Company Valuation: Acsion Limited

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 1,569 2,014 2,849 2,691 2,694 4,233
Change - 28.34% 41.45% -5.55% 0.11% 57.13%
Enterprise Value (EV) 1 2,463 3,314 4,470 4,012 3,767 4,765
Change - 34.54% 34.89% -10.25% -6.09% 26.48%
P/E 66.4x 1.74x 3.21x 2.59x 1.7x 3.86x
PBR 0.22x 0.25x 0.31x 0.26x 0.23x 0.34x
PEG - 0x -0.1x 0.2x 0x -0.1x
Capitalization / Revenue 2.25x 2.21x 2.4x 1.87x 1.75x 2.58x
EV / Revenue 3.53x 3.64x 3.77x 2.79x 2.45x 2.91x
EV / EBITDA 6.21x 5.33x 5.6x 4.54x 3.99x 4.85x
EV / EBIT 6.76x 5.75x 6.43x 5.53x 4.36x 5.37x
EV / FCF 9.09x 8.63x 14.8x 5.4x 8.64x 7.04x
FCF Yield 11% 11.6% 6.77% 18.5% 11.6% 14.2%
Dividend per Share 2 - 0.18 0.36 0.324 0.38 0.46
Rate of return - 3.43% 4.86% 4.64% 5.43% 4.18%
EPS 2 0.0601 3.018 2.309 2.702 4.13 2.852
Distribution rate - 5.96% 15.6% 12% 9.2% 16.1%
Net sales 1 697.8 910.7 1,186 1,438 1,537 1,637
EBITDA 1 396.4 621.4 798.7 884.2 943.2 983.1
EBIT 1 364.1 576.5 694.9 724.9 863.3 887.3
Net income 1 23.63 1,170 888.9 1,040 1,587 1,097
Net Debt 1 893.4 1,299 1,620 1,321 1,074 532.3
Reference price 2 3.99 5.25 7.40 6.99 7.00 11.01
Nbr of stocks (in thousands) 393,358 383,673 385,018 384,969 384,838 384,447
Announcement Date 7/1/21 7/1/22 7/8/23 8/30/24 7/1/25 7/1/26
1ZAR in Million2ZAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 250M
60.02x - - - 64.24B
12.8x4.47x11.46x3.76% 40.5B
8.33x1.48x8.23x4.24% 27.75B
5.56x0.72x1.48x8.85% 27.19B
17.15x3.86x15.54x1.43% 26.36B
13.35x3.04x14.53x2.62% 24.55B
8.64x3.06x7.14x-.--% 20.42B
10.03x1.96x8.09x4.19% 20.16B
7.65x0.85x3.08x2.92% 19.56B
Average 15.95x 2.43x 8.69x 3.5% 27.1B
Weighted average by Cap. 22.40x 2.60x 9.05x 3.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Acsion Limited

Historical PBR trend

Valuation ratios - PBR - Acsion Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Acsion Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Acsion Limited

  1. Stock Market
  2. Stocks
  3. ACS Stock
  4. Valuation Acsion Limited