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 9,565 - -
Change - -18.7% -5.94% 55.41% 27.95% -3.45% - -
Enterprise Value (EV) 1 6,518 5,587 5,080 7,393 10,381 9,644 9,043 8,568
Change - -14.29% -9.07% 45.54% 40.41% -7.1% -6.23% -5.25%
P/E 22x 14.8x 15x 19x 26.1x 20.1x 18x 16.5x
PBR 3.18x 2.97x 2.09x - 3.79x 3.25x 2.75x 2.36x
PEG - 0.5x -5.19x 0.8x -3.85x 0.8x 1.5x 1.86x
Capitalization / Revenue 1.88x 1.32x 1.26x 2.02x 2.28x 2.07x 1.97x 1.87x
EV / Revenue 1.88x 1.39x 1.29x 1.92x 2.39x 2.09x 1.86x 1.68x
EV / EBITDA 11.5x 8.7x 7.83x 10.7x 12.6x 11.2x 9.69x 8.48x
EV / EBIT 12.9x 9.5x 8.5x 11.6x 13.5x 11.8x 10.2x 8.95x
EV / FCF 17.9x 21.5x 9.93x 13.3x 19.5x 17x 13.7x 11.7x
FCF Yield 5.6% 4.65% 10.1% 7.51% 5.13% 5.88% 7.29% 8.55%
Dividend per Share 2 0.52 0.52 0.52 0.58 0.66 0.61 0.5967 0.575
Rate of return 0.28% 0.32% 0.32% 0.23% 0.2% 0.19% 0.19% 0.18%
EPS 2 8.38 11.08 10.76 13.44 12.53 15.77 17.66 19.24
Distribution rate 6.21% 4.69% 4.83% 4.32% 5.27% 3.87% 3.38% 2.99%
Net sales 1 3,461 4,006 3,952 3,841 4,346 4,620 4,852 5,105
EBITDA 1 565.7 641.9 648.5 691 825.2 863.7 933.5 1,011
EBIT 1 506.3 588.1 597.4 639.6 768.6 820.6 890.9 957.7
Net income 1 306.3 384 346 422.6 396.6 491.6 547.8 601.2
Net Debt 1 3 289.8 97.7 -349.6 474.3 79.03 -522.1 -996.9
Reference price 2 184.53 163.93 161.28 254.70 326.47 317.62 317.62 317.62
Nbr of stocks (in thousands) 35,308 32,313 30,892 30,400 30,345 30,115 - -
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.($)
20.14x2.09x11.17x0.19% 9.57B
160.51x - - 0.5% 5.12B
15.39x0.61x5.58x7.49% 2.87B
13.93x - - 5.05% 1.99B
21.45x - - 2.38% 1B
34.55x - - - 947M
Average 44.33x 1.35x 8.37x 3.12% 3.58B
Weighted average by Cap. 53.08x 1.75x 9.88x 1.87%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!