Valuation LG Electronics Inc. Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 12:51:15 26/06/26 am AEST			5-day change	1st Jan Change
24.00 ^EUR	-0.83%		+3.45%	+73.91%

19/06	As Jio Platforms eyes record IPO, what are India's biggest share offerings?	RE
18/06	India's largest-ever IPOs ahead of NSE, Reliance Jio offering	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,603,455	14,811,995	17,368,560	14,308,737	15,802,391	34,330,891	-	-
Change	-	-37.25%	17.26%	-17.62%	10.44%	117.25%	-	-
Enterprise Value (EV) ¹	28,433	19,535	22,202	21,978	20,992	37,287	35,783	34,587
Change	-	-31.3%	13.65%	-1.01%	-4.49%	77.62%	-4.03%	-3.34%
P/E	24.1x	13x	25.7x	41x	17.2x	16.5x	13.5x	11.6x
PBR	1.3x	0.74x	0.84x	0.65x	0.52x	1.4x	1.27x	1.16x
PEG	-	0.8x	-0.6x	-0.8x	0x	0x	0.6x	0.7x
Capitalization / Revenue	0.31x	0.18x	0.21x	0.16x	0.18x	0.36x	0.35x	0.33x
EV / Revenue	0.38x	0.23x	0.26x	0.25x	0.24x	0.4x	0.36x	0.33x
EV / EBITDA	4.17x	2.99x	3.29x	3.16x	3.43x	4.91x	4.48x	3.93x
EV / EBIT	7.39x	5.6x	6.26x	6.41x	8.47x	9.33x	8.03x	6.84x
EV / FCF	970x	-2,176x	12.5x	27.1x	12.6x	12.8x	8.97x	8.38x
FCF Yield	0.1%	-0.05%	8%	3.69%	7.93%	7.82%	11.1%	11.9%
Dividend per Share ³	850	700	800	1,000	1,350	1,407	1,896	2,120
Rate of return	0.62%	0.81%	0.79%	1.2%	1.47%	0.69%	0.93%	1.04%
EPS ³	5,725	6,640	3,954	2,036	5,330	12,313	15,043	17,478
Distribution rate	14.8%	10.5%	20.2%	49.1%	25.3%	11.4%	12.6%	12.1%
Net sales ¹	75,719	83,612	84,280	87,744	89,201	94,297	99,299	104,396
EBITDA ¹	6,811	6,536	6,757	6,953	6,118	7,593	7,987	8,806
EBIT ¹	3,848	3,488	3,548	3,430	2,478	3,997	4,457	5,057
Net income ¹	1,032	1,196	712.9	367.5	960.6	2,194	2,710	3,063
Net Debt ¹	4,830	4,723	4,833	7,669	5,190	2,956	1,452	256.2
Reference price ³	138,000.00	86,500.00	101,800.00	83,500.00	91,900.00	203,000.00	203,000.00	203,000.00
Nbr of stocks (in thousands)	180,066	180,066	180,066	180,066	180,066	180,061	-	-
Announcement Date	27/1/22	27/1/23	8/1/24	8/1/25	30/1/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

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.($)
SONY GROUP CORPORATION	15.58x	1.38x	7.02x	0.97%	119B
PANASONIC HOLDINGS CORPORATION	22.77x	1.42x	10.67x	1.3%	64.28B
SHENZHEN MTC CO., LTD.	28.38x	-	-	-	7.55B
HANGZHOU EZVIZ NETWORK CO., LTD.	31.84x	-	-	1.75%	3.11B
XIAMEN INTRETECH INC.	37.54x	-	-	0.8%	2.68B
SHARP CORPORATION	7.93x	0.36x	8.28x	-.--%	2.67B
CASIO COMPUTER CO.,LTD.	23.88x	1.41x	11.5x	2.45%	2.53B
GN STORE NORD A/S	17.92x	0.59x	4.34x	-.--%	1.98B
Average	23.23x	1.03x	8.36x	1.04%	25.44B
Weighted average by Cap.	18.89x	1.37x	8.30x	1.09%