Market Closed -
Deutsche Boerse AG
11:30:45 15/07/2024 am IST
|
Pre-market
11:14:56 am
|
57.4
EUR
|
+0.61%
|
|
57.92
|
+0.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,555
|
21,774
|
35,118
|
30,140
|
33,545
|
36,322
|
-
|
-
|
Enterprise Value (EV)
1 |
20,610
|
24,570
|
40,526
|
35,015
|
43,338
|
46,730
|
45,878
|
43,085
|
P/E ratio
|
23.1
x
|
23.7
x
|
29.8
x
|
27.1
x
|
28
x
|
32
x
|
27
x
|
22.6
x
|
Yield
|
1.73%
|
1.46%
|
1%
|
1.27%
|
1.48%
|
1.47%
|
1.62%
|
1.85%
|
Capitalization / Revenue
|
6.93
x
|
7.5
x
|
10.3
x
|
8.41
x
|
8.61
x
|
7.83
x
|
7.33
x
|
6.78
x
|
EV / Revenue
|
8.13
x
|
8.46
x
|
11.8
x
|
9.78
x
|
11.1
x
|
10.1
x
|
9.26
x
|
8.04
x
|
EV / EBITDA
|
15.5
x
|
15.5
x
|
21.2
x
|
17.8
x
|
19.9
x
|
18
x
|
16.5
x
|
14.1
x
|
EV / FCF
|
24.7
x
|
23.1
x
|
44.1
x
|
22.5
x
|
28.2
x
|
27.5
x
|
24.6
x
|
20.9
x
|
FCF Yield
|
4.06%
|
4.33%
|
2.27%
|
4.44%
|
3.55%
|
3.64%
|
4.07%
|
4.79%
|
Price to Book
|
3.17
x
|
3.45
x
|
5.53
x
|
4.91
x
|
3.09
x
|
3.07
x
|
2.86
x
|
2.65
x
|
Nbr of stocks (in thousands)
|
4,91,745
|
4,92,113
|
5,01,666
|
4,91,280
|
5,76,965
|
5,76,533
|
-
|
-
|
Reference price
2 |
35.70
|
44.25
|
70.00
|
61.35
|
58.14
|
63.00
|
63.00
|
63.00
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,535
|
2,903
|
3,420
|
3,582
|
3,895
|
4,638
|
4,956
|
5,360
|
EBITDA
1 |
1,329
|
1,588
|
1,912
|
1,966
|
2,182
|
2,589
|
2,777
|
3,048
|
EBIT
1 |
1,240
|
1,489
|
1,804
|
1,861
|
2,065
|
2,461
|
2,672
|
2,950
|
Operating Margin
|
48.92%
|
51.29%
|
52.75%
|
51.95%
|
53.02%
|
53.05%
|
53.91%
|
55.03%
|
Earnings before Tax (EBT)
1 |
1,019
|
1,212
|
1,534
|
1,475
|
1,401
|
1,646
|
1,960
|
2,122
|
Net income
1 |
774
|
933
|
1,187
|
1,125
|
1,059
|
1,133
|
1,338
|
1,573
|
Net margin
|
30.53%
|
32.14%
|
34.71%
|
31.41%
|
27.19%
|
24.43%
|
26.99%
|
29.34%
|
EPS
2 |
1.543
|
1.863
|
2.350
|
2.260
|
2.080
|
1.967
|
2.333
|
2.785
|
Free Cash Flow
1 |
836
|
1,064
|
920
|
1,554
|
1,538
|
1,701
|
1,869
|
2,063
|
FCF margin
|
32.98%
|
36.65%
|
26.9%
|
43.38%
|
39.49%
|
36.67%
|
37.7%
|
38.49%
|
FCF Conversion (EBITDA)
|
62.9%
|
67%
|
48.12%
|
79.04%
|
70.49%
|
65.69%
|
67.29%
|
67.68%
|
FCF Conversion (Net income)
|
108.01%
|
114.04%
|
77.51%
|
138.13%
|
145.23%
|
150.1%
|
139.71%
|
131.18%
|
Dividend per Share
2 |
0.6167
|
0.6467
|
0.7033
|
0.7800
|
0.8600
|
0.9287
|
1.018
|
1.165
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
