Valuation Ai Robotics Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 20:36:12 18/09/2026 HKT			5-day change	1st Jan Change
5.550 ^EUR	+5.71%		-2.86%	-35.85%

08-14	Ai Robotics Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-16	Nvidia, Noetra to Support Development of National AI Infrastructure in Japan	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	47,646	77,815	65,064	-	-
Change	-	63.32%	-16.39%	-	-
Enterprise Value (EV)	45,395	77,815	65,064	65,064	65,064
Change	-	71.42%	-16.39%	0%	0%
P/E	25.1x	27.6x	11.7x	8.42x	6.24x
PBR	14.4x	12.9x	5.43x	3.21x	2.04x
PEG	-	0.8x	0.1x	0.2x	0.2x
Capitalization / Revenue	3.35x	2.65x	1.11x	0.8x	0.6x
EV / Revenue	0x	0x	1.11x	0.8x	0.6x
EV / EBITDA	-	-	-	-	-
EV / EBIT	0x	0x	8.27x	5.87x	4.36x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	32.47	43.43	85.6	118.9	160.4
Distribution rate	-	-	-	-	-
Net sales ¹	14,206	29,359	58,782	81,075	108,275
EBITDA	-	-	-	-	-
EBIT ¹	2,480	3,802	7,870	11,075	14,920
Net income ¹	1,703	2,654	5,557	7,721	10,418
Net Debt	-2,251	-	-	-	-
Reference price ²	816.00	1,199.00	1,001.00	1,001.00	1,001.00
Nbr of stocks (in thousands)	58,390	64,900	64,999	-	-
Announcement Date	14/5/25	13/5/26	-	-	-

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.($)
PROCTER & GAMBLE COMPANY	21.68x	4.14x	15.14x	2.98%	343B
UNILEVER PLC	18.21x	2.71x	11.94x	3.55%	133B
COLGATE-PALMOLIVE COMPANY	23.86x	3.58x	15.05x	2.42%	69.94B
HINDUSTAN UNILEVER LIMITED	40.38x	6.48x	28.13x	2.31%	47.65B
ESTEE LAUDER	31.66x	2.51x	13.91x	1.7%	33.96B
KENVUE INC.	18.82x	2.66x	11.08x	4.72%	34.32B
KAO CORPORATION	22.57x	1.65x	10.53x	2.24%	20.28B
BEIERSDORF	19.79x	1.26x	8.23x	1.33%	18.79B
ESSITY AB	15.32x	1.48x	8.33x	3.47%	18.24B
Average	23.59x	2.94x	13.59x	2.75%	79.9B
Weighted average by Cap.	22.64x	3.61x	14.66x	2.96%