End-of-day quote
Pakistan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
42.29
PKR
|
-1.90%
|
|
-4.08%
|
+31.70%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
89,419
|
92,121
|
91,398
|
73,442
|
50,188
|
68,314
|
Enterprise Value (EV)
1 |
-15,745
|
136,315
|
-217,540
|
-294,897
|
1,663,878
|
1,748,896
|
P/E ratio
|
4.49
x
|
5.56
x
|
3
x
|
2.57
x
|
1.63
x
|
1.29
x
|
Yield
|
-
|
-
|
-
|
2.9%
|
-
|
-
|
Capitalization / Revenue
|
1.02
x
|
0.96
x
|
0.82
x
|
0.59
x
|
0.35
x
|
0.35
x
|
EV / Revenue
|
-0.18
x
|
1.41
x
|
-1.96
x
|
-2.36
x
|
11.7
x
|
8.87
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.43
x
|
0.39
x
|
0.33
x
|
0.25
x
|
0.16
x
|
0.17
x
|
Nbr of stocks (in thousands)
|
2,127,513
|
2,127,513
|
2,127,513
|
2,127,513
|
2,127,513
|
2,127,513
|
Reference price
2 |
42.03
|
43.30
|
42.96
|
34.52
|
23.59
|
32.11
|
Announcement Date
|
3/7/19
|
3/3/20
|
3/8/21
|
3/8/22
|
3/9/23
|
3/6/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
87,730
|
96,416
|
111,003
|
124,720
|
142,807
|
197,273
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
29,880
|
28,978
|
46,384
|
53,792
|
63,597
|
103,299
|
Net income
1 |
19,913
|
16,583
|
30,490
|
28,600
|
30,835
|
53,102
|
Net margin
|
22.7%
|
17.2%
|
27.47%
|
22.93%
|
21.59%
|
26.92%
|
EPS
2 |
9.360
|
7.790
|
14.33
|
13.44
|
14.49
|
24.96
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
1.000
|
-
|
-
|
Announcement Date
|
3/7/19
|
3/3/20
|
3/8/21
|
3/8/22
|
3/9/23
|
3/6/24
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q4
|
2023 Q1
|
---|
Net sales
|
48,586
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
15,067
|
-
|
-
|
-
|
-
|
Net margin
|
31.01%
|
-
|
-
|
-
|
-
|
EPS
1 |
7.080
|
7.980
|
3.550
|
5.460
|
5.290
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/2/20
|
8/26/21
|
10/27/21
|
3/9/23
|
4/28/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
44,194
|
-
|
-
|
1,613,690
|
1,680,581
|
Net Cash position
1 |
105,165
|
-
|
308,938
|
368,338
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.3%
|
7.39%
|
11.9%
|
10.1%
|
10.2%
|
15.1%
|
ROA (Net income/ Total Assets)
|
0.75%
|
0.56%
|
0.99%
|
0.84%
|
0.68%
|
0.89%
|
Assets
1 |
2,641,696
|
2,956,973
|
3,065,221
|
3,418,246
|
4,537,835
|
5,935,793
|
Book Value Per Share
2 |
98.80
|
112.0
|
129.0
|
138.0
|
145.0
|
186.0
|
Cash Flow per Share
2 |
113.0
|
127.0
|
111.0
|
133.0
|
103.0
|
129.0
|
Capex
1 |
2,364
|
2,446
|
2,101
|
2,316
|
2,756
|
3,180
|
Capex / Sales
|
2.69%
|
2.54%
|
1.89%
|
1.86%
|
1.93%
|
1.61%
|
Announcement Date
|
3/7/19
|
3/3/20
|
3/8/21
|
3/8/22
|
3/9/23
|
3/6/24
|
Last Close Price
42.29
PKR Average target price
48
PKR Spread / Average Target +13.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +31.70% | 323M | | +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
|