Valuation SThree plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:04:55 18/09/2026 +03			5-day change	1st Jan Change
3.445 ^EUR	+1.47%		+0.15%	+59.12%

09-11	SThree Rejects Circle8 Group's Unsolicited Takeover Approach	MT
09-11	Recruiter SThree rejects US-based Circle8's takeover bid	RE

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	700.3	538	537.7	476	211.2	365.2	-	-
Change	-	-23.17%	-0.06%	-11.46%	-55.64%	72.98%	-	-
Enterprise Value (EV) ¹	642.7	506.3	483.5	446.2	190.7	360.3	350.4	344.3
Change	-	-21.23%	-4.51%	-7.72%	-57.26%	88.95%	-2.74%	-1.76%
P/E	16.9x	10.2x	9.73x	9.65x	12.2x	53.5x	21.7x	14.8x
PBR	4.39x	2.69x	2.39x	1.91x	0.91x	1.74x	1.7x	1.61x
PEG	-	0.3x	2.43x	-0.9x	-0.2x	-0.9x	0x	0.3x
Capitalization / Revenue	0.53x	0.33x	0.32x	0.32x	0.16x	0.29x	0.28x	0.27x
EV / Revenue	0.48x	0.31x	0.29x	0.3x	0.15x	0.29x	0.27x	0.25x
EV / EBITDA	8.19x	5.25x	5.24x	5.48x	4.35x	12.7x	8.21x	6.36x
EV / EBIT	10.6x	6.53x	6.33x	6.74x	7.3x	33.6x	14x	9.43x
EV / FCF	18.3x	12.1x	7.13x	16.8x	3.6x	20.7x	22.5x	16.8x
FCF Yield	5.47%	8.28%	14%	5.94%	27.8%	4.83%	4.44%	5.95%
Dividend per Share ²	0.11	0.16	0.166	0.143	0.143	0.143	0.143	0.1072
Rate of return	2.12%	3.95%	4.11%	3.99%	8.6%	4.77%	4.77%	3.58%
EPS ²	0.307	0.399	0.415	0.371	0.136	0.056	0.1384	0.2034
Distribution rate	35.8%	40.1%	40%	38.5%	105%	255%	103%	52.7%
Net sales ¹	1,331	1,639	1,663	1,493	1,302	1,249	1,288	1,352
EBITDA ¹	78.53	96.45	92.27	81.45	43.8	28.36	42.7	54.12
EBIT ¹	60.81	77.55	76.36	66.19	26.14	10.72	24.98	36.52
Net income ¹	41.98	54.2	56.05	49.69	17.67	7.091	16.88	24.68
Net Debt ¹	-57.5	-31.68	-54.18	-29.89	-20.46	-4.932	-14.81	-20.98
Reference price ²	5.200	4.055	4.040	3.580	1.662	3.000	3.000	3.000
Nbr of stocks (in thousands)	134,664	132,672	133,087	132,972	127,047	121,749	-	-
Announcement Date	1/31/22 A	1/30/23 A	1/30/24 A	1/28/25 A	1/27/26 A	-	-	-

¹GBP in Million²GBP

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.($)
AUTOMATIC DATA PROCESSING, INC.	22.17x	4.55x	15.23x	2.64%	108B
RANDSTAD N.V.	18.74x	0.33x	8.23x	4.52%	7.31B
ADECCO GROUP AG	13.54x	0.29x	7.73x	4.01%	5.19B
PERSOL HOLDINGS CO.,LTD.	13.66x	0.33x	5.63x	4.44%	4.15B
ROBERT HALF INC.	29.56x	0.64x	13.47x	6.34%	3.76B
FIRST ADVANTAGE CORPORATION	71.87x	3.09x	10.89x	-.--%	3.56B
MANPOWERGROUP INC.	19.09x	0.18x	7.65x	2.37%	2.68B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.76x	-	-	4.04%	1.43B
JAC RECRUITMENT CO., LTD.	17.52x	2.61x	9.58x	3.88%	1.06B
Average	24.32x	1.50x	9.80x	3.58%	15.21B
Weighted average by Cap.	22.70x	3.78x	13.91x	2.9%