Market Closed -
Deutsche Boerse AG
05:38:38 14/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
19.44
EUR
|
+3.51%
|
|
+8.39%
|
+8.60%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,40,714
|
11,51,322
|
17,33,874
|
20,41,609
|
18,80,154
|
21,09,956
|
-
|
-
|
Enterprise Value (EV)
1 |
9,26,863
|
9,61,466
|
15,29,548
|
17,83,254
|
16,10,698
|
18,67,007
|
17,88,601
|
17,44,651
|
P/E ratio
|
18
x
|
20
x
|
35.5
x
|
22
x
|
20.8
x
|
18.4
x
|
21.3
x
|
19.9
x
|
Yield
|
2.79%
|
2.52%
|
1.42%
|
2.28%
|
2.41%
|
2.12%
|
2.2%
|
2.51%
|
Capitalization / Revenue
|
1.56
x
|
1.59
x
|
2.34
x
|
2.3
x
|
1.9
x
|
1.78
x
|
1.93
x
|
1.89
x
|
EV / Revenue
|
1.27
x
|
1.33
x
|
2.06
x
|
2.01
x
|
1.63
x
|
1.78
x
|
1.64
x
|
1.56
x
|
EV / EBITDA
|
8.79
x
|
9.36
x
|
13.7
x
|
11.8
x
|
11.1
x
|
14.3
x
|
10.6
x
|
9.64
x
|
EV / FCF
|
18.2
x
|
98.9
x
|
49.8
x
|
19
x
|
29.4
x
|
46.9
x
|
20.2
x
|
18.8
x
|
FCF Yield
|
5.48%
|
1.01%
|
2.01%
|
5.28%
|
3.4%
|
2.13%
|
4.96%
|
5.31%
|
Price to Book
|
2.66
x
|
2.56
x
|
3.4
x
|
3.5
x
|
2.88
x
|
2.64
x
|
2.85
x
|
2.73
x
|
Nbr of stocks (in thousands)
|
6,59,372
|
6,59,028
|
6,59,017
|
6,59,151
|
6,60,051
|
6,60,186
|
-
|
-
|
Reference price
2 |
1,730
|
1,747
|
2,631
|
3,097
|
2,848
|
3,196
|
3,196
|
3,196
|
Announcement Date
|
09/05/19
|
20/05/20
|
11/05/21
|
11/05/22
|
10/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,32,347
|
7,23,989
|
7,40,903
|
8,89,270
|
9,90,089
|
10,50,210
|
10,91,023
|
11,19,292
|
EBITDA
1 |
1,05,415
|
1,02,681
|
1,11,647
|
1,51,222
|
1,45,143
|
1,27,862
|
1,68,481
|
1,80,951
|
EBIT
1 |
84,045
|
78,775
|
84,654
|
1,25,496
|
1,16,472
|
90,682
|
1,35,417
|
1,45,760
|
Operating Margin
|
11.48%
|
10.88%
|
11.43%
|
14.11%
|
11.76%
|
8.63%
|
12.41%
|
13.02%
|
Earnings before Tax (EBT)
1 |
86,838
|
78,753
|
71,940
|
1,30,882
|
1,26,215
|
1,46,640
|
1,36,126
|
1,45,636
|
Net income
1 |
63,383
|
57,665
|
48,894
|
92,752
|
90,345
|
1,01,493
|
98,885
|
1,05,550
|
Net margin
|
8.65%
|
7.96%
|
6.6%
|
10.43%
|
9.12%
|
9.66%
|
9.06%
|
9.43%
|
EPS
2 |
96.13
|
87.46
|
74.19
|
140.7
|
136.9
|
153.8
|
150.4
|
160.5
|
Free Cash Flow
1 |
50,795
|
9,725
|
30,712
|
94,076
|
54,747
|
39,790
|
88,627
|
92,654
|
FCF margin
|
6.94%
|
1.34%
|
4.15%
|
10.58%
|
5.53%
|
3.79%
|
8.12%
|
8.28%
|
FCF Conversion (EBITDA)
|
48.19%
|
9.47%
|
27.51%
|
62.21%
|
37.72%
|
58.94%
|
52.6%
|
51.2%
|
FCF Conversion (Net income)
|
80.14%
|
16.86%
|
62.81%
|
101.43%
|
60.6%
|
39.2%
|
89.63%
|
87.78%
|
Dividend per Share
2 |
48.33
|
44.00
|
37.33
|
70.67
|
68.67
|
60.00
|
70.27
|
80.29
|
Announcement Date
|
09/05/19
|
20/05/20
|
11/05/21
|
11/05/22
|
10/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
3,49,327
|
3,74,662
|
3,37,122
|
4,03,781
|
2,15,597
|
3,93,646
|
2,34,665
|
2,60,959
|
4,95,624
|
2,16,241
|
2,61,379
|
4,77,620
|
2,65,567
|
2,46,902
|
5,12,469
|
2,24,812
|
2,77,190
|
5,02,002
|
2,70,033
|
2,78,175
|
2,56,372
|
2,80,877
|
2,90,127
|
2,65,100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
47,941
|
30,834
|
