Valuation ACTIA Group Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 10:05:44 29/07/2026 +04			5-day change	1st Jan Change
3.760 ^EUR	-0.79%		-2.57%	+25.08%

05-20	Actia Group reports slight revenue growth in Q1
05-15	Weekly Earnings Calendar: Focus on Nvidia and Walmart

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	73.35	83.75	79.94	55.03	65.27	79.13	-	-
Change	-	14.18%	-4.56%	-31.16%	18.6%	21.24%	-	-
Enterprise Value (EV) ¹	274.3	292.5	267.8	205.1	192.7	195.4	196	199.3
Change	-	6.64%	-8.43%	-23.4%	-6.08%	1.43%	0.31%	1.68%
P/E	-11.4x	4.21x	10.8x	3.97x	-13x	11.1x	6.79x	4.53x
PBR	0.65x	0.62x	0.58x	0.37x	-	-	-	-
PEG	-	-0x	-0.2x	0x	0x	-0x	0.1x	0.1x
Capitalization / Revenue	0.16x	0.17x	0.14x	0.1x	0.12x	0.14x	0.13x	0.12x
EV / Revenue	0.59x	0.59x	0.46x	0.38x	0.36x	0.36x	0.33x	0.31x
EV / EBITDA	12.4x	7.17x	6.26x	3.32x	5.04x	4.49x	4.02x	3.64x
EV / EBIT	-27.7x	29.8x	17.4x	-50x	30.1x	12.6x	9.9x	7.44x
EV / FCF	-37.4x	-8.35x	20.1x	61.8x	12.5x	14.2x	-42.6x	-17.3x
FCF Yield	-2.68%	-12%	4.98%	1.62%	8.03%	7.06%	-2.35%	-5.77%
Dividend per Share ²	-	0.12	0.12	0.12	0.12	0.12	0.18	0.24
Rate of return	-	2.88%	3.02%	4.38%	3.69%	3.05%	4.57%	6.09%
EPS ²	-0.32	0.99	0.37	0.69	-0.25	0.3537	0.58	0.87
Distribution rate	-	12.1%	32.4%	17.4%	-48%	33.9%	31%	27.6%
Net sales ¹	462.9	499.8	579.3	535.1	535.4	549.9	586.4	635.8
EBITDA ¹	22.1	40.8	42.8	61.7	38.2	43.5	48.8	54.8
EBIT ¹	-9.9	9.8	15.4	-4.1	6.4	15.5	19.8	26.8
Net income ¹	-6.4	19.9	7.516	13.93	-5.114	7.4	11.6	17.4
Net Debt ¹	200.9	208.7	187.9	150.1	127.4	116.3	116.9	120.2
Reference price ²	3.650	4.170	3.980	2.740	3.250	3.940	3.940	3.940
Nbr of stocks (in thousands)	20,097	20,085	20,085	20,085	20,082	20,084	-	-
Announcement Date	29/03/22	28/03/23	26/03/24	28/03/25	27/03/26	-	-	-

¹EUR in Million²EUR

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.8x	1.34x	10.37x	1.9%	41.69B
WEICHAI POWER CO., LTD.	16.03x	0.68x	4.99x	3.64%	33.57B
DENSO CORPORATION	12.92x	0.69x	5.77x	3.53%	34.2B
HYUNDAI MOBIS CO.,LTD	9.29x	0.57x	7.32x	1.59%	26.97B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.5x	2.65x	9.26x	4.12%	20.93B
MAGNA INTERNATIONAL INC.	11.41x	0.53x	5.18x	2.87%	18.81B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.36x	1.13x	11.76x	0.57%	16.3B
CONTINENTAL AG	12.07x	1.05x	6x	4.16%	16.44B
BORGWARNER INC.	12.61x	0.99x	6.6x	1.06%	12.97B
Average	15.22x	1.07x	7.47x	2.6%	24.65B
Weighted average by Cap.	15.32x	1.04x	7.49x	2.69%