Valuation Renesas Electronics Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:12:15 24/07/26 pm AEST			5-day change	1st Jan Change
21.50 ^EUR	-3.15%		+6.44%	+87.45%

22/07	Asian Equities Rise as Strong Rebound in Chip Stocks Spurs Risk Appetite	DJ
17/07	South Korea Raids Montage, Renesas, Rambus in Price-Fixing Probe	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,764,012	2,118,920	4,510,709	3,667,244	3,878,230	7,126,550	-	-
Change	-	-23.34%	112.88%	-18.7%	5.75%	83.76%	-	-
Enterprise Value (EV) ¹	3,356,176	2,538,595	4,726,976	4,852,369	4,750,299	7,749,872	7,405,473	6,951,711
Change	-	-24.36%	86.2%	2.65%	-2.1%	63.14%	-4.44%	-6.13%
P/E	20.6x	8.6x	13.4x	16.9x	-74.7x	27.5x	21.8x	18.8x
PBR	2.39x	1.39x	2.31x	1.45x	1.59x	2.51x	2.28x	2.06x
PEG	-	0.1x	0.4x	-0.5x	1x	-0x	0.8x	1.2x
Capitalization / Revenue	2.78x	1.41x	3.07x	2.72x	2.94x	4.53x	4.1x	3.72x
EV / Revenue	3.38x	1.69x	3.22x	3.6x	3.6x	4.93x	4.26x	3.63x
EV / EBITDA	10.5x	3.97x	8.12x	9.98x	10.2x	12.7x	10.9x	8.68x
EV / EBIT	18.3x	4.54x	9.42x	12.2x	12.3x	14.9x	12.2x	10.2x
EV / FCF	-9.43x	6.65x	20.6x	23x	14.5x	19.4x	18.7x	15.3x
FCF Yield	-10.6%	15%	4.85%	4.34%	6.91%	5.15%	5.34%	6.54%
Dividend per Share ²	-	-	-	28	28	32.11	32.68	36.23
Rate of return	-	-	-	1.37%	1.31%	0.82%	0.83%	0.92%
EPS ²	68.96	137.7	189.8	120.8	-28.65	143	179.8	208.9
Distribution rate	-	-	-	23.2%	-97.7%	22.5%	18.2%	17.3%
Net sales ¹	994,418	1,500,900	1,469,415	1,348,479	1,321,200	1,573,447	1,736,358	1,914,137
EBITDA ¹	320,097	639,200	581,900	486,200	464,100	608,079	679,567	800,597
EBIT ¹	183,601	559,400	501,600	397,900	386,900	520,728	605,916	684,003
Net income ¹	127,261	256,632	337,086	219,084	-51,800	272,032	335,108	391,588
Net Debt ¹	592,164	419,675	216,267	1,185,125	872,069	623,322	278,923	-174,838
Reference price ²	1,423.00	1,183.50	2,549.00	2,046.50	2,140.00	3,928.00	3,928.00	3,928.00
Nbr of stocks (in thousands)	1,942,383	1,790,384	1,769,599	1,791,959	1,812,257	1,814,295	-	-
Announcement Date	9/2/22	9/2/23	8/2/24	6/2/25	5/2/26	-	-	-

¹JPY in Million²JPY

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.($)
NVIDIA CORPORATION	21.88x	12.32x	18.28x	0.37%	5,010B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.11x	10.78x	14.65x	1.15%	1,884B
BROADCOM INC.	42.17x	17.37x	25.57x	0.68%	1,817B
MICRON TECHNOLOGY, INC.	12.67x	7.68x	9.29x	0.06%	1,040B
SK HYNIX INC.	5.44x	3.11x	3.74x	0.32%	878B
AMD (ADVANCED MICRO DEVICES)	97.19x	16.85x	62.33x	-.--%	851B
INTEL CORPORATION	-40.02x	7.73x	21.84x	-.--%	466B
ARM HOLDINGS PLC	215.27x	45.78x	97.11x	-.--%	278B
TEXAS INSTRUMENTS INCORPORATED	32.89x	11.93x	22.11x	2.05%	255B
Average	45.51x	14.84x	30.55x	0.52%	1,386B
Weighted average by Cap.	30.30x	12.66x	21.99x	0.49%