Valuation PCC Rokita SA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:04:06 2026-07-16 am EDT			5-day change	1st Jan Change
14.08 ^EUR	-1.40%		+3.53%	-0.42%

May. 20	PCC Rokita Q1 EBITDA at 46.8 million zlotys	RE
May. 19	PCC Rokita SA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,819	1,904	1,370	1,217	1,329	-	-
Change	-	-	-28.05%	-11.16%	9.2%	-	-
Enterprise Value (EV) ¹	1,819	2,213	1,760	1,640	1,789	1,881	1,928
Change	-	-	-20.45%	-6.84%	9.1%	5.14%	2.5%
P/E	4.36x	7.11x	9.57x	19.8x	11.4x	9.73x	8.55x
PBR	-	-	0.98x	0.9x	-	-	-
PEG	-	-	-0.2x	-0.3x	0.1x	0.6x	0.6x
Capitalization / Revenue	-	0.8x	0.7x	0.68x	0.67x	0.64x	0.64x
EV / Revenue	-	0.93x	0.9x	0.91x	0.9x	0.91x	0.92x
EV / EBITDA	-	4.27x	4.71x	5.83x	5.01x	4.98x	5.09x
EV / EBIT	-	6.45x	9.05x	16x	9.57x	9.18x	9.5x
EV / FCF	-	7.48x	10.4x	14.5x	16.1x	14.3x	13.5x
FCF Yield	-	13.4%	9.66%	6.9%	6.2%	6.99%	7.42%
Dividend per Share ²	-	21.57	-	5.05	2.65	6.035	6.275
Rate of return	-	22.5%	-	8.24%	4.04%	9.2%	9.57%
EPS ²	21.02	13.49	7.21	3.09	5.73	6.74	7.67
Distribution rate	-	160%	-	163%	46.2%	89.5%	81.8%
Net sales ¹	-	2,388	1,947	1,801	1,985	2,070	2,088
EBITDA ¹	-	518.6	374	281.2	357	377.5	378.5
EBIT ¹	-	342.9	194.4	102.6	187	205	203
Net income ¹	417.3	267.8	143	61.48	130	142	139.5
Net Debt ¹	-	308.8	390.3	422.7	460	552	599
Reference price ²	91.60	95.90	69.00	61.30	65.60	65.60	65.60
Nbr of stocks (in thousands)	19,853	19,853	19,853	19,853	20,258	-	-
Announcement Date	3/16/22	3/20/24	3/26/25	3/19/26	-	-	-

¹PLN in Million²PLN

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.($)
ECOLAB INC.	34.38x	4.9x	19.74x	1.08%	76.06B
GIVAUDAN SA	29.16x	4.58x	19.57x	2.18%	38.79B
SIKA AG	22.48x	2.71x	13.99x	2.37%	32.2B
FUJIFILM HOLDINGS CORPORATION	15.26x	1.47x	8.91x	2.06%	26.49B
EMS-CHEMIE HOLDING AG	35.55x	8.75x	26.67x	2.58%	22.11B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	11.13x	2.86x	6.05x	3.6%	20.43B
DUPONT DE NEMOURS, INC.	26.03x	2.71x	11.07x	1.66%	18.21B
ALBEMARLE CORPORATION	12.26x	2.5x	5.37x	1.3%	14.71B
SYMRISE AG	22.68x	2.71x	12.46x	1.5%	13.75B
Average	23.22x	3.69x	13.76x	2.04%	29.19B
Weighted average by Cap.	26.09x	4.00x	15.65x	1.9%