Delayed
Deutsche Boerse AG
11:35:28 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
2.48
EUR
|
0.00%
|
|
0.00%
|
-8.82%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,44,074
|
3,79,476
|
4,88,547
|
3,17,692
|
3,27,323
|
2,98,006
|
-
|
-
|
Enterprise Value (EV)
1 |
7,07,635
|
5,77,654
|
6,49,363
|
4,98,646
|
5,82,752
|
5,48,772
|
5,51,721
|
5,34,752
|
P/E ratio
|
30
x
|
15.2
x
|
9.5
x
|
6.23
x
|
11.3
x
|
12.7
x
|
10.6
x
|
9.37
x
|
Yield
|
2.38%
|
2.32%
|
3.02%
|
4.74%
|
2.63%
|
2.95%
|
3.13%
|
3.44%
|
Capitalization / Revenue
|
0.28
x
|
0.24
x
|
0.28
x
|
0.2
x
|
0.2
x
|
0.19
x
|
0.18
x
|
0.18
x
|
EV / Revenue
|
0.44
x
|
0.36
x
|
0.37
x
|
0.31
x
|
0.36
x
|
0.34
x
|
0.34
x
|
0.32
x
|
EV / EBITDA
|
15.1
x
|
9.77
x
|
5.7
x
|
5.58
x
|
8.42
x
|
8.18
x
|
7.81
x
|
7.18
x
|
EV / FCF
|
25.7
x
|
10.7
x
|
7.06
x
|
-422
x
|
31.4
x
|
24.8
x
|
13.6
x
|
17.7
x
|
FCF Yield
|
3.89%
|
9.38%
|
14.2%
|
-0.24%
|
3.18%
|
4.04%
|
7.37%
|
5.64%
|
Price to Book
|
0.75
x
|
0.6
x
|
0.75
x
|
0.48
x
|
0.53
x
|
0.49
x
|
0.5
x
|
0.47
x
|
Nbr of stocks (in thousands)
|
8,13,321
|
8,80,454
|
8,18,337
|
8,36,031
|
7,17,815
|
6,90,789
|
-
|
-
|
Reference price
2 |
546.0
|
431.0
|
597.0
|
380.0
|
456.0
|
431.4
|
431.4
|
431.4
|
Announcement Date
|
09/05/19
|
07/05/20
|
06/05/21
|
06/05/22
|
08/05/23
|
07/05/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,00,583
|
16,11,538
|
17,52,506
|
16,19,379
|
16,00,586
|
15,92,009
|
16,39,143
|
16,70,886
|
EBITDA
1 |
46,789
|
59,103
|
1,13,931
|
89,389
|
69,191
|
67,064
|
70,680
|
74,467
|
EBIT
1 |
27,864
|
38,326
|
92,078
|
65,703
|
44,066
|
41,489
|
46,614
|
48,886
|
Operating Margin
|
1.74%
|
2.38%
|
5.25%
|
4.06%
|
2.75%
|
2.61%
|
2.84%
|
2.93%
|
Earnings before Tax (EBT)
1 |
25,097
|
38,406
|
77,513
|
69,531
|
43,584
|
39,234
|
46,580
|
49,560
|
Net income
1 |
14,692
|
24,605
|
51,798
|
50,555
|
31,824
|
24,055
|
28,040
|
31,614
|
Net margin
|
0.92%
|
1.53%
|
2.96%
|
3.12%
|
1.99%
|
1.51%
|
1.71%
|
1.89%
|
EPS
2 |
18.18
|
28.38
|
62.82
|
60.96
|
40.25
|
34.78
|
40.59
|
46.04
|
Free Cash Flow
1 |
27,554
|
54,199
|
91,914
|
-1,181
|
18,531
|
22,151
|
40,650
|
30,158
|
FCF margin
|
1.72%
|
3.36%
|
5.24%
|
-0.07%
|
1.16%
|
1.39%
|
2.48%
|
1.8%
|
FCF Conversion (EBITDA)
|
58.89%
|
91.7%
|
80.68%
|
-
|
26.78%
|
33.03%
|
57.51%
|
40.5%
|
FCF Conversion (Net income)
|
187.54%
|
220.28%
|
177.45%
|
-
|
58.23%
|
92.08%
|
144.97%
|
95.39%
|
Dividend per Share
2 |
13.00
|
10.00
|
18.00
|
18.00
|
12.00
|
13.00
|
13.50
|
14.86
|
Announcement Date
|
09/05/19
|
07/05/20
|
06/05/21
|
06/05/22
|
08/05/23
|
07/05/24
|
-
|
-
|
Fiscal Period: März |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
8,43,553
|
8,60,296
|
4,17,412
|
8,00,399
|
3,92,398
|
4,26,582
|
3,75,859
|
3,98,775
|
7,74,634
|
4,02,710
|
4,23,242
|
3,63,709
|
4,11,494
|
7,75,203
|
3,95,858
|
