Company Valuation: Acsion Limited

Data adjusted to current consolidation scope
Fiscal Period: February 2020 2021 2022 2023 2024 2025
Market Cap 1 2,360 1,569 2,014 2,849 2,691 2,694
Change - -33.5% 28.34% 41.45% -5.55% 0.11%
Enterprise Value (EV) 1 3,000 2,463 3,314 4,470 4,012 3,767
Change - -17.92% 34.54% 34.89% -10.25% -6.09%
P/E 4.86x 66.4x 1.74x 3.21x 2.59x 1.7x
PBR 0.32x 0.22x 0.25x 0.31x 0.26x 0.23x
PEG - -0.7x 0x -0.1x 0.2x 0x
Capitalization / Revenue 3.43x 2.25x 2.21x 2.4x 1.87x 1.75x
EV / Revenue 4.37x 3.53x 3.64x 3.77x 2.79x 2.45x
EV / EBITDA 6.74x 6.21x 5.33x 5.6x 4.54x 3.99x
EV / EBIT 7.67x 6.76x 5.75x 6.43x 5.53x 4.36x
EV / FCF 8.5x 9.09x 8.63x 14.8x 5.4x 8.63x
FCF Yield 11.8% 11% 11.6% 6.77% 18.5% 11.6%
Dividend per Share 2 - - 0.18 0.36 0.324 0.38
Rate of return - - 3.43% 4.86% 4.64% 5.43%
EPS 2 1.234 0.0601 3.018 2.309 2.702 4.13
Distribution rate - - 5.96% 15.6% 12% 9.2%
Net sales 1 687.2 697.8 910.7 1,186 1,438 1,537
EBITDA 1 445.2 396.4 621.4 798.7 884.2 943.3
EBIT 1 391.2 364.1 576.5 694.9 724.9 863.3
Net income 1 485.4 23.63 1,170 888.9 1,040 1,587
Net Debt 1 640.1 893.4 1,299 1,620 1,321 1,074
Reference price 2 6.000 3.990 5.250 7.400 6.990 7.000
Nbr of stocks (in thousands) 393,383 393,358 383,673 385,018 384,969 384,838
Announcement Date 7/6/20 7/1/21 7/1/22 7/8/23 8/30/24 7/1/25
1ZAR in Million2ZAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 213M
14.88x4.71x12.81x3.38% 42.6B
21.11x4.3x17.63x1.19% 31.49B
6.05x0.73x1.51x8.25% 29.17B
7.86x1.41x7.04x4.53% 28.29B
14.24x3.1x14.86x2.47% 25.7B
16.12x1.03x6.79x2.31% 22.38B
15.47x6.9x18.52x1.38% 22.03B
9.05x2.2x7.56x4.11% 19.76B
Average 13.10x 3.05x 10.84x 3.45% 24.63B
Weighted average by Cap. 13.30x 3.14x 11.00x 3.51%

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