Valuation DIC Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:02:12 19/06/2026 +03			5-day change	1st Jan Change
28.20 ^EUR	0.00%		+9.30%	+43.15%

05-15	DIC Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-13	Oasis Management Company is making shareholder proposal to DIC Corp, filing shows	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	274,123	220,164	262,350	320,406	345,867	497,769	-	-
Change	-	-19.68%	19.16%	22.13%	7.95%	43.92%	-	-
Enterprise Value (EV) ¹	614,881	666,113	703,775	742,869	735,231	879,240	828,146	814,230
Change	-	8.33%	5.65%	5.55%	-1.03%	19.59%	-5.81%	-1.68%
P/E	62.8x	12.5x	-6.58x	15x	10.7x	13.7x	14.5x	12.4x
PBR	0.79x	0.57x	0.72x	0.8x	0.73x	1.06x	0.98x	0.88x
PEG	-	0x	0x	-0x	0.2x	1.1x	-2.66x	0.7x
Capitalization / Revenue	0.32x	0.21x	0.25x	0.3x	0.33x	0.45x	0.44x	0.43x
EV / Revenue	0.72x	0.63x	0.68x	0.69x	0.7x	0.79x	0.73x	0.7x
EV / EBITDA	7.59x	7.53x	9.91x	7.55x	6.86x	7.69x	6.98x	6.47x
EV / EBIT	14.3x	16.8x	39.2x	16.7x	14.1x	14.8x	13.2x	12x
EV / FCF	-5.98x	-16x	21.5x	787x	22.8x	34.2x	10.6x	19.3x
FCF Yield	-16.7%	-6.24%	4.65%	0.13%	4.38%	2.93%	9.46%	5.18%
Dividend per Share ²	100	100	80	100	200	176.7	216.7	180
Rate of return	3.45%	4.3%	2.89%	2.96%	5.47%	3.36%	4.12%	3.42%
EPS ²	46.12	186	-421.1	225.1	341.7	383.7	362.8	423
Distribution rate	217%	53.7%	-19%	44.4%	58.5%	46%	59.7%	42.6%
Net sales ¹	855,400	1,054,201	1,038,736	1,071,127	1,052,194	1,116,833	1,139,367	1,156,900
EBITDA ¹	81,000	88,474	71,040	98,452	107,158	114,358	118,658	125,900
EBIT ¹	42,900	39,682	17,943	44,521	52,192	59,500	62,533	68,050
Net income ¹	4,400	17,610	-39,857	21,313	32,353	36,333	34,350	40,050
Net Debt ¹	340,758	445,949	441,425	422,463	389,364	381,471	330,377	316,462
Reference price ²	2,896.00	2,326.00	2,771.50	3,384.00	3,653.00	5,257.00	5,257.00	5,257.00
Nbr of stocks (in thousands)	94,656	94,653	94,660	94,683	94,680	94,687	-	-
Announcement Date	2/18/22 A	2/14/23 A	2/13/24 A	2/12/25 A	2/16/26 A	-	-	-

¹JPY in Million²JPY

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.($)
ZHEJIANG LONGSHENG GROUP CO.,LTD	11x	-	-	5.66%	5.27B
ZHEJIANG RUNTU CO., LTD.	14.91x	-	-	2.3%	1.63B
ARTIENCE CO., LTD.	9.7x	0.59x	6.15x	2.89%	1.23B
Average	11.87x	0.59x	6.15x	3.61%	2.71B
Weighted average by Cap.	11.59x	0.59x	6.15x	4.56%