Market Closed -
Deutsche Boerse AG
02:01:33 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
212
EUR
|
+1.92%
|
|
+4.95%
|
-5.94%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,966
|
23,458
|
35,721
|
23,798
|
30,470
|
27,617
|
-
|
-
|
Enterprise Value (EV)
1 |
19,948
|
26,151
|
40,791
|
29,300
|
35,965
|
32,539
|
32,147
|
31,642
|
P/E ratio
|
-42.5
x
|
45.5
x
|
48.6
x
|
34.4
x
|
56.2
x
|
39.2
x
|
28.7
x
|
22
x
|
Yield
|
1.11%
|
0.81%
|
0.53%
|
0.8%
|
0.63%
|
0.69%
|
0.75%
|
0.89%
|
Capitalization / Revenue
|
4.84
x
|
5.68
x
|
7.25
x
|
4.65
x
|
5.79
x
|
4.81
x
|
4.3
x
|
3.87
x
|
EV / Revenue
|
5.69
x
|
6.34
x
|
8.28
x
|
5.72
x
|
6.83
x
|
5.67
x
|
5.01
x
|
4.43
x
|
EV / EBITDA
|
16.9
x
|
17.5
x
|
24.4
x
|
17
x
|
21.2
x
|
17
x
|
14
x
|
12.1
x
|
EV / FCF
|
-232
x
|
49.8
x
|
47.1
x
|
221
x
|
69.8
x
|
34.6
x
|
27
x
|
19.7
x
|
FCF Yield
|
-0.43%
|
2.01%
|
2.12%
|
0.45%
|
1.43%
|
2.89%
|
3.71%
|
5.09%
|
Price to Book
|
6.59
x
|
7.41
x
|
9.97
x
|
6.02
x
|
6.72
x
|
5.42
x
|
4.95
x
|
4.81
x
|
Nbr of stocks (in thousands)
|
121,083
|
121,643
|
122,002
|
122,443
|
123,217
|
123,611
|
-
|
-
|
Reference price
2 |
140.1
|
192.8
|
292.8
|
194.4
|
247.3
|
223.4
|
223.4
|
223.4
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,508
|
4,128
|
4,924
|
5,122
|
5,265
|
5,740
|
6,416
|
7,138
|
EBITDA
1 |
1,178
|
1,495
|
1,670
|
1,722
|
1,694
|
1,910
|
2,296
|
2,614
|
EBIT
1 |
-335.4
|
676.6
|
1,138
|
1,056
|
933.6
|
1,198
|
1,526
|
1,844
|
Operating Margin
|
-9.56%
|
16.39%
|
23.11%
|
20.62%
|
17.73%
|
20.88%
|
23.79%
|
25.83%
|
Earnings before Tax (EBT)
1 |
-433
|
685.2
|
949.2
|
929.7
|
717.9
|
963.4
|
1,320
|
1,683
|
Net income
1 |
-398.8
|
520.1
|
744.2
|
696.2
|
545.3
|
708.3
|
968.4
|
1,232
|
Net margin
|
-11.37%
|
12.6%
|
15.11%
|
13.59%
|
10.36%
|
12.34%
|
15.09%
|
17.26%
|
EPS
2 |
-3.300
|
4.240
|
6.020
|
5.650
|
4.400
|
5.693
|
7.797
|
10.15
|
Free Cash Flow
1 |
-85.8
|
524.9
|
865.8
|
132.6
|
515.5
|
939.1
|
1,193
|
1,609
|
FCF margin
|
-2.45%
|
12.72%
|
17.58%
|
2.59%
|
9.79%
|
16.36%
|
18.59%
|
22.54%
|
FCF Conversion (EBITDA)
|
-
|
35.12%
|
51.85%
|
7.7%
|
30.44%
|
49.18%
|
51.94%
|
61.56%
|
FCF Conversion (Net income)
|
-
|
100.92%
|
116.34%
|
19.05%
|
94.54%
|
132.58%
|
123.16%
|
130.58%
|
Dividend per Share
2 |
1.560
|
1.560
|
1.560
|
1.560
|
1.560
|
1.550
|
1.683
|
1.994
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,253
