Valuation Orica Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:06:07 08/07/2026 +03			5-day change	1st Jan Change
14.20 ^EUR	-0.70%		0.00%	+2.90%

07-01	Orica greenlights hydrogen hub in push to decarbonise ammonia and explosives operations	RE
07-01	Orica Approves Final Investment Decision for New South Wales Hydrogen Hub	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,620	6,022	7,101	9,034	9,884	10,944	-	-
Change	-	7.15%	17.93%	27.22%	9.41%	10.72%	-	-
Enterprise Value (EV) ¹	7,359	7,173	8,321	10,974	12,142	13,373	13,100	12,830
Change	-	-2.52%	16%	31.88%	10.64%	10.14%	-2.04%	-2.06%
P/E	-32.3x	91.2x	24.2x	21.7x	63.7x	27.4x	17x	15.4x
PBR	2.06x	1.62x	1.78x	2.03x	2.37x	2.91x	2.73x	2.59x
PEG	-	-1x	0x	0.7x	-1x	0x	0.3x	1.5x
Capitalization / Revenue	0.99x	0.82x	0.89x	1.18x	1.21x	1.35x	1.3x	1.26x
EV / Revenue	1.3x	0.98x	1.05x	1.43x	1.49x	1.65x	1.56x	1.48x
EV / EBITDA	9.24x	7.44x	7.63x	8.87x	8.14x	8.58x	7.88x	7.35x
EV / EBIT	17.3x	12.4x	11.9x	13.6x	12.2x	12.8x	11.5x	10.6x
EV / FCF	23.5x	166x	18.1x	31.3x	22.7x	44.2x	17.5x	14.2x
FCF Yield	4.26%	0.6%	5.52%	3.2%	4.4%	2.26%	5.73%	7.03%
Dividend per Share ²	0.24	0.35	0.43	0.47	0.57	0.628	0.7243	0.8006
Rate of return	1.74%	2.65%	2.76%	2.53%	2.7%	2.66%	3.07%	3.39%
EPS ²	-0.427	0.145	0.645	0.854	0.332	0.8616	1.388	1.531
Distribution rate	-56.2%	241%	66.7%	55%	172%	72.9%	52.2%	52.3%
Net sales ¹	5,682	7,328	7,945	7,663	8,144	8,124	8,416	8,653
EBITDA ¹	796.4	964.3	1,091	1,238	1,491	1,559	1,662	1,745
EBIT ¹	426.6	578.5	698.1	805.6	992.2	1,045	1,137	1,211
Net income ¹	-173.8	60.1	295.7	524.6	162.3	269.8	645.5	705.8
Net Debt ¹	1,739	1,152	1,220	1,940	2,258	2,429	2,156	1,886
Reference price ²	13.79	13.22	15.59	18.55	21.14	23.61	23.61	23.61
Nbr of stocks (in thousands)	407,513	455,494	455,492	487,010	467,564	463,543	-	-
Announcement Date	11/10/21 A	11/8/22 A	11/8/23 A	11/13/24 A	11/12/25 A	-	-	-

¹AUD in Million²AUD

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.($)
DYNO NOBEL LIMITED	26.12x	2.33x	10.54x	2.45%	4.63B
EPC GROUPE	20.27x	1.12x	7.98x	1.1%	692M
Average	23.20x	1.72x	9.26x	1.77%	2.66B
Weighted average by Cap.	25.36x	2.17x	10.21x	2.27%