Valuation Indutrade AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 05:42:46 04/07/26 am AEST			5-day change	1st Jan Change
19.13 ^EUR	+4.42%		+8.69%	-13.28%

03/07	Nordea raises Indutrade price target to 308 kronor (305), reiterates buy	FW
02/07	Indutrade no longer has any public short seller	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	100,953	76,909	95,380	100,917	87,583	77,892	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-11.06%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	84,342	81,928	78,315
Change	-	-19.69%	20.63%	5.81%	-12.82%	-11.35%	-2.86%	-4.41%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	26.6x	22.6x	20.9x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.1x	3.7x	3.33x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.9x	1.3x	2.58x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.28x	2.11x	1.99x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.47x	2.22x	2x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	14.2x	12.4x	11x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	20.2x	17.1x	15x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	22.7x	19.3x	16.9x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	4.41%	5.18%	5.92%
Dividend per Share ²	2.3	2.6	2.85	3	3.1	3.411	3.869	4.08
Rate of return	0.83%	1.23%	1.09%	1.08%	1.29%	1.6%	1.81%	1.91%
EPS ²	5.75	7.36	7.86	7.54	7.03	8.039	9.472	10.24
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	42.4%	40.8%	39.8%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	34,165	36,878	39,087
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	5,931	6,606	7,097
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,168	4,784	5,213
Net income ¹	2,095	2,682	2,865	2,749	2,560	2,928	3,474	3,861
Net Debt ¹	5,489	8,580	7,747	8,206	7,556	6,449	4,035	423
Reference price ²	277.20	211.10	261.80	277.00	240.40	213.80	213.80	213.80
Nbr of stocks (in thousands)	364,188	364,323	364,323	364,323	364,323	364,323	-	-
Announcement Date	2/2/22	2/2/23	1/2/24	30/1/25	29/1/26	-	-	-

¹SEK in Million²SEK

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.($)
PARKER-HANNIFIN CORPORATION	35.38x	6.07x	22.6x	0.76%	121B
FANUC CORPORATION	34.89x	6.54x	22.43x	1.73%	43.04B
INGERSOLL RAND INC.	33.36x	4.3x	15.88x	0.11%	31.54B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.17x	1.75x	12.91x	2.3%	30B
SMC CORPORATION	26.32x	4.17x	13.99x	1.41%	29.67B
DOVER CORPORATION	23.63x	3.45x	14.88x	1%	28.78B
XYLEM INC.	25.92x	3.11x	13.54x	1.45%	28.08B
INNIO N.V.	113.27x	7.7x	40.51x	-	27.71B
ALFA LAVAL AB	27.36x	3.53x	16.82x	1.66%	25.23B
Average	37.92x	4.51x	19.28x	1.3%	40.61B
Weighted average by Cap.	36.95x	4.98x	20.16x	1.16%