Company Valuation: ACSL Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 25,844 22,086 12,925 11,855 16,144 30,973 - -
Change - -14.54% -41.48% -8.28% 36.18% 91.86% - -
Enterprise Value (EV) 25,844 21,730 13,536 14,170 16,989 30,973 30,973 30,973
Change - -15.92% -37.71% 4.68% 19.89% 82.31% 0% 0%
P/E -20.2x -8.5x -4.58x -4.96x -10.6x -26.7x -28.2x -63.6x
PBR - 7.77x 6.1x 129x 9.87x - - -
PEG - -0x 0.76x 0.3x 0.2x 0.6x 5.29x 1.1x
Capitalization / Revenue 51.6x 13.5x 14.4x 4.47x 6.21x 7.74x 6.19x 5x
EV / Revenue 0x 0x 0x 0x 0x 7.74x 6.19x 5x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -22.9x -38.7x -155x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -103.9 -209.8 -197 -159.9 -84.71 -48.8 -46.2 -20.5
Distribution rate - - - - - - - -
Net sales 1 501 1,635 896 2,655 2,599 4,000 5,000 6,200
EBITDA - -2,130 -1,953 - - - - -
EBIT 1 -1,189 -2,204 -2,071 -2,293 -1,840 -1,355 -800 -200
Net income 1 -1,226 -2,592 -2,543 -2,371 -1,364 -825 -900 -400
Net Debt - -356 611 2,315 845 - - -
Reference price 2 2,098.00 1,784.00 903.00 794.00 901.00 1,304.00 1,304.00 1,304.00
Nbr of stocks (in thousands) 12,319 12,380 14,314 14,931 17,918 23,752 - -
Announcement Date 14/02/22 14/02/23 14/02/24 13/02/25 13/02/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-26.72x - - - 201M
59.79x - - - 2.9B
-9.85x6.42x-9.84x - 1.23B
-86.61x16.98x-105.29x - 1.18B
-138.92x - - - 1.22B
94.71x - - - 386M
-7.14x4.86x-7.68x-.--% 336M
Average -16.39x 9.42x -40.93x 0% 1.06B
Weighted average by Cap. -10.90x 10.75x -50.44x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!