Company Valuation: ACSL Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 25,844 22,086 12,925 11,855 16,144 24,774 - -
Change - -14.54% -41.48% -8.28% 36.18% 53.46% - -
Enterprise Value (EV) 25,844 21,730 13,536 14,170 16,989 24,774 24,774 24,774
Change - -15.92% -37.71% 4.68% 19.89% 45.82% 0% 0%
P/E -20.2x -8.5x -4.58x -4.96x -10.6x -21.4x -22.6x -50.9x
PBR - 7.77x 6.1x 129x 9.87x - - -
PEG - -0x 0.76x 0.3x 0.2x 0.5x 4.24x 0.9x
Capitalization / Revenue 51.6x 13.5x 14.4x 4.47x 6.21x 6.19x 4.95x 4x
EV / Revenue 0x 0x 0x 0x 0x 6.19x 4.95x 4x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -18.3x -31x -124x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -103.9 -209.8 -197 -159.9 -84.71 -48.8 -46.2 -20.5
Distribution rate - - - - - - - -
Net sales 1 501 1,635 896 2,655 2,599 4,000 5,000 6,200
EBITDA - -2,130 -1,953 - - - - -
EBIT 1 -1,189 -2,204 -2,071 -2,293 -1,840 -1,355 -800 -200
Net income 1 -1,226 -2,592 -2,543 -2,371 -1,364 -825 -900 -400
Net Debt - -356 611 2,315 845 - - -
Reference price 2 2,098.00 1,784.00 903.00 794.00 901.00 1,043.00 1,043.00 1,043.00
Nbr of stocks (in thousands) 12,319 12,380 14,314 14,931 17,918 23,752 - -
Announcement Date 2/14/22 A 2/14/23 A 2/14/24 A 2/13/25 A 2/13/26 A - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-21.37x - - - 158M
32.5x5.98x24.63x0.63% 295B
29.96x2.92x16.76x1.48% 258B
25.94x1.72x12.79x1.76% 171B
-453.48x1.76x40.37x-.--% 149B
19.73x1.88x13.6x2.32% 140B
27.17x3.93x16.44x1.26% 128B
27.57x2.97x13.44x1.52% 126B
20.55x1.74x14.24x1.81% 94.38B
18.53x1.97x13.93x1.76% 78.34B
Average -27.29x 2.76x 18.47x 1.39% 143.93B
Weighted average by Cap. -22.69x 3.15x 19.40x 1.29%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ACSL Ltd.

Historical PBR trend

Valuation ratios - PBR - ACSL Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ACSL Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ACSL Ltd.