Valuation Commerzbank LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets 11:57:55 09/07/2018 +03			5-day change	1st Jan Change
8.612 ^EUR	+7.64%		-.--%	-

07-13	TSX Closer: The Index Falls as Middle East Tensions Lift Oil, Investors Eye Bank of Canada Decision	MT
07-13	EU stocks edge cautiously higher, Eni boosts the MIB	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,377	11,066	13,345	18,629	39,584	41,760	-	-
Change	-	32.1%	20.59%	39.6%	112.49%	5.5%	-	-
Enterprise Value (EV)	8,377	11,066	13,345	18,629	39,584	41,760	41,760	41,760
Change	-	32.1%	20.59%	39.6%	112.49%	5.5%	0%	0%
P/E	29.1x	-	6.6x	7.56x	17.5x	12.7x	10.4x	8.5x
PBR	0.33x	-	0.48x	0.6x	1.31x	1.33x	1.27x	1.19x
PEG	-	-	-	0.3x	-18.2x	0.3x	0.5x	0.4x
Capitalization / Revenue	0.99x	1.17x	1.28x	1.68x	3.25x	3.15x	2.93x	2.75x
EV / Revenue	0x	0x	0x	0x	0x	3.15x	2.93x	2.75x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.69x	5.83x	5.26x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.35	0.65	1.1	1.476	1.844	2.281
Rate of return	-	-	3.25%	4.13%	3.05%	3.8%	4.75%	5.87%
EPS ²	0.23	-	1.63	2.08	2.06	3.056	3.747	4.569
Distribution rate	-	-	21.5%	31.3%	53.4%	48.3%	49.2%	49.9%
Net sales ¹	8,459	9,461	10,461	11,106	12,171	13,253	14,240	15,193
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,753	2,975	4,039	4,580	5,231	6,245	7,168	7,936
Net income ¹	430	1,435	2,224	2,677	2,625	3,299	3,887	4,536
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.69	8.84	10.76	15.72	36.10	38.85	38.85	38.85
Nbr of stocks (in thousands)	1,252,358	1,252,358	1,240,223	1,184,669	1,096,524	1,079,918	-	-
Announcement Date	2/17/22 A	2/16/23 A	2/15/24 A	2/13/25 A	2/11/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JPMORGAN CHASE & CO.	14.66x	-	-	1.87%	902B
BANK OF AMERICA CORPORATION	13.22x	-	-	1.98%	423B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.59x	-	-	5.55%	365B
HSBC HOLDINGS PLC	12.13x	-	-	4.24%	339B
ROYAL BANK OF CANADA	18.81x	-	-	2.27%	294B
CHINA CONSTRUCTION BANK CORPORATION	5.33x	-	-	5.71%	281B
WELLS FARGO & COMPANY	12.43x	-	-	2.16%	267B
BANK OF CHINA LIMITED	5.82x	-	-	5.37%	258B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.04x	-	-	2.82%	241B
Average	11.34x			3.55%	374.34B
Weighted average by Cap.	11.93x			3.23%