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 - 427 534 424
Rate of return 0.51% - 2.33% 2.91% 2.31%
EPS 2 87.68 2,455 971.2 834.1 1,088
Distribution rate 34.2% - 44% 64% 39%
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.3B
14.9x1.56x6.91x3.15% 33.25B
10.22x3.22x5.54x3.52% 18.17B
7.82x2.26x4.79x1.8% 18.08B
15.58x3.58x9.81x6.31% 14.37B
7.41x0.8x4.13x6.73% 10.78B
16.33x1.03x4.8x - 8.94B
9.27x1.13x5.63x5.53% 7.46B
Average 11.65x 1.94x 5.94x 4.51% 14.92B
Weighted average by Cap. 12.08x 2.06x 6.19x 3.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Acron

Historical PBR trend

Valuation ratios - PBR - Acron

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Acron

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Acron