Valuation IBM Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 01:30:02 21/07/2026 am IST			5-day change	1st Jan Change
186.59 ^EUR	+1.11%		-27.41%	-29.03%

02:14am	Wall Street Falls as Traders Await Earnings, Track Middle East Developments	MT
12:25am	S&P 500, Nasdaq rise with chips boost; Iran and megacap earnings in focus	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,19,866	1,27,382	1,49,341	2,03,265	2,76,878	1,99,885	-	-
Change	-	6.27%	17.24%	36.11%	36.22%	-27.81%	-	-
Enterprise Value (EV) ¹	1,64,013	1,69,490	1,92,426	2,43,433	3,23,667	2,47,085	2,39,128	2,30,059
Change	-	3.34%	13.53%	26.51%	32.96%	-23.66%	-3.22%	-3.79%
P/E	21x	78.3x	20.1x	34.2x	26.5x	22.2x	19.3x	17.2x
PBR	6.34x	5.8x	6.64x	7.46x	8.5x	5.24x	4.52x	3.88x
PEG	-	-1.1x	0x	-1.6x	0.4x	-1.6x	1.3x	1.4x
Capitalization / Revenue	2.09x	2.1x	2.41x	3.24x	4.1x	2.83x	2.72x	2.58x
EV / Revenue	2.86x	2.8x	3.11x	3.88x	4.79x	3.49x	3.25x	2.97x
EV / EBITDA	-	11.5x	12.5x	14.8x	16.9x	12.4x	11.3x	10.3x
EV / EBIT	-	17.1x	17.4x	21.6x	22.9x	16.5x	15.4x	13.6x
EV / FCF	25.2x	18.2x	17.2x	19.1x	22x	16.3x	14.6x	13x
FCF Yield	3.97%	5.48%	5.83%	5.24%	4.55%	6.14%	6.85%	7.71%
Dividend per Share ²	6.55	6.52	6.63	6.67	6.71	6.75	6.792	6.868
Rate of return	4.9%	4.63%	4.05%	3.03%	2.27%	3.17%	3.19%	3.23%
EPS ²	6.35	1.8	8.14	6.43	11.17	9.587	10.99	12.39
Distribution rate	103%	362%	81.4%	104%	60.1%	70.4%	61.8%	55.4%
Net sales ¹	57,350	60,530	61,860	62,753	67,535	70,733	73,471	77,549
EBITDA ¹	-	14,739	15,447	16,400	19,200	19,959	21,124	22,274
EBIT ¹	-	9,937	11,052	11,263	14,126	14,931	15,548	16,919
Net income ¹	5,743	1,639	7,502	6,023	10,593	9,139	11,035	12,352
Net Debt ¹	44,147	42,108	43,085	40,168	46,789	47,199	39,243	30,173
Reference price ²	133.66	140.89	163.55	219.83	296.21	212.67	212.67	212.67
Nbr of stocks (in thousands)	8,96,800	9,04,126	9,13,119	9,24,645	9,34,735	9,39,885	-	-
Announcement Date	24/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

¹USD in Million²USD

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.($)
SNOWFLAKE INC.	-94.18x	14.89x	86.21x	-.--%	9.32TCr
ACCENTURE PLC	10.67x	1.17x	6.15x	4.52%	8.79TCr
TATA CONSULTANCY SERVICES LTD.	14.71x	2.68x	10.13x	5.59%	8.52TCr
RELX PLC	19.53x	5.14x	12.69x	2.89%	5.92TCr
INFOSYS LIMITED	14.24x	2.08x	8.72x	5.47%	4.61TCr
NEC CORPORATION	20.09x	1.49x	9.43x	0.98%	3.56TCr
FUJITSU LIMITED	18.84x	1.52x	9.54x	1.58%	3.52TCr
HCL TECHNOLOGIES LIMITED	16.4x	2.11x	9.79x	5.27%	3.38TCr
NARI TECHNOLOGY CO., LTD.	19.19x	2.22x	14.49x	3.13%	2.61TCr
Average	4.39x	3.70x	18.57x	3.27%	5.58TCr
Weighted average by Cap.	-4.66x	4.69x	23.84x	3.28%