Company Valuation: Acuity Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,515 5,297 4,982 7,743 9,907 9,905 - -
Change - -18.7% -5.94% 55.41% 27.95% -0.01% - -
Enterprise Value (EV) 1 6,518 5,587 5,080 7,393 10,381 9,991 9,373 8,748
Change - -14.29% -9.07% 45.54% 40.41% -3.76% -6.18% -6.67%
P/E 22x 14.8x 15x 19x 26.1x 20.7x 18.4x 16.5x
PBR 3.18x 2.97x 2.09x - 3.79x 3.49x 2.92x 2.48x
PEG - 0.5x -5.19x 0.8x -3.85x 0.7x 1.5x 1.4x
Capitalization / Revenue 1.88x 1.32x 1.26x 2.02x 2.28x 2.13x 2.03x 1.93x
EV / Revenue 1.88x 1.39x 1.29x 1.92x 2.39x 2.15x 1.92x 1.7x
EV / EBITDA 11.5x 8.7x 7.83x 10.7x 12.6x 11.5x 9.92x 8.55x
EV / EBIT 12.9x 9.5x 8.5x 11.6x 13.5x 12x 10.4x 8.88x
EV / FCF 17.9x 21.5x 9.93x 13.3x 19.5x 17.4x 13.5x 11.8x
FCF Yield 5.6% 4.65% 10.1% 7.51% 5.13% 5.74% 7.4% 8.49%
Dividend per Share 2 0.52 0.52 0.52 0.58 0.66 0.7033 0.7417 0.804
Rate of return 0.28% 0.32% 0.32% 0.23% 0.2% 0.21% 0.22% 0.24%
EPS 2 8.38 11.08 10.76 13.44 12.53 16.12 18.09 20.19
Distribution rate 6.21% 4.69% 4.83% 4.32% 5.27% 4.36% 4.1% 3.98%
Net sales 1 3,461 4,006 3,952 3,841 4,346 4,652 4,886 5,135
EBITDA 1 565.7 641.9 648.5 691 825.2 872.4 945 1,023
EBIT 1 506.3 588.1 597.4 639.6 768.6 832.1 904.1 985.3
Net income 1 306.3 384 346 422.6 396.6 498.8 553.4 616.7
Net Debt 1 3 289.8 97.7 -349.6 474.3 85.36 -532.2 -1,157
Reference price 2 184.53 163.93 161.28 254.70 326.47 333.11 333.11 333.11
Nbr of stocks (in thousands) 35,308 32,313 30,892 30,400 30,345 29,736 - -
Announcement Date 06/10/21 04/10/22 04/10/23 01/10/24 01/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.67x2.15x11.45x0.21% 9.91B
94.69x - - 0.84% 3.01B
11.1x0.52x4.69x6.64% 2.26B
13.35x - - 5.33% 1.88B
20.75x - - 2.41% 984M
31.38x - - - 860M
Average 31.99x 1.33x 8.07x 3.09% 3.15B
Weighted average by Cap. 31.09x 1.85x 10.20x 1.77%

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. AYI Stock
  4. Valuation Acuity Inc.