Valuation Kerry Group plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:01:01 2026-09-22 EDT			5-day change	1st Jan Change
84.70 ^EUR	+0.12%		+1.50%	+9.50%

09-16	Kerry Group plc Announces Appointment of John Kennedy as Non-Executive Director and Member of Sustainability Committee, Effective September 15, 2026	CI
09-11	Jefferies raises Halma, XP Power and Renishaw	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,028	14,909	13,827	15,786	12,566	13,548	-	-
Change	-	-25.56%	-7.26%	14.16%	-20.4%	7.82%	-	-
Enterprise Value (EV) ¹	22,152	17,127	15,432	17,712	14,810	15,528	15,102	14,596
Change	-	-22.69%	-9.9%	14.77%	-16.38%	4.85%	-2.74%	-3.35%
P/E	26.4x	24.7x	19.2x	22x	19.5x	19.1x	16.7x	14.4x
PBR	3.57x	2.4x	2.12x	2.39x	2.11x	2.21x	2.05x	1.89x
PEG	-	-1.2x	1x	6.39x	-3.37x	1.6x	1.2x	0.9x
Capitalization / Revenue	2.72x	1.7x	1.72x	1.98x	1.86x	1.98x	1.89x	1.81x
EV / Revenue	3.01x	1.95x	1.92x	2.22x	2.19x	2.27x	2.11x	1.95x
EV / EBITDA	20.6x	14.1x	13.2x	14.2x	12.3x	12.3x	11.1x	9.98x
EV / EBIT	27.9x	18.8x	17.8x	19.1x	16.5x	16.3x	14.5x	12.8x
EV / FCF	61.9x	26.7x	20.4x	25.9x	30x	21.9x	18.2x	16.4x
FCF Yield	1.61%	3.74%	4.9%	3.86%	3.33%	4.57%	5.5%	6.08%
Dividend per Share ²	0.952	1.048	1.154	1.271	1.4	1.524	1.687	1.86
Rate of return	0.84%	1.24%	1.47%	1.36%	1.79%	1.79%	1.98%	2.18%
EPS ²	4.296	3.413	4.097	4.238	3.993	4.47	5.118	5.916
Distribution rate	22.2%	30.7%	28.2%	30%	35.1%	34.1%	33%	31.4%
Net sales ¹	7,351	8,772	8,020	7,981	6,758	6,833	7,168	7,491
EBITDA ¹	1,077	1,216	1,165	1,251	1,208	1,260	1,355	1,462
EBIT ¹	794.7	911.8	866	928.2	899.1	952.5	1,041	1,144
Net income ¹	763	606.4	728.3	734.4	658.8	718.5	810.2	919.5
Net Debt ¹	2,124	2,217	1,604	1,926	2,244	1,980	1,554	1,048
Reference price ²	113.25	84.24	78.66	93.25	78.00	85.35	85.35	85.35
Nbr of stocks (in thousands)	176,845	176,985	175,788	169,284	161,097	158,734	-	-
Announcement Date	2/16/22	2/16/23	2/15/24	2/18/25	2/17/26	-	-	-

¹EUR in Million²EUR

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.($)
NESTLÉ S.A.	20.35x	2.78x	13.85x	4.07%	242B
MONDELEZ INTERNATIONAL, INC.	19.15x	2.42x	14.45x	3.42%	76.8B
DANONE	16.02x	1.69x	9.53x	3.9%	44.46B
ARCHER-DANIELS-MIDLAND COMPANY	15.44x	0.55x	9.86x	2.54%	40.19B
THE HERSHEY COMPANY	20.33x	3.1x	12.58x	3.44%	33.74B
AJINOMOTO CO., INC.	33.6x	2.92x	16.98x	1.1%	29.73B
KRAFT HEINZ	-8.59x	1.86x	9.28x	6.58%	28.9B
NESTLÉ INDIA LIMITED	64.81x	9.95x	41.24x	1.18%	28.16B
BUNGE GLOBAL SA	11.48x	0.38x	8.58x	2.56%	21.63B
Average	21.40x	2.85x	15.15x	3.2%	60.57B
Weighted average by Cap.	20.60x	2.73x	14.34x	3.58%