Market Closed -
Deutsche Boerse AG
11:42:17 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
24.63
EUR
|
+0.41%
|
|
+0.90%
|
+9.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,11,948
|
1,86,140
|
2,07,509
|
1,91,871
|
1,75,494
|
1,92,960
|
-
|
-
|
Enterprise Value (EV)
1 |
2,62,888
|
2,28,828
|
2,62,942
|
2,54,740
|
2,29,197
|
2,22,757
|
2,16,416
|
2,09,848
|
P/E ratio
|
23
x
|
18.2
x
|
24.1
x
|
34.5
x
|
18.4
x
|
15.9
x
|
13.9
x
|
13
x
|
Yield
|
2.07%
|
2.55%
|
2.37%
|
2.65%
|
3.1%
|
2.99%
|
3.24%
|
3.51%
|
Capitalization / Revenue
|
1.64
x
|
1.53
x
|
1.7
x
|
1.23
x
|
1.19
x
|
1.31
x
|
1.27
x
|
1.23
x
|
EV / Revenue
|
2.04
x
|
1.88
x
|
2.16
x
|
1.63
x
|
1.56
x
|
1.52
x
|
1.43
x
|
1.34
x
|
EV / EBITDA
|
11.7
x
|
9.42
x
|
13.1
x
|
12.5
x
|
9.16
x
|
8.56
x
|
7.93
x
|
7.35
x
|
EV / FCF
|
19.6
x
|
20.4
x
|
36
x
|
43
x
|
18.7
x
|
19.6
x
|
16.8
x
|
15.7
x
|
FCF Yield
|
5.1%
|
4.9%
|
2.78%
|
2.33%
|
5.33%
|
5.1%
|
5.96%
|
6.36%
|
Price to Book
|
3.92
x
|
3.42
x
|
3.46
x
|
2.85
x
|
2.48
x
|
2.3
x
|
2.09
x
|
1.96
x
|
Nbr of stocks (in thousands)
|
7,02,342
|
7,02,342
|
7,02,342
|
7,02,342
|
7,02,342
|
7,02,126
|
-
|
-
|
Reference price
2 |
301.8
|
264.5
|
295.4
|
273.3
|
250.0
|
274.9
|
274.9
|
274.9
|
Announcement Date
|
22/01/20
|
27/01/21
|
26/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,28,975
|
1,21,752
|
1,21,867
|
1,56,173
|
1,47,147
|
1,46,746
|
1,51,723
|
1,56,662
|
EBITDA
1 |
22,539
|
24,291
|
20,040
|
20,390
|
25,024
|
26,032
|
27,286
|
28,562
|
EBIT
1 |
15,062
|
16,817
|
12,828
|
11,942
|
17,789
|
18,700
|
20,023
|
21,085
|
Operating Margin
|
11.68%
|
13.81%
|
10.53%
|
7.65%
|
12.09%
|
12.74%
|
13.2%
|
13.46%
|
Earnings before Tax (EBT)
1 |
13,040
|
15,800
|
12,537
|
8,109
|
12,792
|
16,429
|
18,509
|
19,907
|
Net income
1 |
9,216
|
10,228
|
8,620
|
5,567
|
9,554
|
12,208
|
13,669
|
14,669
|
Net margin
|
7.15%
|
8.4%
|
7.07%
|
3.56%
|
6.49%
|
8.32%
|
9.01%
|
9.36%
|
EPS
2 |
13.12
|
14.56
|
12.27
|
7.930
|
13.60
|
17.32
|
19.74
|
21.22
|
Free Cash Flow
1 |
13,404
|
11,212
|
7,309
|
5,925
|
12,227
|
11,365
|
12,908
|
13,343
|
FCF margin
|
10.39%
|
9.21%
|
6%
|
3.79%
|
8.31%
|
7.74%
|
8.51%
|
8.52%
|
FCF Conversion (EBITDA)
|
59.47%
|
46.16%
|
36.47%
|
29.06%
|
48.86%
|
43.66%
|
47.31%
|
46.72%
|
FCF Conversion (Net income)
|
145.44%
|
109.62%
|
84.79%
|
106.43%
|
127.98%
|
93.1%
|
94.43%
|
90.96%
|
Dividend per Share
2 |
6.250
|
6.750
|
7.000
|
7.250
|
7.750
|
8.221
|
8.895
|
9.637
|
Announcement Date
|
22/01/20
|
27/01/21
|
26/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
56,496
|
34,226
|
34,301
|
37,929
|
40,109
|
43,834
|
42,926
|
43,930
|
86,856
|
43,516
|
36,625
|
34,850
|
36,690
|
36,645
|
37,982
