Valuation Implenia AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:51:16 11/08/2026 +04			5-day change	1st Jan Change
65.65 ^EUR	+1.00%		-4.69%	+150.77%

07-06	Implenia Bags CHF180 Million Renovation Projects in Switzerland, Germany	MT
07-06	Implenia AG Secures Modernisation Project Contracts Worth CHF 180 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	383.1	701.5	562.5	564.8	1,410	1,126	-	-
Change	-	83.13%	-19.81%	0.4%	149.58%	-20.1%	-	-
Enterprise Value (EV) ¹	474.2	748.1	794.6	849.4	1,634	1,358	1,425	1,182
Change	-	57.75%	6.21%	6.89%	92.33%	-16.89%	4.97%	-17.07%
P/E	6.83x	6.81x	4.03x	6.14x	16.9x	13.5x	10.8x	9.72x
PBR	1.11x	1.46x	0.98x	0.86x	1.88x	1.4x	1.29x	1.18x
PEG	-	0.1x	0.1x	-0.2x	-1.8x	-23.55x	0.4x	0.8x
Capitalization / Revenue	0.1x	0.2x	0.16x	0.16x	0.41x	0.32x	0.3x	0.29x
EV / Revenue	0.13x	0.21x	0.22x	0.24x	0.47x	0.39x	0.38x	0.3x
EV / EBITDA	2.11x	3.21x	3.51x	3.43x	6x	5.15x	4.94x	3.9x
EV / EBIT	4.13x	5.39x	6.48x	6.51x	11.6x	9.73x	9.19x	6.97x
EV / FCF	-1.98x	2.63x	-10.9x	35.9x	13x	11.3x	13.7x	11.7x
FCF Yield	-50.5%	38%	-9.2%	2.79%	7.67%	8.87%	7.28%	8.56%
Dividend per Share ²	-	0.4	0.6	0.9	1.4	1.492	1.725	1.958
Rate of return	-	1.05%	1.97%	2.93%	1.83%	2.45%	2.83%	3.21%
EPS ²	3.04	5.59	7.57	5	4.53	4.504	5.626	6.278
Distribution rate	-	7.16%	7.93%	18%	30.9%	33.1%	30.7%	31.2%
Net sales ¹	3,765	3,563	3,596	3,559	3,475	3,476	3,710	3,911
EBITDA ¹	224.8	233.1	226.4	247.9	272.3	263.6	288.4	303.1
EBIT ¹	114.8	138.9	122.6	130.5	140.5	139.6	155.1	169.6
Net income ¹	61.16	104.8	141	92.36	83.64	83.57	104.5	116.5
Net Debt ¹	91.19	46.67	232.1	284.6	224.1	231.4	298.9	55.61
Reference price ²	20.76	38.05	30.50	30.70	76.50	61.00	61.00	61.00
Nbr of stocks (in thousands)	18,452	18,436	18,444	18,398	18,427	18,464	-	-
Announcement Date	08/03/22	01/03/23	28/02/24	26/02/25	04/03/26	-	-	-

¹CHF in Million²CHF

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.($)
QUANTA SERVICES, INC.	57.68x	2.63x	25.16x	0.07%	99.36B
VINCI	13.7x	1.15x	6.29x	4.27%	79.69B
COMFORT SYSTEMS USA, INC.	34.56x	4.35x	23.61x	0.2%	58.85B
LARSEN & TOUBRO LIMITED	26.98x	2.08x	20.46x	1.11%	58.68B
FERROVIAL N.V.	57.18x	4.64x	29.34x	1.54%	47.33B
HOCHTIEF AG	31.24x	0.76x	12.69x	1.98%	38.94B
EMCOR GROUP, INC.	24.71x	1.69x	15.59x	0.19%	35.7B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.62x	0.52x	8.24x	2.31%	34.92B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.45x	0.29x	5.48x	6.28%	27.8B
Average	30.68x	2.01x	16.32x	1.99%	53.48B
Weighted average by Cap.	33.79x	2.22x	17.60x	1.74%