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 9,923 - -
Change - -18.7% -5.94% 55.41% 27.95% 0.17% - -
Enterprise Value (EV) 1 6,518 5,587 5,080 7,393 10,381 10,009 9,391 8,766
Change - -14.29% -9.07% 45.54% 40.41% -3.59% -6.17% -6.66%
P/E 22x 14.8x 15x 19x 26.1x 20.5x 18.4x 16.4x
PBR 3.18x 2.97x 2.09x - 3.79x 3.49x 2.92x 2.49x
PEG - 0.5x -5.19x 0.8x -3.85x 0.7x 1.6x 1.4x
Capitalization / Revenue 1.88x 1.32x 1.26x 2.02x 2.28x 2.13x 2.03x 1.93x
EV / Revenue 1.88x 1.39x 1.29x 1.92x 2.39x 2.15x 1.92x 1.71x
EV / EBITDA 11.5x 8.7x 7.83x 10.7x 12.6x 11.3x 9.89x 8.51x
EV / EBIT 12.9x 9.5x 8.5x 11.6x 13.5x 12x 10.4x 8.9x
EV / FCF 17.9x 21.5x 9.93x 13.3x 19.5x 17.5x 13.5x 11.8x
FCF Yield 5.6% 4.65% 10.1% 7.51% 5.13% 5.73% 7.38% 8.48%
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% 0.21% 0.22% 0.24%
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 2 184.53 163.93 161.28 254.70 326.47 333.72 333.72 333.72
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
83.2x - - 0.96% 2.65B
10.99x0.51x4.66x6.34% 2.24B
13.11x - - 5.43% 1.85B
20.46x - - 2.44% 970M
31.08x - - - 852M
Average 31.77x 0.51x 4.66x 3.79% 1.71B
Weighted average by Cap. 36.88x 0.51x 4.66x 3.78%

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