Market Closed -
Deutsche Boerse AG
03:55:02 2024-06-12 pm EDT
|
5-day change
|
1st Jan Change
|
107
EUR
|
+1.90%
|
|
-0.93%
|
-11.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,908
|
16,344
|
25,195
|
17,716
|
16,632
|
14,514
|
-
|
-
|
Enterprise Value (EV)
1 |
17,238
|
20,878
|
30,788
|
24,823
|
24,367
|
22,220
|
21,938
|
21,302
|
P/E ratio
|
83.4
x
|
113
x
|
62.5
x
|
71.5
x
|
-78.2
x
|
62
x
|
50.2
x
|
49.6
x
|
Yield
|
2%
|
2.08%
|
1.58%
|
2.46%
|
-
|
3.24%
|
3.42%
|
3.72%
|
Capitalization / Revenue
|
11
x
|
11.7
x
|
11.1
x
|
5.97
x
|
5.16
x
|
4.33
x
|
4.19
x
|
4.05
x
|
EV / Revenue
|
13.6
x
|
14.9
x
|
13.5
x
|
8.36
x
|
7.56
x
|
6.62
x
|
6.33
x
|
5.95
x
|
EV / EBITDA
|
27.7
x
|
31
x
|
31.3
x
|
20.8
x
|
19.2
x
|
17
x
|
16.3
x
|
15.2
x
|
EV / FCF
|
-
|
-
|
-21.9
x
|
-
|
-115
x
|
23.8
x
|
26.9
x
|
24.2
x
|
FCF Yield
|
-
|
-
|
-4.57%
|
-
|
-0.87%
|
4.2%
|
3.72%
|
4.13%
|
Price to Book
|
-
|
-
|
3.76
x
|
2.27
x
|
2.4
x
|
2.11
x
|
2.2
x
|
2.29
x
|
Nbr of stocks (in thousands)
|
92,661
|
107,563
|
119,992
|
123,890
|
124,445
|
124,634
|
-
|
-
|
Reference price
2 |
150.1
|
152.0
|
210.0
|
143.0
|
133.6
|
116.4
|
116.4
|
116.4
|
Announcement Date
|
2/19/20
|
2/17/21
|
2/21/22
|
2/22/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,264
|
1,398
|
2,273
|
2,970
|
3,225
|
3,355
|
3,465
|
3,583
|
EBITDA
1 |
623.3
|
673
|
982.1
|
1,194
|
1,266
|
1,306
|
1,345
|
1,397
|
EBIT
1 |
295.3
|
296.2
|
459.4
|
553.8
|
606.1
|
592.2
|
617
|
656.8
|
Operating Margin
|
23.36%
|
21.18%
|
20.21%
|
18.65%
|
18.8%
|
17.65%
|
17.81%
|
18.33%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
308.4
|
-217.5
|
230.6
|
280.9
|
309
|
Net income
1 |
160.3
|
131.6
|
380.2
|
242
|
-213.3
|
240.7
|
291.8
|
303.1
|
Net margin
|
12.68%
|
9.41%
|
16.73%
|
8.15%
|
-6.61%
|
7.17%
|
8.42%
|
8.46%
|
EPS
2 |
1.800
|
1.340
|
3.360
|
2.000
|
-1.710
|
1.879
|
2.319
|
2.348
|
Free Cash Flow
1 |
-
|
-
|
-1,406
|
-
|
-212.5
|
933
|
815
|
879
|
FCF margin
|
-
|
-
|
-61.85%
|
-
|
-6.59%
|
27.81%
|
23.52%
|
24.53%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
71.47%
|
60.6%
|
62.9%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
387.58%
|
279.34%
|
290.02%
|
Dividend per Share
2 |
3.000
|
3.160
|
3.320
|
3.520
|
-
|
3.777
|
3.988
|
4.329
|
Announcement Date
|
2/19/20
|
2/17/21
|
2/21/22
|
2/22/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
542.4
|
548.5
|
814.3
|
932.6
|
674.3
|
651.2
|
863.5
|
983.2
|
726.7
|
671.3
|
897.2
|
999.4
|
790.5
|
710.4
|
938.8
|