|
1,363
|
1,317
|
1,244
|
1,198
|
1,302
|
1,318
|
1,319
|
1,326
|
1,389
|
1,426
|
1,460
|
1,465
|
1,543
|
1,591
|
EBITDA
1 |
403.4
|
484.2
|
461.3
|
404.9
|
371.1
|
379.6
|
431.3
|
436.1
|
446.6
|
404.6
|
457.4
|
513.4
|
536.1
|
501.1
|
559.5
|
EBIT
1 |
252.2
|
332.4
|
304.6
|
242.9
|
176.1
|
205.4
|
236.9
|
246.4
|
245.1
|
224.7
|
278.2
|
335.4
|
353.5
|
312.7
|
368.8
|
Operating Margin
|
20.12%
|
24.38%
|
23.13%
|
19.52%
|
14.7%
|
15.78%
|
17.98%
|
18.68%
|
18.48%
|
16.17%
|
19.51%
|
22.97%
|
24.14%
|
20.27%
|
23.18%
|
Earnings before Tax (EBT)
1 |
138.2
|
303.8
|
264.8
|
219.7
|
141.3
|
152.2
|
192.1
|
190.7
|
182.8
|
166.6
|
220.2
|
278.2
|
292.9
|
263.6
|
318.9
|
Net income
1 |
122.1
|
221.8
|
200.6
|
165.7
|
108.2
|
112.4
|
138.3
|
162.2
|
132.4
|
124.9
|
162.9
|
202
|
215.1
|
193.1
|
233.8
|
Net margin
|
9.74%
|
16.27%
|
15.24%
|
13.32%
|
9.03%
|
8.63%
|
10.5%
|
12.3%
|
9.98%
|
8.99%
|
11.43%
|
13.84%
|
14.68%
|
12.52%
|
14.7%
|
EPS
2 |
0.9900
|
1.800
|
1.630
|
1.340
|
0.8800
|
0.9100
|
1.120
|
1.310
|
1.060
|
1.000
|
1.306
|
1.613
|
1.723
|
1.557
|
1.888
|
Dividend per Share
2 |
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
0.3900
|
Announcement Date
|
2/9/22
|
4/20/22
|
7/20/22
|
10/19/22
|
2/8/23
|
4/19/23
|
7/19/23
|
10/18/23
|
2/7/24
|
4/17/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,981
|
2,694
|
5,070
|
5,502
|
5,494
|
4,922
|
4,530
|
4,025
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.531
x
|
1.802
x
|
3.036
x
|
3.196
x
|
3.244
x
|
2.577
x
|
1.973
x
|
1.54
x
|
Free Cash Flow
1 |
-85.8
|
525
|
866
|
133
|
516
|
939
|
1,193
|
1,609
|
ROE (net income / shareholders' equity)
|
-14%
|
18.1%
|
22%
|
18.5%
|
12.8%
|
17.1%
|
20.4%
|
22.7%
|
ROA (Net income/ Total Assets)
|
-5.3%
|
9.77%
|
7.21%
|
8.26%
|
4.58%
|
6.29%
|
8.23%
|
9.66%
|
Assets
1 |
7,531
|
5,322
|
10,326
|
8,431
|
11,918
|
11,257
|
11,774
|
12,752
|
Book Value Per Share
2 |
21.30
|
26.00
|
29.40
|
32.30
|
36.80
|
41.20
|
45.10
|
46.50
|
Cash Flow per Share
2 |
2.570
|
7.710
|
10.80
|
6.190
|
9.010
|
11.40
|
14.10
|
17.70
|
Capex
1 |
400
|
421
|
469
|
625
|
601
|
506
|
509
|
544
|
Capex / Sales
|
11.39%
|
10.21%
|
9.52%
|
12.19%
|
11.42%
|
8.82%
|
7.93%
|
7.62%
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
223.4
USD Average target price
269.9
USD Spread / Average Target +20.83% Consensus |