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 3.990 5.250 7.400 6.990 7.000 11.010
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.($)
- - - - 209M
16.22x5.11x13.73x3.12% 46.21B
9.02x1.53x8.01x3.94% 31.19B
18.23x4.03x16.29x1.34% 28.02B
5.46x0.65x1.37x9.16% 26.28B
14x3.11x14.84x2.5% 25.57B
11.05x2.1x9.82x4.02% 20.94B
8.07x0.89x3.26x2.77% 20.65B
13.62x6.57x17.5x1.57% 19.73B
10.56x1.67x14.49x3.58% 19.25B
Average 11.80x 2.85x 11.04x 3.56% 23.81B
Weighted average by Cap. 12.25x 3.02x 11.16x 3.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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