End-of-day quote
Pakistan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
59.04
PKR
|
+0.79%
|
|
+2.41%
|
+21.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
81,216
|
62,787
|
61,490
|
53,564
|
76,508
|
93,116
|
-
|
-
|
Enterprise Value (EV)
1 |
81,216
|
62,787
|
61,490
|
53,564
|
76,508
|
93,116
|
93,116
|
93,116
|
P/E ratio
|
6.22
x
|
5.79
x
|
4.33
x
|
2.9
x
|
2.1
x
|
2.29
x
|
2.5
x
|
2.45
x
|
Yield
|
8.75%
|
11.3%
|
11.6%
|
16.6%
|
-
|
15.3%
|
15.6%
|
18%
|
Capitalization / Revenue
|
1.81
x
|
1.4
x
|
1.34
x
|
0.54
x
|
0.49
x
|
0.68
x
|
0.67
x
|
0.6
x
|
EV / Revenue
|
1.81
x
|
1.4
x
|
1.34
x
|
0.54
x
|
0.49
x
|
0.68
x
|
0.67
x
|
0.6
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.91
x
|
0.68
x
|
0.6
x
|
0.48
x
|
-
|
0.58
x
|
0.5
x
|
0.44
x
|
Nbr of stocks (in thousands)
|
1,777,165
|
1,777,165
|
1,777,165
|
1,777,165
|
1,577,165
|
1,577,165
|
-
|
-
|
Reference price
2 |
45.70
|
35.33
|
34.60
|
30.14
|
48.51
|
59.04
|
59.04
|
59.04
|
Announcement Date
|
2/14/20
|
2/3/21
|
3/7/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,862
|
44,694
|
46,048
|
99,977
|
156,039
|
136,403
|
139,965
|
153,969
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
25,944
|
26,032
|
-
|
49,145
|
-
|
-
|
-
|
-
|
Operating Margin
|
57.83%
|
58.25%
|
-
|
49.16%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
22,915
|
18,443
|
-
|
36,677
|
78,738
|
77,500
|
75,900
|
-
|
Net income
1 |
13,047
|
10,832
|
14,217
|
18,395
|
36,511
|
38,704
|
37,176
|
39,622
|
Net margin
|
29.08%
|
24.24%
|
30.87%
|
18.4%
|
23.4%
|
28.38%
|
26.56%
|
25.73%
|
EPS
2 |
7.350
|
6.100
|
8.000
|
10.38
|
23.15
|
25.80
|
23.64
|
24.10
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.000
|
4.000
|
4.000
|
5.000
|
-
|
9.025
|
9.225
|
10.65
|
Announcement Date
|
2/14/20
|
2/3/21
|
3/7/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
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
|
2023 Q4
|
2024 Q1
|
---|
Net sales
|
23,357
|
30,329
|
15,866
|
12,155
|
18,755
|
24,743
|
43,498
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
9,900
|
11,438
|
-
|
6,277
|
7,866
|
9,306
|
17,173
|
11,014
|
-
|
18,974
|
16,891
|
35,865
|
17,325
|
-
|
-
|
Net income
|
5,778
|
6,995
|
3,724
|
3,736
|
5,033
|
3,726
|
8,759
|
5,519
|
-
|
10,743
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
24.74%
|
23.06%
|
23.47%
|
30.73%
|
26.84%
|
15.06%
|
20.14%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
3.250
|
3.940
|
2.090
|
2.100
|
2.830
|
2.100
|
4.930
|
3.100
|
2.350
|
6.810
|
5.000
|
-
|
5.610
|
5.730
|
5.257
|
Dividend per Share
1 |
-
|
-
|
-
|
2.000
|
-
|
2.500
|
2.500
|
-
|
-
|
-
|
3.000
|
-
|
-
|
-
|
1.500
|
Announcement Date
|
8/26/20
|
8/25/21
|
10/25/21
|
3/7/22
|
4/29/22
|
8/4/22
|
8/4/22
|
10/24/22
|
2/2/23
|
5/8/23
|
8/17/23
|
8/17/23
|
10/31/23
|
2/1/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.7%
|
11.6%
|
15.3%
|
18.1%
|
-
|
25.6%
|
21.3%
|
19.9%
|
ROA (Net income/ Total Assets)
|
1.26%
|
0.87%
|
0.92%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
1,035,460
|
1,245,072
|
1,545,326
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
50.20
|
52.10
|
57.30
|
63.40
|
-
|
102.0
|
119.0
|
134.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/14/20
|
2/3/21
|
3/7/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
59.04
PKR Average target price
63.91
PKR Spread / Average Target +8.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.71% | 334M | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|