Company Valuation: Access Engineering PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2024 2025 2026 2027 2028
Market Cap 1 15,000 22,600 38,500 67,000 75,800 -
Change - - 70.35% 74.03% 13.13% -
Enterprise Value (EV) 15,000 22,600 38,500 67,000 75,800 75,800
Change - - 70.35% 74.03% 13.13% 0%
P/E - - - - 5.38x 5.66x
PBR - 0.64x 0.97x 1.63x 1.43x 1.18x
PEG - - - - - -1.14x
Capitalization / Revenue 0.38x 1.04x 1.12x 1.34x 0.93x 1.02x
EV / Revenue 0x 0x 0x 0x 0.93x 1.02x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1 - - - 2.3 -
Rate of return 6.67% - - - 3.03% -
EPS 2 - - - - 14.1 13.4
Distribution rate - - - - 16.3% -
Net sales 1 39,621 21,663 34,268 50,008 81,816 74,659
EBITDA - 7,218 10,727 15,175 - -
EBIT 4,297 5,970 9,567 13,923 - -
Net income 1 - - - - 14,122 13,347
Net Debt - - - - - -
Reference price 2 15.00 22.60 38.50 67.00 75.80 75.80
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 -
Announcement Date 5/13/22 5/15/24 5/30/25 5/27/26 - -
1LKR in Million2LKR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 3.03% 230M
59.13x2.69x25.74x0.06% 102B
13.25x1.12x6.12x4.42% 77.75B
35x4.41x23.92x0.19% 59.59B
26.98x2.07x20.3x1.12% 58B
56.81x4.52x28.56x1.58% 46.32B
29.54x0.73x12.05x2.1% 37.28B
24.6x1.68x15.52x0.19% 35.54B
24.85x0.51x8.03x2.37% 34.37B
4.49x0.3x5.98x6.27% 27.07B
Average 30.52x 2.00x 16.25x 2.13% 47.8B
Weighted average by Cap. 34.09x 2.23x 17.71x 1.75%

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

  1. Stock Market
  2. Stocks
  3. AEL.N0000 Stock
  4. Valuation Access Engineering PLC