Valuation NEC Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:01:17 2026-08-18 EDT			5-day change	1st Jan Change
25.20 ^EUR	-1.79%		-3.96%	-11.76%

08-16	Japanese shares trade mostly lower on weak GDP data, surge in JGB yields	RE
08-04	Assist Group Srl along with other buyers entered into an agreement to acquire Overseas network equipment resale business from NEC Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,403,157	1,358,384	2,928,366	4,191,365	5,109,408	6,167,491	-	-
Change	-	-3.19%	115.58%	43.13%	21.9%	20.71%	-	-
Enterprise Value (EV) ¹	1,552,201	1,484,571	2,984,791	4,273,109	4,939,589	5,865,875	5,591,502	5,442,516
Change	-	-4.36%	101.05%	43.16%	15.6%	18.75%	-4.68%	-2.66%
P/E	9.93x	12x	19.6x	23.9x	19x	20.6x	18.4x	16.5x
PBR	0.93x	0.84x	1.53x	2.15x	2.32x	2.52x	2.3x	2.05x
PEG	-	-0.7x	0.6x	1.4x	0.3x	1.8x	1.5x	1.5x
Capitalization / Revenue	0.47x	0.41x	0.84x	1.22x	1.43x	1.65x	1.58x	1.52x
EV / Revenue	0.51x	0.45x	0.86x	1.25x	1.38x	1.57x	1.43x	1.34x
EV / EBITDA	4.96x	4.2x	7.94x	9.68x	9.6x	9.93x	8.55x	7.8x
EV / EBIT	11.7x	8.71x	15.9x	16.7x	13.7x	13.6x	11.4x	10.2x
EV / FCF	18.4x	14.5x	17.1x	20x	12.2x	22.4x	17.3x	15.1x
FCF Yield	5.42%	6.91%	5.85%	4.99%	8.19%	4.46%	5.76%	6.6%
Dividend per Share ²	20	22	24	28	38	42.86	48.05	53.65
Rate of return	1.94%	2.16%	1.09%	0.89%	0.99%	0.92%	1.03%	1.15%
EPS ²	103.7	84.9	112.2	131.5	203	226	253	281
Distribution rate	19.3%	25.9%	21.4%	21.3%	18.7%	19%	19%	19.1%
Net sales ¹	3,014,095	3,313,018	3,477,262	3,423,400	3,582,733	3,742,857	3,912,906	4,062,927
EBITDA ¹	313,064	353,745	375,712	441,600	514,415	590,990	654,261	697,928
EBIT ¹	132,525	170,447	188,012	256,500	359,913	431,164	488,701	535,007
Net income ¹	141,277	114,500	149,521	175,183	270,228	301,517	336,636	373,010
Net Debt ¹	149,044	126,187	56,425	81,744	-169,819	-301,616	-575,989	-724,975
Reference price ²	1,030.00	1,020.00	2,198.00	3,145.00	3,846.00	4,650.00	4,650.00	4,650.00
Nbr of stocks (in thousands)	1,362,288	1,331,749	1,332,286	1,332,707	1,328,499	1,326,342	-	-
Announcement Date	4/28/22	4/28/23	4/26/24	4/28/25	4/28/26	-	-	-

¹JPY in Million²JPY

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.($)
IBM	22.71x	3.68x	12.85x	2.95%	216B
SNOWFLAKE INC.	-115.72x	18.42x	106.35x	-.--%	114B
ACCENTURE PLC	12.6x	1.39x	7.3x	3.8%	104B
TATA CONSULTANCY SERVICES LTD.	14.98x	2.74x	10.33x	5.49%	87.53B
RELX PLC	19.34x	5.12x	12.57x	2.95%	58.49B
INFOSYS LIMITED	14.93x	2.18x	9.23x	5.22%	48.28B
NEC CORPORATION	21.18x	1.62x	10.23x	0.9%	39.84B
FUJITSU LIMITED	20.65x	1.69x	10.44x	1.42%	39.89B
HCL TECHNOLOGIES LIMITED	18.05x	2.31x	10.98x	4.79%	37.5B
Average	3.19x	4.35x	21.14x	3.06%	82.84B
Weighted average by Cap.	-2.05x	5.24x	25.51x	2.96%