4,20,948
|
3,74,360
|
4,18,467
|
4,10,198
|
4,36,276
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
24,726
|
46,010
|
13,658
|
35,084
|
22,916
|
7,703
|
12,263
|
7,513
|
19,776
|
19,552
|
4,738
|
11,072
|
9,293
|
20,365
|
18,386
|
2,738
|
12,334
|
10,158
|
20,502
|
5,006
|
Operating Margin
|
2.93%
|
5.35%
|
3.27%
|
4.38%
|
5.84%
|
1.81%
|
3.26%
|
1.88%
|
2.55%
|
4.86%
|
1.12%
|
3.04%
|
2.26%
|
2.63%
|
4.64%
|
0.65%
|
3.29%
|
2.43%
|
5%
|
1.15%
|
Earnings before Tax (EBT)
|
23,733
|
31,097
|
-
|
36,175
|
27,992
|
-
|
14,471
|
-
|
21,084
|
20,571
|
-
|
16,035
|
-
|
22,885
|
18,417
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
15,014
|
20,895
|
12,554
|
29,967
|
17,526
|
3,062
|
14,680
|
2,954
|
17,634
|
12,949
|
1,241
|
10,491
|
2,757
|
13,248
|
13,603
|
-2,796
|
9,022
|
4,917
|
13,948
|
718.8
|
Net margin
|
1.78%
|
2.43%
|
3.01%
|
3.74%
|
4.47%
|
0.72%
|
3.91%
|
0.74%
|
2.28%
|
3.22%
|
0.29%
|
2.88%
|
0.67%
|
1.71%
|
3.44%
|
-0.66%
|
2.41%
|
1.18%
|
3.4%
|
0.16%
|
EPS
2 |
17.59
|
25.16
|
15.19
|
36.43
|
21.00
|
3.530
|
17.21
|
3.900
|
21.11
|
16.54
|
2.600
|
15.10
|
4.030
|
19.13
|
19.68
|
-4.030
|
14.56
|
7.885
|
21.61
|
1.356
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.00
|
-
|
-
|
-
|
15.00
|
Announcement Date
|
07/11/19
|
05/11/20
|
04/11/21
|
04/11/21
|
03/02/22
|
06/05/22
|
04/08/22
|
04/11/22
|
04/11/22
|
03/02/23
|
08/05/23
|
04/08/23
|
02/11/23
|
02/11/23
|
01/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,63,561
|
1,98,178
|
1,60,816
|
1,80,954
|
2,55,429
|
2,44,104
|
2,53,714
|
2,36,745
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.633
x
|
3.353
x
|
1.412
x
|
2.024
x
|
3.692
x
|
3.64
x
|
3.59
x
|
3.179
x
|
Free Cash Flow
1 |
27,554
|
54,199
|
91,914
|
-1,181
|
18,531
|
22,151
|
40,650
|
30,158
|
ROE (net income / shareholders' equity)
|
2.5%
|
4%
|
8.1%
|
7.9%
|
5%
|
3.9%
|
4.48%
|
5%
|
ROA (Net income/ Total Assets)
|
3.13%
|
3.93%
|
8.18%
|
5.87%
|
3.94%
|
3.67%
|
2.91%
|
3.36%
|
Assets
1 |
4,69,888
|
6,26,829
|
6,32,864
|
8,60,678
|
8,08,202
|
6,54,645
|
9,64,459
|
9,41,742
|
Book Value Per Share
2 |
724.0
|
721.0
|
792.0
|
786.0
|
854.0
|
892.0
|
854.0
|
920.0
|
Cash Flow per Share
|
41.60
|
52.30
|
88.90
|
89.50
|
71.40
|
71.80
|
-
|
-
|
Capex
1 |
13,172
|
19,104
|
30,367
|
34,264
|
29,041
|
32,408
|
25,533
|
27,200
|
Capex / Sales
|
0.82%
|
1.19%
|
1.73%
|
2.12%
|
1.81%
|
2.04%
|
1.56%
|
1.63%
|
Announcement Date
|
09/05/19
|
07/05/20
|
06/05/21
|
06/05/22
|
08/05/23
|
07/05/24
|
-
|
-
|
Last Close Price
431.4
JPY Average target price
484.3
JPY Spread / Average Target +12.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.04% | 1.62B | | -33.33% | 1.49B | | +23.97% | 698M | | +25.96% | 468M | | +8.90% | 426M | | +2.17% | 429M | | -0.59% | 257M | | +3.64% | 188M | | +23.35% | 211M |
Consumer Electronics Retailers
|