Valuation Itron, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 04:02:46 25/09/26 pm AEST			5-day change	1st Jan Change
79.52 ^EUR	+0.18%		+1.14%	-0.60%

23/09	Itron, Inc. Announces Availability Of Its Grid Edge Portfolio, Including Itron Riva S And Itron Riva T IEC Electricity Meters, For Utilities In The Asia-Pacific Region	CI
23/09	Itron, Inc. and Crytica Security, Inc. Collaborate to Advance Rapid Threat Detection for Grid Edge Intelligence	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,102	2,288	3,435	4,896	4,166	3,930	-	-
Change	-	-26.23%	50.12%	42.52%	-14.92%	-5.66%	-	-
Enterprise Value (EV) ¹	3,390	2,539	3,588	5,087	3,934	4,536	4,256	3,740
Change	-	-25.1%	41.33%	41.78%	-22.67%	15.31%	-6.17%	-12.13%
P/E	-37.4x	-230x	35.8x	21x	14.3x	16.7x	14.3x	12.4x
PBR	2.77x	1.96x	2.62x	3.54x	2.45x	2.22x	1.88x	1.6x
PEG	-	2.6x	-0x	0x	0.6x	-1x	0.9x	0.8x
Capitalization / Revenue	1.57x	1.27x	1.58x	2.01x	1.76x	1.65x	1.54x	1.46x
EV / Revenue	1.71x	1.41x	1.65x	2.08x	1.66x	1.9x	1.67x	1.39x
EV / EBITDA	29.4x	26.7x	15.9x	15.7x	10.5x	11.5x	10.2x	7.69x
EV / EBIT	-42.7x	-341x	27.8x	19.3x	12.6x	14.4x	11.6x	8.73x
EV / FCF	28.2x	534x	36.6x	24.5x	10.3x	14.8x	14x	10.6x
FCF Yield	3.54%	0.19%	2.73%	4.08%	9.74%	6.77%	7.14%	9.47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.83	-0.22	2.11	5.18	6.5	5.361	6.256	7.226
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,982	1,796	2,174	2,441	2,367	2,389	2,546	2,697
EBITDA ¹	115.2	95.07	225.6	323.6	373.8	393.3	416	486.2
EBIT ¹	-79.3	-7.439	128.9	264.1	313.1	316.1	368.4	428.4
Net income ¹	-81.26	-9.732	96.92	239.1	301.1	239.4	281.3	326.3
Net Debt ¹	287.6	250.5	152.8	191.2	-231.6	606.3	326.6	-189.5
Reference price ²	68.52	50.65	75.51	108.58	92.86	89.75	89.75	89.75
Nbr of stocks (in thousands)	45,272	45,178	45,493	45,090	44,859	43,787	-	-
Announcement Date	28/2/22	27/2/23	26/2/24	25/2/25	17/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KEYENCE CORPORATION	34.12x	12.12x	22.13x	0.81%	123B
SHENGYI TECHNOLOGY CO.,LTD.	44.09x	7.41x	31.97x	1.66%	49.69B
FLEX LTD.	27.87x	1.29x	14.67x	-.--%	42.36B
TDK CORPORATION	21.58x	1.84x	9.05x	1.39%	35.92B
KYOCERA CORPORATION	30.74x	2.21x	14.75x	1.49%	31.05B
TELEDYNE TECHNOLOGIES INCORPORATED	29.35x	4.48x	17.88x	-.--%	28.47B
HEXAGON AB	10.77x	6.04x	16.71x	1.38%	26.63B
HALMA PLC	29.67x	4.65x	18.22x	0.76%	17.42B
ZEBRA TECHNOLOGIES CORPORATION	24.98x	3.16x	13.24x	-.--%	17.51B
Average	28.13x	4.80x	17.62x	0.83%	41.3B
Weighted average by Cap.	30.57x	6.64x	19.40x	0.88%