Financials Compagnie Lebon Deutsche Boerse AG

Equities

Market Closed - Deutsche Boerse AG Other stock markets 06:59:01 01/07/2024 pm IST			5-day change	1st Jan Change
88.4 ^EUR	0.00%		-0.90%	-4.12%

2023	Lebon: appointment of a CSR Director	CF
2023	Compagnie Lebon Reports Earnings Results for the Full Year Ended December 31, 2022	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	133.7	138.7	88.59	92.49	97.04	106.3	106.3	-
Enterprise Value (EV) ¹	225.3	262.3	221.2	200.3	195.1	202.3	203.6	198
P/E ratio	30.1 x	18.1 x	-7.53 x	13.6 x	9.49 x	12 x	12 x	9.81 x
Yield	2.14%	-	-	3.09%	4.12%	3.8%	4.35%	4.89%
Capitalization / Revenue	2.43 x	1.78 x	0.94 x	1.2 x	0.71 x	0.71 x	0.69 x	0.65 x
EV / Revenue	4.09 x	3.37 x	2.35 x	2.59 x	1.42 x	1.35 x	1.33 x	1.21 x
EV / EBITDA	-	-	-117 x	18.5 x	7.01 x	7.58 x	8.21 x	7.41 x
EV / FCF	-4.67 x	-	-	-	-	13.8 x	14.1 x	11.9 x
FCF Yield	-21.4%	-	-	-	-	7.27%	7.07%	8.39%
Price to Book	-	-	-	-	-	0.59 x	0.57 x	0.55 x
Nbr of stocks (in thousands)	1,142	1,142	1,142	1,142	1,142	1,143	1,143	-
Reference price ²	117.0	121.5	77.60	81.00	85.00	92.00	92.00	92.00
Announcement Date	28/03/19	29/04/20	30/04/21	29/04/22	28/04/23	-	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	55.03	77.77	94.24	77.36	137.4	150	153	163
EBITDA ¹	-	-	-1.89	10.81	27.82	26.7	24.8	26.7
EBIT ¹	4.167	17.2	-6.741	0.519	17.31	13.3	10.9	12.2
Operating Margin	7.57%	22.12%	-7.15%	0.67%	12.59%	8.87%	7.12%	7.48%
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-
Net income ¹	4.5	7.711	-11.76	6.787	10.22	9	9	11
Net margin	8.18%	9.91%	-12.48%	8.77%	7.44%	6%	5.88%	6.75%
EPS ²	3.890	6.720	-10.30	5.940	8.960	7.680	7.670	9.380
Free Cash Flow ¹	-48.25	-	-	-	-	14.7	14.4	16.6
FCF margin	-87.67%	-	-	-	-	9.8%	9.41%	10.18%
FCF Conversion (EBITDA)	-	-	-	-	-	55.06%	58.06%	62.17%
FCF Conversion (Net income)	-	-	-	-	-	163.33%	160%	150.91%
Dividend per Share ²	2.500	-	-	2.500	3.500	3.500	4.000	4.500
Announcement Date	28/03/19	29/04/20	30/04/21	29/04/22	28/04/23	-	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net Debt ¹	91.6	124	133	108	98.1	96	97.3	91.7
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-70.16 x	9.967 x	3.525 x	3.596 x	3.923 x	3.434 x
Free Cash Flow ¹	-48.2	-	-	-	-	14.7	14.4	16.6
ROE (net income / shareholders' equity)	2.18%	4.68%	-7.33%	4.23%	6.08%	5.3%	5.2%	6%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	-	-	-	-	-	155.0	160.0	167.0
Cash Flow per Share ²	1.120	4.980	-14.70	10.80	31.70	18.90	18.90	21.30
Capex ¹	20.9	-	-	-	-	8	8	8
Capex / Sales	38.02%	-	-	-	-	5.33%	5.23%	4.91%
Announcement Date	28/03/19	29/04/20	30/04/21	29/04/22	28/04/23	-	-	-

¹EUR in Million²EUR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

92 EUR

Average target price

146 EUR

Spread / Average Target

+58.70%

	1st Jan change	Capi.
BLACKROCK, INC.	-3.64%	117B
UBS GROUP AG	+3.37%	94.38B
APOLLO GLOBAL MANAGEMENT, INC.	+26.70%	67.18B
BROOKFIELD CORPORATION	+7.06%	64.45B
BANK OF NEW YORK MELLON CORPORATION (THE)	+15.49%	44.79B
AMERIPRISE FINANCIAL, INC.	+12.18%	42.43B
3I GROUP PLC	+23.34%	37.37B
T. ROWE PRICE GROUP INC.	+5.72%	25.75B
STATE STREET CORPORATION	-5.03%	22.29B