Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Xetra  >  Deutsche Börse AG    DB1   DE0005810055

DEUTSCHE BÖRSE AG

(DB1)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 2 462 2 770 2 936 3 193 3 361 3 551
EBITDA 1 431 1 679 1 813 1 975 2 088 2 235
Operating profit (EBIT) 1 274 1 489 1 590 1 749 1 837 1 946
Pre-Tax Profit (EBT) 1 289 1 157 1 398 1 645 1 751 1 821
Net income 874 824 1 004 1 166 1 244 1 315
P/E ratio 20,7x 23,5x 25,6x 19,0x 17,7x 16,8x
EPS ( € ) 4,68 4,46 5,47 6,39 6,87 7,22
Dividend per Share ( € ) 2,45 2,70 2,90 3,19 3,36 3,55
Yield 2,53% 2,57% 2,07% 2,62% 2,77% 2,93%
Reference price ( € ) 96,800 104,950 140,150 121,400 121,400 121,400
Announcement Date 02/20/2018
06:35pm
02/12/2019
06:36pm
02/18/2020
04:14am
- - -
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 398 961 1 734 576 - -
Finance - - - - 249 1 327
Operating income (EBITDA) 1 431 1 679 1 813 1 975 2 088 2 235
Leverage
(Debt/EBITDA)
0,28x 0,57x 0,96x 0,29x - -
Capital Expenditure 149 160 185 176 186 187
Free Cash Flow (FCF) 907 1 138 741 1 752 1 295 1 355
Book Value Per Share (BVPS) ( € ) 25,9 26,3 31,3 33,5 36,2 40,0
Cash Flow per Share ( € ) 5,65 7,02 5,05 7,65 8,17 7,46
Announcement Date 02/20/2018
06:35pm
02/12/2019
06:36pm
02/18/2020
04:14am
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 22 268 M € -
Entreprise Value (EV) 22 844 M € 22 019 M €
Valuation 2020e 2021e
P/E ratio (Price / EPS) 19,0x 17,7x
Capitalization / Revenue 6,97x 6,62x
EV / Revenue 7,15x 6,80x
EV / EBITDA 11,6x 10,9x
Yield (DPS / Price) 2,62% 2,77%
Price to book (Price / BVPS) 3,63x 3,35x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 54,8% 54,6%
Operating Leverage (Delta EBIT / Delta Sales) 1,14x 0,95x
Net Margin (Net Profit / Revenue) 36,5% 37,0%
ROA (Net Profit / Asset) 0,83% 0,88%
ROE (Net Profit / Equities) 20,6% 20,0%
Rate of Dividend 49,8% 49,0%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   5,51% 5,55%
Cash Flow / Sales 43,9% 44,6%
Capital Intensity (Assets / Sales) 44,2x 42,1x
Financial Leverage (Net Debt / EBITDA) 0,29x -
EPS & Dividend