End-of-day quote
Pakistan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
39.9
PKR
|
+1.09%
|
|
-5.23%
|
+22.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
28,867
|
26,226
|
34,907
|
39,202
|
49,447
|
60,556
|
-
|
Enterprise Value (EV)
1 |
28,867
|
26,226
|
34,907
|
39,202
|
49,447
|
60,556
|
60,556
|
P/E ratio
|
4.8
x
|
3.93
x
|
4.18
x
|
3.43
x
|
2.44
x
|
2.8
x
|
3.65
x
|
Yield
|
-
|
-
|
6.52%
|
27.1%
|
12.3%
|
20.1%
|
20.1%
|
Capitalization / Revenue
|
-
|
-
|
1,004,360
x
|
-
|
-
|
-
|
-
|
EV / Revenue
|
-
|
-
|
1,004,360
x
|
-
|
-
|
-
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
0.44
x
|
0.53
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,517,697
|
1,517,697
|
1,517,697
|
1,517,697
|
1,517,697
|
1,517,697
|
-
|
Reference price
2 |
19.02
|
17.28
|
23.00
|
25.83
|
32.58
|
39.90
|
39.90
|
Announcement Date
|
3/4/20
|
2/18/21
|
3/7/22
|
2/23/23
|
2/15/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
|
-
|
-
|
34,755
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
13,692
|
-
|
-
|
-
|
-
|
Net income
|
-
|
6,681
|
8,353
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
24.03%
|
-
|
-
|
-
|
-
|
EPS
1 |
3.960
|
4.400
|
5.500
|
7.540
|
13.34
|
14.24
|
10.93
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
1.500
|
7.000
|
4.000
|
8.000
|
8.000
|
Announcement Date
|
3/4/20
|
2/18/21
|
3/7/22
|
2/23/23
|
2/15/24
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
|
-
|
9,306
|
9,150
|
9,474
|
11,483
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
3,499
|
3,555
|
3,621
|
5,102
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
2,138
|
2,147
|
2,210
|
2,148
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
22.97%
|
23.47%
|
23.32%
|
18.71%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
2.500
|
1.410
|
1.410
|
1.460
|
1.410
|
2.870
|
2.280
|
2.390
|
2.180
|
2.870
|
5.050
|
3.060
|
5.230
|
3.470
|
Dividend per Share
1 |
-
|
-
|
1.000
|
-
|
0.5000
|
0.5000
|
-
|
1.000
|
-
|
1.000
|
1.000
|
1.000
|
2.000
|
2.000
|
Announcement Date
|
8/20/20
|
10/28/21
|
3/7/22
|
4/28/22
|
8/25/22
|
8/25/22
|
10/27/22
|
2/23/23
|
4/28/23
|
8/24/23
|
8/24/23
|
10/26/23
|
2/15/24
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
42,207
|
29,082
|
27,431
|
81,536
|
135,739
|
149,803
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.8%
|
12.2%
|
11.6%
|
13.2%
|
16.7%
|
25.1%
|
ROA (Net income/ Total Assets)
|
0.89%
|
0.98%
|
1%
|
1.06%
|
1.18%
|
1.66%
|
Assets
1 |
547,463
|
614,917
|
670,005
|
790,037
|
972,506
|
1,223,204
|
Book Value Per Share
2 |
28.70
|
36.40
|
39.70
|
43.60
|
46.50
|
59.90
|
Cash Flow per Share
2 |
13.40
|
15.20
|
20.70
|
17.80
|
14.10
|
20.90
|
Capex
1 |
1,210
|
2,501
|
1,395
|
3,103
|
3,379
|
6,966
|
Capex / Sales
|
5.24%
|
9.05%
|
4.55%
|
8.94%
|
6.7%
|
8.4%
|
Announcement Date
|
3/7/19
|
3/4/20
|
3/8/21
|
3/7/22
|
3/7/23
|
2/15/24
|
Last Close Price
39.9
PKR Average target price
43.7
PKR Spread / Average Target +9.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.47% | 217M | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +1.36% | 47.1B | | +13.25% | 47B | | +19.29% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|