Valuation IRPC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 09:05:36 10/08/2026 +03			5-day change	1st Jan Change
0.0540 ^EUR	-0.92%		+1.89%	+151.16%

05-12	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-24	Kasikorn Securities Upgrades IRPC to Outperform from Neutral, Price Target is THB2	MT

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	46,128	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	128.28%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	83,723	78,550	72,709
Change	-	1.42%	-18.41%	-17.99%	-29.75%	36.7%	-6.18%	-7.44%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	5.71x	21.5x	16.1x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.62x	0.63x	0.62x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.3x	0.5x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.15x	0.16x	0.16x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.27x	0.28x	0.26x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.33x	6.51x	6.18x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	17x	29.3x	17.8x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	150x	9.42x	8.14x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	0.67%	10.6%	12.3%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0243	0.0284	0.034
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.08%	1.27%	1.52%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.3921	0.1041	0.1388
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	6.2%	27.2%	24.5%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	310,678	285,557	284,121
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	25,174	12,064	11,769
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	4,937	2,679	4,085
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	9,119	2,250	2,714
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,595	32,422	26,581
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.240	2.240	2.240
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	2/8/22 A	2/7/23 A	2/13/24 A	2/10/25 A	2/17/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORLEN SPÓLKA AKCYJNA	11.36x	0.69x	4.58x	3.92%	46.52B
HF SINCLAIR CORPORATION	5.07x	0.43x	3.53x	2.52%	14.47B
TÜRKIYE PETROL RAFINERILERI	8.18x	0.39x	3.93x	15.97%	13.07B
IDEMITSU KOSAN CO.,LTD.	8.31x	0.31x	9.71x	3.03%	10.04B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	5.77x	0.5x	4.73x	4.66%	6.64B
HELLENIQ ENERGY HOLDINGS S.A.	5.21x	0.45x	4.62x	5.36%	4.61B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED	-72.91x	0.25x	6.41x	1.98%	3.58B
DELEK US HOLDINGS, INC.	8.64x	0.39x	3.2x	1.73%	3.58B
Average	-2.55x	0.43x	5.09x	4.9%	12.81B
Weighted average by Cap.	6.09x	0.53x	4.88x	5.14%