885
|
892
|
893
|
890
|
906
|
914
|
925
|
940
|
1,117
|
1,117
|
1,132
|
1,160
|
1,219
|
1,185
|
1,208
|
EBITDA
1 |
477
|
491
|
506
|
498
|
471
|
509
|
512
|
518
|
643
|
625
|
626.3
|
649.9
|
686.1
|
658.3
|
674.5
|
EBIT
1 |
451
|
464
|
480
|
473
|
446
|
478
|
484
|
491
|
613
|
593
|
593
|
619.4
|
649.3
|
630.2
|
649.5
|
Operating Margin
|
50.96%
|
52.02%
|
53.75%
|
53.15%
|
49.23%
|
52.3%
|
52.32%
|
52.23%
|
54.88%
|
53.09%
|
52.4%
|
53.4%
|
53.27%
|
53.2%
|
53.77%
|
Earnings before Tax (EBT)
1 |
314
|
374
|
397
|
382
|
322
|
396
|
337
|
391
|
278
|
312
|
396.4
|
414.9
|
462.6
|
401
|
415
|
Net income
1 |
259
|
284
|
307
|
294
|
241
|
302
|
267
|
294
|
197
|
234
|
292.7
|
312.5
|
338.5
|
299
|
310
|
Net margin
|
29.27%
|
31.84%
|
34.38%
|
33.03%
|
26.6%
|
33.04%
|
28.86%
|
31.28%
|
17.64%
|
20.95%
|
25.86%
|
26.94%
|
27.77%
|
25.24%
|
25.66%
|
EPS
2 |
0.5100
|
0.5667
|
0.6167
|
0.5900
|
0.4800
|
0.6100
|
0.5400
|
0.6000
|
0.3600
|
0.4000
|
0.5062
|
0.5406
|
0.5865
|
0.5150
|
0.5350
|
Dividend per Share
2 |
0.1800
|
0.1800
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2200
|
0.2200
|
0.2200
|
0.2200
|
0.2350
|
0.2350
|
0.2350
|
0.2467
|
0.2300
|
Announcement Date
|
26/01/22
|
20/04/22
|
20/07/22
|
19/10/22
|
25/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
31/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,055
|
2,796
|
5,408
|
4,875
|
9,793
|
10,408
|
9,557
|
6,763
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.299
x
|
1.761
x
|
2.828
x
|
2.48
x
|
4.488
x
|
4.019
x
|
3.441
x
|
2.219
x
|
Free Cash Flow
1 |
836
|
1,064
|
920
|
1,554
|
1,538
|
1,701
|
1,869
|
2,063
|
ROE (net income / shareholders' equity)
|
15.1%
|
17.1%
|
19.8%
|
17.9%
|
16.9%
|
13.9%
|
14.6%
|
15.7%
|
ROA (Net income/ Total Assets)
|
5.64%
|
5.8%
|
6.68%
|
5.49%
|
5.39%
|
5.41%
|
5.92%
|
5%
|
Assets
1 |
13,730
|
16,086
|
17,760
|
20,491
|
19,646
|
20,959
|
22,596
|
31,453
|
Book Value Per Share
2 |
11.30
|
12.80
|
12.70
|
12.50
|
18.80
|
20.50
|
22.00
|
23.80
|
Cash Flow per Share
|
-
|
-
|
2.140
|
3.430
|
-
|
-
|
-
|
-
|
Capex
1 |
127
|
188
|
163
|
152
|
158
|
171
|
181
|
210
|
Capex / Sales
|
5.01%
|
6.48%
|
4.77%
|
4.24%
|
4.06%
|
3.68%
|
3.65%
|
3.91%
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
31/01/24
|
-
|
-
|
-
|
Average target price
67.2
USD Spread / Average Target +6.67% Consensus |