End-of-day quote
Pakistan S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
155
PKR
|
+0.50%
|
|
+6.26%
|
+38.10%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
92,202
|
98,051
|
84,431
|
101,603
|
102,671
|
206,958
|
206,958
|
-
|
Enterprise Value (EV)
1 |
115,516
|
122,064
|
79,057
|
106,431
|
102,671
|
206,958
|
206,958
|
206,958
|
P/E ratio
|
5.3
x
|
5.81
x
|
4.66
x
|
4.82
x
|
6.42
x
|
8.13
x
|
5.83
x
|
5.58
x
|
Yield
|
15.9%
|
17.7%
|
20.6%
|
21.7%
|
17.6%
|
12.9%
|
15.9%
|
16.4%
|
Capitalization / Revenue
|
0.84
x
|
0.81
x
|
0.8
x
|
0.77
x
|
0.65
x
|
0.94
x
|
0.83
x
|
0.84
x
|
EV / Revenue
|
0.84
x
|
0.81
x
|
0.8
x
|
0.77
x
|
0.65
x
|
0.94
x
|
0.83
x
|
0.84
x
|
EV / EBITDA
|
2,982,553
x
|
2,783,255
x
|
2,888,177
x
|
2,770,504
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
5.53
x
|
5.24
x
|
1.83
x
|
25.1
x
|
4.41
x
|
4
x
|
14.2
x
|
49.5
x
|
FCF Yield
|
18.1%
|
19.1%
|
54.8%
|
3.98%
|
22.7%
|
25%
|
7.06%
|
2.02%
|
Price to Book
|
2.03
x
|
2.27
x
|
1.81
x
|
2.16
x
|
2.41
x
|
4.43
x
|
4.38
x
|
4.09
x
|
Nbr of stocks (in thousands)
|
1,335,299
|
1,335,299
|
1,335,299
|
1,335,299
|
1,335,299
|
1,335,299
|
1,335,299
|
-
|
Reference price
2 |
69.05
|
73.43
|
63.23
|
76.09
|
76.89
|
155.0
|
155.0
|
155.0
|
Announcement Date
|
2/8/19
|
2/17/20
|
2/15/21
|
3/1/22
|
2/9/23
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
109,197
|
121,355
|
105,846
|
132,363
|
157,017
|
219,305
|
249,154
|
245,340
|
EBITDA
|
30,914
|
35,229
|
29,233
|
36,673
|
-
|
-
|
-
|
-
|
EBIT
1 |
25,723
|
29,555
|
23,890
|
33,644
|
30,745
|
53,806
|
55,050
|
74,555
|
Operating Margin
|
23.56%
|
24.35%
|
22.57%
|
25.42%
|
19.58%
|
24.53%
|
22.09%
|
30.39%
|
Earnings before Tax (EBT)
1 |
24,282
|
27,398
|
21,298
|
29,890
|
26,562
|
47,554
|
52,307
|
65,760
|
Net income
1 |
17,414
|
16,871
|
18,133
|
21,093
|
16,003
|
25,168
|
33,674
|
40,114
|
Net margin
|
15.95%
|
13.9%
|
17.13%
|
15.94%
|
10.19%
|
11.48%
|
13.52%
|
16.35%
|
EPS
2 |
13.04
|
12.64
|
13.58
|
15.80
|
11.98
|
19.07
|
26.57
|
27.78
|
Free Cash Flow
1 |
16,679
|
18,721
|
46,252
|
4,044
|
23,257
|
51,721
|
14,615
|
4,179
|
FCF margin
|
15.27%
|
15.43%
|
43.7%
|
3.06%
|
14.81%
|
23.58%
|
5.87%
|
1.7%
|
FCF Conversion (EBITDA)
|
53.95%
|
53.14%
|
158.22%
|
11.03%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
95.78%
|
110.97%
|
255.06%
|
19.17%
|
145.33%
|
205.5%
|
43.4%
|
10.42%
|
Dividend per Share
2 |
11.00
|
13.00
|
13.00
|
16.50
|
13.50
|
20.03
|
24.57
|
25.48
|
Announcement Date
|
2/8/19
|
2/17/20
|
2/15/21
|
