Valuation Internet Thailand Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:02:14 2026-11-04 am EST			5-day change	1st Jan Change
0.0845 ^EUR	-2.87%		-4.52%	-5.59%

Aug. 13	Internet Thailand Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
May. 14	Internet Thailand Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,310	2,575	2,134	3,282	2,172	2,124	-	-
Change	-	11.47%	-17.13%	53.79%	-33.82%	-2.2%	-	-
Enterprise Value (EV)	2,310	2,575	7,624	8,817	8,025	2,124	2,124	2,124
Change	-	11.47%	196.06%	15.64%	-8.98%	-73.53%	0%	0%
P/E	14x	12.9x	9.09x	7.33x	9.1x	5.65x	3.71x	3.6x
PBR	-	-	0.82x	0.96x	0.61x	-	-	-
PEG	-	0.6x	0.5x	0.1x	-0.2x	0.1x	0.1x	1.15x
Capitalization / Revenue	-	1.26x	1.02x	1.3x	0.69x	0.65x	0.63x	0.62x
EV / Revenue	-	0x	0x	0x	0x	0.65x	0.63x	0.62x
EV / EBITDA	-	0x	0x	0x	0x	1.45x	1.27x	1.15x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.116	0.119	0.126	0.19	0.29	0.3
Rate of return	-	-	2.72%	2.16%	3.46%	5.34%	8.15%	8.43%
EPS ²	0.33	0.4	0.4688	0.75	0.4	0.63	0.96	0.99
Distribution rate	-	-	24.7%	15.9%	31.5%	30.2%	30.2%	30.3%
Net sales ¹	-	2,044	2,090	2,531	3,145	3,258	3,392	3,425
EBITDA ¹	-	1,012	1,053	1,367	1,778	1,470	1,676	1,843
EBIT	-	737.2	771	1,085	1,214	-	-	-
Net income ¹	162.9	201.3	234.6	385	241.7	376	571	589
Net Debt	-	-	5,490	5,535	5,853	-	-	-
Reference price ²	4.620	5.150	4.260	5.500	3.640	3.560	3.560	3.560
Nbr of stocks (in thousands)	500,042	500,042	500,967	596,740	596,740	596,740	-	-
Announcement Date	2/24/22	2/24/23	2/28/24	2/27/25	3/2/26	-	-	-

¹THB in Million²THB

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.($)
IBM	25.01x	4.03x	14.05x	2.7%	236B
SALESFORCE, INC.	21.27x	4.51x	11.06x	0.78%	183B
ACCENTURE PLC	17.38x	1.97x	10.16x	2.72%	150B
SNOWFLAKE INC.	-117.22x	16.08x	88.45x	-.--%	104B
CLOUDFLARE, INC.	-471.94x	33.47x	137.51x	-.--%	97.43B
TATA CONSULTANCY SERVICES LTD.	16.29x	2.94x	11.33x	4.94%	95.45B
RELX PLC	22.72x	5.93x	14.56x	2.46%	68.9B
INFOSYS LIMITED	15.07x	2.19x	9.29x	5.11%	49.09B
HCL TECHNOLOGIES LIMITED	19.6x	2.52x	12.08x	4.41%	41.12B
Average	-50.20x	8.18x	34.28x	2.57%	113.95B
Weighted average by Cap.	-40.07x	7.71x	31.69x	2.21%