Valuation LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 05:37:46 21/08/26 pm AEST			5-day change	1st Jan Change
19.80 ^EUR	-7.48%		-.--%	+70.69%

30/06

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	100.5	98.29	98.29	60.97	44.34
Change	-	-2.21%	0%	-37.97%	-27.27%
Enterprise Value (EV) ¹	196.1	191.9	193.9	140.8	132.7
Change	-	-2.14%	1.04%	-27.36%	-5.81%
P/E	27.7x	44x	228x	-21.2x	373x
PBR	1.6x	1.5x	1.5x	0.99x	0.72x
PEG	-0x	-1.1x	-2.8x	0x	-4x
Capitalization / Revenue	1.8x	1.38x	1.34x	0.82x	0.59x
EV / Revenue	3.51x	2.7x	2.64x	1.89x	1.77x
EV / EBITDA	49.5x	19.2x	21.9x	27x	26.2x
EV / EBIT	-108x	44.1x	71.2x	46.3x	44.3x
EV / FCF	-284x	48.1x	34.8x	-59.5x	18.3x
FCF Yield	-0.35%	2.08%	2.87%	-1.68%	5.45%
Dividend per Share ²	-	-	0.15	-	-
Rate of return	-	-	0.56%	-	-
EPS ²	0.9824	0.6049	0.1166	-0.777	0.0322
Distribution rate	-	-	129%	-	-
Net sales ¹	55.86	71.1	73.56	74.38	75.01
EBITDA ¹	3.963	10.01	8.852	5.212	5.054
EBIT ¹	-1.815	4.352	2.725	3.039	2.993
Net income ¹	3.63	2.235	0.431	-2.871	0.119
Net Debt ¹	95.62	93.63	95.62	79.88	88.33
Reference price ²	27.20	26.60	26.60	16.50	12.00
Nbr of stocks (in thousands)	3,695	3,695	3,695	3,695	3,695
Announcement Date	31/3/22	30/3/23	21/3/24	27/3/25	20/3/26

¹EUR in Million²EUR

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.($)
INDITEX	24.91x	3.79x	13.49x	3.57%	195B
FAST RETAILING CO., LTD.	39.79x	4.89x	20.23x	0.94%	133B
ROSS STORES, INC.	26.75x	2.72x	17.51x	0.77%	73.71B
KERING	46.35x	2.58x	9.79x	1.43%	33.96B
HENNES & MAURITZ AB	20.89x	1.42x	8.05x	4.46%	27.09B
TAPESTRY, INC.	14.97x	2.92x	11.22x	1.57%	23.63B
NEXT PLC	18.14x	2.52x	11.23x	1.97%	22.67B
BURLINGTON STORES, INC.	20.81x	1.24x	10.56x	-.--%	15.02B
LPP SA	15.07x	1.8x	7.6x	4.27%	10.76B
Average	25.30x	2.65x	12.19x	2.11%	59.44B
Weighted average by Cap.	28.98x	3.52x	14.81x	2.2%