|
37,166
|
37,528
|
EBITDA
1 |
-
|
4,750
|
4,553
|
4,954
|
4,869
|
6,014
|
6,302
|
6,649
|
-
|
7,287
|
6,393
|
6,366
|
6,599
|
6,820
|
6,666
|
-
|
-
|
EBIT
1 |
6,650
|
2,827
|
2,563
|
2,882
|
2,703
|
3,794
|
4,072
|
4,420
|
-
|
5,034
|
4,583
|
4,134
|
4,502
|
4,830
|
5,105
|
-
|
-
|
Operating Margin
|
11.77%
|
8.26%
|
7.47%
|
7.6%
|
6.74%
|
8.66%
|
9.49%
|
10.06%
|
-
|
11.57%
|
12.51%
|
11.86%
|
12.27%
|
13.18%
|
13.44%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
2,564
|
942
|
2,143
|
2,123
|
2,901
|
3,504
|
3,268
|
-
|
2,376
|
3,842
|
3,527
|
4,065
|
4,468
|
4,654
|
4,521
|
4,456
|
Net income
1 |
-
|
1,982
|
306
|
1,485
|
1,567
|
2,209
|
2,663
|
2,479
|
-
|
1,586
|
2,826
|
11,383
|
2,979
|
3,249
|
3,481
|
-
|
-
|
Net margin
|
-
|
5.79%
|
0.89%
|
3.92%
|
3.91%
|
5.04%
|
6.2%
|
5.64%
|
-
|
3.64%
|
7.72%
|
32.66%
|
8.12%
|
8.86%
|
9.16%
|
-
|
-
|
EPS
2 |
-
|
2.820
|
0.4400
|
2.110
|
2.230
|
3.150
|
3.790
|
3.530
|
-
|
2.260
|
4.020
|
16.21
|
4.239
|
4.556
|
4.991
|
4.830
|
4.760
|
Dividend per Share
2 |
-
|
7.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.943
|
1.885
|
1.885
|
1.938
|
1.938
|
Announcement Date
|
16/07/21
|
26/01/22
|
22/04/22
|
21/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
20/07/23
|
20/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
50,940
|
42,688
|
55,433
|
62,869
|
53,703
|
29,797
|
23,456
|
16,888
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.26
x
|
1.757
x
|
2.766
x
|
3.083
x
|
2.146
x
|
1.145
x
|
0.8596
x
|
0.5913
x
|
Free Cash Flow
1 |
13,404
|
11,212
|
7,309
|
5,925
|
12,227
|
11,365
|
12,908
|
13,343
|
ROE (net income / shareholders' equity)
|
18.4%
|
18.2%
|
15%
|
8.1%
|
12.5%
|
16.2%
|
16.9%
|
16.6%
|
ROA (Net income/ Total Assets)
|
6.17%
|
6.45%
|
5.23%
|
2.89%
|
4.62%
|
6.32%
|
7.24%
|
7.69%
|
Assets
1 |
1,49,305
|
1,58,470
|
1,64,847
|
1,92,823
|
2,06,797
|
1,93,053
|
1,88,919
|
1,90,748
|
Book Value Per Share
2 |
77.10
|
77.40
|
85.30
|
95.90
|
101.0
|
120.0
|
131.0
|
140.0
|
Cash Flow per Share
2 |
27.60
|
25.40
|
20.90
|
18.30
|
27.20
|
25.30
|
28.00
|
30.20
|
Capex
1 |
5,947
|
6,607
|
7,358
|
6,949
|
6,850
|
7,214
|
7,650
|
7,738
|
Capex / Sales
|
4.61%
|
5.43%
|
6.04%
|
4.45%
|
4.66%
|
4.92%
|
5.04%
|
4.94%
|
Announcement Date
|
22/01/20
|
27/01/21
|
26/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Last Close Price
274.9
SEK Average target price
291.4
SEK Spread / Average Target +6.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.27% | 40TCr | | +16.32% | 14TCr | | +23.23% | 8.06TCr | | -7.54% | 6.88TCr | | -22.58% | 4.06TCr | | -13.66% | 3.56TCr | | +23.78% | 1.73TCr | | +8.17% | 1.28TCr | | +11.61% | 913.31Cr |
Other Personal Products
|