Valuation Arribatec Group ASA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:20:16 31/07/2026 +03			5-day change	1st Jan Change
0.4930 ^EUR	-0.40%		-2.95%	-24.85%

05-27	Arribatec Group Asa Approves Dividend, Payable on June 05, 2026	CI
05-20	Arribatec Group ASA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	690.2	254.5	323.5	24	532.2	368.1	-	-
Change	-	-63.13%	27.13%	-92.58%	2,117.15%	-30.83%	-	-
Enterprise Value (EV) ¹	715.3	254.5	353.3	73.83	532.2	342.2	328.2	317.4
Change	-	-64.43%	38.82%	-79.1%	620.83%	-35.7%	-4.09%	-3.27%
P/E	-11.8x	-2.83x	-13.7x	-0.29x	7.75x	8.77x	6.5x	5.88x
PBR	2.18x	-	1.23x	0.13x	-	1.44x	1.45x	1.46x
PEG	-	-0.1x	0.2x	-0x	-0x	-0.2x	0.2x	0.6x
Capitalization / Revenue	1.67x	-	0.56x	0.04x	-	0.6x	0.56x	0.52x
EV / Revenue	1.73x	-	0.62x	0.13x	-	0.56x	0.49x	0.45x
EV / EBITDA	-105x	-	14.4x	-4.85x	-	4.48x	3.46x	3.08x
EV / EBIT	-14.4x	-	-14.8x	-1.1x	-	6.4x	4.38x	3.84x
EV / FCF	-13.3x	-	-	-	-	6.11x	4.43x	4.07x
FCF Yield	-7.49%	-	-	-	-	16.4%	22.5%	24.6%
Dividend per Share ²	-	-	-	-	-	1	0.9	1
Rate of return	-	-	-	-	-	18.2%	16.4%	18.2%
EPS ²	-10	-13	-3.4	-11.9	1.03	0.627	0.8468	0.9352
Distribution rate	-	-	-	-	-	160%	106%	107%
Net sales ¹	413.9	-	573	574.7	-	616.3	663	708.9
EBITDA ¹	-6.8	-	24.46	-15.22	-	76.37	94.81	103.1
EBIT ¹	-49.77	-	-23.84	-67.35	-	53.43	74.89	82.7
Net income ¹	-48.94	-83.39	-23.42	-82.71	54.38	43.25	58.41	64.51
Net Debt ¹	25.16	-	29.76	49.82	-	-25.96	-39.95	-50.67
Reference price ²	118.000	36.850	46.500	3.450	7.980	5.500	5.500	5.500
Nbr of stocks (in thousands)	5,849	6,906	6,957	6,957	66,688	66,931	-	-
Announcement Date	2/28/22 A	2/14/23 A	2/15/24 A	2/28/25 A	2/27/26 A	-	-	-

¹NOK in Million²NOK

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.($)
CINTAS CORPORATION	37.3x	6.8x	24.19x	0.92%	81.89B
RB GLOBAL, INC.	39.09x	4.54x	14.8x	1.17%	20.44B
JACOBS SOLUTIONS INC.	31.03x	1.29x	12.92x	1.04%	15.93B
BUREAU VERITAS SA	19.72x	2.08x	10.24x	3.62%	14.13B
INTERTEK GROUP PLC	25.2x	2.84x	12.18x	2.97%	12.07B
ALS LIMITED	24.34x	3.41x	13.11x	2.38%	7.7B
ISS A/S	15.25x	0.66x	9.42x	1.39%	6.95B
GENPACT LIMITED	9.91x	1.13x	5.99x	2.13%	5.96B
DKSH HOLDING AG	18.96x	0.4x	9.36x	3.93%	5.39B
Average	24.54x	2.57x	12.47x	2.17%	18.94B
Weighted average by Cap.	31.60x	4.54x	17.80x	1.55%