Company Valuation: ASBISc Enterprises Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 297.2 298.6 248.9 508.5 2,512 - -
Change - 0.48% - 104.28% 393.94% - -
Enterprise Value (EV) 1 324.7 396.5 395 623.3 2,764 2,570 2,555
Change - 22.12% - 57.79% 343.39% -7.01% -0.57%
P/E - - 4.58x - - - -
PBR - - - 1.5x 1.36x 1.04x 0.84x
PEG - - - - - - -
Capitalization / Revenue 0.1x 0.11x 0.08x 0.13x 0.38x 0.33x 0.3x
EV / Revenue 0.11x 0.15x 0.13x 0.16x 0.42x 0.34x 0.31x
EV / EBITDA 2.73x 3.4x 3.84x 5.16x 9.84x 8.65x 8.45x
EV / EBIT 2.85x 3.57x 4.19x 5.62x 10.3x 9.12x 8.94x
EV / FCF 11.6x -5.9x 41.6x 4.6x -20.2x 13.4x 15.1x
FCF Yield 8.65% -16.9% 2.4% 21.8% -4.96% 7.46% 6.61%
Dividend per Share 2 0.3 0.2 0.5 0.55 0.55 0.95 0.975
Rate of return 5.6% 3.7% 11.1% 6% 1.22% 2.1% 2.15%
EPS 2 - - 0.98 - - - -
Distribution rate - - 51% - - - -
Net sales 1 3,078 2,690 3,009 3,863 6,532 7,649 8,273
EBITDA 1 118.8 116.8 102.9 120.8 280.9 297.2 302.5
EBIT 1 113.7 111 94.31 111 267.4 281.9 285.8
Net income - - 54.44 - - - -
Net Debt 1 27.49 97.9 146.1 114.8 251.9 58.3 43.75
Reference price 2 5.36 5.41 4.48 9.16 45.26 45.26 45.26
Nbr of stocks (in thousands) 55,500 55,171 55,500 55,500 55,500 - -
Announcement Date 2/23/22 2/22/23 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.43x9.95x1.2% 2.54B
22.48x1.9x14.95x0.46% 350B
26.91x10.92x19.35x0.32% 210B
22.07x2.07x10.59x0.91% 82.74B
20.06x0.52x9.37x1.59% 58.39B
33.4x5.89x20.03x1.26% 42.86B
35.67x21.8x26.99x1.25% 37.15B
12.86x0.57x6.91x3.73% 29B
18.04x0.34x10.19x0.67% 23.02B
12.4x0.65x9.67x5.42% 22.39B
Average 22.65x 4.51x 13.80x 1.68% 85.78B
Weighted average by Cap. 23.77x 4.97x 15.45x 0.87%

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. ASB Stock
  4. Valuation ASBISc Enterprises Plc