Valuation Indorama Ventures Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 04:02:01 01/10/26 pm AEST			5-day change	1st Jan Change
0.6900 ^EUR	0.00%		-6.12%	+71.64%

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	242,829	228,793	152,997	139,802	90,394	151,593	-	-
Change	-	-5.78%	-33.13%	-8.62%	-35.34%	67.7%	-	-
Enterprise Value (EV) ¹	450,600	461,362	388,646	384,702	326,544	379,966	358,262	341,185
Change	-	2.39%	-15.76%	-1.01%	-15.12%	16.36%	-5.71%	-4.77%
P/E	9.51x	7.56x	-13.2x	-6.82x	-12.3x	19.9x	18.5x	16.5x
PBR	1.53x	1.23x	0.93x	1.11x	0.77x	1.22x	1.14x	1.07x
PEG	-	0.4x	0x	-0.1x	0.2x	-0x	2.41x	1.4x
Capitalization / Revenue	0.52x	0.35x	0.28x	0.26x	0.2x	0.31x	0.31x	0.31x
EV / Revenue	0.96x	0.7x	0.72x	0.71x	0.73x	0.78x	0.73x	0.69x
EV / EBITDA	7.06x	6.17x	11.3x	9.37x	13.2x	8.07x	7.29x	6.61x
EV / EBIT	10.7x	9.41x	58.2x	29.4x	-382x	15.8x	15.3x	13.4x
EV / FCF	32.6x	8.81x	13.3x	20.2x	10.8x	36.9x	20.3x	14.3x
FCF Yield	3.07%	11.3%	7.49%	4.96%	9.24%	2.71%	4.93%	6.99%
Dividend per Share ²	1	1.45	0.925	0.7	0.7	0.7125	0.7883	0.83
Rate of return	2.31%	3.56%	3.39%	2.81%	4.35%	2.64%	2.92%	3.07%
EPS ²	4.55	5.39	-2.06	-3.65	-1.309	1.356	1.461	1.639
Distribution rate	22%	26.9%	-44.9%	-19.2%	-53.5%	52.5%	54%	50.7%
Net sales ¹	468,108	656,266	541,458	541,583	447,246	488,839	489,161	496,922
EBITDA ¹	63,825	74,772	34,373	41,078	24,681	47,088	49,138	51,635
EBIT ¹	42,089	49,050	6,675	13,089	-854.8	24,070	23,344	25,528
Net income ¹	26,288	31,006	-10,798	-19,262	-7,348	7,575	8,326	9,371
Net Debt ¹	207,771	232,569	235,649	244,900	236,150	228,373	206,669	189,592
Reference price ²	43.25	40.75	27.25	24.90	16.10	27.00	27.00	27.00
Nbr of stocks (in thousands)	5,614,552	5,614,552	5,614,552	5,614,552	5,614,552	5,614,552	-	-
Announcement Date	27/2/22	25/2/23	23/2/24	26/2/25	2/3/26	-	-	-

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	28.98x	6.66x	17.03x	1.36%	219B
AIR LIQUIDE	27.63x	4.29x	13.8x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	28.95x	3.53x	18.1x	0.99%	78.02B
AIR PRODUCTS & CHEMICALS, INC.	82.12x	6.18x	14.36x	2.6%	61.96B
NAN YA PLASTICS CORPORATION	18.73x	6.03x	29.96x	3.67%	63.58B
SABIC	62.05x	1.27x	8.46x	6.41%	36.8B
WANHUA CHEMICAL GROUP CO., LTD.	10.99x	1.17x	6.34x	3.02%	32.16B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.04x	3.03x	7.11x	4.67%	24.35B
ASIAN PAINTS LIMITED	43.83x	5.6x	29.79x	1.3%	24.04B
Average	34.70x	4.20x	16.11x	2.9%	73.69B
Weighted average by Cap.	33.47x	5.01x	16.65x	2.27%