Company Valuation: Acsion Limited

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 1,569 2,014 2,849 2,691 2,694 4,233
Change - 28.34% 41.45% -5.55% 0.11% 57.13%
Enterprise Value (EV) 1 2,463 3,314 4,470 4,012 3,767 4,765
Change - 34.54% 34.89% -10.25% -6.09% 26.48%
P/E 66.4x 1.74x 3.21x 2.59x 1.7x 3.86x
PBR 0.22x 0.25x 0.31x 0.26x 0.23x 0.34x
PEG - 0x -0.1x 0.2x 0x -0.1x
Capitalization / Revenue 2.25x 2.21x 2.4x 1.87x 1.75x 2.58x
EV / Revenue 3.53x 3.64x 3.77x 2.79x 2.45x 2.91x
EV / EBITDA 6.21x 5.33x 5.6x 4.54x 3.99x 4.85x
EV / EBIT 6.76x 5.75x 6.43x 5.53x 4.36x 5.37x
EV / FCF 9.09x 8.63x 14.8x 5.4x 8.64x 7.04x
FCF Yield 11% 11.6% 6.77% 18.5% 11.6% 14.2%
Dividend per Share 2 - 0.18 0.36 0.324 0.38 0.46
Rate of return - 3.43% 4.86% 4.64% 5.43% 4.18%
EPS 2 0.0601 3.018 2.309 2.702 4.13 2.852
Distribution rate - 5.96% 15.6% 12% 9.2% 16.1%
Net sales 1 697.8 910.7 1,186 1,438 1,537 1,637
EBITDA 1 396.4 621.4 798.7 884.2 943.2 983.1
EBIT 1 364.1 576.5 694.9 724.9 863.3 887.3
Net income 1 23.63 1,170 888.9 1,040 1,587 1,097
Net Debt 1 893.4 1,299 1,620 1,321 1,074 532.3
Reference price 2 3.99 5.25 7.40 6.99 7.00 11.01
Nbr of stocks (in thousands) 393,358 383,673 385,018 384,969 384,838 384,447
Announcement Date 01/07/21 01/07/22 08/07/23 30/08/24 01/07/25 01/07/26
1ZAR in Million2ZAR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 405M
58.93x - - - 63.19B
12.4x4.35x11.16x3.88% 39.25B
8.2x1.47x8.16x4.31% 27.32B
5.61x0.73x1.51x8.77% 27.43B
17.64x3.92x15.78x1.39% 27.17B
13.58x3.06x14.64x2.57% 25.01B
9.74x1.9x7.83x4.31% 19.58B
7.63x0.84x3.08x2.93% 19.51B
7.9x2.84x6.61x-.--% 18.7B
Average 15.74x 2.39x 8.60x 3.52% 26.76B
Weighted average by Cap. 22.06x 2.55x 8.99x 3.7%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Acsion Limited

Historical PBR trend

Valuation ratios - PBR - Acsion Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Acsion Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Acsion Limited

  1. Stock Market
  2. Stocks
  3. ACS Stock
  4. Valuation Acsion Limited