Valuation 4imprint Group plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 06:37:05 17/07/2026 pm IST			5-day change	1st Jan Change
47.40 ^EUR	+7.24%		+11.79%	+7.73%

20/05	4imprint confident of delivering "solid" results despite lower orders	AN
20/05	4imprint Says Four-month Trading in Line with Expectations	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,063	1,516	1,682	1,715	1,462	1,486	-	-
Change	-	42.67%	10.95%	1.94%	-14.77%	1.66%	-	-
Enterprise Value (EV) ¹	1,033	1,443	1,590	1,573	1,332	1,345	1,321	1,298
Change	-	39.68%	10.18%	-1.1%	-15.29%	0.95%	-1.8%	-1.72%
P/E	47.2x	19x	15.9x	14.7x	12.9x	16.9x	16x	15.6x
PBR	12.8x	10.8x	12.5x	9.27x	8.95x	7.79x	6.66x	5.97x
PEG	-	0x	0.5x	1.4x	-4.46x	-0.8x	2.91x	6.35x
Capitalization / Revenue	1.35x	1.33x	1.27x	1.25x	1.09x	1.12x	1.1x	1.07x
EV / Revenue	1.31x	1.27x	1.2x	1.15x	0.99x	1.02x	0.98x	0.93x
EV / EBITDA	29x	13.3x	11.2x	10.2x	8.76x	11.3x	10.5x	9.83x
EV / EBIT	33.7x	14x	11.7x	10.6x	9.18x	12x	11.1x	10.4x
EV / FCF	68.1x	20.8x	12.4x	13.9x	10.5x	16x	13.9x	13.3x
FCF Yield	1.47%	4.8%	8.08%	7.19%	9.53%	6.26%	7.17%	7.54%
Dividend per Share ²	0.45	1.322	2.15	2.4	2.4	2.4	2.462	2.566
Rate of return	1.19%	2.45%	3.6%	3.94%	4.61%	4.53%	4.65%	4.84%
EPS ²	0.8026	2.85	3.77	4.153	4.033	3.134	3.306	3.387
Distribution rate	56.1%	46.4%	57%	57.8%	59.5%	76.6%	74.5%	75.8%
Net sales ¹	787.3	1,140	1,326	1,368	1,347	1,322	1,349	1,393
EBITDA ¹	35.66	108.4	142.6	154.9	152.1	118.6	126.3	132.1
EBIT ¹	30.65	102.9	136.2	148.1	145.2	111.7	119.1	124.9
Net income ¹	22.59	80.14	106.2	117.2	113.6	88.28	93.2	96.41
Net Debt ¹	-29.5	-73	-92.2	-142.3	-129.4	-141	-165.2	-187.8
Reference price ²	37.87	54.03	59.77	60.94	52.05	52.98	52.98	52.98
Nbr of stocks (in thousands)	28,063	28,065	28,148	28,143	28,083	28,045	-	-
Announcement Date	16/03/22	15/03/23	13/03/24	12/03/25	11/03/26	-	-	-