Company Valuation: Access Engineering PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2024 2025 2026 2027 2028
Market Cap 1 15,000 22,600 38,500 67,000 75,800 -
Change - - 70.35% 74.03% 13.13% -
Enterprise Value (EV) 15,000 22,600 38,500 67,000 75,800 75,800
Change - - 70.35% 74.03% 13.13% 0%
P/E - - - - 5.38x 5.66x
PBR - 0.64x 0.97x 1.63x 1.43x 1.18x
PEG - - - - - -1.14x
Capitalization / Revenue 0.38x 1.04x 1.12x 1.34x 0.93x 1.02x
EV / Revenue 0x 0x 0x 0x 0.93x 1.02x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1 - - - 2.3 -
Rate of return 6.67% - - - 3.03% -
EPS 2 - - - - 14.1 13.4
Distribution rate - - - - 16.3% -
Net sales 1 39,621 21,663 34,268 50,008 81,816 74,659
EBITDA - 7,218 10,727 15,175 - -
EBIT 4,297 5,970 9,567 13,923 - -
Net income 1 - - - - 14,122 13,347
Net Debt - - - - - -
Reference price 2 15.00 22.60 38.50 67.00 75.80 75.80
Nbr of stocks (in thousands) 10,00,000 10,00,000 10,00,000 10,00,000 10,00,000 -
Announcement Date 13/05/22 15/05/24 30/05/25 27/05/26 - -
1LKR in Million2LKR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 3.03% 23Cr
57.82x2.64x25.2x0.07% 9.96TCr
13.14x1.11x6.09x4.45% 7.73TCr
34.44x4.33x23.52x0.2% 5.88TCr
27.26x2.09x20.47x1.11% 5.85TCr
56.35x4.48x28.54x1.55% 4.6TCr
29.63x0.73x12.08x2.09% 3.75TCr
24.04x1.64x15.15x0.19% 3.47TCr
24.66x0.5x7.97x2.39% 3.42TCr
4.51x0.3x5.99x6.24% 2.72TCr
Average 30.21x 1.98x 16.11x 2.13% 4.74TCr
Weighted average by Cap. 33.56x 2.20x 17.49x 1.76%

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. AEL.N0000 Stock
  4. Valuation Access Engineering PLC