21%	6.89%	92.33%	-15.42%	4.89%	-16.79%
P/E	6.83x	6.81x	4.03x	6.14x	16.9x	13.8x	11.1x	9.92x
PBR	1.11x	1.46x	0.98x	0.86x	1.88x	1.43x	1.31x	1.21x
PEG	-	0.1x	0.1x	-0.2x	-1.8x	-24.07x	0.4x	0.9x
Capitalization / Revenue	0.1x	0.2x	0.16x	0.16x	0.41x	0.33x	0.31x	0.29x
EV / Revenue	0.13x	0.21x	0.22x	0.24x	0.47x	0.4x	0.39x	0.31x
EV / EBITDA	2.11x	3.21x	3.51x	3.43x	6x	5.24x	5.03x	3.98x
EV / EBIT	4.13x	5.39x	6.48x	6.51x	11.6x	9.9x	9.34x	7.11x
EV / FCF	-1.98x	2.63x	-10.9x	35.9x	13x	11.5x	14x	11.9x
FCF Yield	-50.5%	38%	-9.2%	2.79%	7.67%	8.72%	7.16%	8.39%
Dividend per Share ²	-	0.4	0.6	0.9	1.4	1.492	1.725	1.958
Rate of return	-	1.05%	1.97%	2.93%	1.83%	2.39%	2.77%	3.14%
EPS ²	3.04	5.59	7.57	5	4.53	4.504	5.626	6.278
Distribution rate	-	7.16%	7.93%	18%	30.9%	33.1%	30.7%	31.2%
Net sales ¹	3,765	3,563	3,596	3,559	3,475	3,476	3,710	3,911
EBITDA ¹	224.8	233.1	226.4	247.9	272.3	263.6	288.4	303.1
EBIT ¹	114.8	138.9	122.6	130.5	140.5	139.6	155.1	169.6
Net income ¹	61.16	104.8	141	92.36	83.64	83.57	104.5	116.5
Net Debt ¹	91.19	46.67	232.1	284.6	224.1	231.4	298.9	55.61
Reference price ²	20.76	38.05	30.50	30.70	76.50	62.30	62.30	62.30
Nbr of stocks (in thousands)	18,452	18,436	18,444	18,398	18,427	18,464	-	-
Announcement Date	3/8/22	3/1/23	2/28/24	2/26/25	3/4/26	-	-	-

¹CHF in Million²CHF

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.($)
QUANTA SERVICES, INC.	58.83x	2.66x	25.41x	0.07%	100B
VINCI	13.95x	1.16x	6.37x	4.19%	80.84B
COMFORT SYSTEMS USA, INC.	35.36x	4.45x	24.18x	0.19%	60.21B
LARSEN & TOUBRO LIMITED	26.86x	2.08x	20.38x	1.13%	58.49B
FERROVIAL N.V.	54.21x	4.64x	29.12x	1.53%	47.45B
HOCHTIEF AG	31.88x	0.78x	12.95x	1.94%	39.64B
EMCOR GROUP, INC.	24.68x	1.69x	15.57x	0.19%	35.66B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.67x	0.52x	8.25x	2.3%	34.9B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.48x	0.29x	5.49x	6.24%	27.97B
Average	30.66x	2.03x	16.41x	1.98%	53.95B
Weighted average by Cap.	33.92x	2.24x	17.72x	1.72%