Company Valuation: Azenta, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,604 3,215 3,019 2,369 1,317 1,262 - -
Change - -57.72% -6.1% -21.52% -44.44% -4.17% - -
Enterprise Value (EV) 7,426 3,215 3,019 2,369 1,317 1,262 1,262 1,262
Change - -56.7% -6.1% -21.52% -44.44% -4.17% 0% 0%
P/E 68.7x 1.5x -228x -15.7x -22.1x -7.47x 114x 60.2x
PBR 5.74x 0.96x 1.15x 1.46x 0.76x 0.81x 0.81x 0.8x
PEG - 0x 2x -0x 0.4x -0x -1x 0.7x
Capitalization / Revenue 6.37x 5.79x 4.54x 3.61x 2.22x 2.1x 2x 1.87x
EV / Revenue 0x 0x 0x 0x 0x 2.1x 2x 1.87x
EV / EBITDA 0x 0x 0x 0x 0x 20.9x 15.1x 12.3x
EV / EBIT 0x 0x -0x -0x 0x 190x 44x 28.1x
EV / FCF 0x -0x -0x 0x 0x 31.3x 30.5x 25.5x
FCF Yield 1.28% -16.8% -0.73% 0.54% 2.91% 3.19% 3.27% 3.92%
Dividend per Share 2 0.4 0.1 - - - - - -
Rate of return 0.39% 0.23% - - - - - -
EPS 2 1.49 28.48 -0.22 -3.09 -1.3 -3.662 0.24 0.455
Distribution rate 26.8% 0.35% - - - - - -
Net sales 1 1,194 555.5 665.1 656.3 593.8 600.5 630.1 675
EBITDA 1 245.8 62.48 30.38 49.25 66.28 60.45 83.52 102.3
EBIT 1 180.5 28.45 -15.26 -2.895 15.61 6.65 28.7 44.87
Net income 1 110.7 2,133 -14.26 -164.2 -59.5 -159.2 17.3 21.4
Net Debt -177.8 - - - - - - -
Reference price 2 102.35 42.86 50.19 48.44 28.72 27.37 27.37 27.37
Nbr of stocks (in thousands) 74,297 75,020 60,154 48,916 45,840 46,093 - -
Announcement Date 10/11/21 14/11/22 13/11/23 12/11/24 21/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-7.47x - - - 126.16Cr
32.24x5.76x17.3x1.02% 4.69TCr
-23.62x354.58x-21.66x-.--% 4.02TCr
48.91x4.94x31.87x-.--% 3.62TCr
25.32x2.8x12.1x-.--% 3.47TCr
27.42x8.04x20.17x0.41% 2.79TCr
34.31x5.61x25.58x-.--% 1.68TCr
22.5x1.95x8.49x1.18% 1.31TCr
23.43x1.87x11.34x-.--% 1.27TCr
Average 20.34x 48.19x 13.15x 0.33% 2.55TCr
Weighted average by Cap. 22.35x 66.41x 12.08x 0.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AZTA Stock
  4. Valuation Azenta, Inc.