Valuation Otsuka Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:09:54 2026-08-31 EDT			5-day change	1st Jan Change
19.30 ^EUR	-0.52%		+2.66%	+10.92%

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	1,369,295	-	-
Change	-	-24.32%	39.9%	24.17%	-10.45%	11.73%	-	-
Enterprise Value (EV) ¹	844,195	593,018	880,762	1,147,262	980,702	1,101,245	1,078,370	1,049,977
Change	-	-29.75%	48.52%	30.26%	-14.52%	12.29%	-2.08%	-2.63%
P/E	26.1x	19.7x	23.2x	25.6x	19.1x	20.4x	19.1x	17.7x
PBR	3.48x	2.47x	3.21x	3.69x	3.11x	3.19x	2.92x	2.71x
PEG	-	82.97x	1.3x	2x	0.9x	4.78x	2.76x	2.22x
Capitalization / Revenue	1.22x	0.91x	1.13x	1.24x	0.93x	0.97x	0.94x	0.89x
EV / Revenue	0.99x	0.69x	0.9x	1.04x	0.74x	0.78x	0.74x	0.68x
EV / EBITDA	13.2x	9.4x	12.4x	13.9x	9.88x	10.4x	9.71x	8.89x
EV / EBIT	15.1x	10.8x	14x	15.4x	10.9x	11.5x	10.6x	9.57x
EV / FCF	18x	26.8x	17.6x	44.5x	13.7x	20.3x	16.9x	14.9x
FCF Yield	5.57%	3.73%	5.7%	2.25%	7.32%	4.93%	5.93%	6.69%
Dividend per Share ²	60	62.5	67.5	80	90	102.7	110.5	120.2
Rate of return	2.19%	3.01%	2.32%	2.22%	2.78%	2.84%	3.06%	3.33%
EPS ²	105.3	105.5	125.1	141	169.6	176.8	189.1	204.2
Distribution rate	57%	59.2%	53.9%	56.7%	53.1%	58.1%	58.5%	58.9%
Net sales ¹	851,894	861,022	977,370	1,107,668	1,322,791	1,407,540	1,463,748	1,541,462
EBITDA ¹	63,809	63,058	70,893	82,794	99,283	105,729	111,080	118,048
EBIT ¹	55,827	54,768	62,959	74,360	89,943	95,519	101,849	109,753
Net income ¹	39,927	40,022	47,448	53,481	64,303	67,061	71,711	77,441
Net Debt ¹	-196,716	-194,775	-221,388	-221,275	-244,876	-268,050	-290,925	-319,319
Reference price ²	2,745.00	2,077.50	2,906.50	3,609.00	3,232.00	3,611.00	3,611.00	3,611.00
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.($)
VERISK ANALYTICS, INC.	26.65x	8.96x	15.9x	1.04%	24.96B
SS&C TECHNOLOGIES HOLDINGS, INC.	20.83x	3.84x	9.65x	1.31%	19.57B
SAMSUNG SDS CO., LTD.	26.21x	0.84x	8.38x	1.36%	13.64B
OTSUKA CORPORATION	20.65x	0.79x	10.56x	2.81%	8.66B
REPLY S.P.A.	16.37x	1.48x	8.21x	1.23%	5.27B
NS SOLUTIONS CORPORATION	22.26x	1.59x	10.55x	2.24%	4.56B
POSCO DX COMPANY LTD.	77.54x	2.99x	52.47x	0.61%	2.36B
CHINA TRANSINFO TECHNOLOGY CO., LTD	39.35x	1x	17.35x	0.53%	1.78B
SYSTEX CORPORATION	17.32x	-	-	-	1.56B
Average	29.69x	2.69x	16.63x	1.39%	9.15B
Weighted average by Cap.	25.22x	4.22x	12.84x	1.41%