Company Valuation: Accsys Technologies PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 327.8 159.3 168.5 124.8 169.7 196.3 - -
Change - -51.38% 5.75% -25.94% 36.02% 15.67% - -
Enterprise Value (EV) 1 354.9 203.4 205.6 167.3 211.1 230.3 218.2 202.6
Change - -42.69% 1.09% -18.61% 26.15% 9.1% -5.26% -7.17%
P/E 172x -3.84x -8.81x -5.19x 27.4x 35.1x 13.7x 9.5x
PBR 2.41x 1.31x 1.42x 1.28x 1.61x 1.9x 1.67x 1.45x
PEG - 0x 0.2x -0.2x -0x -3.58x 0x 0.2x
Capitalization / Revenue 2.71x 0.98x 1.24x 0.91x 1.11x 1.15x 1.03x 0.95x
EV / Revenue 2.94x 1.26x 1.51x 1.22x 1.38x 1.35x 1.14x 0.98x
EV / EBITDA 33.8x 9.19x 42.7x 15.5x 10x 8.78x 6.97x 5.42x
EV / EBIT 82.1x 13.3x -197x 21.9x 17.2x 13.9x 11x 8.01x
EV / FCF -8.28x -15.5x 55.2x 18.9x 20.6x 17.3x 18.7x 15x
FCF Yield -12.1% -6.45% 1.81% 5.28% 4.84% 5.8% 5.35% 6.69%
Dividend per Share 2 - - - - - - 0.005 0.006
Rate of return - - - - - - 0.62% 0.74%
EPS 2 0.01 -0.19 -0.08 -0.1 0.0255 0.023 0.059 0.085
Distribution rate - - - - - - 8.47% 7.06%
Net sales 1 120.9 162 136.2 136.6 153.3 170.4 191.1 207.2
EBITDA 1 10.49 22.13 4.811 10.82 21.12 26.23 31.32 37.35
EBIT 1 4.323 15.29 -1.044 7.649 12.29 16.6 19.9 25.3
Net income 1 2.338 -39.06 -17.86 -22.91 6.476 5.45 13.8 21.3
Net Debt 1 27.15 44.06 37.12 42.56 41.38 34.01 21.9 6.249
Reference price 2 1.7158 0.7287 0.7045 0.5194 0.6986 0.8072 0.8072 0.8072
Nbr of stocks (in thousands) 191,021 218,654 239,164 240,255 242,954 243,205 - -
Announcement Date 6/30/22 6/27/23 6/26/24 6/24/25 6/16/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
64.15x2.08x18.9x1.65% 4.94B
13.93x1.43x8.59x1.96% 2.76B
57.95x3.38x27.19x0.18% 1.75B
13.64x - - - 1.58B
16.6x1.18x6.98x5% 1.08B
11.35x1.13x5.02x2.72% 920M
22x2.26x10.52x3.79% 673M
Average 28.52x 1.91x 12.87x 2.55% 1.96B
Weighted average by Cap. 38.06x 1.98x 15.17x 2.01%

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. AXS Stock
  4. AXS Stock
  5. Valuation Accsys Technologies PLC