Valuation Otsuka Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 04:36:42 2026-08-28 EDT			5-day change	1st Jan Change
19.75 ^EUR	+4.50%		+4.86%	+11.49%

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	1,349,956	-	-
Change	-	-24.32%	39.9%	24.17%	-10.45%	10.15%	-	-
Enterprise Value (EV) ¹	844,195	593,018	880,762	1,147,262	980,702	1,081,906	1,059,031	1,030,637
Change	-	-29.75%	48.52%	30.26%	-14.52%	10.32%	-2.11%	-2.68%
P/E	26.1x	19.7x	23.2x	25.6x	19.1x	20.1x	18.8x	17.4x
PBR	3.48x	2.47x	3.21x	3.69x	3.11x	3.15x	2.88x	2.67x
PEG	-	82.97x	1.3x	2x	0.9x	4.71x	2.71x	2.18x
Capitalization / Revenue	1.22x	0.91x	1.13x	1.24x	0.93x	0.96x	0.92x	0.88x
EV / Revenue	0.99x	0.69x	0.9x	1.04x	0.74x	0.77x	0.72x	0.67x
EV / EBITDA	13.2x	9.4x	12.4x	13.9x	9.88x	10.2x	9.53x	8.74x
EV / EBIT	15.1x	10.8x	14x	15.4x	10.9x	11.3x	10.4x	9.39x
EV / FCF	18x	26.8x	17.6x	44.5x	13.7x	19.9x	16.6x	14.7x
FCF Yield	5.57%	3.73%	5.7%	2.25%	7.32%	5.01%	6.04%	6.82%
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%	2.89%	3.11%	3.38%
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	1,407,551	1,463,712	1,541,482
EBITDA ¹	63,809	63,058	70,893	82,794	99,283	105,709	111,147	117,948
EBIT ¹	55,827	54,768	62,959	74,360	89,943	95,541	101,822	109,733
Net income ¹	39,927	40,022	47,448	53,481	64,303	67,050	71,684	77,421
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	3,560.00	3,560.00	3,560.00
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.	26.55x	8.93x	15.85x	1.05%	24.86B
SS&C TECHNOLOGIES HOLDINGS, INC.	20.84x	3.84x	9.66x	1.31%	19.59B
SAMSUNG SDS CO., LTD.	25.24x	0.8x	7.9x	1.42%	13.1B
OTSUKA CORPORATION	20.13x	0.77x	10.23x	2.89%	8.47B
REPLY S.P.A.	16.21x	1.46x	8.12x	1.24%	5.23B
NS SOLUTIONS CORPORATION	21.78x	1.55x	10.3x	2.29%	4.48B
POSCO DX COMPANY LTD.	76.63x	2.95x	51.81x	0.61%	2.32B
CHINA TRANSINFO TECHNOLOGY CO., LTD	39.3x	1x	17.32x	0.53%	1.78B
SYSTEX CORPORATION	17.46x	-	-	-	1.57B
Average	29.35x	2.66x	16.40x	1.42%	9.05B
Weighted average by Cap.	24.90x	4.23x	12.69x	1.42%