End-of-day quote
Pakistan S.E.
06:00:00 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
48.01
PKR
|
-0.68%
|
|
-2.00%
|
+35.28%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
55,839
|
61,110
|
75,579
|
70,560
|
74,529
|
100,821
|
-
|
-
|
Enterprise Value (EV)
1 |
55,839
|
61,110
|
81,336
|
70,560
|
74,529
|
100,821
|
100,821
|
100,821
|
P/E ratio
|
4.62
x
|
4.6
x
|
4.09
x
|
4.99
x
|
3.24
x
|
2.83
x
|
3.07
x
|
2.67
x
|
Yield
|
7.52%
|
8.59%
|
9.72%
|
-
|
12.7%
|
16.9%
|
16.8%
|
22.9%
|
Capitalization / Revenue
|
0.74
x
|
0.86
x
|
0.67
x
|
0.46
x
|
-
|
0.38
x
|
0.39
x
|
-
|
EV / Revenue
|
0.74
x
|
0.86
x
|
0.67
x
|
0.46
x
|
-
|
0.38
x
|
0.39
x
|
-
|
EV / EBITDA
|
-
|
-
|
1,919,077
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
3,674,622
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.72
x
|
0.7
x
|
0.75
x
|
-
|
0.62
x
|
0.72
x
|
0.64
x
|
0.53
x
|
Nbr of stocks (in thousands)
|
2,100,000
|
2,100,000
|
2,100,000
|
2,100,000
|
2,100,000
|
2,100,000
|
-
|
-
|
Reference price
2 |
26.59
|
29.10
|
35.99
|
33.60
|
35.49
|
48.01
|
48.01
|
48.01
|
Announcement Date
|
6/1/20
|
3/26/21
|
4/7/22
|
4/7/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
74,964
|
71,267
|
112,488
|
152,231
|
-
|
263,021
|
260,615
|
-
|
EBITDA
|
-
|
-
|
39,383
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
22,345
|
34,136
|
38,060
|
-
|
70,009
|
64,133
|
-
|
Operating Margin
|
-
|
31.35%
|
30.35%
|
25%
|
-
|
26.62%
|
24.61%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
18,743
|
28,185
|
30,765
|
-
|
62,925
|
61,331
|
-
|
Net income
1 |
-
|
-
|
18,474
|
14,124
|
-
|
36,833
|
37,412
|
-
|
Net margin
|
-
|
-
|
16.42%
|
9.28%
|
-
|
14%
|
14.36%
|
-
|
EPS
2 |
5.750
|
6.320
|
8.800
|
6.730
|
10.96
|
16.95
|
15.65
|
18.00
|
Free Cash Flow
|
-
|
-
|
20,568
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
18.28%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
52.23%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
111.33%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.000
|
2.500
|
3.500
|
-
|
4.500
|
8.100
|
8.067
|
11.00
|
Announcement Date
|
6/1/20
|
3/26/21
|
4/7/22
|
4/7/23
|
3/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
24,833
|
47,308
|
-
|
33,170
|
62,284
|
53,311
|
33,519
|
47,182
|
76,162
|
-
|
65,247
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
15,295
|
-
|
-
|
-
|
6,444
|
9,780
|
11,027
|
16,942
|
-
|
-
|
Operating Margin
|
-
|
32.33%
|
-
|
-
|
-
|
12.09%
|
29.18%
|
23.37%
|
22.24%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
4,765
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
167
|
-
|
4,218
|
4,332
|
-
|
-
|
-
|
8,156
|
Net margin
|
-
|
-
|
-
|
0.5%
|
-
|
7.91%
|
12.92%
|
-
|
-
|
-
|
12.5%
|
EPS
2 |
-
|
-
|
-
|
0.0800
|
-
|
2.010
|
2.060
|
-
|
-
|
-
|
3.880
|
Dividend per Share
|
-
|
-
|
3.500
|
-
|
-
|
-
|
-
|
-
|
-
|
2.750
|
-
|
Announcement Date
|
8/26/20
|
8/27/21
|
4/7/22
|
8/29/22
|
8/29/22
|
4/7/23
|
4/27/23
|
8/29/23
|
10/26/23
|
3/21/24
|
4/30/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
5,757
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.1462
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
20,568
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.4%
|
-
|
19.7%
|
-
|
-
|
27%
|
21.5%
|
-
|
ROA (Net income/ Total Assets)
|
8.52%
|
-
|
-
|
-
|
-
|
10.9%
|
10%
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
337,917
|
374,120
|
-
|
Book Value Per Share
2 |
37.20
|
41.50
|
47.70
|
-
|
56.90
|
66.80
|
75.20
|
90.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
5,731
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
5.09%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/1/20
|
3/26/21
|
4/7/22
|
4/7/23
|
3/21/24
|
-
|
-
|
-
|
Last Close Price
48.01
PKR Average target price
53.67
PKR Spread / Average Target +11.78% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.28% | 362M | | -2.06% | 14.23B | | -20.98% | 13.86B | | +7.71% | 12.73B | | -20.85% | 9.09B | | -.--% | 7.55B | | -12.43% | 7.53B | | -18.86% | 5.45B | | +11.22% | 4.91B | | -30.41% | 2.31B |
Fertilizer
|