Valuation Major Cineplex Group Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 03:04:26 2026-10-28 EDT			5-day change	1st Jan Change
0.1800 ^EUR	-1.10%		-0.55%	+7.14%

09-22	Major Cineplex Group Public Company Limited announces an Equity Buyback for 68,000,000 shares, representing 9.97% for THB 550 million.	CI
09-21	Major Cineplex Group Public Company Limited authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,893	16,283	12,399	11,190	5,179	5,117	-	-
Change	-	-9%	-23.85%	-9.75%	-53.72%	-1.2%	-	-
Enterprise Value (EV) ¹	18,820	17,022	13,575	13,557	7,326	6,696	6,371	5,682
Change	-	-9.55%	-20.25%	-0.13%	-45.96%	-8.59%	-4.85%	-10.82%
P/E	11.3x	65x	12.6x	16x	8.45x	9.58x	9.29x	9.49x
PBR	2.5x	2.25x	2.07x	2.34x	1.07x	1.13x	1.05x	1x
PEG	-	-0.8x	0x	-0.7x	-0.97x	-1.41x	3.02x	-4.5x
Capitalization / Revenue	5.95x	2.55x	1.45x	1.44x	0.68x	0.69x	0.68x	0.67x
EV / Revenue	6.25x	2.66x	1.59x	1.75x	0.96x	0.91x	0.85x	0.74x
EV / EBITDA	-41.4x	9.92x	7.04x	7.95x	4x	3.52x	3.31x	3.09x
EV / EBIT	-11x	42x	19.2x	30x	12.6x	9.29x	8.61x	5.7x
EV / FCF	5.05x	33.1x	10.9x	-9.85x	9.21x	8.67x	8.7x	5.85x
FCF Yield	19.8%	3.02%	9.16%	-10.2%	10.9%	11.5%	11.5%	17.1%
Dividend per Share ²	1.6	-	0.65	0.2	0.25	0.2233	0.2724	0.225
Rate of return	8%	-	4.36%	1.36%	3.52%	2.98%	3.63%	3%
EPS ²	1.77	0.28	1.18	0.92	0.84	0.783	0.807	0.79
Distribution rate	90.4%	-	55.1%	21.7%	29.8%	28.5%	33.8%	28.5%
Net sales ¹	3,010	6,388	8,551	7,767	7,631	7,375	7,522	7,682
EBITDA ¹	-454.1	1,716	1,929	1,705	1,832	1,902	1,923	1,841
EBIT ¹	-1,704	404.9	708.5	452.2	580.4	720.7	739.8	996
Net income ¹	1,581	252.1	1,042	744.3	631.2	570.5	605.2	599
Net Debt ¹	926.5	739.3	1,176	2,367	2,147	1,579	1,254	565
Reference price ²	20.000	18.200	14.900	14.700	7.100	7.500	7.500	7.500
Nbr of stocks (in thousands)	894,668	894,668	832,131	761,226	729,444	682,248	-	-
Announcement Date	2/17/22	2/23/23	2/22/24	2/21/25	2/24/26	-	-	-

¹THB in Million²THB

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.($)
BOOKING HOLDINGS INC.	14.3x	3.98x	10.72x	1.12%	113B
VIKING HOLDINGS LTD	26.58x	5.45x	19.2x	-.--%	38.15B
ORIENTAL LAND CO., LTD.	39.8x	6.74x	20.25x	0.52%	33.57B
EXPEDIA GROUP, INC.	14.85x	1.95x	7.64x	0.69%	33.37B
TRIP.COM GROUP LIMITED	24.45x	1.8x	7.46x	0.82%	24.93B
FORMULA ONE GROUP	40.05x	5.8x	24.95x	-.--%	22.07B
LIFE TIME GROUP HOLDINGS, INC.	27.51x	3.31x	11.73x	-.--%	9.85B
VAIL RESORTS, INC.	27.03x	2.75x	10.19x	5.87%	5.4B
Average	26.82x	3.97x	14.02x	1.13%	35.02B
Weighted average by Cap.	22.73x	4.17x	13.51x	0.78%