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 2,150 - -
Change - 0.48% - 104.28% 322.87% - -
Enterprise Value (EV) 1 324.7 396.5 395 623.3 2,402 2,209 2,194
Change - 22.12% - 57.79% 285.41% -8.06% -0.66%
P/E - - 4.58x - - - -
PBR - - - 1.5x 1.17x 0.89x 0.72x
PEG - - - - - - -
Capitalization / Revenue 0.1x 0.11x 0.08x 0.13x 0.33x 0.28x 0.26x
EV / Revenue 0.11x 0.15x 0.13x 0.16x 0.37x 0.29x 0.27x
EV / EBITDA 2.73x 3.4x 3.84x 5.16x 8.55x 7.43x 7.25x
EV / EBIT 2.85x 3.57x 4.19x 5.62x 8.98x 7.83x 7.68x
EV / FCF 11.6x -5.9x 41.6x 4.6x -17.5x 11.5x 13x
FCF Yield 8.65% -16.9% 2.4% 21.8% -5.7% 8.68% 7.69%
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% 1.42% 2.45% 2.52%
EPS 2 - - 0.98 - - - -
Distribution rate - - 51% - - - -
Net sales 1 3,078 2,690 3,009 3,863 6,532 7,649 8,273
EBITDA 1 118.8 116.8 102.9 120.8 280.9 297.2 302.5
EBIT 1 113.7 111 94.31 111 267.4 281.9 285.8
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 38.74 38.74 38.74
Nbr of stocks (in thousands) 55,500 55,171 55,500 55,500 55,500 - -
Announcement Date 2/23/22 2/22/23 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.37x8.55x1.42% 2.15B
20.71x1.75x13.83x0.5% 322B
25.12x10.17x18.03x0.35% 196B
19.55x1.87x9.56x1.02% 73.3B
17.54x0.45x8.12x1.82% 51.03B
33.59x5.9x20.09x1.24% 42.9B
36.28x22.18x27.47x1.23% 37.93B
13.19x0.58x7.01x3.66% 29.52B
12.8x0.67x10.01x5.25% 23.2B
27.08x2.78x17.94x2.72% 20.86B
Average 22.87x 4.67x 14.06x 1.92% 79.91B
Weighted average by Cap. 22.58x 4.89x 14.82x 0.98%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!