Valuation Canon Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 23:04:00 31/07/2026 +04			5-day change	1st Jan Change
24.55 ^EUR	-3.31%		+2.81%	-0.89%

07-30	Sony pitches to buy Japanese lens maker Tamron	RE
07-28	China's chip tool push shows ASML caught in US-China squeeze	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,929,211	2,899,801	3,575,836	4,871,959	4,070,674	3,760,872	-	-
Change	-	-1%	23.31%	36.25%	-16.45%	-7.61%	-	-
Enterprise Value (EV) ¹	2,749,080	2,944,208	3,588,005	4,889,024	4,430,852	4,068,106	3,982,640	3,897,159
Change	-	7.1%	21.87%	36.26%	-9.37%	-8.19%	-2.1%	-2.15%
P/E	13.6x	12.1x	13.7x	31.2x	12.6x	11.9x	10.9x	10.2x
PBR	1.02x	0.93x	1.07x	1.48x	1.17x	1.1x	1.02x	0.96x
PEG	-	0.8x	1.2x	-0.8x	0x	11.17x	1.21x	1.5x
Capitalization / Revenue	0.83x	0.72x	0.86x	1.08x	0.88x	0.79x	0.76x	0.75x
EV / Revenue	0.78x	0.73x	0.86x	1.08x	0.96x	0.85x	0.81x	0.78x
EV / EBITDA	5.46x	5.08x	5.84x	9.49x	6.38x	5.9x	5.51x	5.13x
EV / EBIT	9.75x	8.33x	9.56x	17.5x	9.73x	8.97x	8.08x	7.48x
EV / FCF	10x	36x	20.4x	13.9x	19.6x	14.9x	13.1x	11.8x
FCF Yield	9.96%	2.78%	4.9%	7.17%	5.11%	6.71%	7.66%	8.45%
Dividend per Share ²	100	120	140	155	160	162.3	171.6	179.1
Rate of return	3.57%	4.2%	3.87%	3%	3.45%	3.67%	3.88%	4.04%
EPS ²	205.4	236.7	264.2	165.5	367.5	371.4	404.8	432.2
Distribution rate	48.7%	50.7%	53%	93.6%	43.5%	43.7%	42.4%	41.4%
Net sales ¹	3,513,357	4,031,414	4,180,972	4,509,821	4,624,727	4,766,870	4,921,232	5,021,406
EBITDA ¹	503,164	579,891	614,042	515,219	694,626	689,832	722,786	759,483
EBIT ¹	281,918	353,399	375,366	279,754	455,390	453,580	493,003	520,900
Net income ¹	214,718	243,961	264,513	160,025	332,053	324,614	343,302	361,327
Net Debt ¹	-180,131	44,407	12,169	17,065	360,178	307,234	221,768	136,287
Reference price ²	2,801.00	2,855.50	3,620.00	5,161.00	4,633.00	4,428.00	4,428.00	4,428.00
Nbr of stocks (in thousands)	1,045,773	1,015,514	987,800	943,995	878,626	849,339	-	-
Announcement Date	27/01/22	30/01/23	30/01/24	30/01/25	29/01/26	-	-	-

¹JPY in Million²JPY

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.($)
BROTHER INDUSTRIES, LTD.	13.51x	-	-	2.64%	6.26B
RICOH COMPANY, LTD.	13.43x	0.45x	5.47x	2.8%	5.62B
PITNEY BOWES INC.	11.42x	2.24x	7.29x	2.07%	2.4B
KONICA MINOLTA, INC.	9.78x	0.44x	4.42x	2.81%	1.83B
OKI ELECTRIC INDUSTRY CO., LTD.	13.37x	0.66x	7.76x	2.45%	1.5B
TOSHIBA TEC CORPORATION	15.41x	-	-	1.71%	1.05B
SATO CORPORATION	10.62x	-	-	3.27%	499M
DATALOGIC S.P.A.	28.42x	0.6x	5.85x	1.77%	342M
Average	14.49x	0.88x	6.16x	2.44%	2.44B
Weighted average by Cap.	13.16x	0.84x	5.98x	2.57%