Delayed
Deutsche Boerse AG
07:21:17 03/08/2023 pm IST
|
5-day change
|
1st Jan Change
|
66
EUR
|
-0.75%
|
|
+1.54%
|
+20.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,564
|
9,757
|
14,502
|
13,796
|
14,667
|
17,242
|
-
|
-
|
Enterprise Value (EV)
1 |
15,654
|
11,832
|
16,059
|
15,010
|
16,165
|
18,585
|
18,978
|
19,322
|
P/E ratio
|
-34
x
|
-16.6
x
|
-77.1
x
|
27.8
x
|
102
x
|
59.1
x
|
49
x
|
36.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.22
x
|
8.52
x
|
6.79
x
|
5.36
x
|
4.55
x
|
4.47
x
|
4.18
x
|
3.91
x
|
EV / Revenue
|
7.74
x
|
10.3
x
|
7.52
x
|
5.83
x
|
5.02
x
|
4.82
x
|
4.61
x
|
4.38
x
|
EV / EBITDA
|
35.1
x
|
657
x
|
34.5
x
|
27.2
x
|
23.6
x
|
20.6
x
|
19.1
x
|
17.3
x
|
EV / FCF
|
62.6
x
|
-73.9
x
|
34.6
x
|
61.8
x
|
83.8
x
|
29.6
x
|
23.7
x
|
22
x
|
FCF Yield
|
1.6%
|
-1.35%
|
2.89%
|
1.62%
|
1.19%
|
3.38%
|
4.23%
|
4.54%
|
Price to Book
|
2.02
x
|
1.51
x
|
2.32
x
|
2.02
x
|
2.31
x
|
2.74
x
|
2.58
x
|
2.52
x
|
Nbr of stocks (in thousands)
|
2,31,215
|
2,31,780
|
2,31,103
|
2,33,822
|
2,34,567
|
2,34,663
|
-
|
-
|
Reference price
2 |
45.96
|
42.60
|
63.24
|
59.78
|
63.13
|
74.14
|
74.14
|
74.14
|
Announcement Date
|
26/02/20
|
26/02/21
|
25/02/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,022
|
1,145
|
2,136
|
2,573
|
3,222
|
3,854
|
4,121
|
4,410
|
EBITDA
1 |
446
|
18
|
466
|
551
|
686
|
904
|
995.3
|
1,120
|
EBIT
1 |
-35
|
-444
|
40
|
173
|
297
|
479.9
|
603.9
|
726
|
Operating Margin
|
-1.73%
|
-38.78%
|
1.87%
|
6.72%
|
9.22%
|
12.45%
|
14.65%
|
16.46%
|
Earnings before Tax (EBT)
1 |
-401
|
-706
|
-157
|
251
|
211
|
395.2
|
449.8
|
619.1
|
Net income
1 |
-311
|
-596
|
-190
|
558
|
185
|
297.3
|
360.8
|
471.1
|
Net margin
|
-15.38%
|
-52.05%
|
-8.9%
|
21.69%
|
5.74%
|
7.71%
|
8.76%
|
10.68%
|
EPS
2 |
-1.350
|
-2.570
|
-0.8200
|
2.150
|
0.6200
|
1.255
|
1.512
|
2.024
|
Free Cash Flow
1 |
250
|
-160
|
464
|
243
|
193
|
628.3
|
802
|
876.5
|
FCF margin
|
12.36%
|
-13.97%
|
21.72%
|
9.44%
|
5.99%
|
16.3%
|
19.46%
|
19.87%
|
FCF Conversion (EBITDA)
|
56.05%
|
-
|
99.57%
|
44.1%
|
28.13%
|
69.51%
|
80.58%
|
78.25%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
43.55%
|
104.32%
|
211.34%
|
222.26%
|
186.06%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/20
|
26/02/21
|
25/02/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
668
|
787
|
360
|
744
|
715
|
754
|
381
|
724
|
887
|
1,230
|
553
|
1,023
|
912.7
|
