Valuation SThree plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 13:33:21 2026-08-13 EDT			5-day change	1st Jan Change
3.358 ^EUR	+0.24%		+5.56%	+53.35%

07-28	SThree plc - Special Call
07-27	SThree plc, H1 2026 Earnings Call, Jul 21, 2026

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	700.3	538	537.7	476	211.2	345.8	-	-
Change	-	-23.17%	-0.06%	-11.46%	-55.64%	63.75%	-	-
Enterprise Value (EV) ¹	642.7	506.3	483.5	446.2	190.7	340.8	331	324.8
Change	-	-21.23%	-4.51%	-7.72%	-57.26%	78.74%	-2.9%	-1.86%
P/E	16.9x	10.2x	9.73x	9.65x	12.2x	50.7x	20.5x	14x
PBR	4.39x	2.69x	2.39x	1.91x	0.91x	1.65x	1.64x	1.58x
PEG	-	0.3x	2.43x	-0.9x	-0.2x	-0.9x	0x	0.3x
Capitalization / Revenue	0.53x	0.33x	0.32x	0.32x	0.16x	0.28x	0.27x	0.26x
EV / Revenue	0.48x	0.31x	0.29x	0.3x	0.15x	0.27x	0.26x	0.24x
EV / EBITDA	8.19x	5.25x	5.24x	5.48x	4.35x	12x	7.75x	6x
EV / EBIT	10.6x	6.53x	6.33x	6.74x	7.3x	31.4x	13.2x	8.89x
EV / FCF	18.3x	12.1x	7.13x	16.8x	3.6x	19.6x	21.3x	15.8x
FCF Yield	5.47%	8.28%	14%	5.94%	27.8%	5.11%	4.7%	6.31%
Dividend per Share ²	0.11	0.16	0.166	0.143	0.143	0.143	0.143	0.1072
Rate of return	2.12%	3.95%	4.11%	3.99%	8.6%	5.04%	5.04%	3.78%
EPS ²	0.307	0.399	0.415	0.371	0.136	0.056	0.1384	0.2034
Distribution rate	35.8%	40.1%	40%	38.5%	105%	255%	103%	52.7%
Net sales ¹	1,331	1,639	1,663	1,493	1,302	1,249	1,288	1,352
EBITDA ¹	78.53	96.45	92.27	81.45	43.8	28.41	42.72	54.12
EBIT ¹	60.81	77.55	76.36	66.19	26.14	10.85	25.11	36.52
Net income ¹	41.98	54.2	56.05	49.69	17.67	7.091	17.01	24.68
Net Debt ¹	-57.5	-31.68	-54.18	-29.89	-20.46	-4.932	-14.81	-20.98
Reference price ²	5.200	4.055	4.040	3.580	1.662	2.840	2.840	2.840
Nbr of stocks (in thousands)	134,664	132,672	133,087	132,972	127,047	121,749	-	-
Announcement Date	1/31/22	1/30/23	1/30/24	1/28/25	1/27/26	-	-	-

¹GBP in Million²GBP

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.($)
AUTOMATIC DATA PROCESSING, INC.	22.01x	4.52x	15.12x	2.66%	107B
RANDSTAD N.V.	19.15x	0.35x	8.64x	4.29%	7.78B
ADECCO GROUP AG	12.63x	0.28x	7.48x	4.25%	4.94B
ROBERT HALF INC.	32.62x	0.72x	14.97x	5.7%	4.18B
PERSOL HOLDINGS CO.,LTD.	13.75x	0.33x	5.67x	4.58%	3.98B
FIRST ADVANTAGE CORPORATION	72.81x	3.11x	10.99x	-.--%	3.61B
MANPOWERGROUP INC.	18.62x	0.17x	7.5x	2.42%	2.61B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	13.61x	-	-	3.79%	1.52B
FESCO GROUP CO., LTD.	7.61x	-	-	6.49%	1.11B
Average	23.64x	1.35x	10.05x	3.8%	15.19B
Weighted average by Cap.	22.66x	3.76x	13.92x	2.92%