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 1,280 - -
Change - 0.48% - 104.28% 151.71% - -
Enterprise Value (EV) 1 324.7 396.5 395 623.3 1,295 1,370 1,353
Change - 22.12% - 57.79% 107.79% 5.81% -1.26%
P/E Ratio - - 4.58x - - - -
PBR - - - 1.5x 3.2x 2.81x 2.53x
PEG - - - - - - -
Capitalization / Revenue 0.1x 0.11x 0.08x 0.13x 0.25x 0.25x 0.21x
EV / Revenue 0.11x 0.15x 0.13x 0.16x 0.25x 0.27x 0.22x
EV / EBITDA 2.73x 3.4x 3.84x 5.16x 6.08x 7.99x 6.88x
EV / EBIT 2.85x 3.57x 4.19x 5.62x 6.44x 8.71x 7.46x
EV / FCF 11.6x -5.9x 41.6x 4.6x 14.1x 25x 13.2x
FCF Yield 8.65% -16.9% 2.4% 21.8% 7.08% 4% 7.58%
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% 2.38% 4.12% 4.23%
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 23.06 23.06 23.06
Nbr of stocks (in thousands) 55,500 55,171 55,500 55,500 55,500 - -
Announcement Date 2/23/22 A 2/22/23 A 2/26/25 A 2/25/26 A - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.25x6.08x2.38% 1.28B
22.71x1.6x14.53x0.63% 254B
66.28x16.47x44.99x0.33% 196B
21.23x1.7x8.94x1.22% 61.97B
22.25x0.42x8.14x1.8% 36.22B
24.82x3.96x15.63x1.65% 28.93B
10.89x0.48x5.89x4.86% 22.57B
20.58x0.35x10.6x0.7% 22.28B
35.99x20.36x29.55x1.31% 19.26B
14.28x0.56x11.16x5% 18.39B
Average 26.56x 4.61x 15.55x 1.99% 66.1B
Weighted average by Cap. 35.28x 6.50x 22.66x 1%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!