3/1/22
|
2/9/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
50,643
|
40,703
|
55,359
|
39,621
|
36,813
|
38,323
|
-
|
35,739
|
46,141
|
43,991
|
38,375
|
82,366
|
66,165
|
73,783
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
12,143
|
-
|
-
|
-
|
8,397
|
7,732
|
-
|
-
|
6,349
|
7,753
|
7,831
|
-
|
16,801
|
-
|
Operating Margin
|
23.98%
|
-
|
-
|
-
|
22.81%
|
20.17%
|
-
|
-
|
13.76%
|
17.62%
|
20.41%
|
-
|
25.39%
|
-
|
Earnings before Tax (EBT)
1 |
11,576
|
6,903
|
-
|
-
|
7,673
|
7,149
|
-
|
6,219
|
5,521
|
6,790
|
7,128
|
13,919
|
15,785
|
17,066
|
Net income
1 |
7,184
|
4,457
|
-
|
-
|
5,511
|
-98.32
|
-
|
4,182
|
6,409
|
4,404
|
1,060
|
5,464
|
9,581
|
10,784
|
Net margin
|
14.19%
|
10.95%
|
-
|
-
|
14.97%
|
-0.26%
|
-
|
11.7%
|
13.89%
|
10.01%
|
2.76%
|
6.63%
|
14.48%
|
14.62%
|
EPS
2 |
5.380
|
3.340
|
7.870
|
-
|
4.130
|
-0.0700
|
4.050
|
3.130
|
4.790
|
3.300
|
0.7900
|
4.090
|
7.170
|
8.080
|
Dividend per Share
2 |
5.000
|
4.000
|
8.000
|
5.000
|
5.500
|
-
|
5.500
|
3.000
|
5.000
|
3.500
|
-
|
3.500
|
6.000
|
8.000
|
Announcement Date
|
8/8/19
|
7/31/20
|
7/29/21
|
3/1/22
|
4/19/22
|
7/29/22
|
7/29/22
|
10/12/22
|
2/9/23
|
4/17/23
|
8/28/23
|
8/28/23
|
10/12/23
|
4/18/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
23,314
|
24,013
|
-
|
4,829
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
5,374
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7542
x
|
0.6816
x
|
-
|
0.1317
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,679
|
18,721
|
46,252
|
4,044
|
23,257
|
51,721
|
14,615
|
4,179
|
ROE (net income / shareholders' equity)
|
38.3%
|
38%
|
40.3%
|
45%
|
36.4%
|
55.2%
|
77.1%
|
71.6%
|
ROA (Net income/ Total Assets)
|
15.2%
|
13.8%
|
14%
|
-
|
-
|
15%
|
21.3%
|
22.7%
|
Assets
1 |
114,769
|
122,395
|
129,380
|
-
|
-
|
167,787
|
158,095
|
176,714
|
Book Value Per Share
2 |
34.10
|
32.40
|
35.00
|
35.30
|
32.00
|
35.00
|
35.40
|
37.90
|
Cash Flow per Share
|
15.90
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
4,495
|
3,267
|
5,130
|
10,567
|
-
|
-
|
-
|
-
|
Capex / Sales
|
4.12%
|
2.69%
|
4.85%
|
7.98%
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/8/19
|
2/17/20
|
2/15/21
|
3/1/22
|
2/9/23
|
-
|
-
|
-
|
Average target price
134.1
PKR Spread / Average Target -13.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +38.10% | 744M | | -18.96% | 14.02B | | -1.18% | 14.36B | | +12.73% | 13.34B | | -13.85% | 9.89B | | -9.88% | 7.7B | | -.--% | 7.44B | | -12.12% | 5.9B | | -0.54% | 4.42B | | -23.63% | 2.54B |
Fertilizer
|