ATLAS BANGLADESH LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64.2 BDT | -2.13% |
|
-4.75% | -38.39% |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,002 | 4,300 | 3,637 | 4,144 | 3,621 | 3,452 |
| Enterprise Value (EV) 1 | 4,513 | 3,870 | 3,273 | 3,936 | 3,388 | 3,262 |
| P/E ratio | -135 x | -131 x | -81.6 x | -40.5 x | -74.5 x | -35.6 x |
| Yield | - | 0.39% | - | - | - | - |
| Capitalization / Revenue | 21.8 x | 11.7 x | 10.6 x | 41.8 x | 10.7 x | 223 x |
| EV / Revenue | 19.7 x | 10.6 x | 9.53 x | 39.7 x | 10 x | 211 x |
| EV / EBITDA | -78.4 x | -63.3 x | -47.8 x | -35.6 x | -65.4 x | -31.3 x |
| EV / FCF | 105 x | -85.3 x | -76.7 x | -33.9 x | 103 x | -185 x |
| FCF Yield | 0.96% | -1.17% | -1.3% | -2.95% | 0.97% | -0.54% |
| Price to Book | 1.12 x | 0.97 x | 0.84 x | 0.98 x | 0.87 x | 0.89 x |
| Nbr of stocks (in thousands) | 33,127 | 33,127 | 33,127 | 33,127 | 33,127 | 33,127 |
| Reference price 2 | 151.0 | 129.8 | 109.8 | 125.1 | 109.3 | 104.2 |
| Announcement Date | 12/6/18 | 11/12/19 | 12/10/20 | 12/11/21 | 12/1/22 | 11/12/23 |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 229.3 | 366.3 | 343.5 | 99.03 | 338.7 | 15.47 |
| EBITDA 1 | -57.6 | -61.16 | -68.54 | -110.5 | -51.78 | -104.2 |
| EBIT 1 | -60.22 | -63.63 | -70.86 | -118.2 | -58.22 | -109.5 |
| Operating Margin | -26.26% | -17.37% | -20.63% | -119.36% | -17.19% | -707.9% |
| Earnings before Tax (EBT) 1 | -35.41 | -30.4 | -42.18 | -101.8 | -46.7 | -96.99 |
| Net income 1 | -36.94 | -32.79 | -44.56 | -102.2 | -48.62 | -97.03 |
| Net margin | -16.11% | -8.95% | -12.97% | -103.21% | -14.36% | -627.29% |
| EPS 2 | -1.115 | -0.9899 | -1.345 | -3.085 | -1.468 | -2.929 |
| Free Cash Flow 1 | 43.18 | -45.37 | -42.69 | -116.2 | 32.75 | -17.65 |
| FCF margin | 18.83% | -12.38% | -12.43% | -117.39% | 9.67% | -114.11% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | 0.5000 | - | - | - | - |
| Announcement Date | 12/6/18 | 11/12/19 | 12/10/20 | 12/11/21 | 12/1/22 | 11/12/23 |
1BDT in Million2BDT
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 489 | 430 | 364 | 208 | 233 | 190 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 43.2 | -45.4 | -42.7 | -116 | 32.8 | -17.7 |
| ROE (net income / shareholders' equity) | -0.82% | -0.74% | -1.02% | -2.38% | -1.16% | -2.41% |
| ROA (Net income/ Total Assets) | -0.72% | -0.76% | -0.86% | -1.46% | -0.72% | -1.38% |
| Assets 1 | 5,106 | 4,306 | 5,195 | 7,010 | 6,717 | 7,015 |
| Book Value Per Share 2 | 135.0 | 133.0 | 131.0 | 128.0 | 126.0 | 116.0 |
| Cash Flow per Share 2 | 14.80 | 13.10 | 11.10 | 6.340 | 7.090 | 5.790 |
| Capex 1 | 0.1 | 1.63 | 3.29 | 33 | 0.21 | 0.07 |
| Capex / Sales | 0.05% | 0.45% | 0.96% | 33.33% | 0.06% | 0.46% |
| Announcement Date | 12/6/18 | 11/12/19 | 12/10/20 | 12/11/21 | 12/1/22 | 11/12/23 |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -38.39% | 19.46M | |
| +8.60% | 9.11B | |
| -11.05% | 1.6B | |
| -19.78% | 1.43B | |
| +7.68% | 790M | |
| +15.57% | 397M | |
| +22.64% | 121M | |
| -7.75% | 87.74M | |
| -7.22% | 76.21M |
- Stock Market
- Equities
- ATLASBANG Stock
- Financials Atlas Bangladesh Limited
