Company Valuation: Access Engineering PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 22,100 15,000 14,200 22,600 38,500 67,000
Change - -32.13% -5.33% 59.15% 70.35% 74.03%
Enterprise Value (EV) 1 27,040 33,407 28,920 39,274 63,695 105,692
Change - 23.55% -13.43% 35.8% 62.18% 65.94%
P/E 9.26x 2.94x 5.72x 3.29x 6.1x 9.35x
PBR 0.93x 0.53x 0.48x 0.63x 0.96x 1.63x
PEG - 0x -0.1x 0x -0.76x 0.7x
Capitalization / Revenue 0.93x 0.38x 0.69x 1.05x 1.12x 1.35x
EV / Revenue 1.13x 0.84x 1.41x 1.83x 1.85x 2.13x
EV / EBITDA 7.34x 7.01x 6.56x 6.06x 6.26x 9.39x
EV / EBIT 10.1x 9.27x 9.12x 7.33x 6.99x 10.5x
EV / FCF 3.77x -3.35x 2.27x 10.7x -9.94x -44.4x
FCF Yield 26.5% -29.9% 44.1% 9.37% -10.1% -2.25%
Dividend per Share 2 1 1 - 1.5 2 2
Rate of return 4.52% 6.67% - 6.64% 5.19% 2.99%
EPS 2 2.386 5.11 2.482 6.861 6.31 7.169
Distribution rate 41.9% 19.6% - 21.9% 31.7% 27.9%
Net sales 1 23,837 39,630 20,565 21,501 34,511 49,661
EBITDA 1 3,682 4,768 4,408 6,477 10,182 11,255
EBIT 1 2,665 3,606 3,173 5,361 9,115 10,111
Net income 1 2,386 5,110 2,482 6,861 6,310 7,169
Net Debt 1 4,940 18,407 14,720 16,674 25,195 38,692
Reference price 2 22.10 15.00 14.20 22.60 38.50 67.00
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
Announcement Date 12/08/21 04/09/22 29/08/23 27/08/24 25/07/25 30/06/26
1LKR in Million2LKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 228M
65.05x2.81x27.51x0.07% 94.32B
13.09x1.06x5.81x4.48% 71.3B
38.8x4.75x26.33x0.17% 58.83B
25.27x1.93x18.78x1.23% 54.5B
55.39x4.6x29.44x1.64% 45.98B
33.09x0.78x13.13x1.92% 39.23B
27.88x0.54x8.68x2.14% 35.71B
25.4x1.65x15.86x0.19% 33.07B
4.66x0.29x6.25x6.11% 27.62B
Average 32.07x 2.05x 16.86x 2% 46.08B
Weighted average by Cap. 35.91x 2.28x 18.36x 1.75%

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. AEL.N0000 Stock
  4. Valuation Access Engineering PLC