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.($)
- - - - 238M
13.97x4.54x12.2x3.62% 39.78B
5.75x0.77x1.62x8.61% 27.96B
17.85x3.95x15.88x1.37% 27.69B
7.79x1.41x7.78x4.54% 26.03B
13.72x3.07x14.71x2.55% 25.46B
8.17x0.91x3.3x2.73% 20.9B
10.25x2.01x8.28x4.1% 20.6B
13.01x6.39x16.79x1.67% 18.75B
38.15x13.96x35.15x3.11% 18.41B
Average 14.30x 4.11x 12.86x 3.59% 22.58B
Weighted average by Cap. 13.70x 3.83x 12.19x 3.71%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!