Valuation Advanced Info Service Deutsche Boerse AG
Stocks
AISF
TH0268010Z11
Wireless Telecommunications Services
|
Market Closed -
Deutsche Boerse AG
11:16:28 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 8.850 EUR | +1.14% |
|
-1.12% | +2.91% |
Company Valuation: Advanced Info Service
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 684,003 | 579,971 | 645,404 | 853,598 | 930,928 | 999,334 | - | - |
| Change | - | -15.21% | 11.28% | 32.26% | 9.06% | 7.35% | - | - |
| Enterprise Value (EV) 1 | 810,227 | 699,374 | 873,043 | 1,044,621 | 1,096,701 | 1,216,381 | 1,206,276 | 1,191,725 |
| Change | - | -13.68% | 24.83% | 19.65% | 4.99% | 10.91% | -0.83% | -1.21% |
| P/E | 25.4x | 22.3x | 22.2x | 24.3x | 19.4x | 18.7x | 17.6x | 17.1x |
| PBR | 8.37x | 6.77x | 7.12x | 8.78x | 8.68x | 18x | 14.4x | 15.1x |
| PEG | - | -6.73x | 1.9x | 1.2x | 0.5x | 1.6x | 3.03x | 5.19x |
| Capitalization / Revenue | 3.77x | 3.13x | 3.42x | 4x | 4.11x | 4.27x | 4.14x | 4.04x |
| EV / Revenue | 4.47x | 3.77x | 4.62x | 4.89x | 4.85x | 5.2x | 4.99x | 4.82x |
| EV / EBITDA | 8.86x | 7.78x | 9.33x | 9.36x | 9.03x | 9.47x | 9.06x | 8.73x |
| EV / EBIT | 21.3x | 18.9x | 21.5x | 20.7x | 17.2x | 16.7x | 15.7x | 15x |
| EV / FCF | 13.3x | 14.2x | 17.3x | 11.4x | 11.3x | 20.9x | 17.3x | 16.1x |
| FCF Yield | 7.51% | 7.02% | 5.79% | 8.75% | 8.83% | 4.79% | 5.79% | 6.2% |
| Dividend per Share 2 | 7.69 | 7.69 | 8.61 | 10.61 | 15.3 | 17.02 | 17.89 | 18.67 |
| Rate of return | 3.34% | 3.94% | 3.97% | 3.7% | 4.89% | 5.07% | 5.32% | 5.56% |
| EPS 2 | 9.05 | 8.75 | 9.78 | 11.79 | 16.1 | 18 | 19.05 | 19.67 |
| Distribution rate | 85% | 87.9% | 88% | 90% | 95% | 94.5% | 93.9% | 94.9% |
| Net sales 1 | 181,333 | 185,485 | 188,873 | 213,569 | 226,264 | 234,085 | 241,531 | 247,277 |
| EBITDA 1 | 91,408 | 89,862 | 93,527 | 111,612 | 121,490 | 128,502 | 133,168 | 136,500 |
| EBIT 1 | 38,034 | 36,960 | 40,646 | 50,384 | 63,736 | 72,981 | 77,062 | 79,284 |
| Net income 1 | 26,922 | 26,011 | 29,086 | 35,075 | 47,886 | 53,469 | 56,655 | 58,537 |
| Net Debt 1 | 126,224 | 119,403 | 227,640 | 191,023 | 165,773 | 217,047 | 206,942 | 192,391 |
| Reference price 2 | 230.00 | 195.00 | 217.00 | 287.00 | 313.00 | 336.00 | 336.00 | 336.00 |
| Nbr of stocks (in thousands) | 2,973,926 | 2,974,210 | 2,974,210 | 2,974,210 | 2,974,210 | 2,974,210 | - | - |
| Announcement Date | 07/02/22 | 09/02/23 | 06/02/24 | 07/02/25 | 03/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 700.68x | 41.01x | 82.35x | - | 2,018B | |
| 13.4x | 2.54x | 6.42x | 2.83% | 158B | |
| 33.84x | 5.43x | 22.55x | 0.25% | 161B | |
| 10.45x | 2.22x | 5.99x | 5.3% | 141B | |
| 30.82x | 5.58x | 9.78x | 1.68% | 130B | |
| 7.43x | 1.32x | 4.78x | 6.05% | 77.55B | |
| 18.41x | 2.13x | 8.08x | 3.79% | 70.86B | |
| 14.24x | 2.34x | 7.65x | 2.95% | 68.74B | |
| 13.27x | 1.42x | 4.81x | 3.42% | 36.43B | |
| Average | 93.62x | 7.11x | 16.93x | 3.28% | 317.93B | |
| Weighted average by Cap. | 499.86x | 29.90x | 61.01x | 2.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADVANC Stock
- AISF Stock
- Valuation Advanced Info Service
Select your edition
All financial news and data tailored to specific country editions
