Market Closed -
Deutsche Boerse AG
11:59:21 05/07/2024 am IST
|
5-day change
|
1st Jan Change
|
110
EUR
|
0.00%
|
|
-3.51%
|
+2.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,061
|
31,622
|
38,591
|
39,525
|
50,168
|
49,363
|
-
|
-
|
Enterprise Value (EV)
1 |
27,691
|
31,805
|
44,320
|
45,187
|
56,264
|
55,449
|
54,007
|
52,296
|
P/E ratio
|
65.6
x
|
75.8
x
|
12
x
|
30.7
x
|
67.2
x
|
57.9
x
|
43.4
x
|
34.7
x
|
Yield
|
0.9%
|
0.83%
|
1.37%
|
1.5%
|
1.24%
|
1.33%
|
1.49%
|
1.67%
|
Capitalization / Revenue
|
11.7
x
|
12.9
x
|
5.67
x
|
5.1
x
|
5.99
x
|
5.66
x
|
5.27
x
|
4.91
x
|
EV / Revenue
|
12
x
|
13
x
|
6.51
x
|
5.84
x
|
6.71
x
|
6.36
x
|
5.77
x
|
5.2
x
|
EV / EBITDA
|
21.9
x
|
23.9
x
|
13.5
x
|
12.7
x
|
14.9
x
|
13.6
x
|
12.1
x
|
10.6
x
|
EV / FCF
|
43.1
x
|
42.4
x
|
22.8
x
|
25.5
x
|
30.3
x
|
26.6
x
|
21.9
x
|
18.6
x
|
FCF Yield
|
2.32%
|
2.36%
|
4.38%
|
3.92%
|
3.3%
|
3.76%
|
4.56%
|
5.37%
|
Price to Book
|
7.87
x
|
8.52
x
|
1.63
x
|
1.52
x
|
2.11
x
|
2.06
x
|
1.99
x
|
1.91
x
|
Nbr of stocks (in thousands)
|
3,49,169
|
3,51,046
|
5,56,873
|
5,53,881
|
5,40,950
|
5,30,096
|
-
|
-
|
Reference price
2 |
77.50
|
90.08
|
69.30
|
71.36
|
92.74
|
93.12
|
93.12
|
93.12
|
Announcement Date
|
28/02/20
|
05/03/21
|
03/03/22
|
02/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,314
|
2,444
|
6,811
|
7,743
|
8,379
|
8,725
|
9,363
|
10,050
|
EBITDA
1 |
1,265
|
1,329
|
3,283
|
3,550
|
3,777
|
4,076
|
4,480
|
4,925
|
EBIT
1 |
1,065
|
1,118
|
2,509
|
2,728
|
2,862
|
3,112
|
3,482
|
3,914
|
Operating Margin
|
46.02%
|
45.74%
|
36.84%
|
35.23%
|
34.16%
|
35.66%
|
37.19%
|
38.95%
|
Earnings before Tax (EBT)
1 |
651
|
685
|
987
|
1,241
|
1,195
|
1,613
|
2,024
|
2,412
|
Net income
1 |
417
|
421
|
3,129
|
1,302
|
761
|
854.6
|
1,147
|
1,450
|
Net margin
|
18.02%
|
17.23%
|
45.94%
|
16.82%
|
9.08%
|
9.79%
|
12.25%
|
14.43%
|
EPS
2 |
1.181
|
1.189
|
5.781
|
2.325
|
1.381
|
1.609
|
2.148
|
2.684
|
Free Cash Flow
1 |
642
|
750
|
1,940
|
1,771
|
1,858
|
2,087
|
2,463
|
2,809
|
FCF margin
|
27.74%
|
30.69%
|
28.48%
|
22.87%
|
22.17%
|
23.92%
|
26.3%
|
27.96%
|
FCF Conversion (EBITDA)
|
50.75%
|
56.43%
|
59.09%
|
49.89%
|
49.19%
|
51.2%
|
54.97%
|
57.04%
|
FCF Conversion (Net income)
|
153.96%
|
178.15%
|
62%
|
136.02%
|
244.15%
|
244.23%
|
214.73%
|
193.78%
|
Dividend per Share
2 |
0.7000
|
0.7500
|
0.9500
|
1.070
|
1.150
|
1.243
|
1.388
|
1.555
|
Announcement Date
|
28/02/20
|
05/03/21
|
03/03/22
|
02/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
