Stock GP GRAMEENPHONE LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Grameenphone Ltd.

Equities

GP

BD0001GP0004

Integrated Telecommunications Services

End-of-day quote Dhaka S.E.
Other stock markets
 06:00:00 2024-05-07 pm EDT 		5-day change 1st Jan Change
238.7 BDT -0.33% Intraday chart for Grameenphone Ltd. +1.23% -16.71%
Apr. 26 Grameenphone Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 25 Transcript : Grameenphone Ltd., Q1 2024 Earnings Call, Apr 25, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 385,916 468,689 471,930 386,996 386,996 322,317 - -
Enterprise Value (EV) 1 385,916 468,689 471,930 386,996 386,996 322,317 322,317 322,317
P/E ratio - - - - - - - -
Yield 4.55% 7.92% 7.15% 7.68% 4.36% 10.1% 13.7% 14.1%
Capitalization / Revenue 2.69 x 3.36 x 3.3 x 2.57 x 2.44 x 1.99 x 1.92 x 1.89 x
EV / Revenue 2.69 x 3.36 x 3.3 x 2.57 x 2.44 x 1.99 x 1.92 x 1.89 x
EV / EBITDA 4.28 x 5.38 x 5.47 x 4.23 x 4 x 3.28 x 3.08 x 3.04 x
EV / FCF 8.99 x 21.2 x 12.2 x 9.21 x 10.5 x 6.94 x 6.9 x 6.57 x
FCF Yield 11.1% 4.73% 8.21% 10.9% 9.49% 14.4% 14.5% 15.2%
Price to Book 10.1 x 8.99 x 9.46 x 8.38 x 5.8 x 4.88 x 5.11 x 6.06 x
Nbr of stocks (in thousands) 1,350,300 1,350,300 1,350,300 1,350,300 1,350,300 1,350,300 - -
Reference price 2 285.8 347.1 349.5 286.6 286.6 238.7 238.7 238.7
Announcement Date 1/30/20 1/28/21 1/26/22 1/30/23 2/22/24 - - -
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 143,656 139,606 143,066 150,403 158,716 161,859 167,746 170,209
EBITDA 1 90,103 87,090 86,352 91,498 96,751 98,171 104,573 106,065
EBIT 1 66,652 63,440 63,336 63,598 64,429 63,371 67,222 66,142
Operating Margin 46.4% 45.44% 44.27% 42.29% 40.59% 39.15% 40.07% 38.86%
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Free Cash Flow 1 42,935 22,148 38,763 42,027 36,740 46,418 46,699 49,053
FCF margin 29.89% 15.86% 27.09% 27.94% 23.15% 28.68% 27.84% 28.82%
FCF Conversion (EBITDA) 47.65% 25.43% 44.89% 45.93% 37.97% 47.28% 44.66% 46.25%
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 13.00 27.50 25.00 22.00 12.50 24.10 32.80 33.70
Announcement Date 1/30/20 1/28/21 1/26/22 1/30/23 2/22/24 - - -
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 42,935 22,148 38,763 42,027 36,740 46,418 46,699 49,053
ROE (net income / shareholders' equity) 91.8% 82.2% 66.9% 62.6% 58.6% 49% 55% 60%
ROA (Net income/ Total Assets) 24% 25% 21.9% 17.3% 17.2% 16% 18% 18%
Assets - - - - - - - -
Book Value Per Share 2 28.40 38.60 36.90 34.20 49.40 48.90 46.70 39.40
Cash Flow per Share - - - 47.30 - - - -
Capex 1 14,263 - 19,051 - - 31,443 34,321 34,692
Capex / Sales 9.93% - 13.32% - - 19.43% 20.46% 20.38%
Announcement Date 1/30/20 1/28/21 1/26/22 1/30/23 2/22/24 - - -
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
237.4 BDT
Average target price
233 BDT
Spread / Average Target
-1.85%
Consensus

Chiffre d''affaires - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
GRAMEENPHONE LTD. Stock Grameenphone Ltd.
-16.71% 2.93B
CHINA MOBILE LIMITED Stock China Mobile Limited
+8.95% 197B
VERIZON COMMUNICATIONS Stock Verizon Communications
+4.99% 166B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+0.69% 115B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-2.55% 90.85B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+15.51% 71.71B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+5.84% 60.95B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-4.83% 50.74B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-14.56% 39.97B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-30.06% 39.29B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. GP Stock
  4. Financials Grameenphone Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW