Valuation Internet Thailand Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:04:31 2026-10-13 am EDT			5-day change	1st Jan Change
0.0925 ^EUR	0.00%		-1.07%	+3.35%

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	2,291	-	-
Change	-	11.47%	-17.13%	53.79%	-33.82%	5.49%	-	-
Enterprise Value (EV)	2,310	2,575	7,624	8,817	8,025	2,291	2,291	2,291
Change	-	11.47%	196.06%	15.64%	-8.98%	-71.45%	0%	0%
P/E	14x	12.9x	9.09x	7.33x	9.1x	6.1x	4x	3.88x
PBR	-	-	0.82x	0.96x	0.61x	-	-	-
PEG	-	0.6x	0.5x	0.1x	-0.2x	0.1x	0.1x	1.24x
Capitalization / Revenue	-	1.26x	1.02x	1.3x	0.69x	0.7x	0.68x	0.67x
EV / Revenue	-	0x	0x	0x	0x	0.7x	0.68x	0.67x
EV / EBITDA	-	0x	0x	0x	0x	1.56x	1.37x	1.24x
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%	4.95%	7.55%	7.81%
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	3.840	3.840	3.840
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	22.35x	3.65x	12.77x	2.98%	217B
SALESFORCE, INC.	22.39x	4.71x	11.57x	0.74%	196B
ACCENTURE PLC	15.96x	1.74x	9.12x	3.01%	127B
SNOWFLAKE INC.	-141.78x	19.72x	108.42x	-.--%	126B
CLOUDFLARE, INC.	-605.29x	43.06x	176.88x	-.--%	124B
TATA CONSULTANCY SERVICES LTD.	13.86x	2.48x	9.56x	5.81%	86.5B
RELX PLC	21.38x	5.59x	13.73x	2.64%	63.86B
FUJITSU LIMITED	23.78x	1.97x	12.5x	1.31%	46.17B
COREWEAVE, INC.	-15.7x	7.02x	11.93x	-.--%	42.92B
Average	-71.45x	9.99x	40.72x	1.83%	114.44B
Weighted average by Cap.	-76.27x	10.41x	43.27x	1.85%