Company Valuation: Ascencia Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 8,193 14,741 14,327 9,624 8,455 8,869
Change - 79.92% -2.81% -32.82% -12.15% 4.9%
Enterprise Value (EV) 1 12,538 19,793 19,884 15,877 14,751 15,057
Change - 57.86% 0.46% -20.15% -7.09% 2.07%
P/E 20.3x 15.4x 14.2x 9.07x 7.11x 7.59x
PBR 1.02x 1.69x 1.54x 0.97x 0.8x 0.79x
PEG - 0x 2.83x 1.65x 0.6x -4.6x
Capitalization / Revenue 6.17x 10.8x 9.21x 5.56x 4.5x 4.36x
EV / Revenue 9.44x 14.4x 12.8x 9.18x 7.85x 7.39x
EV / EBITDA 15.2x 24.7x 21.9x 15.4x 13.6x 13.2x
EV / EBIT 15.3x 25x 22.1x 15.5x 13.7x 13.4x
EV / FCF 62.8x 92.8x 29.3x 157x 21.2x 24.5x
FCF Yield 1.59% 1.08% 3.42% 0.64% 4.72% 4.07%
Dividend per Share 2 0.53 0.64 0.9 0.95 1.03 1.07
Rate of return 3.14% 2.12% 3.06% 4.81% 5.94% 5.88%
EPS 2 0.8344 1.966 2.064 2.178 2.439 2.399
Distribution rate 63.5% 32.6% 43.6% 43.6% 42.2% 44.6%
Net sales 1 1,328 1,370 1,556 1,730 1,879 2,036
EBITDA 1 827.1 802.2 909.3 1,033 1,088 1,138
EBIT 1 817.8 791.7 900.7 1,025 1,076 1,123
Net income 1 406.6 957.9 1,006 1,061 1,188 1,169
Net Debt 1 4,345 5,052 5,556 6,253 6,296 6,187
Reference price 2 16.90 30.25 29.40 19.75 17.35 18.20
Nbr of stocks (in thousands) 484,817 487,315 487,315 487,315 487,315 487,315
Announcement Date 12/30/20 11/18/21 8/29/22 10/25/23 11/3/24 12/17/25
1MUR in Million2MUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 190M
16.8x15.88x16.52x4.67% 14.14B
19.18x13.86x16.96x1.42% 8.94B
54.01x16.16x27.59x0.17% 7.22B
22.33x11.38x15.92x1.63% 3.76B
111.09x16.34x23.45x2.15% 3.34B
12.26x6.74x8.99x3.77% 2.84B
15.88x6.06x8.05x12.54% 2.71B
12.19x7.23x11.58x3.33% 2.59B
Average 32.97x 11.71x 16.13x 3.71% 5.08B
Weighted average by Cap. 29.94x 13.54x 17.57x 3.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ASCE.N0000 Stock
  4. Valuation Ascencia Limited