Valuation Ultimate Products Plc Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:05:19 2026-10-06 EDT			5-day change	1st Jan Change
0.4880 ^EUR	-4.31%		-2.40%	-14.39%

09-07	EXECUTIVE CHANGES: Oxford Metrics and Kavango Resources hire new CEOs	AN
09-07	Ultimate Products plc's CEO Designate Joins Company	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	172.2	92.33	108.3	120.6	48.88	39.23	-
Change	-	-46.39%	17.29%	11.38%	-59.48%	-19.73%	-
Enterprise Value (EV) ¹	191.1	116.6	123.1	131	62.99	49.43	50.18
Change	-	-38.98%	5.54%	6.45%	-51.93%	-21.52%	1.52%
P/E	-	-	8.6x	11.7x	-	-	8.32x
PBR	-	-	2.43x	2.51x	-	-	-
PEG	-	-	-	-0.7x	-	-	-
Capitalization / Revenue	1.26x	0.6x	0.65x	0.78x	0.33x	0.27x	0.27x
EV / Revenue	1.4x	0.76x	0.74x	0.84x	0.42x	0.34x	0.34x
EV / EBITDA	14.4x	6.22x	6.09x	7.27x	5.04x	4.96x	4.97x
EV / EBIT	-	-	6.86x	8.28x	6.08x	6.34x	6.31x
EV / FCF	-8.06x	43.4x	6.34x	9.31x	9.22x	6.17x	9.18x
FCF Yield	-12.4%	2.3%	15.8%	10.7%	10.9%	16.2%	10.9%
Dividend per Share ²	0.0502	0.0712	0.0725	0.074	0.037	0.027	0.0273
Rate of return	2.49%	6.65%	5.78%	5.29%	6.35%	5.7%	5.77%
EPS ²	-	-	0.146	0.12	-	-	0.057
Distribution rate	-	-	49.7%	61.7%	-	-	47.9%
Net sales ¹	136.4	154.2	166.3	155.5	150.1	144.9	145.5
EBITDA ¹	13.29	18.75	20.21	18.02	12.5	9.967	10.1
EBIT ¹	-	-	17.95	15.83	10.36	7.8	7.95
Net income	-	-	12.59	10.53	-	-	4.9
Net Debt ¹	18.9	24.3	14.8	10.42	14.11	10.2	10.95
Reference price ²	2.0200	1.0700	1.2550	1.4000	0.5830	0.4740	0.4740
Nbr of stocks (in thousands)	85,260	86,287	86,289	86,152	83,838	82,770	-
Announcement Date	11/2/21	11/3/22	10/31/23	10/29/24	10/28/25	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MIDEA GROUP CO., LTD.	13.14x	1.27x	10.22x	5.59%	96.51B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.65x	1.14x	5.34x	7.44%	31.89B
HAIER SMART HOME CO., LTD.	9.93x	0.5x	5.03x	5.8%	26.44B
SHARKNINJA, INC.	30.06x	3.32x	18.26x	1.06%	25.74B
LG ELECTRONICS INDIA LIMITED	52.65x	4.1x	35.89x	0.64%	12.48B
RATIONAL AG	23.65x	4.47x	15.52x	3.1%	7.23B
DE'LONGHI S.P.A.	15.99x	1.23x	7.24x	2.61%	6.57B
COWAY CO., LTD.	10.29x	1.68x	6.66x	3.35%	5.31B
HISENSE HOME APPLIANCES GROUP CO., LTD.	12.09x	0.28x	4.75x	4.48%	4.93B
Average	19.50x	2.00x	12.10x	3.79%	24.12B
Weighted average by Cap.	16.56x	1.66x	11.18x	4.81%