Valuation Indorama Ventures Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 11:36:37 23/10/2026 am IST			5-day change	1st Jan Change
0.6850 ^EUR	+1.48%		-2.84%	+70.40%

19/08	Indorama Ventures Public Company Limited, Q2 2026 Earnings Call, Aug 11, 2026
14/08	Indorama Ventures Public Company Limited Announces an Interim Cash Dividend for the Operating Period from 01 April 2026 to 30 June 2026, Payable on 10 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,42,829	2,28,793	1,52,997	1,39,802	90,394	1,50,189	-	-
Change	-	-5.78%	-33.13%	-8.62%	-35.34%	66.15%	-	-
Enterprise Value (EV) ¹	4,50,600	4,61,362	3,88,646	3,84,702	3,26,544	3,78,644	3,56,793	3,39,660
Change	-	2.39%	-15.76%	-1.01%	-15.12%	15.96%	-5.77%	-4.8%
P/E	9.51x	7.56x	-13.2x	-6.82x	-12.3x	19.5x	19.1x	16.3x
PBR	1.53x	1.23x	0.93x	1.11x	0.77x	1.21x	1.13x	1.06x
PEG	-	0.4x	0x	-0.1x	0.2x	-0x	8.12x	1x
Capitalization / Revenue	0.52x	0.35x	0.28x	0.26x	0.2x	0.31x	0.31x	0.3x
EV / Revenue	0.96x	0.7x	0.72x	0.71x	0.73x	0.77x	0.73x	0.68x
EV / EBITDA	7.06x	6.17x	11.3x	9.37x	13.2x	7.96x	7.26x	6.58x
EV / EBIT	10.7x	9.41x	58.2x	29.4x	-382x	15.3x	15.1x	13.4x
EV / FCF	32.6x	8.81x	13.3x	20.2x	10.8x	36.8x	20.2x	14.2x
FCF Yield	3.07%	11.3%	7.49%	4.96%	9.24%	2.72%	4.95%	7.02%
Dividend per Share ²	1	1.45	0.925	0.7	0.7	0.7143	0.7964	0.83
Rate of return	2.31%	3.56%	3.39%	2.81%	4.35%	2.67%	2.98%	3.1%
EPS ²	4.55	5.39	-2.06	-3.65	-1.309	1.369	1.401	1.64
Distribution rate	22%	26.9%	-44.9%	-19.2%	-53.5%	52.2%	56.8%	50.6%
Net sales ¹	4,68,108	6,56,266	5,41,458	5,41,583	4,47,246	4,89,148	4,90,670	4,96,922
EBITDA ¹	63,825	74,772	34,373	41,078	24,681	47,561	49,167	51,635
EBIT ¹	42,089	49,050	6,675	13,089	-854.8	24,669	23,571	25,405
Net income ¹	26,288	31,006	-10,798	-19,262	-7,348	7,636	8,000	9,374
Net Debt ¹	2,07,771	2,32,569	2,35,649	2,44,900	2,36,150	2,28,455	2,06,604	1,89,471
Reference price ²	43.25	40.75	27.25	24.90	16.10	26.75	26.75	26.75
Nbr of stocks (in thousands)	56,14,552	56,14,552	56,14,552	56,14,552	56,14,552	56,14,552	-	-
Announcement Date	27/02/22	25/02/23	23/02/24	26/02/25	02/03/26	-	-	-

¹THB in Million²THB

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.($)
LINDE PLC	31.14x	7.12x	18.2x	1.26%	24TCr
AIR LIQUIDE	28.11x	4.34x	13.98x	2.11%	12TCr
THE SHERWIN-WILLIAMS COMPANY	31.03x	3.75x	19.22x	0.93%	8.34TCr
NAN YA PLASTICS CORPORATION	19.45x	6.93x	30.79x	3.8%	7.32TCr
AIR PRODUCTS & CHEMICALS, INC.	91.51x	6.71x	15.61x	2.35%	6.86TCr
SABIC	82.07x	1.21x	8.18x	6.33%	3.49TCr
WANHUA CHEMICAL GROUP CO., LTD.	10.5x	1.13x	6.13x	3.15%	3.09TCr
PPG INDUSTRIES, INC.	15.78x	1.79x	10.55x	2.56%	2.51TCr
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	8.06x	2.6x	6.11x	5.51%	2.21TCr
Average	35.29x	3.95x	14.31x	3.11%	7.75TCr
Weighted average by Cap.	35.66x	5.27x	16.94x	2.26%