Market Closed -
Deutsche Boerse AG
12:41:14 31/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
41.78
EUR
|
+0.26%
|
|
-0.52%
|
+14.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
98,950
|
94,923
|
1,51,398
|
1,24,453
|
1,66,736
|
2,00,546
|
-
|
-
|
Enterprise Value (EV)
1 |
1,05,378
|
98,941
|
1,56,286
|
1,36,401
|
1,76,347
|
2,07,063
|
2,03,551
|
1,98,132
|
P/E ratio
|
18
x
|
26.7
x
|
32
x
|
27.6
x
|
26.3
x
|
25.6
x
|
23.2
x
|
21.5
x
|
Yield
|
-
|
2.43%
|
1.65%
|
1.99%
|
1.86%
|
1.72%
|
1.81%
|
1.9%
|
Capitalization / Revenue
|
2.13
x
|
2.29
x
|
3.7
x
|
2.39
x
|
2.62
x
|
2.88
x
|
2.73
x
|
2.62
x
|
EV / Revenue
|
2.27
x
|
2.39
x
|
3.82
x
|
2.62
x
|
2.77
x
|
2.98
x
|
2.77
x
|
2.59
x
|
EV / EBITDA
|
11.6
x
|
11.8
x
|
18.8
x
|
14.1
x
|
15
x
|
15.5
x
|
14.2
x
|
13.1
x
|
EV / FCF
|
27.1
x
|
15.2
x
|
38.7
x
|
94.9
x
|
26.2
x
|
31.1
x
|
26
x
|
23
x
|
FCF Yield
|
3.69%
|
6.56%
|
2.58%
|
1.05%
|
3.82%
|
3.21%
|
3.85%
|
4.35%
|
Price to Book
|
3.59
x
|
3.28
x
|
4.75
x
|
3.52
x
|
4.5
x
|
4.77
x
|
4.25
x
|
3.79
x
|
Nbr of stocks (in thousands)
|
4,19,456
|
4,19,456
|
4,15,473
|
4,13,326
|
4,13,326
|
4,13,326
|
-
|
-
|
Reference price
2 |
235.9
|
226.3
|
364.4
|
301.1
|
403.4
|
485.2
|
485.2
|
485.2
|
Announcement Date
|
04/02/20
|
03/02/21
|
02/02/22
|
02/02/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
46,517
|
41,468
|
40,911
|
52,135
|
63,598
|
69,599
|
73,359
|
76,457
|
EBITDA
1 |
9,062
|
8,365
|
8,305
|
9,678
|
11,780
|
13,377
|
14,329
|
15,166
|
EBIT
1 |
7,198
|
5,580
|
6,126
|
6,519
|
10,221
|
11,383
|
12,320
|
13,058
|
Operating Margin
|
15.47%
|
13.46%
|
14.97%
|
12.5%
|
16.07%
|
16.36%
|
16.79%
|
17.08%
|
Earnings before Tax (EBT)
1 |
7,221
|
4,977
|
6,142
|
6,179
|
8,650
|
10,614
|
11,786
|
12,726
|
Net income
1 |
5,486
|
3,553
|
4,759
|
4,503
|
6,330
|
7,785
|
8,628
|
9,384
|
Net margin
|
11.79%
|
8.57%
|
11.63%
|
8.64%
|
9.95%
|
11.19%
|
11.76%
|
12.27%
|
EPS
2 |
13.08
|
8.470
|
11.38
|
10.89
|
15.31
|
18.92
|
20.88
|
22.56
|
Free Cash Flow
1 |
3,886
|
6,491
|
4,035
|
1,438
|
6,729
|
6,648
|
7,842
|
8,620
|
FCF margin
|
8.35%
|
15.65%
|
9.86%
|
2.76%
|
10.58%
|
9.55%
|
10.69%
|
11.27%
|
FCF Conversion (EBITDA)
|
42.88%
|
77.6%
|
48.59%
|
14.86%
|
57.12%
|
49.7%
|
54.73%
|
56.83%
|
FCF Conversion (Net income)
|
70.83%
|
182.69%
|
84.79%
|
31.93%
|
106.3%
|
85.39%
|
90.89%
|
91.85%
|
Dividend per Share
2 |
-
|
5.500
|
6.000
|
6.000
|
7.500
|
8.355
|
8.797
|
9.227
|
Announcement Date
|
04/02/20
|
03/02/21
|
02/02/22
|
02/02/23
|
06/02/24
|
-
|
-
|
-
|
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 |
11,692
|
10,615
|
11,852
|
13,184
|
16,484
|
14,111
|
15,880
|
15,768
|
17,839
|
14,906
|