45,930
|
38,724
|
34,730
|
61,751
|
30,402
|
33,343
|
63,745
|
44,393
|
37,214
|
81,607
|
24,596
|
10,269
|
34,865
|
27,989
|
37,490
|
65,479
|
12,803
|
12,400
|
35,762
|
42,269
|
36,598
|
14,946
|
Operating Margin
|
13.72%
|
8.23%
|
13.62%
|
9.59%
|
16.11%
|
15.69%
|
12.96%
|
12.78%
|
12.86%
|
20.53%
|
14.24%
|
17.09%
|
9.26%
|
4.16%
|
6.8%
|
12.45%
|
13.53%
|
13.04%
|
4.74%
|
4.46%
|
13.95%
|
15.05%
|
12.61%
|
5.64%
|
Earnings before Tax (EBT)
1 |
48,542
|
-
|
45,059
|
-
|
-
|
64,836
|
30,506
|
35,540
|
-
|
51,195
|
41,066
|
92,261
|
24,443
|
9,511
|
-
|
32,382
|
41,622
|
74,004
|
14,543
|
58,093
|
-
|
-
|
-
|
-
|
Net income
1 |
34,607
|
23,058
|
31,715
|
17,179
|
18,610
|
39,527
|
22,176
|
31,049
|
53,225
|
37,019
|
29,538
|
66,557
|
17,887
|
5,901
|
23,788
|
21,786
|
30,381
|
52,167
|
8,231
|
41,095
|
29,800
|
27,500
|
27,500
|
8,600
|
Net margin
|
9.91%
|
6.15%
|
9.41%
|
4.25%
|
8.63%
|
10.04%
|
9.45%
|
11.9%
|
10.74%
|
17.12%
|
11.3%
|
13.94%
|
6.74%
|
2.39%
|
4.64%
|
9.69%
|
10.96%
|
10.39%
|
3.05%
|
14.77%
|
11.62%
|
9.79%
|
9.48%
|
3.24%
|
EPS
2 |
52.48
|
-
|
48.13
|
-
|
28.23
|
59.97
|
33.64
|
47.08
|
-
|
56.10
|
44.75
|
100.8
|
27.10
|
8.933
|
-
|
33.01
|
46.02
|
79.03
|
12.46
|
62.36
|
38.07
|
52.16
|
38.22
|
17.94
|
Dividend per Share
2 |
6.667
|
-
|
7.000
|
-
|
8.000
|
8.000
|
-
|
62.67
|
-
|
-
|
9.000
|
9.000
|
-
|
59.67
|
-
|
-
|
10.00
|
10.00
|
-
|
52.35
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/11/19
|
20/05/20
|
06/11/20
|
11/05/21
|
09/11/21
|
09/11/21
|
08/02/22
|
11/05/22
|
11/05/22
|
05/08/22
|
10/11/22
|
10/11/22
|
07/02/23
|
10/05/23
|
10/05/23
|
08/08/23
|
07/11/23
|
07/11/23
|
14/02/24
|
09/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,13,851
|
1,89,856
|
2,04,326
|
2,58,355
|
2,69,456
|
2,80,422
|
3,21,354
|
3,65,305
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
50,795
|
9,725
|
30,712
|
94,076
|
54,747
|
39,790
|
88,627
|
92,654
|
ROE (net income / shareholders' equity)
|
15.5%
|
13.1%
|
10.2%
|
16.9%
|
14.6%
|
15%
|
14.3%
|
14.1%
|
ROA (Net income/ Total Assets)
|
15.1%
|
9.36%
|
7.23%
|
16.7%
|
14.3%
|
11%
|
12.8%
|
10.7%
|
Assets
1 |
4,20,828
|
6,16,079
|
6,76,303
|
5,53,782
|
6,31,329
|
9,24,761
|
7,74,478
|
9,91,083
|
Book Value Per Share
2 |
651.0
|
682.0
|
775.0
|
885.0
|
988.0
|
1,069
|
1,120
|
1,169
|
Cash Flow per Share
2 |
129.0
|
123.0
|
112.0
|
180.0
|
180.0
|
212.0
|
207.0
|
183.0
|
Capex
1 |
29,016
|
33,406
|
31,507
|
36,554
|
45,737
|
49,116
|
28,440
|
34,188
|
Capex / Sales
|
3.96%
|
4.61%
|
4.25%
|
4.11%
|
4.62%
|
4.68%
|
2.61%
|
3.05%
|
Announcement Date
|
09/05/19
|
20/05/20
|
11/05/21
|
11/05/22
|
10/05/23
|
09/05/24
|
-
|
-
|
Last Close Price
3,196
JPY Average target price
3,351
JPY Spread / Average Target +4.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.78% | 8.49B | | +0.85% | 6.46B | | +1.62% | 4.15B | | -15.52% | 2.25B | | -21.14% | 1.35B | | +6.85% | 656M | | +20.77% | 415M | | +9.83% | 402M | | +8.33% | 240M |
Other Toys & Juvenile Products
|