1,174
|
1,235
|
1,209
|
3,356
|
1,691
|
3,455
|
1,751
|
1,984
|
3,735
|
4,008
|
2,100
|
2,079
|
4,179
|
2,054
|
2,146
|
4,200
|
2,182
|
1,983
|
4,375
|
2,086
|
2,245
|
4,451
|
2,206
|
4,675
|
4,745
|
EBITDA
|
644
|
674
|
655
|
1,657
|
-
|
1,626
|
-
|
756.5
|
1,799
|
1,751
|
-
|
-
|
1,872
|
-
|
-
|
1,905
|
-
|
-
|
2,042
|
-
|
-
|
2,056
|
-
|
2,222
|
2,246
|
EBIT
|
532
|
575
|
543
|
1,294
|
-
|
1,215
|
-
|
464.5
|
1,408
|
1,320
|
-
|
-
|
1,418
|
-
|
-
|
1,444
|
-
|
-
|
1,555
|
-
|
-
|
1,556
|
-
|
1,728
|
1,753
|
Operating Margin
|
45.32%
|
46.56%
|
44.91%
|
38.56%
|
-
|
35.17%
|
-
|
23.41%
|
37.7%
|
32.93%
|
-
|
-
|
33.93%
|
-
|
-
|
34.38%
|
-
|
-
|
35.55%
|
-
|
-
|
34.96%
|
-
|
36.96%
|
36.94%
|
Earnings before Tax (EBT)
|
288
|
362
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
171
|
226
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
14.57%
|
18.3%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.4860
|
0.6380
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.4990
|
0.2330
|
0.5170
|
-
|
-
|
-
|
-
|
-
|
0.3170
|
0.7530
|
-
|
-
|
0.3570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/02/20
|
31/07/20
|
05/03/21
|
06/08/21
|
03/03/22
|
03/03/22
|
05/05/22
|
05/08/22
|
05/08/22
|
02/03/23
|
27/04/23
|
03/08/23
|
03/08/23
|
19/10/23
|
29/02/24
|
29/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
630
|
183
|
5,729
|
5,662
|
6,096
|
6,086
|
4,644
|
2,934
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.498
x
|
0.1377
x
|
1.745
x
|
1.595
x
|
1.614
x
|
1.493
x
|
1.037
x
|
0.5956
x
|
Free Cash Flow
1 |
642
|
750
|
1,940
|
1,771
|
1,858
|
2,087
|
2,463
|
2,809
|
ROE (net income / shareholders' equity)
|
20.6%
|
20.5%
|
11.9%
|
7.13%
|
7.13%
|
8.04%
|
9.31%
|
10.4%
|
ROA (Net income/ Total Assets)
|
0.08%
|
0.05%
|
0.2%
|
0.22%
|
0.22%
|
0.17%
|
0.19%
|
0.26%
|
Assets
1 |
4,91,166
|
8,42,000
|
15,75,529
|
5,96,700
|
3,51,664
|
4,98,319
|
6,13,359
|
5,63,028
|
Book Value Per Share
2 |
9.840
|
10.60
|
42.40
|
46.90
|
44.00
|
45.30
|
46.80
|
48.60
|
Cash Flow per Share
2 |
2.370
|
2.750
|
4.810
|
4.890
|
5.340
|
5.640
|
6.240
|
6.470
|
Capex
1 |
195
|
222
|
662
|
966
|
1,084
|
1,016
|
948
|
937
|
Capex / Sales
|
8.43%
|
9.08%
|
9.72%
|
12.48%
|
12.94%
|
11.64%
|
10.12%
|
9.33%
|
Announcement Date
|
28/02/20
|
05/03/21
|
03/03/22
|
02/03/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
93.12
GBP Average target price
106
GBP Spread / Average Target +13.88% Consensus |