Company Valuation: Acuity Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,515 5,297 4,982 7,743 9,907 9,181 - -
Change - -18.7% -5.94% 55.41% 27.95% -7.32% - -
Enterprise Value (EV) 1 6,518 5,587 5,080 7,393 10,381 9,727 8,631 8,099
Change - -14.29% -9.07% 45.54% 40.41% -6.3% -6.97% -6.16%
P/E 22x 14.8x 15x 19x 26.1x 19.5x 17.6x 15.7x
PBR 3.18x 2.97x 2.09x - 3.79x 3.47x 2.73x 2.32x
PEG - 0.5x -5.19x 0.8x -3.85x 0.5x 2.11x 1.3x
Capitalization / Revenue 1.88x 1.32x 1.26x 2.02x 2.28x 2.13x 1.91x 1.81x
EV / Revenue 1.88x 1.39x 1.29x 1.92x 2.39x 2.1x 1.79x 1.59x
EV / EBITDA 11.5x 8.7x 7.83x 10.7x 12.6x 10.9x 9.47x 8.03x
EV / EBIT 12.9x 9.5x 8.5x 11.6x 13.5x 11.7x 11x 9x
EV / FCF 17.9x 21.5x 9.93x 13.3x 19.5x 13x 13.6x 11.5x
FCF Yield 5.6% 4.65% 10.1% 7.51% 5.13% 7.69% 7.35% 8.67%
Dividend per Share 2 0.52 0.52 0.52 0.58 0.66 0.77 0.808 0.826
Rate of return 0.28% 0.32% 0.32% 0.23% 0.2% 0.23% 0.26% 0.27%
EPS 2 8.38 11.08 10.76 13.44 12.53 17.05 17.51 19.61
Distribution rate 6.21% 4.69% 4.83% 4.32% 5.27% 4.52% 4.62% 4.21%
Net sales 1 3,461 4,006 3,952 3,841 4,346 4,642 4,818 5,085
EBITDA 1 565.7 641.9 648.5 691 825.2 892 911 1,008
EBIT 1 506.3 588.1 597.4 639.6 768.6 828.7 787.9 899.4
Net income 1 306.3 384 346 422.6 396.6 531.3 538.5 600.6
Net Debt 1 3 289.8 97.7 -349.6 474.3 -138.9 -550.4 -1,082
Reference price 2 184.53 163.93 161.28 254.70 326.47 308.76 308.76 308.76
Nbr of stocks (in thousands) 35,308 32,313 30,892 30,400 30,345 29,736 - -
Announcement Date 06/10/21 04/10/22 04/10/23 01/10/24 01/10/25 01/10/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.52x1.94x10.21x0.23% 8.9B
20.16x1.45x13.88x1.64% 42.85B
22.36x2.82x13.8x1.96% 38.77B
11.22x0.89x5.79x3.54% 36.53B
27.34x5.49x18.6x2.53% 20.68B
23.1x1.96x14.22x0.64% 20.16B
15.2x2.09x10.46x1.87% 13.41B
17.42x2.9x11.95x1.42% 12.89B
-21.91x1.44x16.19x3.03% 12.5B
20.42x3.22x10.66x0.63% 9.57B
Average 15.38x 2.42x 12.58x 1.75% 21.62B
Weighted average by Cap. 17.05x 2.26x 12.50x 1.99%

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. AYI Stock
  4. Valuation Acuity Inc.