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 1,933 - -
Change - 0.48% - 104.28% 280.09% - -
Enterprise Value (EV) 1 324.7 396.5 395 623.3 2,185 1,991 1,977
Change - 22.12% - 57.79% 250.51% -8.86% -0.73%
P/E - - 4.58x - - - -
PBR - - - 1.5x 1.05x 0.8x 0.65x
PEG - - - - - - -
Capitalization / Revenue 0.1x 0.11x 0.08x 0.13x 0.3x 0.3x 0.23x
EV / Revenue 0.11x 0.15x 0.13x 0.16x 0.33x 0.31x 0.24x
EV / EBITDA 2.73x 3.4x 3.84x 5.16x 7.78x 8.41x 6.53x
EV / EBIT 2.85x 3.57x 4.19x 5.62x 8.17x 8.98x 6.91x
EV / FCF 11.6x -5.9x 41.6x 4.6x -15.9x 10.4x 11.7x
FCF Yield 8.65% -16.9% 2.4% 21.8% -6.27% 9.63% 8.54%
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% 1.58% 2.73% 2.8%
EPS 2 - - 0.98 - - - -
Distribution rate - - 51% - - - -
Net sales 1 3,078 2,690 3,009 3,863 6,532 6,374 8,273
EBITDA 1 118.8 116.8 102.9 120.8 280.9 236.9 302.5
EBIT 1 113.7 111 94.31 111 267.4 221.7 285.8
Net income - - 54.44 - - - -
Net Debt 1 27.49 97.9 146.1 114.8 251.9 58.3 43.75
Reference price 2 5.36 5.41 4.48 9.16 34.82 34.82 34.82
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, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.34x7.86x1.56% 195.6Cr
25.25x1.73x16x0.58% 28TCr
24.77x9.99x18x0.35% 19TCr
23.61x1.88x9.82x1.07% 7TCr
16.15x0.41x7.44x1.98% 4.7TCr
40.09x24.6x30.46x1.11% 4.15TCr
29.89x5.06x17.56x1.23% 3.67TCr
13.01x0.56x6.82x4.07% 2.7TCr
11.67x0.61x9.18x5.69% 2.12TCr
15.78x0.3x8.79x0.77% 2.01TCr
Average 22.25x 4.55x 13.19x 1.84% 7.39TCr
Weighted average by Cap. 24.36x 5.15x 15.53x 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