ATLAS HONDA LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 436 PKR | +5.19% |
|
+5.59% | +24.29% |
| Apr. 01 | Atlas Honda Announces Director Changes | CI |
| Jan. 30 | Atlas Honda Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 54,289 | 39,088 | 45,913 | 57,079 | 48,891 | 33,267 |
| Enterprise Value (EV) 1 | 35,907 | 26,346 | 34,595 | 33,349 | 23,006 | -11,348 |
| P/E ratio | 11.6 x | 12.2 x | 14.9 x | 15.9 x | 8.75 x | 6.65 x |
| Yield | 5.14% | 5.29% | 4.05% | 3.8% | 6.85% | 8.95% |
| Capitalization / Revenue | 0.7 x | 0.47 x | 0.54 x | 0.61 x | 0.37 x | 0.25 x |
| EV / Revenue | 0.46 x | 0.32 x | 0.41 x | 0.36 x | 0.17 x | -0.08 x |
| EV / EBITDA | 5.68 x | 5.54 x | 7.83 x | 6.5 x | 3.24 x | -1.72 x |
| EV / FCF | 8.11 x | -9.34 x | -74.9 x | 2.62 x | 7.14 x | -0.57 x |
| FCF Yield | 12.3% | -10.7% | -1.33% | 38.1% | 14% | -177% |
| Price to Book | 3.39 x | 2.54 x | 2.77 x | 3.06 x | 2.33 x | 1.46 x |
| Nbr of stocks (in thousands) | 124,088 | 124,088 | 124,088 | 124,088 | 124,088 | 124,088 |
| Reference price 2 | 437.5 | 315.0 | 370.0 | 460.0 | 394.0 | 268.1 |
| Announcement Date | 6/7/18 | 5/30/19 | 6/12/20 | 6/4/21 | 6/3/22 | 5/31/23 |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 77,479 | 82,413 | 84,776 | 93,157 | 131,930 | 135,486 |
| EBITDA 1 | 6,320 | 4,758 | 4,417 | 5,129 | 7,102 | 6,597 |
| EBIT 1 | 5,411 | 3,677 | 3,166 | 3,918 | 5,917 | 5,271 |
| Operating Margin | 6.98% | 4.46% | 3.73% | 4.21% | 4.49% | 3.89% |
| Earnings before Tax (EBT) 1 | 6,265 | 4,615 | 4,412 | 5,152 | 7,820 | 8,103 |
| Net income 1 | 4,664 | 3,209 | 3,078 | 3,595 | 5,585 | 5,004 |
| Net margin | 6.02% | 3.89% | 3.63% | 3.86% | 4.23% | 3.69% |
| EPS 2 | 37.58 | 25.86 | 24.81 | 28.97 | 45.01 | 40.33 |
| Free Cash Flow 1 | 4,429 | -2,821 | -461.6 | 12,715 | 3,223 | 20,044 |
| FCF margin | 5.72% | -3.42% | -0.54% | 13.65% | 2.44% | 14.79% |
| FCF Conversion (EBITDA) | 70.08% | - | - | 247.9% | 45.38% | 303.84% |
| FCF Conversion (Net income) | 94.97% | - | - | 353.69% | 57.71% | 400.55% |
| Dividend per Share 2 | 22.50 | 16.67 | 15.00 | 17.50 | 27.00 | 24.00 |
| Announcement Date | 6/7/18 | 5/30/19 | 6/12/20 | 6/4/21 | 6/3/22 | 5/31/23 |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2023 Q3 | 2023 Q4 |
|---|---|---|
| Net sales 1 | - | 33,007 |
| EBITDA | - | - |
| EBIT 1 | - | 2,169 |
| Operating Margin | - | 6.57% |
| Earnings before Tax (EBT) 1 | - | 2,137 |
| Net income 1 | 1,409 | 1,316 |
| Net margin | - | 3.99% |
| EPS 2 | 11.35 | 10.61 |
| Dividend per Share 2 | - | 13.00 |
| Announcement Date | 1/25/23 | 4/28/23 |
1PKR in Million2PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 18,382 | 12,742 | 11,318 | 23,730 | 25,885 | 44,615 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 4,429 | -2,821 | -462 | 12,715 | 3,223 | 20,044 |
| ROE (net income / shareholders' equity) | 31.9% | 20.5% | 19.3% | 20.4% | 28.2% | 22.8% |
| ROA (Net income/ Total Assets) | 11.8% | 7.21% | 6.28% | 6.61% | 8.18% | 5.61% |
| Assets 1 | 39,625 | 44,522 | 49,014 | 54,377 | 68,303 | 89,210 |
| Book Value Per Share 2 | 129.0 | 124.0 | 134.0 | 150.0 | 169.0 | 184.0 |
| Cash Flow per Share 2 | 80.40 | 60.30 | 50.80 | 115.0 | 140.0 | 280.0 |
| Capex 1 | 2,369 | 2,107 | 2,182 | 1,080 | 1,811 | 3,327 |
| Capex / Sales | 3.06% | 2.56% | 2.57% | 1.16% | 1.37% | 2.46% |
| Announcement Date | 6/7/18 | 5/30/19 | 6/12/20 | 6/4/21 | 6/3/22 | 5/31/23 |
1PKR in Million2PKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +24.29% | 194M | |
| +10.97% | 15.09B | |
| -0.39% | 11.49B | |
| +8.55% | 10.77B | |
| +11.67% | 8.79B | |
| +8.16% | 5.67B | |
| -5.67% | 4.67B | |
| +17.09% | 2.03B | |
| +27.91% | 1.87B | |
| -25.15% | 1.34B |
- Stock Market
- Equities
- ATLH Stock
- Financials Atlas Honda Limited
