Valuation Aucnet Inc. Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 06:55:02 05/08/2026 pm IST			5-day change	1st Jan Change
7.500 ^EUR	-4.46%		+8.70%	+42.80%

12/05	Aucnet Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
12/05	Aucnet Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,621	47,820	43,183	63,799	90,803	1,33,359	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	46.87%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	1,08,556	1,06,644	1,04,694
Change	-	6.9%	-15.06%	98.29%	44.6%	60.35%	-1.76%	-1.83%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	17.2x	15x	13.5x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.41x	3.83x	3.32x
PEG	-	0.5x	1x	1.97x	0.4x	0.5x	1x	1.2x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.82x	1.66x	1.53x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.48x	1.33x	1.2x
EV / EBITDA	-	3.78x	-	-	6.49x	8.57x	7.06x	6.11x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	9.08x	7.81x	6.91x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	19.4x	16.1x	14.3x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	5.16%	6.22%	6.97%
Dividend per Share ²	10	12	13.25	19	29	42.5	47	50.5
Rate of return	2.39%	2.62%	2.9%	2.85%	2.8%	2.89%	3.2%	3.44%
EPS ²	32.64	39.87	43.95	47.11	64.92	85.45	97.9	108.8
Distribution rate	30.6%	30.1%	30.1%	40.3%	44.7%	49.7%	48%	46.4%
Net sales ¹	36,710	40,455	43,303	55,910	64,140	73,410	80,310	87,060
EBITDA ¹	-	7,361	-	-	10,425	12,670	15,100	17,130
EBIT ¹	5,846	6,601	6,663	7,005	9,518	11,960	13,660	15,160
Net income ¹	3,625	4,346	4,368	4,485	5,922	7,750	8,880	9,875
Net Debt ¹	-20,615	-20,021	-19,572	-16,980	-23,104	-24,803	-26,715	-28,665
Reference price ²	419.00	458.50	456.50	667.75	1,035.50	1,470.00	1,470.00	1,470.00
Nbr of stocks (in thousands)	1,11,266	1,04,296	94,596	95,543	87,690	90,721	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	13/02/26	-	-	-

¹JPY in Million²JPY

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.($)
ALIBABA GROUP HOLDING LIMITED	22.1x	1.6x	11.33x	0.85%	29TCr
SHOPIFY INC.	159.01x	10.36x	56.12x	-.--%	16TCr
PDD HOLDINGS INC.	9.67x	0.86x	3.82x	-.--%	13TCr
MERCADOLIBRE, INC.	47.24x	2.13x	20.82x	-.--%	9.57TCr
MEITUAN	-43.34x	0.99x	65.42x	-.--%	7.29TCr
EBAY INC.	24.56x	4.38x	14.94x	1.13%	4.87TCr
COPART, INC.	18.59x	4.91x	11.89x	-	2.72TCr
VIPSHOP HOLDINGS LIMITED	5.77x	0.24x	2.55x	3.85%	748.74Cr
GLOBAL-E ONLINE LTD.	36.8x	4.89x	22.02x	-.--%	697.57Cr
Average	31.16x	3.37x	23.21x	0.73%	9.37TCr
Weighted average by Cap.	43.44x	3.44x	24.69x	0.41%