Valuation ACTIA Group Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:07:53 03/08/2026 +03			5-day change	1st Jan Change
3.740 ^EUR	0.00%		-3.36%	+23.43%

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	80.54	-	-
Change	-	14.18%	-4.56%	-31.16%	18.6%	23.4%	-	-
Enterprise Value (EV) ¹	274.3	292.5	267.8	205.1	192.7	196.8	197.4	200.7
Change	-	6.64%	-8.43%	-23.4%	-6.08%	2.16%	0.3%	1.67%
P/E	-11.4x	4.21x	10.8x	3.97x	-13x	11.3x	6.91x	4.61x
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	0.15x	0.14x	0.13x
EV / Revenue	0.59x	0.59x	0.46x	0.38x	0.36x	0.36x	0.34x	0.32x
EV / EBITDA	12.4x	7.17x	6.26x	3.32x	5.04x	4.52x	4.05x	3.66x
EV / EBIT	-27.7x	29.8x	17.4x	-50x	30.1x	12.7x	9.97x	7.49x
EV / FCF	-37.4x	-8.35x	20.1x	61.8x	12.5x	14.3x	-42.9x	-17.5x
FCF Yield	-2.68%	-12%	4.98%	1.62%	8.03%	7.01%	-2.33%	-5.73%
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%	2.99%	4.49%	5.99%
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	4.010	4.010	4.010
Nbr of stocks (in thousands)	20,097	20,085	20,085	20,085	20,082	20,084	-	-
Announcement Date	3/29/22 A	3/28/23 A	3/26/24 A	3/28/25 A	3/27/26 A	-	-	-

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.	19.78x	1.33x	10.26x	1.88%	42.76B
WEICHAI POWER CO., LTD.	17.06x	0.74x	5.43x	3.41%	35.87B
DENSO CORPORATION	13.08x	0.6x	5.17x	3.73%	30.95B
HYUNDAI MOBIS CO.,LTD	10.11x	0.62x	7.9x	1.47%	29.53B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.38x	2.82x	9.87x	3.89%	22.3B
MAGNA INTERNATIONAL INC.	10.57x	0.5x	4.91x	2.89%	18.19B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.89x	1.15x	11.97x	0.56%	16.62B
CONTINENTAL AG	12.02x	1.05x	5.98x	4.18%	16.53B
BORGWARNER INC.	12.8x	1x	6.63x	1.05%	13.07B
Average	15.52x	1.09x	7.57x	2.56%	25.09B
Weighted average by Cap.	15.69x	1.07x	7.62x	2.63%