End-of-day quote
Pakistan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
97.54
PKR
|
+0.06%
|
|
+6.40%
|
+17.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
109,469
|
97,755
|
94,205
|
73,250
|
95,041
|
111,691
|
-
|
Enterprise Value (EV)
1 |
109,469
|
97,755
|
94,205
|
73,250
|
95,041
|
111,691
|
111,691
|
P/E ratio
|
7.56
x
|
5.32
x
|
5.38
x
|
3.45
x
|
2.3
x
|
2.21
x
|
2.9
x
|
Yield
|
8.37%
|
9.37%
|
9.72%
|
13.3%
|
-
|
16.4%
|
18.5%
|
Capitalization / Revenue
|
2,637,453
x
|
2,019,911
x
|
2,067,634
x
|
1,098,049
x
|
-
|
-
|
-
|
EV / Revenue
|
2,637,453
x
|
2,019,911
x
|
2,067,634
x
|
1,098,049
x
|
-
|
-
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.93
x
|
0.73
x
|
0.73
x
|
0.56
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,145,074
|
1,145,074
|
1,145,074
|
1,145,074
|
1,145,074
|
1,145,074
|
-
|
Reference price
2 |
95.60
|
85.37
|
82.27
|
63.97
|
83.00
|
97.54
|
97.54
|
Announcement Date
|
2/7/20
|
2/17/21
|
2/17/22
|
2/16/23
|
3/6/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
|
41,506
|
48,396
|
45,562
|
66,710
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
25,249
|
-
|
-
|
47,858
|
-
|
-
|
-
|
Operating Margin
|
60.83%
|
-
|
-
|
71.74%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
24,702
|
-
|
-
|
46,782
|
-
|
-
|
-
|
Net income
|
14,489
|
18,378
|
17,503
|
21,247
|
-
|
-
|
-
|
Net margin
|
34.91%
|
37.97%
|
38.42%
|
31.85%
|
-
|
-
|
-
|
EPS
1 |
12.65
|
16.05
|
15.29
|
18.56
|
36.07
|
44.13
|
33.63
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
8.000
|
8.000
|
8.000
|
8.500
|
-
|
16.00
|
18.00
|
Announcement Date
|
2/7/20
|
2/17/21
|
2/17/22
|
2/16/23
|
3/6/24
|
-
|
-
|
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
|
2024 Q1
|
---|
Net sales
|
25,006
|
-
|
11,656
|
10,897
|
12,541
|
-
|
-
|
-
|
-
|
20,513
|
41,697
|
62,210
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
14,753
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,426
|
-
|
-
|
-
|
-
|
Net income
|
8,477
|
-
|
4,325
|
4,302
|
4,850
|
-
|
-
|
5,817
|
-
|
7,589
|
-
|
-
|
-
|
-
|
Net margin
|
33.9%
|
-
|
37.11%
|
39.48%
|
38.67%
|
-
|
-
|
-
|
-
|
37%
|
-
|
-
|
-
|
-
|
EPS
1 |
7.400
|
7.750
|
3.780
|
3.760
|
4.240
|
1.730
|
5.960
|
5.080
|
7.520
|
6.630
|
8.600
|
15.23
|
9.950
|
7.930
|
Dividend per Share
1 |
-
|
4.000
|
2.000
|
2.000
|
2.000
|
2.000
|
4.000
|
2.000
|
2.500
|
2.500
|
2.500
|
5.000
|
3.000
|
4.000
|
Announcement Date
|
8/20/20
|
8/17/21
|
10/27/21
|
2/17/22
|
4/25/22
|
8/20/22
|
8/20/22
|
10/21/22
|
2/16/23
|
4/30/23
|
8/21/23
|
8/21/23
|
10/30/23
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
133,270
|
206,899
|
137,142
|
337,702
|
480,508
|
289,115
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12%
|
12.8%
|
14.6%
|
13.3%
|
16.4%
|
25.2%
|
ROA (Net income/ Total Assets)
|
1%
|
1.02%
|
1.19%
|
0.97%
|
1%
|
1.8%
|
Assets
1 |
1,301,880
|
1,417,965
|
1,538,261
|
1,803,155
|
2,133,496
|
2,293,501
|
Book Value Per Share
2 |
95.00
|
102.0
|
117.0
|
113.0
|
114.0
|
172.0
|
Cash Flow per Share
2 |
38.70
|
41.30
|
51.00
|
44.80
|
30.20
|
59.00
|
Capex
1 |
7,099
|
7,460
|
8,301
|
8,851
|
8,516
|
19,962
|
Capex / Sales
|
15.75%
|
14.15%
|
13.61%
|
14.02%
|
9.64%
|
14.73%
|
Announcement Date
|
3/7/19
|
3/4/20
|
3/3/21
|
3/3/22
|
3/7/23
|
3/6/24
|
Last Close Price
97.54
PKR Average target price
91.53
PKR Spread / Average Target -6.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.52% | 401M | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +13.25% | 47B | | +1.36% | 47.1B | | +19.29% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|