Valuation Atlas Honda Limited

Equities

End-of-day quote Pakistan S.E. Other stock markets 2025-01-22			5-day change	1st Jan Change
787.47 ^PKR	-2.86%		-0.78%	-2.37%

Oct. 29	Atlas Honda Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2024	CI
Jul. 29	Atlas Honda Limited Reports Earnings Results for the Second Quarter Ended June 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2019	2020	2021	2022	2023	2024
Capitalization ¹	39,088	45,913	57,079	48,891	33,267	48,680
Change	-	17.46%	24.32%	-14.35%	-31.96%	46.33%
Enterprise Value (EV) ¹	26,346	34,595	33,349	23,006	-11,348	-1,302
Change	-	31.31%	-3.6%	-31.01%	-149.33%	-88.52%
P/E ratio	12.2x	14.9x	15.9x	8.75x	6.65x	5.01x
PBR	2.54x	2.77x	3.06x	2.33x	1.46x	1.69x
PEG	-	-3.67x	0.9x	0.2x	-0.6x	0.1x
Capitalization / Revenue	0.47x	0.54x	0.61x	0.37x	0.25x	0.31x
EV / Revenue	0.32x	0.41x	0.36x	0.17x	-0.08x	-0.01x
EV / EBITDA	5.54x	7.83x	6.5x	3.24x	-1.72x	-0.14x
EV / EBIT	7.16x	10.9x	8.51x	3.89x	-2.15x	-0.16x
EV / FCF	-9.34x	-74.9x	2.62x	7.14x	-0.57x	-0.33x
FCF Yield	-10.7%	-1.33%	38.1%	14%	-177%	-307%
Dividend per Share ²	16.67	15	17.5	27	24	47
Rate of return	5.29%	4.05%	3.8%	6.85%	8.95%	12%
EPS ²	25.86	24.81	28.97	45.01	40.33	78.24
Distribution rate	64.5%	60.5%	60.4%	60%	59.5%	60.1%
Net sales ¹	82,413	84,776	93,157	131,930	135,486	159,292
EBITDA ¹	4,758	4,417	5,129	7,102	6,597	9,493
EBIT ¹	3,677	3,166	3,918	5,917	5,271	8,032
Net income ¹	3,209	3,078	3,595	5,585	5,004	9,708
Net Debt ¹	-12,742	-11,318	-23,730	-25,885	-44,615	-49,982
Reference price ²	315.00	370.00	459.99	394.00	268.09	392.30
Nbr of stocks (in thousands)	124,088	124,088	124,088	124,088	124,088	124,088
Announcement Date	5/30/19	6/12/20	6/4/21	6/3/22	5/31/23	6/6/24

¹PKR in Million²PKR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
BAJAJ AUTO LIMITED	27.14x	4.13x	20.46x	+2.58%	27.33B
EICHER MOTORS LIMITED	30.32x	6.98x	26.61x	+1.12%	15.88B
TVS MOTOR COMPANY LIMITED	40.81x	2.99x	25.36x	+0.46%	12.5B
HERO MOTOCORP LTD	17.32x	1.66x	11.55x	+3.82%	9.39B
YAMAHA MOTOR CO., LTD.	7.77x	0.68x	5.5x	+3.91%	8.05B
YADEA GROUP HOLDINGS LTD.	18.45x	1x	11.44x	+2.62%	5.1B
HARLEY-DAVIDSON, INC.	7.74x	2.05x	11.54x	+2.39%	3.6B
LONCIN MOTOR CO., LTD.	18.21x	-	-	-	2.67B
Average	20.97x	2.78x	16.06x	+2.42%	10.56B
Weighted average by Cap.	25.19x	3.60x	18.95x	+2.24%