Company Valuation: ACCENTUREADR

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 114,262 - -
Change - -14.51% 11.93% 4.88% -24.4% -29.43% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 112,512 106,307 102,753
Change - -14.95% 11.86% 7.62% -25.98% -27.69% -5.52% -3.34%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 13.9x 12.7x 11.8x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.55x 3.13x 2.79x
PEG - 1.6x 53.73x 4.81x 3.45x 1.3x 1.42x 1.42x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.55x 1.49x 1.42x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.53x 1.39x 1.28x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 8.03x 7.16x 6.54x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 9.77x 8.73x 7.95x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 10x 9.07x 8.3x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 9.95% 11% 12%
Dividend per Share 2 3.52 3.88 4.48 5.16 5.92 6.457 7.112 7.75
Rate of return 1.05% 1.35% 1.38% 1.51% 2.28% 3.46% 3.81% 4.15%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.46 14.67 15.89
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 48% 48.5% 48.8%
Net sales 1 50,533 61,594 64,112 64,896 69,673 73,588 76,584 80,559
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,009 14,840 15,711
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,522 12,174 12,929
Net income 1 5,913 6,885 6,879 7,272 7,686 8,346 8,961 9,628
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -1,750 -7,955 -11,509
Reference price 2 336.56 288.46 323.77 341.95 259.97 186.72 186.72 186.72
Nbr of stocks (in thousands) 634,137 632,548 630,795 626,384 622,853 611,942 - -
Announcement Date 9/23/21 9/22/22 9/28/23 9/26/24 9/25/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.04x3.76x13.12x2.88% 221B
14.35x1.58x8.31x3.34% 118B
-138.31x19.18x105.02x-.--% 124B
15.02x2.75x10.36x5.47% 88.8B
20.94x5.47x13.44x2.72% 63.25B
14.81x2.16x9.15x5.26% 48.42B
21.37x1.74x10.86x1.37% 42.31B
20.81x1.57x10.09x0.91% 40.31B
18.21x2.33x10.94x4.8% 37.76B
Average 1.14x 4.50x 21.25x 2.97% 87.08B
Weighted average by Cap. -5.73x 5.50x 25.97x 2.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield