Company Valuation: ASBISc Enterprises Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 297.2 298.6 248.9 508.5 1,405 - -
Change - 0.48% - 104.28% 176.27% - -
Enterprise Value (EV) 1 324.7 396.5 395 623.3 1,420 1,495 1,478
Change - 22.12% - 57.79% 127.82% 5.3% -1.15%
P/E - - 4.58x - - - -
PBR - - - 1.5x 3.52x 3.09x 2.78x
PEG - - - - - - -
Capitalization / Revenue 0.1x 0.11x 0.08x 0.13x 0.27x 0.28x 0.23x
EV / Revenue 0.11x 0.15x 0.13x 0.16x 0.27x 0.3x 0.24x
EV / EBITDA 2.73x 3.4x 3.84x 5.16x 6.67x 8.72x 7.52x
EV / EBIT 2.85x 3.57x 4.19x 5.62x 7.06x 9.5x 8.14x
EV / FCF 11.6x -5.9x 41.6x 4.6x 15.5x 27.3x 14.4x
FCF Yield 8.65% -16.9% 2.4% 21.8% 6.46% 3.66% 6.94%
Dividend per Share 2 0.3 0.2 0.5 0.55 0.55 0.95 0.975
Rate of return 5.6% 3.7% 11.1% 6% 2.17% 3.75% 3.85%
EPS 2 - - 0.98 - - - -
Distribution rate - - 51% - - - -
Net sales 1 3,078 2,690 3,009 3,863 5,219 5,056 6,131
EBITDA 1 118.8 116.8 102.9 120.8 213 171.5 196.6
EBIT 1 113.7 111 94.31 111 201.1 157.3 181.5
Net income - - 54.44 - - - -
Net Debt 1 27.49 97.9 146.1 114.8 15.2 90.5 73.3
Reference price 2 5.36 5.41 4.48 9.16 25.31 25.31 25.31
Nbr of stocks (in thousands) 55,500 55,171 55,500 55,500 55,500 - -
Announcement Date 23/2/22 22/2/23 26/2/25 25/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.27x6.67x2.17% 1.4B
23.75x1.65x15.1x0.61% 265B
78.28x19.42x53.06x0.28% 232B
21.2x1.7x8.93x1.22% 61.87B
23.49x0.44x8.56x1.72% 37.94B
26.39x4.26x16.83x1.53% 30.88B
89.32x - - 0.1% 24.63B
19.34x0.33x9.19x0.7% 22.03B
39.2x22.57x32.27x1.18% 21.91B
10.12x0.45x5.55x5.23% 20.96B
Average 36.79x 5.68x 17.35x 1.48% 71.82B
Weighted average by Cap. 43.47x 8.23x 27.02x 0.79%

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. ASB Stock
  4. Valuation ASBISc Enterprises Plc