Company Valuation: Accsys Technologies PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 327.8 159.3 168.5 124.8 169.7 172.2 - -
Change - -51.38% 5.75% -25.94% 36.02% 1.48% - -
Enterprise Value (EV) 1 354.9 203.4 205.6 167.3 211.1 213.6 201.7 179.4
Change - -42.69% 1.09% -18.61% 26.15% 1.18% -5.58% -11.04%
P/E 172x -3.84x -8.81x -5.19x 27.4x 31.8x 12.3x 8.22x
PBR 2.41x 1.31x 1.42x 1.28x 1.61x 1.56x 1.38x 1.18x
PEG - 0x 0.2x -0.2x -0x -2.3x 0x 0.2x
Capitalization / Revenue 2.71x 0.98x 1.24x 0.91x 1.11x 1.11x 0.99x 0.85x
EV / Revenue 2.94x 1.26x 1.51x 1.22x 1.38x 1.37x 1.16x 0.89x
EV / EBITDA 33.8x 9.19x 42.7x 15.5x 10x 9.15x 7.14x 4.85x
EV / EBIT 82.1x 13.3x -197x 21.9x 17.2x 14.8x 10.8x 6.64x
EV / FCF -8.28x -15.5x 55.2x 18.9x 20.6x 23.6x 14.8x 9.32x
FCF Yield -12.1% -6.45% 1.81% 5.28% 4.84% 4.24% 6.77% 10.7%
Dividend per Share 2 - - - - - - 0.005 0.006
Rate of return - - - - - - 0.72% 0.86%
EPS 2 0.01 -0.19 -0.08 -0.1 0.0255 0.022 0.057 0.085
Distribution rate - - - - - - 8.77% 7.06%
Net sales 1 120.9 162 136.2 136.6 153.3 155.4 173.7 202.7
EBITDA 1 10.49 22.13 4.811 10.82 21.12 23.35 28.27 37.02
EBIT 1 4.323 15.29 -1.044 7.649 12.29 14.47 18.62 27.03
Net income 1 2.338 -39.06 -17.86 -22.91 6.476 5.4 13.5 21.8
Net Debt 1 27.15 44.06 37.12 42.56 41.38 41.36 29.45 7.172
Reference price 2 1.7158 0.7287 0.7045 0.5194 0.6986 0.6991 0.6991 0.6991
Nbr of stocks (in thousands) 191,021 218,654 239,164 240,255 242,954 246,375 - -
Announcement Date 30/06/22 27/06/23 26/06/24 24/06/25 16/06/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.78x1.37x9.15x-.--% 196M
35.71x4.81x17.4x2.55% 8.48B
-17.16x1.03x27.81x1.86% 5.44B
64.08x1.9x17.24x1.82% 4.51B
17.38x0.58x7.24x - 4.25B
13.55x1.4x8.42x2.02% 2.59B
36.04x2.58x19.24x0.22% 1.58B
12.79x - - - 1.47B
Average 24.27x 1.95x 15.21x 1.41% 3.57B
Weighted average by Cap. 24.18x 2.42x 17.06x 2%

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. AXS Stock
  4. Valuation Accsys Technologies PLC