End-of-day quote
Pakistan S.E.
06:00:00 2024-05-05 pm EDT
|
5-day change
|
1st Jan Change
|
196.9
PKR
|
+1.37%
|
|
-1.02%
|
+10.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
201,378
|
154,075
|
167,198
|
123,336
|
217,708
|
241,016
|
-
|
-
|
Enterprise Value (EV)
1 |
201,378
|
154,075
|
167,198
|
123,336
|
217,708
|
241,016
|
241,016
|
241,016
|
P/E ratio
|
10.5
x
|
7.36
x
|
5.5
x
|
3.91
x
|
3.95
x
|
3.75
x
|
3.71
x
|
4.07
x
|
Yield
|
7.29%
|
9.53%
|
13.2%
|
21.8%
|
24.7%
|
20.9%
|
18.7%
|
17.9%
|
Capitalization / Revenue
|
3.18
x
|
2
x
|
2.24
x
|
1.14
x
|
-
|
1.77
x
|
1.66
x
|
1.65
x
|
EV / Revenue
|
3.18
x
|
2
x
|
2.24
x
|
1.14
x
|
-
|
1.77
x
|
1.66
x
|
1.65
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.1
x
|
0.77
x
|
0.76
x
|
-
|
-
|
0.95
x
|
0.87
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
1,224,180
|
1,224,180
|
1,224,180
|
1,224,180
|
1,224,180
|
1,224,180
|
-
|
-
|
Reference price
2 |
164.5
|
125.9
|
136.6
|
100.8
|
177.8
|
196.9
|
196.9
|
196.9
|
Announcement Date
|
2/19/20
|
2/25/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
63,341
|
77,073
|
74,736
|
107,743
|
-
|
136,329
|
145,357
|
145,920
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
42,267
|
51,133
|
50,376
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
66.73%
|
66.34%
|
67.41%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
35,731
|
34,382
|
52,167
|
68,435
|
-
|
-
|
-
|
-
|
Net income
1 |
19,095
|
20,938
|
30,409
|
31,535
|
55,145
|
65,134
|
-
|
-
|
Net margin
|
30.15%
|
27.17%
|
40.69%
|
29.27%
|
-
|
47.78%
|
-
|
-
|
EPS
2 |
15.60
|
17.10
|
24.84
|
25.76
|
45.05
|
52.48
|
53.06
|
48.40
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
12.00
|
12.00
|
18.00
|
22.00
|
44.00
|
41.08
|
36.90
|
35.25
|
Announcement Date
|
2/19/20
|
2/25/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 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
|
-
|
47,930
|
25,210
|
19,014
|
22,363
|
24,627
|
46,990
|
-
|
31,829
|
34,947
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
25,958
|
-
|
-
|
-
|
-
|
-
|
-
|
17,649
|
25,108
|
-
|
-
|
29,094
|
-
|
-
|
Net income
|
10,946
|
14,988
|
-
|
-
|
-
|
-
|
-
|
-
|
13,063
|
14,227
|
-
|
-
|
14,737
|
-
|
-
|
Net margin
|
-
|
31.27%
|
-
|
-
|
-
|
-
|
-
|
-
|
41.04%
|
40.71%
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
8.940
|
12.24
|
5.520
|
-
|
-
|
2.170
|
9.770
|
-
|
10.67
|
11.62
|
10.39
|
22.01
|
12.04
|
11.00
|
8.350
|
Dividend per Share
1 |
2.500
|
8.000
|
4.000
|
6.000
|
5.000
|
4.000
|
9.000
|
4.000
|
9.000
|
11.00
|
11.00
|
22.00
|
11.00
|
11.00
|
10.00
|
Announcement Date
|
8/6/20
|
8/9/21
|
10/20/21
|
2/23/22
|
4/20/22
|
8/3/22
|
8/3/22
|
10/20/22
|
2/22/23
|
4/28/23
|
7/19/23
|
7/19/23
|
10/25/23
|
2/21/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.8%
|
10.9%
|
14.5%
|
-
|
-
|
22.1%
|
22.7%
|
18.7%
|
ROA (Net income/ Total Assets)
|
1%
|
0.99%
|
1.22%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
1,909,514
|
2,112,381
|
2,491,461
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
150.0
|
163.0
|
179.0
|
-
|
-
|
207.0
|
226.0
|
238.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/20
|
2/25/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
196.9
PKR Average target price
219
PKR Spread / Average Target +11.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.71% | 866M | | +17.28% | 206B | | +4.26% | 75.39B | | +11.07% | 57.21B | | +3.76% | 48.48B | | +17.65% | 48.9B | | +24.46% | 45.39B | | +8.64% | 37.24B | | -15.37% | 35.49B | | -96.60% | 32.24B |
Commercial Banks
|