Valuation Orica Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:11:52 2026-10-05 EDT			5-day change	1st Jan Change
14.40 ^EUR	+1.41%		+2.86%	+4.35%

09-27	Orica Secures Fiscal 2027 Ammonium Nitrate Supply for North American Customers	MT
09-08	Forrestania Resources Secures Key Agreements Ahead of Western Australia Facility Restart	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,620	6,022	7,101	9,034	9,884	10,833	-	-
Change	-	7.15%	17.93%	27.22%	9.41%	9.6%	-	-
Enterprise Value (EV) ¹	7,359	7,173	8,321	10,974	12,142	13,275	13,024	12,766
Change	-	-2.52%	16%	31.88%	10.64%	9.33%	-1.89%	-1.98%
P/E	-32.3x	91.2x	24.2x	21.7x	63.7x	27.1x	16.8x	15.3x
PBR	2.06x	1.62x	1.78x	2.03x	2.37x	2.88x	2.71x	2.57x
PEG	-	-1x	0x	0.7x	-1x	0x	0.3x	1.5x
Capitalization / Revenue	0.99x	0.82x	0.89x	1.18x	1.21x	1.33x	1.29x	1.25x
EV / Revenue	1.3x	0.98x	1.05x	1.43x	1.49x	1.64x	1.55x	1.48x
EV / EBITDA	9.24x	7.44x	7.63x	8.87x	8.14x	8.53x	7.84x	7.31x
EV / EBIT	17.3x	12.4x	11.9x	13.6x	12.2x	12.7x	11.5x	10.5x
EV / FCF	23.5x	166x	18.1x	31.3x	22.7x	43.5x	15x	12x
FCF Yield	4.26%	0.6%	5.52%	3.2%	4.4%	2.3%	6.69%	8.35%
Dividend per Share ²	0.24	0.35	0.43	0.47	0.57	0.6277	0.7227	0.799
Rate of return	1.74%	2.65%	2.76%	2.53%	2.7%	2.69%	3.09%	3.42%
EPS ²	-0.427	0.145	0.645	0.854	0.332	0.8635	1.388	1.529
Distribution rate	-56.2%	241%	66.7%	55%	172%	72.7%	52.1%	52.3%
Net sales ¹	5,682	7,328	7,945	7,663	8,144	8,115	8,414	8,655
EBITDA ¹	796.4	964.3	1,091	1,238	1,491	1,556	1,662	1,746
EBIT ¹	426.6	578.5	698.1	805.6	992.2	1,042	1,136	1,211
Net income ¹	-173.8	60.1	295.7	524.6	162.3	268.7	644.3	705
Net Debt ¹	1,739	1,152	1,220	1,940	2,258	2,442	2,191	1,933
Reference price ²	13.79	13.22	15.59	18.55	21.14	23.37	23.37	23.37
Nbr of stocks (in thousands)	407,513	455,494	455,492	487,010	467,564	463,543	-	-
Announcement Date	11/10/21	11/8/22	11/8/23	11/13/24	11/12/25	-	-	-

¹AUD in Million²AUD

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.($)
LINDE PLC	29.27x	6.72x	17.18x	1.34%	221B
AIR LIQUIDE	27.52x	4.27x	13.75x	2.12%	122B
THE SHERWIN-WILLIAMS COMPANY	28.61x	3.5x	17.92x	1.01%	77.11B
NAN YA PLASTICS CORPORATION	19.06x	6.13x	30.46x	3.6%	64.73B
AIR PRODUCTS & CHEMICALS, INC.	81.92x	6.17x	14.34x	2.6%	61.81B
SABIC	62.67x	1.29x	8.55x	6.34%	37.17B
WANHUA CHEMICAL GROUP CO., LTD.	10.99x	1.17x	6.34x	3.02%	32.17B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.04x	3.03x	7.11x	4.67%	24.36B
ASIAN PAINTS LIMITED	43.77x	5.61x	29.84x	1.3%	24.02B
Average	34.76x	4.21x	16.17x	2.89%	73.81B
Weighted average by Cap.	33.54x	5.04x	16.75x	2.27%