End-of-day quote
Pakistan S.E.
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
31.68
PKR
|
-6.80%
|
|
-5.49%
|
+2.36%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,752
|
8,020
|
6,958
|
6,905
|
6,002
|
11,218
|
-
|
-
|
Enterprise Value (EV)
1 |
9,752
|
8,020
|
6,958
|
6,905
|
6,002
|
11,218
|
11,218
|
11,218
|
P/E ratio
|
2.59
x
|
1.62
x
|
2.6
x
|
2.08
x
|
1.47
x
|
2.28
x
|
2.5
x
|
2.66
x
|
Yield
|
5.45%
|
8.83%
|
7.63%
|
23.1%
|
53.1%
|
23.7%
|
22.1%
|
26.8%
|
Capitalization / Revenue
|
-
|
683,231
x
|
608,598
x
|
291,531
x
|
260,168
x
|
-
|
-
|
-
|
EV / Revenue
|
-
|
683,231
x
|
608,598
x
|
291,531
x
|
260,168
x
|
-
|
-
|
-
|
EV / EBITDA
|
-
|
-
|
1,799,856
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
1,608,341
x
|
3,940,741
x
|
-
|
1,129,342
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.51
x
|
-
|
0.27
x
|
0.25
x
|
-
|
0.34
x
|
0.32
x
|
0.31
x
|
Nbr of stocks (in thousands)
|
354,089
|
354,089
|
354,089
|
354,089
|
354,089
|
354,088
|
-
|
-
|
Reference price
2 |
27.54
|
22.65
|
19.65
|
19.50
|
16.95
|
31.68
|
31.68
|
31.68
|
Announcement Date
|
9/18/19
|
7/28/20
|
9/16/21
|
9/20/22
|
10/4/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
|
-
|
11,738
|
11,433
|
23,684
|
23,069
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
3,866
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
6,086
|
3,141
|
3,541
|
4,188
|
-
|
-
|
-
|
Operating Margin
|
-
|
51.84%
|
27.47%
|
14.95%
|
18.15%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
4,943
|
2,681
|
-
|
4,099
|
-
|
-
|
-
|
Net income
|
-
|
4,943
|
2,680
|
3,323
|
4,091
|
-
|
-
|
-
|
Net margin
|
-
|
42.11%
|
23.44%
|
14.03%
|
17.73%
|
-
|
-
|
-
|
EPS
1 |
10.65
|
13.96
|
7.570
|
9.384
|
11.55
|
13.90
|
12.65
|
11.90
|
Free Cash Flow
|
-
|
4,987
|
1,766
|
-
|
5,314
|
-
|
-
|
-
|
FCF margin
|
-
|
42.48%
|
15.44%
|
-
|
23.04%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
45.67%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
100.88%
|
65.87%
|
-
|
129.9%
|
-
|
-
|
-
|
Dividend per Share
1 |
1.500
|
2.000
|
1.500
|
4.500
|
9.000
|
7.500
|
7.000
|
8.500
|
Announcement Date
|
9/18/19
|
7/28/20
|
9/16/21
|
9/20/22
|
10/4/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q3
|
---|
Net sales
1 |
7,262
|
5,407
|
4,142
|
9,871
|
4,433
|
9,381
|
-
|
2,242
|
13,690
|
3,469
|
5,910
|
4,868
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
832
|
-
|
1,166
|
609.2
|
-
|
1,103
|
2,125
|
861.5
|
1,229
|
-
|
Operating Margin
|
-
|
-
|
20.09%
|
-
|
26.3%
|
6.49%
|
-
|
49.2%
|
15.52%
|
24.83%
|
20.8%
|
-
|
Earnings before Tax (EBT)
|
-
|
1,467
|
746.4
|
1,661
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
2,497
|
1,467
|
746.4
|
1,661
|
1,141
|
520.6
|
943.1
|
1,100
|
2,043
|
-
|
1,216
|
1,542
|
Net margin
|
34.38%
|
27.12%
|
18.02%
|
16.83%
|
25.73%
|
5.55%
|
-
|
49.07%
|
14.93%
|
-
|
20.57%
|
31.67%
|
EPS
2 |
7.051
|
4.142
|
2.108
|
4.692
|
-
|
1.471
|
2.664
|
3.110
|
5.770
|
-
|
3.430
|
4.350
|
Dividend per Share
|
-
|
-
|
2.000
|
2.000
|
-
|
2.500
|
-
|
-
|
2.000
|
-
|
7.000
|
-
|
Announcement Date
|
2/20/20
|
2/12/21
|
2/23/22
|
2/23/22
|
4/26/22
|
9/20/22
|
10/21/22
|
2/13/23
|
2/13/23
|
4/28/23
|
10/4/23
|
5/2/24
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
4,987
|
1,766
|
-
|
5,314
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
21.2%
|
23.1%
|
10.8%
|
12.3%
|
14.1%
|
15%
|
13%
|
12%
|
ROA (Net income/ Total Assets)
|
13.5%
|
-
|
-
|
-
|
-
|
15%
|
12%
|
11%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
1 |
54.00
|
-
|
73.50
|
79.30
|
-
|
92.60
|
98.80
|
103.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/18/19
|
7/28/20
|
9/16/21
|
9/20/22
|
10/4/23
|
-
|
-
|
-
|
Last Close Price
31.68
PKR Average target price
34.43
PKR Spread / Average Target +8.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.36% | 40.32M | | +50.99% | 13.44B | | -7.30% | 13.14B | | +35.14% | 11.54B | | +17.31% | 5.2B | | -1.72% | 4.68B | | +25.42% | 4.3B | | +2.06% | 3.79B | | +8.79% | 3.48B | | +25.55% | 3.24B |
Fossil Fuel IPPs
|