Company Valuation: Accsys Technologies PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 327.8 159.3 168.5 124.8 169.7 177.5 - -
Change - -51.38% 5.75% -25.94% 36.02% 4.56% - -
Enterprise Value (EV) 1 354.9 203.4 205.6 167.3 211.1 218.8 206.9 184.6
Change - -42.69% 1.09% -18.61% 26.15% 3.66% -5.44% -10.76%
P/E 172x -3.84x -8.81x -5.19x 27.4x 32.7x 12.6x 8.47x
PBR 2.41x 1.31x 1.42x 1.28x 1.61x 1.6x 1.42x 1.22x
PEG - 0x 0.2x -0.2x -0x -2.4x 0x 0.2x
Capitalization / Revenue 2.71x 0.98x 1.24x 0.91x 1.11x 1.14x 1.02x 0.88x
EV / Revenue 2.94x 1.26x 1.51x 1.22x 1.38x 1.41x 1.19x 0.91x
EV / EBITDA 33.8x 9.19x 42.7x 15.5x 10x 9.37x 7.32x 4.99x
EV / EBIT 82.1x 13.3x -197x 21.9x 17.2x 15.1x 11.1x 6.83x
EV / FCF -8.28x -15.5x 55.2x 18.9x 20.6x 24.2x 15.2x 9.59x
FCF Yield -12.1% -6.45% 1.81% 5.28% 4.84% 4.14% 6.6% 10.4%
Dividend per Share 2 - - - - - - 0.005 0.006
Rate of return - - - - - - 0.69% 0.83%
EPS 2 0.01 -0.19 -0.08 -0.1 0.0255 0.022 0.057 0.085
Distribution rate - - - - - - 8.77% 7.06%
Net sales 1 120.9 162 136.2 136.6 153.3 155.4 173.7 202.7
EBITDA 1 10.49 22.13 4.811 10.82 21.12 23.35 28.27 37.02
EBIT 1 4.323 15.29 -1.044 7.649 12.29 14.47 18.62 27.03
Net income 1 2.338 -39.06 -17.86 -22.91 6.476 5.4 13.5 21.8
Net Debt 1 27.15 44.06 37.12 42.56 41.38 41.36 29.45 7.172
Reference price 2 1.7158 0.7287 0.7045 0.5194 0.6986 0.7203 0.7203 0.7203
Nbr of stocks (in thousands) 191,021 218,654 239,164 240,255 242,954 246,375 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
66.21x1.96x17.78x1.76% 4.66B
13.77x1.42x8.52x1.98% 2.65B
36.69x2.63x19.56x0.21% 1.61B
12.13x - - - 1.39B
16.77x1.19x7.04x4.95% 1.07B
13.79x1.2x5.2x2.65% 987M
21.67x2.23x10.38x3.85% 650M
Average 25.86x 1.77x 11.41x 2.57% 1.86B
Weighted average by Cap. 35.86x 1.81x 13.45x 2.08%

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