Market Closed -
Deutsche Boerse AG
09:29:01 2024-07-17 am EDT
|
After market
03:54:44 pm
|
11.41
EUR
|
+0.94%
|
|
11.74
|
+2.88%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
120,694
|
271,295
|
233,179
|
415,829
|
812,035
|
789,124
|
-
|
-
|
Enterprise Value (EV)
1 |
881,288
|
996,757
|
898,118
|
1,119,362
|
1,396,665
|
1,254,806
|
1,281,527
|
1,114,564
|
P/E ratio
|
-1.78
x
|
11.7
x
|
3.69
x
|
5.73
x
|
7.41
x
|
7.13
x
|
7.45
x
|
7.53
x
|
Yield
|
-
|
1.34%
|
6.77%
|
3.8%
|
4.38%
|
4.5%
|
4.42%
|
4.3%
|
Capitalization / Revenue
|
0.06
x
|
0.16
x
|
0.11
x
|
0.17
x
|
0.32
x
|
0.3
x
|
0.3
x
|
0.3
x
|
EV / Revenue
|
0.47
x
|
0.58
x
|
0.43
x
|
0.45
x
|
0.55
x
|
0.48
x
|
0.49
x
|
0.42
x
|
EV / EBITDA
|
7.65
x
|
7.59
x
|
4.66
x
|
5.63
x
|
4.57
x
|
4.61
x
|
4.58
x
|
3.99
x
|
EV / FCF
|
-4.14
x
|
18.8
x
|
123
x
|
49.9
x
|
14
x
|
40.4
x
|
17.4
x
|
13.6
x
|
FCF Yield
|
-24.1%
|
5.31%
|
0.81%
|
2%
|
7.16%
|
2.47%
|
5.74%
|
7.34%
|
Price to Book
|
0.18
x
|
0.38
x
|
0.29
x
|
0.45
x
|
0.77
x
|
0.7
x
|
0.66
x
|
0.63
x
|
Nbr of stocks (in thousands)
|
361,358
|
362,694
|
394,550
|
394,899
|
394,959
|
394,957
|
-
|
-
|
Reference price
2 |
334.0
|
748.0
|
591.0
|
1,053
|
2,056
|
1,998
|
1,998
|
1,998
|
Announcement Date
|
5/11/20
|
5/11/21
|
5/11/22
|
5/11/23
|
5/9/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,869,835
|
1,705,566
|
2,082,582
|
2,472,508
|
2,543,142
|
2,601,911
|
2,640,100
|
2,650,955
|
EBITDA
1 |
115,209
|
131,254
|
192,769
|
198,870
|
305,712
|
272,076
|
279,861
|
279,488
|
EBIT
1 |
9,863
|
30,398
|
87,622
|
86,365
|
186,628
|
155,696
|
155,599
|
156,448
|
Operating Margin
|
0.53%
|
1.78%
|
4.21%
|
3.49%
|
7.34%
|
5.98%
|
5.89%
|
5.9%
|
Earnings before Tax (EBT)
1 |
-65,565
|
18,748
|
84,013
|
98,066
|
162,274
|
140,825
|
138,400
|
145,175
|
Net income
1 |
-68,008
|
23,234
|
60,083
|
72,566
|
109,552
|
110,633
|
106,886
|
106,042
|
Net margin
|
-3.64%
|
1.36%
|
2.89%
|
2.93%
|
4.31%
|
4.25%
|
4.05%
|
4%
|
EPS
2 |
-187.6
|
64.05
|
160.2
|
183.8
|
277.4
|
280.1
|
268.2
|
265.5
|
Free Cash Flow
1 |
-212,776
|
52,945
|
7,299
|
22,425
|
100,070
|
31,050
|
73,550
|
81,825
|
FCF margin
|
-11.38%
|
3.1%
|
0.35%
|
0.91%
|
3.93%
|
1.19%
|
2.79%
|
3.09%
|
FCF Conversion (EBITDA)
|
-
|
40.34%
|
3.79%
|
11.28%
|
32.73%
|
11.41%
|
26.28%
|
29.28%
|
FCF Conversion (Net income)
|
-
|
227.88%
|
12.15%
|
30.9%
|
91.34%
|
28.07%
|
68.81%
|
77.16%
|
Dividend per Share
2 |
-
|
10.00
|
40.00
|
40.00
|
90.00
|
90.00
|
88.33
|
86.00
|
Announcement Date
|
5/11/20
|
5/11/21
|
5/11/22
|
5/11/23
|
5/9/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
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 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 Q1
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
925,371
|
776,406
|
929,160
|
972,182
|
512,622
|
597,778
|
1,110,400
|
542,807
|
626,850
|
1,169,657
|
614,981
|
687,870
|
1,302,851
|
598,689
|
655,144
|
1,253,833
|
619,874
|
669,435
|
1,289,309
|
642,467
|
653,533
|
1,294,000
|
648,000
|
673,067
|
1,261,000
|
649,118
|
1,185,000
|
1,132,000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
87,485
|
-
|
-
|
78,989
|
-
|
70,511
|
-
|
-
|
62,406
