Stock MARICO MARICO BANGLADESH LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Marico Bangladesh Limited

Equities

MARICO

BD0481MRICO6

Personal Products

End-of-day quote Dhaka S.E.
Other stock markets
 06:00:00 2024-05-29 pm EDT 		5-day change 1st Jan Change
2,007 BDT +0.10% Intraday chart for Marico Bangladesh Limited -4.79% -18.43%
May. 08 Marico Bangladesh Limited Reports Earnings Results for the Full Year Ended March 31, 2024 CI
Apr. 30 Marico Bangladesh Limited Recommends Final Cash Dividend for the Year Ended March 31, 2024 CI

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 45,259 49,219 65,426 74,189 76,277 63,230 - -
Enterprise Value (EV) 1 45,259 49,219 65,426 73,812 74,152 77,014 63,230 63,230
P/E ratio - - - 20.9 x 19.7 x 16.7 x 12.7 x 11.6 x
Yield 4.52% 6.08% 4.33% 3.4% 3.1% 4% 6.64% 8.99%
Capitalization / Revenue 5.16 x 5.02 x 5.79 x 5.69 x 5.4 x 5.3 x 3.85 x 3.42 x
EV / Revenue 5.16 x 5.02 x 5.79 x 5.69 x 5.4 x 5.3 x 3.85 x 3.42 x
EV / EBITDA 16.9 x 14 x 14.9 x 15.3 x 14.3 x 10.4 x 9.45 x 8.47 x
EV / FCF 17.1 x 18.3 x 21.4 x 22.5 x 15.6 x 21.4 x 15 x 12.9 x
FCF Yield 5.83% 5.47% 4.68% 4.44% 6.39% 4.67% 6.65% 7.73%
Price to Book 34.8 x 35.5 x 40 x 27.6 x 21.3 x 10.8 x 8.52 x 8.52 x
Nbr of stocks (in thousands) 31,500 31,500 31,500 31,500 31,500 31,500 - -
Reference price 2 1,437 1,562 2,077 2,355 2,422 2,007 2,007 2,007
Announcement Date 7/23/19 5/15/20 4/28/21 4/28/22 5/17/23 5/8/24 - -
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,768 9,796 11,307 13,032 14,136 14,524 16,430 18,492
EBITDA 1 2,685 3,512 4,394 4,845 5,342 6,099 6,689 7,463
EBIT 1 2,592 3,380 4,232 4,627 5,138 6,151 6,321 7,080
Operating Margin 29.56% 34.5% 37.43% 35.51% 36.35% 42.35% 38.47% 38.29%
Earnings before Tax (EBT) 1 - - - 4,497 5,032 5,857 6,444 7,144
Net income 1 - - - 3,554 3,872 4,606 4,979 5,520
Net margin - - - 27.27% 27.39% 31.71% 30.31% 29.85%
EPS 2 - - - 112.8 122.9 146.2 158.0 172.8
Free Cash Flow 1 2,640 2,693 3,063 3,292 4,877 2,952 4,204 4,885
FCF margin 30.11% 27.49% 27.09% 25.26% 34.5% 20.16% 25.59% 26.42%
FCF Conversion (EBITDA) 98.32% 76.67% 69.71% 67.94% 91.29% 48.39% 62.85% 65.46%
FCF Conversion (Net income) - - - 92.62% 125.93% 64.7% 84.43% 88.49%
Dividend per Share 2 65.00 95.00 90.00 80.00 75.00 80.30 133.2 180.4
Announcement Date 7/23/19 5/15/20 4/28/21 4/28/22 5/17/23 5/8/24 - -
1BDT in Million2BDT
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2024 Q2 2024 S1
Net sales - 7,718
EBITDA - -
EBIT 1 1,572 -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1 1,169 -
Net margin - -
EPS - -
Dividend per Share - -
Announcement Date 11/8/23 11/8/23
1BDT in Million
Estimates

Balance Sheet Analysis

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - 377 2,125 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,640 2,693 3,063 3,292 4,877 2,952 4,204 4,885
ROE (net income / shareholders' equity) 145% 197% 206% 164% 123% 99% 83.4% 89.3%
ROA (Net income/ Total Assets) 44.7% 55.2% 57.6% 55.3% 41.5% 36.8% 37.2% 40%
Assets 1 - - - 6,421 9,342 12,412 13,402 13,801
Book Value Per Share 2 41.30 44.10 52.00 85.40 114.0 186.0 236.0 236.0
Cash Flow per Share - - - - - - - -
Capex 88.8 320 - 314 518 - - -
Capex / Sales 1.01% 3.27% - 2.41% 3.67% - - -
Announcement Date 7/23/19 5/15/20 4/28/21 4/28/22 5/17/23 5/8/24 - -
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Marico Bangladesh Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2,007 BDT
Average target price
3,105 BDT
Spread / Average Target
+54.70%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Personal Products

1st Jan change Capi.
MARICO BANGLADESH LIMITED Stock Marico Bangladesh Limited
-18.43% 538M
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+12.28% 388B
UNILEVER PLC Stock Unilever PLC
+12.61% 136B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+16.62% 76.27B
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-12.57% 65.56B
ESTEE LAUDER Stock Estee Lauder
-15.65% 44.23B
KENVUE INC. Stock Kenvue Inc.
-10.36% 36.96B
BEIERSDORF Stock Beiersdorf
+6.37% 35.04B
ESSITY AB Stock Essity AB
+7.80% 18.02B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+12.30% 15.57B
Other Personal Products
  1. Stock Market
  2. Equities
  3. MARICO Stock
  4. Financials Marico Bangladesh Limited