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 1,316 - -
Change - 0.48% - 104.28% 158.71% - -
Enterprise Value (EV) 1 324.7 396.5 395 623.3 1,331 1,406 1,389
Change - 22.12% - 57.79% 113.5% 5.66% -1.22%
P/E Ratio - - 4.58x - - - -
PBR - - - 1.5x 3.29x 2.89x 2.6x
PEG - - - - - - -
Capitalization / Revenue 0.1x 0.11x 0.08x 0.13x 0.25x 0.26x 0.21x
EV / Revenue 0.11x 0.15x 0.13x 0.16x 0.25x 0.28x 0.23x
EV / EBITDA 2.73x 3.4x 3.84x 5.16x 6.25x 8.2x 7.07x
EV / EBIT 2.85x 3.57x 4.19x 5.62x 6.62x 8.94x 7.65x
EV / FCF 11.6x -5.9x 41.6x 4.6x 14.5x 25.7x 13.5x
FCF Yield 8.65% -16.9% 2.4% 21.8% 6.89% 3.9% 7.39%
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% 2.32% 4.01% 4.11%
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 23.70 23.70 23.70
Nbr of stocks (in thousands) 55,500 55,171 55,500 55,500 55,500 - -
Announcement Date 23/02/22 22/02/23 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.25x6.25x2.32% 131.55Cr
22.94x1.61x14.68x0.63% 26TCr
71.08x17.65x48.22x0.31% 21TCr
21.85x1.74x9.15x1.18% 6.38TCr
21.73x0.41x7.94x1.85% 3.54TCr
25.56x4.08x16.12x1.6% 2.98TCr
11.14x0.49x6x4.75% 2.31TCr
20.79x0.35x10.71x0.69% 2.26TCr
38.86x22.08x32.04x1.21% 2.08TCr
14.3x0.56x11.17x4.99% 1.84TCr
Average 27.58x 4.92x 16.23x 1.95% 6.82TCr
Weighted average by Cap. 37.57x 7.14x 24.23x 0.97%

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!