Company Valuation: ACSL Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 25,844 22,086 12,925 11,855 16,144 33,473 - -
Change - -14.54% -41.48% -8.28% 36.18% 107.34% - -
Enterprise Value (EV) 25,844 21,730 13,536 14,170 16,989 33,473 33,473 33,473
Change - -15.92% -37.71% 4.68% 19.89% 97.03% 0% 0%
P/E -20.2x -8.5x -4.58x -4.96x -10.6x -50.6x -36.5x -82.2x
PBR - 7.77x 6.1x 129x 9.87x - - -
PEG - -0x 0.76x 0.3x 0.2x 0.8x -0.9x 1.5x
Capitalization / Revenue 51.6x 13.5x 14.4x 4.47x 6.21x 8.37x 6.69x 5.4x
EV / Revenue 0x 0x 0x 0x 0x 8.37x 6.69x 5.4x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -24.7x -41.8x -167x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -103.9 -209.8 -197 -159.9 -84.71 -34 -47.1 -20.9
Distribution rate - - - - - - - -
Net sales 1 501 1,635 896 2,655 2,599 4,000 5,000 6,200
EBITDA - -2,130 -1,953 - - - - -
EBIT 1 -1,189 -2,204 -2,071 -2,293 -1,840 -1,355 -800 -200
Net income 1 -1,226 -2,592 -2,543 -2,371 -1,364 -675 -900 -400
Net Debt - -356 611 2,315 845 - - -
Reference price 2 2,098.00 1,784.00 903.00 794.00 901.00 1,719.00 1,719.00 1,719.00
Nbr of stocks (in thousands) 12,319 12,380 14,314 14,931 17,918 19,472 - -
Announcement Date 2/14/22 2/14/23 2/14/24 2/13/25 2/13/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-51.94x - - - 216M
56.48x - - - 2.72B
-12.37x - - - 1.59B
-110.98x22.85x-141.64x - 1.51B
-99.49x - - - 843M
-11.62x4.82x-10.19x-.--% 433M
-6.77x - - - 297M
Average -33.81x 13.83x -75.92x 0% 1.09B
Weighted average by Cap. -17.75x 18.82x -112.29x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA