End-of-day quote
Pakistan S.E.
06:00:00 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
98.66
PKR
|
+0.80%
|
|
-1.48%
|
+22.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
84,646
|
77,355
|
76,699
|
61,440
|
89,514
|
109,653
|
-
|
-
|
Enterprise Value (EV)
1 |
84,646
|
77,355
|
76,699
|
61,440
|
89,514
|
109,653
|
109,653
|
109,653
|
P/E ratio
|
7.56
x
|
4.31
x
|
4.13
x
|
3.68
x
|
2.49
x
|
2.28
x
|
2.26
x
|
1.96
x
|
Yield
|
4.6%
|
6.47%
|
10.1%
|
12.7%
|
17.4%
|
19.6%
|
20.9%
|
22.8%
|
Capitalization / Revenue
|
2.05
x
|
1.34
x
|
1.38
x
|
0.79
x
|
-
|
0.57
x
|
0.45
x
|
0.39
x
|
EV / Revenue
|
2.05
x
|
1.34
x
|
1.38
x
|
0.79
x
|
-
|
0.57
x
|
0.45
x
|
0.39
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.37
x
|
0.96
x
|
0.85
x
|
0.64
x
|
-
|
0.7
x
|
0.55
x
|
-
|
Nbr of stocks (in thousands)
|
1,111,425
|
1,111,425
|
1,111,425
|
1,111,425
|
1,111,425
|
1,111,425
|
-
|
-
|
Reference price
2 |
76.16
|
69.60
|
69.01
|
55.28
|
80.54
|
98.66
|
98.66
|
98.66
|
Announcement Date
|
1/29/20
|
1/27/21
|
2/10/22
|
2/27/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
41,204
|
57,643
|
55,609
|
77,319
|
-
|
193,159
|
241,452
|
280,416
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
22,440
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
54.46%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
19,040
|
28,709
|
30,217
|
33,055
|
-
|
110,051
|
135,243
|
147,738
|
Net income
1 |
11,195
|
17,948
|
18,583
|
16,688
|
-
|
56,126
|
68,974
|
75,346
|
Net margin
|
27.17%
|
31.14%
|
33.42%
|
21.58%
|
-
|
29.06%
|
28.57%
|
26.87%
|
EPS
2 |
10.07
|
16.15
|
16.72
|
15.01
|
32.33
|
43.28
|
43.63
|
50.40
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.500
|
4.500
|
7.000
|
7.000
|
14.00
|
19.33
|
20.67
|
22.50
|
Announcement Date
|
1/29/20
|
1/27/21
|
2/10/22
|
2/27/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
|
27,078
|
-
|
14,187
|
20,063
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
12,092
|
14,464
|
7,740
|
8,169
|
10,234
|
18,403
|
10,547
|
4,105
|
16,674
|
-
|
-
|
-
|
-
|
Net income
|
7,244
|
9,127
|
4,536
|
4,940
|
-
|
-
|
5,430
|
1,663
|
10,628
|
-
|
-
|
-
|
-
|
Net margin
|
26.75%
|
-
|
31.98%
|
24.62%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
6.520
|
8.210
|
4.080
|
4.450
|
4.190
|
8.630
|
4.890
|
1.490
|
9.560
|
6.830
|
10.24
|
5.700
|
9.210
|
Dividend per Share
1 |
-
|
-
|
7.000
|
-
|
-
|
-
|
-
|
7.000
|
-
|
4.500
|
4.500
|
5.000
|
3.500
|
Announcement Date
|
8/17/20
|
8/4/21
|
2/10/22
|
4/19/22
|
8/24/22
|
8/24/22
|
10/27/22
|
2/27/23
|
4/20/23
|
8/23/23
|
10/25/23
|
2/13/24
|
4/25/24
|
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)
|
20%
|
25.3%
|
21.8%
|
18%
|
32.2%
|
40.5%
|
39%
|
-
|
ROA (Net income/ Total Assets)
|
0.95%
|
1.27%
|
1.1%
|
-
|
-
|
2%
|
2%
|
1.8%
|
Assets
1 |
1,173,937
|
1,410,985
|
1,686,327
|
-
|
-
|
2,806,300
|
3,448,700
|
4,185,889
|
Book Value Per Share
2 |
55.60
|
72.30
|
81.20
|
86.00
|
-
|
141.0
|
179.0
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/27/21
|
2/10/22
|
2/27/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
98.66
PKR Average target price
121.8
PKR Spread / Average Target +23.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.50% | 394M | | +9.97% | 201B | | -0.80% | 70.98B | | +12.58% | 57.7B | | +8.14% | 50.25B | | +13.91% | 47.86B | | +30.98% | 46.12B | | +5.36% | 34.94B | | -17.30% | 34.68B | | -96.60% | 32.24B |
Commercial Banks
|