Valuation State Bank of India Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:30:06 2026-08-28 EDT			5-day change	1st Jan Change
93.50 ^EUR	-1.06%		0.00%	+3.31%

08-26	India's Bank of Baroda debt raise tops $1 billion under central bank's window	RE
08-24	Union Bank of India taps dollar debt market after 12-year hiatus	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,404,742	4,674,266	6,714,432	6,885,338	9,040,467	9,669,072	-	-
Change	-	6.12%	43.65%	2.55%	31.3%	6.95%	-	-
Enterprise Value (EV)	4,404,742	4,674,266	6,714,432	6,885,338	9,040,467	9,669,072	9,669,072	9,669,072
Change	-	6.12%	43.65%	2.55%	31.3%	6.95%	0%	0%
P/E	13.9x	9.3x	11x	9.71x	11.2x	11.1x	10x	8.95x
PBR	1.57x	1.43x	1.78x	1.56x	1.66x	1.62x	1.43x	1.27x
PEG	-	0.2x	0.5x	0.6x	1.1x	1.49x	0.9x	0.8x
Capitalization / Revenue	2.73x	2.58x	3.17x	3.01x	3.74x	3.56x	3.17x	2.84x
EV / Revenue	0x	0x	0x	0x	0x	3.56x	3.17x	2.84x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.99x	6.13x	5.44x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	7.1	11.3	13.7	15.9	17.35	18.37	19.94	21.44
Rate of return	1.44%	2.16%	1.82%	2.06%	1.77%	1.75%	1.9%	2.05%
EPS ²	35.49	56.29	68.44	79.44	87.59	94.13	104.7	117
Distribution rate	20%	20.1%	20%	20%	19.8%	19.5%	19%	18.3%
Net sales ¹	1,612,715	1,814,561	2,115,580	2,286,482	2,419,708	2,719,077	3,050,126	3,406,934
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	752,924	837,130	937,972	1,105,792	1,184,220	1,384,035	1,576,544	1,778,582
Net income ¹	316,760	502,324	610,766	709,006	800,320	871,344	966,457	1,079,887
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	493.55	523.75	752.35	771.50	979.40	1,047.50	1,047.50	1,047.50
Nbr of stocks (in thousands)	8,924,612	8,924,612	8,924,612	8,924,612	9,230,618	9,230,618	-	-
Announcement Date	5/13/22	5/18/23	5/9/24	5/3/25	5/8/26	-	-	-

¹INR in Million²INR

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.($)
JPMORGAN CHASE & CO.	14.15x	-	-	1.76%	951B
BANK OF AMERICA CORPORATION	13.32x	-	-	1.91%	436B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.28x	-	-	5.01%	397B
HSBC HOLDINGS PLC	12.67x	-	-	4.12%	355B
CHINA CONSTRUCTION BANK CORPORATION	5.98x	-	-	5.17%	314B
ROYAL BANK OF CANADA	17.7x	-	-	2.39%	283B
BANK OF CHINA LIMITED	6.28x	-	-	5.11%	279B
WELLS FARGO & COMPANY	11.87x	-	-	2.2%	262B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.73x	-	-	2.69%	257B
Average	11.44x			3.38%	392.74B
Weighted average by Cap.	11.82x			3.1%