17,603
|
17,560
|
19,645
|
17,978
|
19,572
|
EBITDA
1 |
2,302
|
2,174
|
2,252
|
2,416
|
2,836
|
2,730
|
2,762
|
3,017
|
3,271
|
2,854
|
3,347
|
3,406
|
3,797
|
3,903
|
3,903
|
EBIT
1 |
1,787
|
1,275
|
1,744
|
1,686
|
1,814
|
2,146
|
2,378
|
2,626
|
2,830
|
2,199
|
2,857
|
2,880
|
3,293
|
3,163
|
3,265
|
Operating Margin
|
15.28%
|
12.01%
|
14.71%
|
12.79%
|
11%
|
15.21%
|
14.97%
|
16.65%
|
15.86%
|
14.75%
|
16.23%
|
16.4%
|
16.76%
|
17.59%
|
16.68%
|
Earnings before Tax (EBT)
1 |
1,861
|
1,260
|
1,576
|
1,581
|
1,762
|
2,048
|
2,003
|
2,345
|
2,254
|
2,250
|
2,621
|
2,635
|
3,056
|
2,808
|
3,032
|
Net income
1 |
1,462
|
932
|
1,137
|
1,207
|
1,239
|
1,515
|
1,502
|
1,770
|
1,554
|
1,693
|
1,903
|
1,930
|
2,193
|
2,100
|
2,268
|
Net margin
|
12.5%
|
8.78%
|
9.59%
|
9.16%
|
7.52%
|
10.74%
|
9.46%
|
11.23%
|
8.71%
|
11.36%
|
10.81%
|
10.99%
|
11.17%
|
11.68%
|
11.59%
|
EPS
2 |
3.510
|
2.220
|
2.750
|
2.920
|
3.000
|
3.640
|
3.630
|
4.290
|
3.770
|
4.070
|
4.569
|
4.610
|
5.317
|
5.033
|
5.465
|
Dividend per Share
2 |
6.000
|
6.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.750
|
1.750
|
1.750
|
2.188
|
2.188
|
Announcement Date
|
02/02/22
|
26/04/22
|
20/07/22
|
25/10/22
|
02/02/23
|
25/04/23
|
20/07/23
|
25/10/23
|
06/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,428
|
4,018
|
4,888
|
11,948
|
9,611
|
6,517
|
3,005
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,414
|
Leverage (Debt/EBITDA)
|
0.7093
x
|
0.4803
x
|
0.5886
x
|
1.235
x
|
0.8159
x
|
0.4872
x
|
0.2097
x
|
-
|
Free Cash Flow
1 |
3,886
|
6,491
|
4,035
|
1,438
|
6,729
|
6,648
|
7,842
|
8,620
|
ROE (net income / shareholders' equity)
|
21.3%
|
12.7%
|
15.8%
|
14.9%
|
17.5%
|
20.6%
|
20%
|
19.1%
|
ROA (Net income/ Total Assets)
|
8.96%
|
5.67%
|
7.84%
|
6.96%
|
7.74%
|
9.7%
|
10.1%
|
9.98%
|
Assets
1 |
61,234
|
62,628
|
60,694
|
64,661
|
81,768
|
80,275
|
85,397
|
94,000
|
Book Value Per Share
2 |
65.80
|
68.90
|
76.80
|
85.60
|
89.60
|
102.0
|
114.0
|
128.0
|
Cash Flow per Share
2 |
12.50
|
18.40
|
12.60
|
7.960
|
22.20
|
23.80
|
24.60
|
27.60
|
Capex
1 |
1,337
|
1,232
|
1,229
|
1,853
|
2,440
|
2,187
|
2,753
|
2,597
|
Capex / Sales
|
2.87%
|
2.97%
|
3%
|
3.55%
|
3.84%
|
3.14%
|
3.75%
|
3.4%
|
Announcement Date
|
04/02/20
|
03/02/21
|
02/02/22
|
02/02/23
|
06/02/24
|
-
|
-
|
-
|
Last Close Price
485.2
SEK Average target price
428.5
SEK Spread / Average Target -11.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.70% | 8.88TCr | | +15.37% | 6.83TCr | | +20.31% | 3.75TCr | | +23.31% | 3.42TCr | | +5.69% | 2.74TCr | | +6.08% | 2.65TCr | | +1.10% | 2.62TCr | | +19.51% | 2.53TCr | | +2.85% | 2.24TCr |
Other Industrial Machinery & Equipment
|