|
118,955
|
-
|
76,106
|
-
|
-
|
EBIT
1 |
2,420
|
-27,142
|
57,540
|
46,814
|
29,760
|
11,048
|
40,808
|
8,068
|
11,703
|
19,771
|
34,044
|
32,550
|
66,594
|
34,040
|
58,102
|
92,142
|
46,097
|
48,389
|
94,486
|
32,167
|
38,500
|
72,000
|
40,633
|
47,167
|
79,500
|
38,007
|
65,000
|
60,000
|
Operating Margin
|
0.26%
|
-3.5%
|
6.19%
|
4.82%
|
5.81%
|
1.85%
|
3.68%
|
1.49%
|
1.87%
|
1.69%
|
5.54%
|
4.73%
|
5.11%
|
5.69%
|
8.87%
|
7.35%
|
7.44%
|
7.23%
|
7.33%
|
5.01%
|
5.89%
|
5.56%
|
6.27%
|
7.01%
|
6.3%
|
5.86%
|
5.49%
|
5.3%
|
Earnings before Tax (EBT)
|
-62,935
|
-21,616
|
40,364
|
44,336
|
34,452
|
-
|
-
|
29,988
|
9,202
|
39,190
|
27,867
|
-
|
-
|
35,904
|
-
|
119,319
|
42,411
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-15,209
|
38,443
|
34,519
|
19,579
|
5,985
|
-
|
21,038
|
6,970
|
28,008
|
19,502
|
25,056
|
-
|
25,451
|
54,897
|
80,348
|
29,379
|
-175
|
-
|
25,443
|
31,286
|
-
|
24,313
|
32,675
|
-
|
29,775
|
-
|
-
|
Net margin
|
-
|
-1.96%
|
4.14%
|
3.55%
|
3.82%
|
1%
|
-
|
3.88%
|
1.11%
|
2.39%
|
3.17%
|
3.64%
|
-
|
4.25%
|
8.38%
|
6.41%
|
4.74%
|
-0.03%
|
-
|
3.96%
|
4.79%
|
-
|
3.75%
|
4.85%
|
-
|
4.59%
|
-
|
-
|
EPS
2 |
-
|
-41.93
|
106.0
|
95.16
|
51.41
|
-
|
-
|
53.32
|
-
|
70.96
|
49.39
|
-
|
-
|
64.44
|
139.0
|
203.4
|
74.39
|
-0.4500
|
-
|
65.54
|
87.53
|
-
|
49.69
|
94.57
|
-
|
75.39
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
10.00
|
-
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
25.00
|
-
|
45.00
|
45.00
|
-
|
45.00
|
-
|
-
|
45.00
|
-
|
-
|
45.00
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/11/20
|
11/5/20
|
5/11/21
|
11/5/21
|
2/8/22
|
5/11/22
|
5/11/22
|
8/9/22
|
11/9/22
|
11/9/22
|
2/9/23
|
5/11/23
|
5/11/23
|
8/8/23
|
11/9/23
|
11/9/23
|
2/9/24
|
5/9/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
760,594
|
725,462
|
664,939
|
703,533
|
584,630
|
465,682
|
492,403
|
325,440
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.602
x
|
5.527
x
|
3.449
x
|
3.538
x
|
1.912
x
|
1.712
x
|
1.759
x
|
1.164
x
|
Free Cash Flow
1 |
-212,776
|
52,945
|
7,299
|
22,425
|
100,070
|
31,050
|
73,550
|
81,825
|
ROE (net income / shareholders' equity)
|
-9.7%
|
3.4%
|
7.9%
|
8.4%
|
11.1%
|
10.1%
|
9.14%
|
8.6%
|
ROA (Net income/ Total Assets)
|
-0.34%
|
0.65%
|
3.51%
|
3.81%
|
5.55%
|
4.1%
|
3.55%
|
3.7%
|
Assets
1 |
20,187,005
|
3,583,890
|
1,711,508
|
1,903,006
|
1,972,378
|
2,698,365
|
3,010,860
|
2,866,001
|
Book Value Per Share
2 |
1,811
|
1,959
|
2,066
|
2,314
|
2,675
|
2,845
|
3,027
|
3,187
|
Cash Flow per Share
|
103.0
|
342.0
|
441.0
|
469.0
|
579.0
|
-
|
-
|
-
|
Capex
1 |
239,816
|
185,091
|
109,493
|
97,302
|
105,214
|
132,007
|
143,970
|
138,333
|
Capex / Sales
|
12.83%
|
10.85%
|
5.26%
|
3.94%
|
4.14%
|
5.07%
|
5.45%
|
5.22%
|
Announcement Date
|
5/11/20
|
5/11/21
|
5/11/22
|
5/11/23
|
5/9/24
|
-
|
-
|
-
|
Last Close Price
1,998
JPY Average target price
2,250
JPY Spread / Average Target +12.61% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.77% | 39.83B | | +19.75% | 24.96B | | +10.14% | 20.85B | | -26.83% | 20.33B | | +6.07% | 20.11B | | -17.08% | 18.83B | | +8.18% | 9.38B | | -21.60% | 8.59B | | -.--% | 7.78B |
Other Steel
|