Valuation IRPC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 04:17:18 16/06/26 pm AEST			5-day change	1st Jan Change
0.0400 ^EUR	-2.44%		-9.09%	+86.05%

12/05	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
24/04	Kasikorn Securities Upgrades IRPC to Outperform from Neutral, Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	35,514	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	75.76%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	72,710	66,358	58,928
Change	-	1.42%	-18.41%	-17.99%	-29.75%	18.71%	-8.74%	-11.2%
P/E Ratio	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	8.98x	16.7x	14.2x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.51x	0.5x	0.49x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.4x	0.8x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.12x	0.12x	0.13x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.24x	0.23x	0.21x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	4.21x	5.53x	4.78x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	11.8x	22.7x	12.3x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	8.25x	7.54x	6.54x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	12.1%	13.3%	15.3%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.027	0.0195	0.027
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.55%	1.12%	1.55%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.1938	0.1041	0.1222
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	13.9%	18.8%	22.1%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	304,734	286,029	279,340
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	17,262	11,994	12,325
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	6,187	2,921	4,809
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	5,070	1,926	2,614
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,195	30,844	23,414
Reference price ²	3.840	3.020	2.020	1.230	0.990	1.740	1.740	1.740
Nbr of stocks (in thousands)	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	-	-
Announcement Date	8/2/22	7/2/23	13/2/24	10/2/25	17/2/26	-	-	-

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.($)
ORLEN SPÓLKA AKCYJNA	8.94x	0.65x	4.47x	5.25%	43.11B
HF SINCLAIR CORPORATION	5.72x	0.39x	3.89x	3.05%	12.12B
IDEMITSU KOSAN CO.,LTD.	14.61x	0.34x	11.01x	2.79%	10.07B
TÜRKIYE PETROL RAFINERILERI	8.27x	0.33x	3.94x	12.09%	9.65B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	7.85x	0.41x	4.6x	4.76%	4.82B
ICAHN ENTERPRISES L.P.	18.3x	-	-	-	4.92B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED	20.58x	0.34x	7.89x	1.9%	3.74B
HELLENIQ ENERGY HOLDINGS S.A.	6x	0.45x	4.05x	6.26%	3.61B
CVR ENERGY, INC.	51.57x	0.47x	5.53x	1.21%	2.9B
Average	15.76x	0.42x	5.67x	4.66%	10.55B
Weighted average by Cap.	11.14x	0.51x	5.23x	5.16%