Market Closed -
Deutsche Boerse AG
02:02:46 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
8.75
EUR
|
+1.16%
|
|
+2.34%
|
-6.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
971.7
|
1,056
|
1,104
|
1,352
|
1,239
|
1,155
|
-
|
-
|
Enterprise Value (EV)
1 |
1,510
|
1,558
|
1,760
|
1,906
|
2,001
|
1,969
|
1,888
|
1,853
|
P/E ratio
|
13.4
x
|
17
x
|
15.5
x
|
8.98
x
|
9.68
x
|
10.5
x
|
9.34
x
|
8.73
x
|
Yield
|
6.47%
|
3.03%
|
4.13%
|
4.95%
|
5.13%
|
5.48%
|
5.53%
|
5.86%
|
Capitalization / Revenue
|
0.76
x
|
0.91
x
|
0.75
x
|
0.68
x
|
0.62
x
|
0.57
x
|
0.54
x
|
0.53
x
|
EV / Revenue
|
1.18
x
|
1.34
x
|
1.19
x
|
0.95
x
|
1
x
|
0.98
x
|
0.89
x
|
0.85
x
|
EV / EBITDA
|
7.51
x
|
7.16
x
|
7.45
x
|
5.78
x
|
6.1
x
|
6.23
x
|
5.44
x
|
5.13
x
|
EV / FCF
|
15.8
x
|
9.75
x
|
13.6
x
|
10.5
x
|
11.4
x
|
12
x
|
9.39
x
|
8.78
x
|
FCF Yield
|
6.34%
|
10.3%
|
7.37%
|
9.53%
|
8.76%
|
8.36%
|
10.7%
|
11.4%
|
Price to Book
|
1.06
x
|
1.18
x
|
1.24
x
|
1.39
x
|
1.27
x
|
1.12
x
|
1.05
x
|
0.97
x
|
Nbr of stocks (in thousands)
|
104,825
|
96,852
|
94,908
|
92,917
|
88,235
|
87,903
|
-
|
-
|
Reference price
2 |
9.270
|
10.90
|
11.63
|
14.55
|
14.04
|
13.14
|
13.14
|
13.14
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/9/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,278
|
1,164
|
1,477
|
2,000
|
1,995
|
2,015
|
2,126
|
2,191
|
EBITDA
1 |
200.9
|
217.6
|
236.4
|
329.9
|
328.2
|
316.1
|
347.2
|
361.4
|
EBIT
1 |
89.42
|
116
|
122.4
|
217.4
|
212.3
|
198.1
|
227.1
|
235
|
Operating Margin
|
6.99%
|
9.96%
|
8.29%
|
10.87%
|
10.64%
|
9.83%
|
10.68%
|
10.73%
|
Earnings before Tax (EBT)
1 |
80.14
|
86.13
|
96
|
210.9
|
183.1
|
151.3
|
175
|
202
|
Net income
1 |
72.2
|
64
|
72.4
|
158.6
|
136.7
|
122
|
138.8
|
157.5
|
Net margin
|
5.65%
|
5.5%
|
4.9%
|
7.93%
|
6.85%
|
6.06%
|
6.53%
|
7.19%
|
EPS
2 |
0.6900
|
0.6400
|
0.7500
|
1.620
|
1.450
|
1.248
|
1.407
|
1.505
|
Free Cash Flow
1 |
95.63
|
159.9
|
129.8
|
181.6
|
175.2
|
164.7
|
201.1
|
211.1
|
FCF margin
|
7.48%
|
13.73%
|
8.78%
|
9.08%
|
8.78%
|
8.17%
|
9.46%
|
9.64%
|
FCF Conversion (EBITDA)
|
47.6%
|
73.47%
|
54.89%
|
55.03%
|
53.38%
|
52.1%
|
57.92%
|
58.4%
|
FCF Conversion (Net income)
|
132.45%
|
249.8%
|
179.23%
|
114.48%
|
128.17%
|
135%
|
144.92%
|
133.99%
|
Dividend per Share
2 |
0.6000
|
0.3300
|
0.4800
|
0.7200
|
0.7200
|
0.7200
|
0.7267
|
0.7700
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/9/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
441.9
|
456.9
|
521.5
|
518.4
|
502.7
|
497.8
|
494.3
|
504
|
