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 8/12/21 A 9/4/22 A 8/29/23 A 8/27/24 A 7/25/25 A 6/30/26 A
1LKR in Million2LKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 225M
62.89x2.83x27.4x0.07% 98.74B
13.69x1.11x6.06x4.3% 75.33B
26.49x2.02x19.9x1.15% 56.75B
35.03x4.41x23.95x0.19% 59.66B
53.29x4.59x28.79x1.56% 46.82B
30.88x0.75x12.54x2% 38.36B
25.05x0.51x7.95x2.35% 33.46B
25.76x1.69x15.31x0.18% 35.66B
4.86x0.3x5.83x5.87% 28.84B
Average 30.88x 2.02x 16.41x 1.96% 47.38B
Weighted average by Cap. 34.65x 2.26x 18.01x 1.71%

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