Valuation IRPC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 10:59:18 25/09/2026 +04			5-day change	1st Jan Change
0.0765 ^EUR	0.00%		+13.33%	+255.81%

08-26	IRPC Public Company Limited Announces Cash Dividend, Payable on September 23, 2026	CI
08-11	IRPC Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	62,456	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	209.09%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	98,021	92,108	85,472
Change	-	1.42%	-18.41%	-17.99%	-29.75%	60.04%	-6.03%	-7.2%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	5.42x	16.5x	15.1x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.82x	0.8x	0.78x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	1.53x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.2x	0.22x	0.22x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.31x	0.32x	0.3x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.75x	6.36x	6.17x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	6.21x	17.4x	16x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	4.21x	8.43x	9.58x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	23.8%	11.9%	10.4%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0433	0.0317	0.0447
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.42%	1.04%	1.46%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.5641	0.1851	0.2033
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.68%	17.1%	22%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	318,663	287,787	283,662
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	26,151	14,491	13,857
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	15,782	5,297	5,350
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	11,575	3,657	3,727
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	35,565	29,652	23,015
Reference price ²	3.840	3.020	2.020	1.230	0.990	3.060	3.060	3.060
Nbr of stocks (in thousands)	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	-	-
Announcement Date	08/02/22	07/02/23	13/02/24	10/02/25	17/02/26	-	-	-

¹THB in Million²THB

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.($)
ORLEN SPÓLKA AKCYJNA	6.11x	0.62x	3.48x	5.44%	45.22B
TÜRKIYE PETROL RAFINERILERI	9.73x	0.5x	5x	11.02%	16.2B
IDEMITSU KOSAN CO.,LTD.	17.6x	0.35x	8.59x	2.46%	12.44B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	4.54x	0.52x	3.13x	6.29%	8.14B
HELLENIQ ENERGY HOLDINGS S.A.	4.22x	0.48x	3.97x	6.12%	6.06B
CVR ENERGY, INC.	310.91x	0.68x	7.66x	0.78%	5.16B
CALUMET, INC.	-22.73x	1.33x	9.63x	-.--%	4.73B
DELEK US HOLDINGS, INC.	6.6x	0.41x	2.84x	1.51%	4.1B
Average	42.12x	0.61x	5.54x	4.2%	12.76B
Weighted average by Cap.	21.94x	0.58x	4.82x	5.42%