Company Valuation: Acron

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2022 2023 2024 2025
Market Cap 1 221,062 674,935 673,638 667,484 666,632
Change - - -0.19% -0.91% -0.13%
Enterprise Value (EV) 1 323,346 716,036 701,083 773,324 783,772
Change - - -2.09% 10.3% 1.35%
P/E 67.6x 7.48x 18.9x 22x 16.9x
PBR 5.16x 4.01x 3.31x 3.3x 3.12x
PEG - - -0.3x -1.6x 0.6x
Capitalization / Revenue 1.84x 2.62x 3.75x 3.37x 2.81x
EV / Revenue 2.7x 2.78x 3.91x 3.9x 3.3x
EV / EBITDA 9.3x 5.25x 10.2x 12.7x 8.55x
EV / EBIT 13.9x 5.76x 12.5x 16.2x 13.2x
EV / FCF 39.4x - 47.9x -55.8x 27.4x
FCF Yield 2.54% - 2.09% -1.79% 3.65%
Dividend per Share 2 30 - 427 534 -
Rate of return 0.51% - 2.33% 2.91% -
EPS 2 87.68 2,455 971.2 834.1 1,088
Distribution rate 34.2% - 44% 64% -
Net sales 1 119,864 257,195 179,458 198,167 237,638
EBITDA 1 34,768 136,322 68,740 60,721 91,672
EBIT 1 23,205 124,272 56,234 47,634 59,310
Net income 1 3,310 90,434 35,721 30,439 39,643
Net Debt 1 102,284 41,101 27,445 105,840 117,140
Reference price 2 5,926.00 18,362.00 18,362.00 18,362.00 18,362.00
Nbr of stocks (in thousands) 37,304 36,757 36,687 36,351 36,305
Announcement Date 3/19/21 3/30/24 3/30/24 3/21/25 3/23/26
1RUB in Million2RUB
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.3B
10.89x3.71x5.94x3.64% 19.82B
6.57x2.08x4.15x1.74% 17.96B
12.27x3.67x8.13x5.82% 16.1B
7.16x0.79x3.9x7.12% 11.6B
-44.6x0.92x6.92x4.09% 6.84B
25.85x1.69x15.59x0.62% 6.38B
10.23x1.99x4.94x6.42% 5.91B
10.99x4.03x7.56x0.97% 5.34B
Average 4.92x 2.36x 7.14x 3.8% 10.92B
Weighted average by Cap. 6.60x 2.55x 6.50x 3.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA