Valuation IRPC Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 14:14:55 07/07/2026 HKT			5-day change	1st Jan Change
0.0435 ^EUR	0.00%		+1.16%	+102.33%

05-12	IRPC Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-24	Kasikorn Securities Upgrades IRPC to Outperform from Neutral, Price Target is THB2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	38,168	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	88.89%	-	-
Enterprise Value (EV) ¹	128,474	130,299	106,315	87,187	61,247	75,363	69,012	61,581
Change	-	1.42%	-18.41%	-17.99%	-29.75%	23.05%	-8.43%	-10.77%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	9.65x	18x	15.3x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.54x	0.54x	0.52x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.4x	0.9x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.13x	0.13x	0.14x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.25x	0.24x	0.22x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	4.37x	5.75x	5x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	12.2x	23.6x	12.8x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	8.55x	7.84x	6.83x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	11.7%	12.7%	14.6%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.027	0.0195	0.027
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.44%	1.04%	1.44%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.1938	0.1041	0.1222
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	13.9%	18.8%	22.1%
Net sales ¹	255,115	324,800	319,047	314,833	279,572	304,734	286,029	279,340
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	17,262	11,994	12,325
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	6,187	2,921	4,809
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	4,538	1,926	2,614
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	37,195	30,844	23,414
Reference price ²	3.840	3.020	2.020	1.230	0.990	1.870	1.870	1.870
Nbr of stocks (in thousands)	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	20,410,591	-	-
Announcement Date	8/2/22	7/2/23	13/2/24	10/2/25	17/2/26	-	-	-

¹THB in Million²THB

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.($)
ORLEN SPÓLKA AKCYJNA	8.41x	0.63x	4.64x	5.35%	41.24B
HF SINCLAIR CORPORATION	6.11x	0.43x	4.05x	2.75%	13.42B
TÜRKIYE PETROL RAFINERILERI	8.77x	0.31x	3.94x	11.81%	10.18B
IDEMITSU KOSAN CO.,LTD.	10.15x	0.26x	9.94x	3.22%	9.22B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	8.86x	0.45x	5.03x	4.21%	5.36B
ICAHN ENTERPRISES L.P.	18.15x	-	-	-	4.88B
HELLENIQ ENERGY HOLDINGS S.A.	6.49x	0.47x	4.34x	5.93%	3.84B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED	-25.35x	0.26x	9.31x	2.03%	3.7B
DELEK US HOLDINGS, INC.	9.76x	0.44x	4.32x	1.93%	3.25B
Average	5.71x	0.41x	5.70x	4.65%	10.56B
Weighted average by Cap.	7.47x	0.49x	5.21x	5.17%