Company Valuation: Acuity Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,515 5,297 4,982 7,743 9,907 9,484 - -
Change - -18.7% -5.94% 55.41% 27.95% -4.26% - -
Enterprise Value (EV) 1 6,518 5,587 5,080 7,393 10,381 9,570 8,952 8,327
Change - -14.29% -9.07% 45.54% 40.41% -7.81% -6.45% -6.98%
P/E 22x 14.8x 15x 19x 26.1x 19.6x 17.5x 15.7x
PBR 3.18x 2.97x 2.09x - 3.79x 3.34x 2.79x 2.38x
PEG - 0.5x -5.19x 0.8x -3.85x 0.7x 1.5x 1.3x
Capitalization / Revenue 1.88x 1.32x 1.26x 2.02x 2.28x 2.04x 1.94x 1.85x
EV / Revenue 1.88x 1.39x 1.29x 1.92x 2.39x 2.06x 1.83x 1.62x
EV / EBITDA 11.5x 8.7x 7.83x 10.7x 12.6x 10.9x 9.43x 8.08x
EV / EBIT 12.9x 9.5x 8.5x 11.6x 13.5x 11.5x 9.9x 8.45x
EV / FCF 17.9x 21.5x 9.93x 13.3x 19.5x 16.7x 12.9x 11.2x
FCF Yield 5.6% 4.65% 10.1% 7.51% 5.13% 5.99% 7.75% 8.92%
Dividend per Share 2 0.52 0.52 0.52 0.58 0.66 0.7033 0.7417 0.804
Rate of return 0.28% 0.32% 0.32% 0.23% 0.2% 0.22% 0.23% 0.25%
EPS 2 8.38 11.08 10.76 13.44 12.53 16.3 18.18 20.31
Distribution rate 6.21% 4.69% 4.83% 4.32% 5.27% 4.31% 4.08% 3.96%
Net sales 1 3,461 4,006 3,952 3,841 4,346 4,652 4,886 5,135
EBITDA 1 565.7 641.9 648.5 691 825.2 881.9 949.5 1,030
EBIT 1 506.3 588.1 597.4 639.6 768.6 832.1 904.1 985.3
Net income 1 306.3 384 346 422.6 396.6 504.6 556.2 619.7
Net Debt 1 3 289.8 97.7 -349.6 474.3 85.36 -532.2 -1,157
Reference price 2 184.53 163.93 161.28 254.70 326.47 318.96 318.96 318.96
Nbr of stocks (in thousands) 35,308 32,313 30,892 30,400 30,345 29,736 - -
Announcement Date 10/6/21 10/4/22 10/4/23 10/1/24 10/1/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.4x2.04x10.76x0.22% 9.4B
71.27x - - 1.12% 2.3B
11.31x0.48x4.51x6.4% 2.08B
13.65x - - 4.5% 1.67B
20.71x - - 2.41% 989M
23.32x - - - 709M
Average 26.61x 1.26x 7.63x 2.93% 2.86B
Weighted average by Cap. 25.05x 1.76x 9.63x 1.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AYI Stock
  4. Valuation Acuity Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!