498.6
|
462.6
|
496.3
|
531
|
531.3
|
508.2
|
513.6
|
EBITDA
1 |
65.8
|
60.3
|
93.9
|
98.1
|
77.6
|
77
|
83.4
|
88.6
|
79.2
|
66.2
|
79.25
|
89.26
|
85.52
|
80.38
|
85.8
|
EBIT
1 |
35.42
|
32.66
|
66.08
|
69.65
|
48.99
|
49.01
|
54.54
|
59.6
|
49.19
|
-
|
49.83
|
58.33
|
54.7
|
50.1
|
49.4
|
Operating Margin
|
8.02%
|
7.15%
|
12.67%
|
13.44%
|
9.75%
|
9.85%
|
11.03%
|
11.82%
|
9.87%
|
-
|
10.04%
|
10.98%
|
10.29%
|
9.86%
|
9.62%
|
Earnings before Tax (EBT)
|
27.55
|
22.9
|
57.44
|
53.92
|
76.6
|
42.4
|
48
|
51
|
41.7
|
29.8
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
20.2
|
16.4
|
42.7
|
38
|
61.5
|
31.7
|
36.5
|
39.1
|
29.4
|
22.2
|
28.15
|
35.6
|
36.6
|
31.1
|
30.7
|
Net margin
|
4.57%
|
3.59%
|
8.19%
|
7.33%
|
12.23%
|
6.37%
|
7.38%
|
7.76%
|
5.9%
|
4.8%
|
5.67%
|
6.7%
|
6.89%
|
6.12%
|
5.98%
|
EPS
2 |
0.2100
|
0.1700
|
0.4300
|
0.3900
|
0.6200
|
0.3300
|
0.3900
|
0.4200
|
0.3200
|
0.2500
|
0.2933
|
0.3800
|
0.4250
|
0.3150
|
0.3300
|
Dividend per Share
2 |
0.1200
|
0.1500
|
0.1700
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
-
|
0.1800
|
0.1800
|
0.1800
|
-
|
-
|
Announcement Date
|
2/9/22
|
4/20/22
|
7/21/22
|
10/20/22
|
2/9/23
|
4/27/23
|
7/20/23
|
10/19/23
|
2/15/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
538
|
503
|
656
|
554
|
762
|
814
|
733
|
698
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.677
x
|
2.309
x
|
2.776
x
|
1.679
x
|
2.321
x
|
2.575
x
|
2.111
x
|
1.932
x
|
Free Cash Flow
1 |
95.6
|
160
|
130
|
182
|
175
|
165
|
201
|
211
|
ROE (net income / shareholders' equity)
|
7.95%
|
7.05%
|
8.11%
|
17%
|
14%
|
12%
|
12.9%
|
-
|
ROA (Net income/ Total Assets)
|
4.25%
|
3.69%
|
3.98%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
1,698
|
1,734
|
1,820
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
8.760
|
9.260
|
9.400
|
10.50
|
11.10
|
11.70
|
12.60
|
13.50
|
Cash Flow per Share
2 |
1.630
|
2.230
|
2.060
|
2.820
|
3.080
|
2.930
|
2.980
|
2.890
|
Capex
1 |
75
|
64.9
|
68.2
|
81.4
|
102
|
76.4
|
79.2
|
88.3
|
Capex / Sales
|
5.87%
|
5.58%
|
4.62%
|
4.07%
|
5.09%
|
3.79%
|
3.72%
|
4.03%
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/9/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
13.14
CAD Average target price
17.5
CAD Spread / Average Target +33.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.94% | 74.95B | | +2.77% | 73.44B | | -.--% | 26.71B | | +21.19% | 12.35B | | -14.03% | 11.8B | | -13.41% | 8.07B | | -9.72% | 6.9B | | +7.67% | 5.43B | | -15.98% | 4.73B |
Other Ground Freight & Logistics
|