Valuation Aucnet Inc. Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 21:25:02 11/09/2026 HKT			5-day change	1st Jan Change
6.550 ^EUR	-1.50%		-6.43%	+24.71%

08-04	Aucnet Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
08-04	Aucnet Inc. Provides Special Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,621	47,820	43,183	63,799	90,803	113,631	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	25.14%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	88,828	86,916	84,966
Change	-	6.9%	-15.06%	98.29%	44.6%	31.21%	-2.15%	-2.24%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	14.4x	12.9x	11.6x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.31x	3.49x	3.01x
PEG	-	0.5x	1x	1.97x	0.4x	0.4x	1.1x	1.1x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.52x	1.41x	1.31x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.18x	1.08x	0.98x
EV / EBITDA	-	3.78x	-	-	6.49x	7.01x	5.76x	4.96x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	7.11x	6.25x	5.9x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	15.9x	13.1x	11.6x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	6.3%	7.63%	8.59%
Dividend per Share ²	10	12	13.25	19	29	82	47.5	51
Rate of return	2.39%	2.62%	2.9%	2.85%	2.8%	6.4%	3.71%	3.98%
EPS ²	32.64	39.87	43.95	47.11	64.92	89.2	99.5	110.4
Distribution rate	30.6%	30.1%	30.1%	40.3%	44.7%	91.9%	47.7%	46.2%
Net sales ¹	36,710	40,455	43,303	55,910	64,140	75,000	80,310	87,060
EBITDA ¹	-	7,361	-	-	10,425	12,670	15,100	17,130
EBIT ¹	5,846	6,601	6,663	7,005	9,518	12,500	13,910	14,410
Net income ¹	3,625	4,346	4,368	4,485	5,922	8,100	9,030	10,025
Net Debt ¹	-20,615	-20,021	-19,572	-16,980	-23,104	-24,803	-26,715	-28,665
Reference price ²	419.00	458.50	456.50	667.75	1,035.50	1,281.00	1,281.00	1,281.00
Nbr of stocks (in thousands)	111,266	104,296	94,596	95,543	87,690	90,832	-	-
Announcement Date	14/2/22	14/2/23	14/2/24	14/2/25	13/2/26	-	-	-

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.($)
ALIBABA GROUP HOLDING LIMITED	21x	1.53x	10.59x	1.02%	270B
SHOPIFY INC.	78.78x	10.3x	55.25x	-.--%	163B
PDD HOLDINGS INC.	7.99x	0.88x	3.78x	-.--%	111B
MERCADOLIBRE, INC.	49.79x	2.05x	21.11x	-.--%	96.64B
MEITUAN	-92.79x	0.69x	26.73x	-.--%	58.84B
EBAY INC.	23.67x	4.13x	13.72x	1.17%	46.74B
COPART, INC.	19.44x	5.17x	12.53x	-	28.47B
RB GLOBAL, INC.	28.78x	3.36x	11.25x	1.6%	14.92B
VIPSHOP HOLDINGS LIMITED	4.5x	0.23x	2.54x	4.48%	6.96B
Average	15.68x	3.15x	17.50x	1.03%	88.45B
Weighted average by Cap.	26.20x	3.54x	21.45x	0.5%