Valuation Precious Shipping Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:01 2026-08-27 EDT			5-day change	1st Jan Change
0.0905 ^EUR	-.--%		-.--%	-45.81%

09-07	Precious Shipping Public Company Limited Enters Long-Term Charter Agreement With Trafigura Maritime Logistics Pte Ltd	CI
09-03	Precious Shipping Unit Sells Supramax Bulk Carrier for $14.6 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,884	25,105	13,488	10,525	8,982	16,183	-	-
Change	-	-3.01%	-46.27%	-21.97%	-14.66%	80.17%	-	-
Enterprise Value (EV)	31,648	30,773	18,509	10,525	8,982	16,183	16,183	16,183
Change	-	-2.77%	-39.85%	-43.13%	-14.66%	80.17%	0%	0%
P/E	5.78x	5.18x	18.8x	7.18x	22.4x	12.7x	15.6x	15.8x
PBR	1.8x	1.53x	0.83x	0.62x	0.63x	1.03x	1x	0.98x
PEG	-	0.62x	-0.2x	0x	-0.3x	0x	-0.8x	-11.06x
Capitalization / Revenue	3x	2.75x	2.64x	1.76x	1.71x	2.61x	2.56x	2.69x
EV / Revenue	0x	0x	0x	0x	0x	2.61x	2.56x	2.69x
EV / EBITDA	0x	0x	0x	0x	0x	6.17x	6.2x	8.19x
EV / EBIT	0x	0x	0x	0x	0x	16.5x	17.6x	58.1x
EV / FCF	0x	0x	0x	-0x	-0x	-10.2x	8.17x	15.1x
FCF Yield	21.8%	16.6%	13.4%	-7.49%	-13.4%	-9.82%	12.2%	6.6%
Dividend per Share ²	1.75	1.75	0.25	0.4	0.4	0.2664	0.2075	0.19
Rate of return	10.5%	10.9%	2.89%	5.93%	6.61%	2.44%	1.9%	1.74%
EPS ²	2.87	3.11	0.46	0.94	0.27	0.86	0.7	0.69
Distribution rate	61%	56.3%	54.3%	42.6%	148%	31%	29.6%	27.5%
Net sales ¹	8,615	9,129	5,100	5,985	5,248	6,207	6,320	6,016
EBITDA ¹	5,940	6,532	2,603	3,538	2,657	2,621	2,611	1,976
EBIT ¹	4,726	5,208	1,173	2,013	1,062	980	919	278.3
Net income ¹	4,475	4,851	709.6	1,468	413.8	1,340	1,098	1,074
Net Debt	5,764	5,668	5,021	-	-	-	-	-
Reference price ²	16.60	16.10	8.65	6.75	6.05	10.90	10.90	10.90
Nbr of stocks (in thousands)	1,559,292	1,559,292	1,559,292	1,559,292	1,484,702	1,484,702	-	-
Announcement Date	2/14/22	2/10/23	2/12/24	2/10/25	2/13/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.72x	1.21x	3.67x	7.03%	16.5B
WALLENIUS WILHELMSEN ASA	11.99x	1.89x	6.35x	6.84%	8.1B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	10.37x	-	-	-	4.72B
STAR BULK CARRIERS CORP.	6.96x	3.5x	5.62x	12.43%	3.67B
HÖEGH AUTOLINERS ASA	10.12x	2.86x	8.19x	8.64%	3.71B
ZIM INTEGRATED SHIPPING SERVICES LTD.	5.54x	0.84x	2.5x	6.55%	3.67B
DANAOS CORPORATION	5.28x	2.67x	3.58x	-	2.91B
NAVIOS MARITIME PARTNERS L.P.	4.64x	3.01x	4.53x	0.26%	2.64B
Average	7.70x	2.28x	4.92x	6.96%	5.74B
Weighted average by Cap.	8.01x	1.88x	4.72x	7.15%