Valuation Vector Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:04:27 31/07/2026 +03			5-day change	1st Jan Change
9.550 ^EUR	+0.53%		+2.69%	+46.92%

07-15	Vector Inc. Revises Consolidated Earnings Guidance for the Second Quarter (Interim Period) of the Fiscal Year Ending August 31, 2026	CI
07-15	Vector Inc. Reports Earnings Results for the First Quarter Ended May 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	52,727	66,315	58,051	43,152	67,402	83,302	-	-
Change	-	25.77%	-12.46%	-25.66%	56.2%	23.59%	-	-
Enterprise Value (EV)	44,920	62,705	54,912	37,300	53,256	83,302	83,302	83,302
Change	-	39.59%	-12.43%	-32.07%	42.78%	56.42%	0%	0%
P/E	25.4x	20.9x	12.5x	10.3x	13.2x	13.4x	11.7x	10.4x
PBR	4.26x	5.13x	3.55x	2.55x	3.19x	-	-	-
PEG	-	0.4x	0.3x	-1.16x	0.6x	0.6x	0.8x	0.8x
Capitalization / Revenue	1.11x	1.2x	0.98x	0.73x	1.06x	1.18x	1.07x	0.97x
EV / Revenue	0x	0x	0x	0x	0x	1.18x	1.07x	0.97x
EV / EBITDA	0x	0x	0x	0x	0x	6.97x	5.91x	5.7x
EV / EBIT	0x	0x	0x	0x	0x	7.93x	6.94x	6.17x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	13	19	29	32	33	39	45	51
Rate of return	1.18%	1.37%	2.37%	3.48%	2.3%	2.2%	2.53%	2.87%
EPS ²	43.46	66.54	98.12	89.43	108.9	132.2	151.4	170.6
Distribution rate	29.9%	28.6%	29.6%	35.8%	30.3%	29.5%	29.7%	29.9%
Net sales ¹	47,351	55,225	59,212	59,254	63,794	70,500	78,000	85,500
EBITDA ¹	6,194	7,012	7,993	9,147	10,558	11,950	14,086	14,606
EBIT ¹	5,248	6,276	6,939	8,029	9,116	10,500	12,000	13,500
Net income ¹	2,071	3,172	4,684	4,195	5,109	6,200	7,100	8,000
Net Debt	-7,807	-3,610	-3,139	-5,852	-14,146	-	-	-
Reference price ²	1,106.00	1,391.00	1,224.00	920.00	1,437.00	1,776.00	1,776.00	1,776.00
Nbr of stocks (in thousands)	47,674	47,674	47,427	46,904	46,904	46,904	-	-
Announcement Date	4/14/22 A	4/14/23 A	4/12/24 A	4/14/25 A	4/14/26 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.($)
PUBLICIS GROUPE S.A.	13.21x	1.45x	6.57x	4.24%	26.61B
OMNICOM GROUP., INC.	9.12x	1.03x	5.75x	4.37%	21.59B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.36x	5.91x	10.75x	6.57%	12.02B
JCDECAUX SE	16.3x	1.24x	4.59x	3.03%	5.54B
CYBERAGENT, INC.	16.96x	0.6x	5.84x	1.42%	4.63B
WPP PLC	9.3x	0.66x	3.97x	5.03%	4.34B
NIQ GLOBAL INTELLIGENCE PLC	-34.73x	1.39x	5.89x	-.--%	3.3B
HAKUHODO DY HOLDINGS INC	18.43x	0.39x	5.61x	2.46%	2.93B
Average	7.74x	1.58x	6.12x	3.39%	10.12B
Weighted average by Cap.	10.60x	1.85x	6.59x	4.18%