Company Valuation: Atlas Honda Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2025 2026 2027 2028
Capitalization 1 57,079 48,891 117,097 177,804 - -
Change - -14.35% - 51.84% - -
Enterprise Value (EV) 57,079 48,891 117,097 177,804 177,804 177,804
Change - -14.35% - 51.84% 0% 0%
P/E ratio 15.9x 8.75x 7.68x 8.81x 7.92x 6.99x
PBR - 2.32x - - - -
PEG - 0.2x - 0.3x 0.7x 0.5x
Capitalization / Revenue - 0.37x - 0.68x 0.6x 0.53x
EV / Revenue - 0x - 0.68x 0.6x 0.53x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 27 - 97.97 108.9 123.4
Rate of return - 6.85% - 6.84% 7.6% 8.61%
EPS 2 28.97 45.01 122.9 162.7 180.8 204.9
Distribution rate - 60% - 60.2% 60.2% 60.2%
Net sales 1 - 131,930 - 263,338 298,625 338,641
EBITDA - - - - - -
EBIT - 7,879 - - - -
Net income 1 3,595 5,585 15,252 20,191 22,444 25,433
Net Debt - - - - - -
Reference price 2 459.99 394.00 943.66 1,432.89 1,432.89 1,432.89
Nbr of stocks (in thousands) 124,088 124,088 124,088 124,088 - -
Announcement Date 4/30/21 6/3/22 - - - -
1PKR in Million2PKR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 640M
26.58x4.05x19.88x2.77% 27.93B
36.77x8.14x33.19x1.03% 22.08B
48.01x3.89x30.31x0.36% 19.06B
22.97x2.33x15.89x2.97% 13.24B
25.06x0.68x8.31x4.3% 7.22B
11.64x0.6x5.7x4.04% 4.87B
16.65x1.65x12.54x3.81% 4.61B
5.47x0.93x4.43x3.14% 2.65B
Average 24.14x 2.78x 16.28x 2.8% 11.37B
Weighted average by Cap. 30.52x 4.09x 21.97x 2.19%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. ATLH Stock
  4. Valuation Atlas Honda Limited