1,392
|
435.4
|
EBITDA
1 |
176
|
168
|
112
|
146
|
170
|
135
|
105
|
141
|
197
|
243
|
202
|
228.5
|
201.7
|
276.5
|
110.6
|
EBIT
1 |
68
|
62
|
19
|
49
|
64
|
41
|
16
|
52
|
107
|
122
|
95
|
132
|
95.07
|
173.5
|
0.128
|
Operating Margin
|
10.18%
|
7.88%
|
5.28%
|
6.59%
|
8.95%
|
5.44%
|
4.2%
|
7.18%
|
12.06%
|
9.92%
|
17.18%
|
12.9%
|
10.42%
|
12.46%
|
0.03%
|
Earnings before Tax (EBT)
1 |
6
|
-150
|
-33
|
118
|
102
|
64
|
-115
|
125
|
149
|
52
|
100
|
100.2
|
67.25
|
127.8
|
-
|
Net income
1 |
-50
|
-149
|
-35
|
111
|
108
|
374
|
-109
|
116
|
118
|
60
|
77
|
75.2
|
49.2
|
96.4
|
-
|
Net margin
|
-7.49%
|
-18.93%
|
-9.72%
|
14.92%
|
15.1%
|
49.6%
|
-28.61%
|
16.02%
|
13.3%
|
4.88%
|
13.92%
|
7.35%
|
5.39%
|
6.93%
|
-
|
EPS
2 |
-0.2200
|
-0.6400
|
-0.1500
|
0.3500
|
0.3100
|
1.550
|
-0.4700
|
0.4100
|
0.3900
|
0.2900
|
0.1577
|
0.3145
|
0.2061
|
0.4042
|
-0.0750
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/11/21
|
25/02/22
|
06/05/22
|
05/08/22
|
04/11/22
|
01/03/23
|
30/04/23
|
04/08/23
|
03/11/23
|
28/02/24
|
08/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,090
|
2,075
|
1,557
|
1,214
|
1,498
|
1,343
|
1,736
|
2,080
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
11.41
x
|
115.3
x
|
3.341
x
|
2.203
x
|
2.184
x
|
1.486
x
|
1.744
x
|
1.857
x
|
Free Cash Flow
1 |
250
|
-160
|
464
|
243
|
193
|
628
|
802
|
876
|
ROE (net income / shareholders' equity)
|
-5.77%
|
-10.1%
|
-2.95%
|
8.42%
|
2.78%
|
4.64%
|
5.71%
|
6.79%
|
ROA (Net income/ Total Assets)
|
-2.77%
|
-5.25%
|
-1.66%
|
4.92%
|
1.74%
|
4.42%
|
5.19%
|
6.01%
|
Assets
1 |
11,231
|
11,348
|
11,425
|
11,340
|
10,641
|
6,723
|
6,951
|
7,835
|
Book Value Per Share
2 |
22.70
|
28.30
|
27.30
|
29.50
|
27.40
|
27.00
|
28.70
|
29.40
|
Cash Flow per Share
|
1.280
|
-0.6000
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
44
|
21
|
17
|
291
|
426
|
64.8
|
56
|
56.8
|
Capex / Sales
|
2.18%
|
1.83%
|
0.8%
|
11.31%
|
13.22%
|
1.68%
|
1.36%
|
1.29%
|
Announcement Date
|
26/02/20
|
26/02/21
|
25/02/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
74.14
USD Average target price
90.4
USD Spread / Average Target +21.93% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.59% | 19TCr | | -13.93% | 829.43Cr | | -22.48% | 741.54Cr | | 0.00% | 410.45Cr | | +24.68% | 402.13Cr | | +24.54% | 379.78Cr | | +2.57% | 345.36Cr | | +38.92% | 253.56Cr | | +16.07% | 242.9Cr |
Other Broadcasting
|