Company Valuation: Acron

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2022 2023 2024 2025
Market Cap 1 221,062 674,935 673,638 667,484 666,632
Change - - -0.19% -0.91% -0.13%
Enterprise Value (EV) 1 323,346 716,036 701,083 773,324 783,772
Change - - -2.09% 10.3% 1.35%
P/E 67.6x 7.48x 18.9x 22x 16.9x
PBR 5.16x 4.01x 3.31x 3.3x 3.12x
PEG - - -0.3x -1.6x 0.6x
Capitalization / Revenue 1.84x 2.62x 3.75x 3.37x 2.81x
EV / Revenue 2.7x 2.78x 3.91x 3.9x 3.3x
EV / EBITDA 9.3x 5.25x 10.2x 12.7x 8.55x
EV / EBIT 13.9x 5.76x 12.5x 16.2x 13.2x
EV / FCF 39.4x - 47.9x -55.8x 27.4x
FCF Yield 2.54% - 2.09% -1.79% 3.65%
Dividend per Share 2 30 - 427 534 -
Rate of return 0.51% - 2.33% 2.91% -
EPS 2 87.68 2,455 971.2 834.1 1,088
Distribution rate 34.2% - 44% 64% -
Net sales 1 119,864 257,195 179,458 198,167 237,638
EBITDA 1 34,768 136,322 68,740 60,721 91,672
EBIT 1 23,205 124,272 56,234 47,634 59,310
Net income 1 3,310 90,434 35,721 30,439 39,643
Net Debt 1 102,284 41,101 27,445 105,840 117,140
Reference price 2 5,926.00 18,362.00 18,362.00 18,362.00 18,362.00
Nbr of stocks (in thousands) 37,304 36,757 36,687 36,351 36,305
Announcement Date 19/03/21 30/03/24 30/03/24 21/03/25 23/03/26
1RUB in Million2RUB
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.3B
13.35x4.84x7.75x2.97% 24.38B
5.79x1.94x3.79x1.93% 16.22B
11.86x3.62x8.12x5.76% 16.13B
6.65x0.79x3.8x6.98% 12.25B
-40.52x0.94x6.77x4.05% 6.89B
28.42x1.87x17.94x0.59% 6.43B
10.79x2.21x5.43x6.4% 6.35B
12.11x4.45x8.36x0.88% 5.91B
Average 6.06x 2.58x 7.75x 3.69% 11.43B
Weighted average by Cap. 7.78x 2.92x 7.13x 3.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!