EBITDA
1 |
208.6
|
221
|
328.4
|
408.1
|
236.3
|
237.4
|
339.7
|
433
|
256
|
234
|
344.6
|
454
|
276.5
|
240.5
|
352.4
|
EBIT
1 |
63.89
|
72.5
|
178.2
|
256.8
|
71.6
|
79
|
175.6
|
270.4
|
78
|
68.7
|
168.3
|
258.5
|
102.8
|
71.81
|
163.2
|
Operating Margin
|
11.78%
|
13.22%
|
21.88%
|
27.54%
|
10.62%
|
12.13%
|
20.34%
|
27.5%
|
10.73%
|
10.23%
|
18.75%
|
25.87%
|
13.01%
|
10.11%
|
17.38%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
84.9
|
187.9
|
6.8
|
-
|
95.2
|
182.7
|
-91.9
|
-29.1
|
87.35
|
161.8
|
34.5
|
-15.87
|
79.13
|
Net income
1 |
12.83
|
0.7
|
74
|
162.6
|
4.7
|
-30.1
|
89.8
|
163.1
|
-80.9
|
-27.4
|
81.62
|
167.8
|
18.99
|
-6.845
|
92.49
|
Net margin
|
2.37%
|
0.13%
|
9.09%
|
17.44%
|
0.7%
|
-4.62%
|
10.4%
|
16.59%
|
-11.13%
|
-4.08%
|
9.1%
|
16.79%
|
2.4%
|
-0.96%
|
9.85%
|
EPS
2 |
0.1100
|
0.0100
|
0.6100
|
1.320
|
0.0400
|
-0.2400
|
0.7200
|
1.310
|
-0.6500
|
-0.2200
|
0.6584
|
1.380
|
0.0982
|
-0.0596
|
0.7344
|
Dividend per Share
2 |
0.8300
|
0.8800
|
0.8800
|
0.8800
|
0.8800
|
0.9300
|
0.9300
|
0.9300
|
-
|
-
|
0.9492
|
0.9492
|
0.9492
|
0.9948
|
1.006
|
Announcement Date
|
2/21/22
|
4/25/22
|
7/25/22
|
10/24/22
|
2/22/23
|
4/26/23
|
7/26/23
|
10/25/23
|
2/20/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,330
|
4,534
|
5,594
|
7,107
|
7,735
|
7,707
|
7,424
|
6,789
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.342
x
|
6.737
x
|
5.695
x
|
5.953
x
|
6.109
x
|
5.903
x
|
5.52
x
|
4.858
x
|
Free Cash Flow
1 |
-
|
-
|
-1,406
|
-
|
-213
|
933
|
815
|
879
|
ROE (net income / shareholders' equity)
|
4.63%
|
2.82%
|
6.26%
|
3.35%
|
-2.86%
|
3.47%
|
3.97%
|
4.74%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-1.25%
|
1.3%
|
1.7%
|
1.98%
|
Assets
1 |
-
|
-
|
-
|
-
|
17,012
|
18,517
|
17,199
|
15,278
|
Book Value Per Share
2 |
-
|
-
|
55.90
|
63.00
|
55.70
|
55.10
|
53.00
|
50.90
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
6.130
|
9.970
|
8.170
|
8.620
|
Capex
1 |
-
|
-
|
2,159
|
-
|
1,003
|
339
|
172
|
176
|
Capex / Sales
|
-
|
-
|
95.01%
|
-
|
31.1%
|
10.1%
|
4.98%
|
4.92%
|
Announcement Date
|
2/19/20
|
2/17/21
|
2/21/22
|
2/22/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
116.4
USD Average target price
138.9
USD Spread / Average Target +19.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.16% | 28.22B | | +2.76% | 21.47B | | +9.48% | 17.43B | | +2.14% | 16.04B | | -1.89% | 12.92B | | +3.32% | 13.03B | | -13.11% | 11.43B | | +8.17% | 11.44B | | +11.81% | 5.63B |
Residential REITs
|