Valuation Implenia AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:46:11 2026-08-28 EDT			5-day change	1st Jan Change
72.75 ^EUR	+1.32%		+2.86%	+177.78%

08-24	Implenia AG, H1 2026 Earnings Call, Aug 19, 2026
08-19	Swiss stocks - Factors to watch on August 19	RE

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	1,269	-	-
Change	-	83.13%	-19.81%	0.4%	149.58%	-9.99%	-	-
Enterprise Value (EV) ¹	474.2	748.1	794.6	849.4	1,634	1,398	1,568	1,404
Change	-	57.75%	6.21%	6.89%	92.33%	-14.44%	12.16%	-10.44%
P/E	6.83x	6.81x	4.03x	6.14x	16.9x	15.1x	12.2x	11x
PBR	1.11x	1.46x	0.98x	0.86x	1.88x	1.56x	1.42x	1.31x
PEG	-	0.1x	0.1x	-0.2x	-1.8x	32.82x	0.5x	0.9x
Capitalization / Revenue	0.1x	0.2x	0.16x	0.16x	0.41x	0.37x	0.34x	0.33x
EV / Revenue	0.13x	0.21x	0.22x	0.24x	0.47x	0.41x	0.42x	0.36x
EV / EBITDA	2.11x	3.21x	3.51x	3.43x	6x	5.36x	5.5x	4.71x
EV / EBIT	4.13x	5.39x	6.48x	6.51x	11.6x	9.94x	9.99x	8.38x
EV / FCF	-1.98x	2.63x	-10.9x	35.9x	13x	12.5x	15.1x	13.9x
FCF Yield	-50.5%	38%	-9.2%	2.79%	7.67%	7.99%	6.62%	7.2%
Dividend per Share ²	-	0.4	0.6	0.9	1.4	1.55	1.725	1.958
Rate of return	-	1.05%	1.97%	2.93%	1.83%	2.26%	2.51%	2.85%
EPS ²	3.04	5.59	7.57	5	4.53	4.551	5.619	6.271
Distribution rate	-	7.16%	7.93%	18%	30.9%	34.1%	30.7%	31.2%
Net sales ¹	3,765	3,563	3,596	3,559	3,475	3,428	3,691	3,882
EBITDA ¹	224.8	233.1	226.4	247.9	272.3	260.6	285.1	298.3
EBIT ¹	114.8	138.9	122.6	130.5	140.5	140.6	156.9	167.5
Net income ¹	61.16	104.8	141	92.36	83.64	83.4	106.4	117.8
Net Debt ¹	91.19	46.67	232.1	284.6	224.1	129	298.9	135.3
Reference price ²	20.76	38.05	30.50	30.70	76.50	68.70	68.70	68.70
Nbr of stocks (in thousands)	18,452	18,436	18,444	18,398	18,427	18,468	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QUANTA SERVICES, INC.	54.28x	2.48x	23.72x	0.07%	93.49B
VINCI	12.63x	1.08x	5.9x	4.63%	74.14B
LARSEN & TOUBRO LIMITED	27x	2.07x	20.31x	1.12%	58.09B
COMFORT SYSTEMS USA, INC.	33.25x	4.18x	22.67x	0.2%	56.74B
FERROVIAL N.V.	52.24x	4.2x	26.69x	1.7%	42.56B
HOCHTIEF AG	29.59x	0.73x	12.06x	2.09%	37.31B
EMCOR GROUP, INC.	23.66x	1.62x	14.9x	0.2%	34.19B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.19x	0.49x	7.81x	2.44%	33.44B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.51x	0.3x	5.99x	6.24%	27.23B
Average	29.04x	1.90x	15.56x	2.08%	50.8B
Weighted average by Cap.	31.79x	2.09x	16.71x	1.83%