Valuation Otsuka Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:02:00 2026-10-02 EDT			5-day change	1st Jan Change
20.40 ^EUR	+0.99%		+0.99%	+17.24%

08-03	Otsuka Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-03	Otsuka Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,040,911	787,793	1,102,150	1,368,537	1,225,578	1,393,564	-	-
Change	-	-24.32%	39.9%	24.17%	-10.45%	13.71%	-	-
Enterprise Value (EV) ¹	844,195	593,018	880,762	1,147,262	980,702	1,132,674	1,102,547	1,072,640
Change	-	-29.75%	48.52%	30.26%	-14.52%	15.5%	-2.66%	-2.71%
P/E	26.1x	19.7x	23.2x	25.6x	19.1x	20.6x	19.1x	17.6x
PBR	3.48x	2.47x	3.21x	3.69x	3.11x	3.23x	2.97x	2.75x
PEG	-	82.97x	1.3x	2x	0.9x	4.14x	2.42x	2.05x
Capitalization / Revenue	1.22x	0.91x	1.13x	1.24x	0.93x	0.99x	0.94x	0.89x
EV / Revenue	0.99x	0.69x	0.9x	1.04x	0.74x	0.81x	0.74x	0.68x
EV / EBITDA	13.2x	9.4x	12.4x	13.9x	9.88x	10.7x	9.78x	8.94x
EV / EBIT	15.1x	10.8x	14x	15.4x	10.9x	11.8x	10.7x	9.59x
EV / FCF	18x	26.8x	17.6x	44.5x	13.7x	20.9x	17.2x	15.3x
FCF Yield	5.57%	3.73%	5.7%	2.25%	7.32%	4.79%	5.8%	6.55%
Dividend per Share ²	60	62.5	67.5	80	90	105	113.4	123.8
Rate of return	2.19%	3.01%	2.32%	2.22%	2.78%	2.86%	3.09%	3.37%
EPS ²	105.3	105.5	125.1	141	169.6	178	192.1	208.5
Distribution rate	57%	59.2%	53.9%	56.7%	53.1%	59%	59.1%	59.4%
Net sales ¹	851,894	861,022	977,370	1,107,668	1,322,791	1,406,926	1,482,783	1,566,704
EBITDA ¹	63,809	63,058	70,893	82,794	99,283	106,278	112,740	120,032
EBIT ¹	55,827	54,768	62,959	74,360	89,943	95,955	103,196	111,845
Net income ¹	39,927	40,022	47,448	53,481	64,303	67,510	72,843	79,094
Net Debt ¹	-196,716	-194,775	-221,388	-221,275	-244,876	-260,890	-291,018	-320,924
Reference price ²	2,745.00	2,077.50	2,906.50	3,609.00	3,232.00	3,675.00	3,675.00	3,675.00
Nbr of stocks (in thousands)	379,202	379,202	379,202	379,201	379,201	379,201	-	-
Announcement Date	2/1/22	2/1/23	2/1/24	2/3/25	2/2/26	-	-	-

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	21.86x	3.6x	12.56x	3.04%	210B
SALESFORCE, INC.	22.46x	4.73x	11.6x	0.74%	193B
ACCENTURE PLC	14.77x	1.61x	8.44x	3.25%	119B
CLOUDFLARE, INC.	-602.19x	42.83x	175.97x	-.--%	124B
SNOWFLAKE INC.	-134.17x	18.65x	103.28x	-.--%	120B
TATA CONSULTANCY SERVICES LTD.	13.47x	2.43x	9.22x	6.1%	78.1B
RELX PLC	19.46x	5.19x	12.74x	2.88%	58.18B
COREWEAVE, INC.	-17.53x	7.42x	12.62x	-.--%	49.43B
FUJITSU LIMITED	22.77x	1.89x	11.94x	1.37%	44.75B
Average	-71.01x	9.82x	39.82x	1.93%	110.71B
Weighted average by Cap.	-78.25x	10.40x	42.93x	1.88%