FAUJI FERTILIZER BIN QASIM LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.62 PKR | +5.45% |
|
+15.28% | +11.66% |
| Apr. 18 | Fauji Fertilizer Bin Qasim Limited Announces Changes to its Board | CI |
| Apr. 09 | Fauji Fertilizer Bin Qasim Limited Announces Board Changes | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 18,234 | 23,652 | 31,997 | 19,795 | 41,191 | 45,994 | - | - |
| Enterprise Value (EV) 1 | 18,234 | 23,652 | 31,997 | 19,795 | 41,191 | 45,994 | 45,994 | 45,994 |
| P/E ratio | -3.08 x | 11.9 x | 5 x | 8.52 x | 9.35 x | 3.87 x | 4.45 x | 3.33 x |
| Yield | - | - | - | - | 3.13% | 10.5% | 14.5% | 20.8% |
| Capitalization / Revenue | 0.27 x | 0.28 x | 0.29 x | 0.12 x | 0.21 x | 0.2 x | 0.24 x | 0.22 x |
| EV / Revenue | 0.27 x | 0.28 x | 0.29 x | 0.12 x | 0.21 x | 0.2 x | 0.24 x | 0.22 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | 1.47 x | - | 0.92 x | -0.89 x | 1.75 x | 3.11 x |
| FCF Yield | - | - | 67.8% | - | 109% | -112% | 57.1% | 32.1% |
| Price to Book | - | 1.69 x | 1.12 x | - | 1.52 x | 1.18 x | 0.95 x | 0.86 x |
| Nbr of stocks (in thousands) | 934,110 | 934,110 | 1,291,253 | 1,291,253 | 1,291,253 | 1,291,253 | - | - |
| Reference price 2 | 19.52 | 25.32 | 24.78 | 15.33 | 31.90 | 35.62 | 35.62 | 35.62 |
| Announcement Date | 1/29/20 | 1/26/21 | 1/26/22 | 1/30/23 | 2/20/24 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 66,839 | 83,234 | 110,452 | 159,226 | 193,064 | 235,250 | 192,183 | 208,509 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 5,806 | 14,911 | 17,396 | 21,901 | 27,684 | 18,309 | 21,583 |
| Operating Margin | - | 6.98% | 13.5% | 10.93% | 11.34% | 11.77% | 9.53% | 10.35% |
| Earnings before Tax (EBT) 1 | -3,869 | 4,893 | 11,525 | 8,505 | 14,145 | 20,635 | 16,899 | 22,567 |
| Net income 1 | -5,921 | 2,192 | 6,391 | 2,328 | 4,403 | 11,896 | 10,309 | 13,766 |
| Net margin | -8.86% | 2.63% | 5.79% | 1.46% | 2.28% | 5.06% | 5.36% | 6.6% |
| EPS 2 | -6.340 | 2.120 | 4.960 | 1.800 | 3.410 | 9.200 | 8.000 | 10.70 |
| Free Cash Flow 1 | - | - | 21,707 | - | 44,843 | -51,640 | 26,285 | 14,772 |
| FCF margin | - | - | 19.65% | - | 23.23% | -21.95% | 13.68% | 7.08% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 339.65% | - | 1,018.47% | - | 254.97% | 107.31% |
| Dividend per Share 2 | - | - | - | - | 1.000 | 3.750 | 5.150 | 7.400 |
| Announcement Date | 1/29/20 | 1/26/21 | 1/26/22 | 1/30/23 | 2/20/24 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Quarterly data)
| 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 1 | 24,782 | 29,917 | 38,449 | 42,085 | 24,784 | 46,149 | 70,933 | 22,568 | 65,725 | 31,523 | 35,235 | 66,758 | 70,070 | 56,237 | 44,345 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | 6,622 | 5,178 | - | - | - | - | - | 1,284 | - | - | 7,511 | - | - |
| Operating Margin | - | - | 17.22% | 12.3% | - | - | - | - | - | 4.07% | - | - | 10.72% | - | - |
| Earnings before Tax (EBT) | -3,800 | 4,670 | 3,648 | 3,206 | - | - | - | -2,170 | 1,863 | - | 2,010 | -3,079 | 7,175 | - | - |
| Net income 1 | -4,208 | 3,876 | 2,275 | 241 | - | 1,783 | 3,410 | -1,696 | 614.3 | -5,429 | 479 | -4,950 | 5,305 | 4,048 | 4,348 |
| Net margin | -16.98% | 12.96% | 5.92% | 0.57% | - | 3.86% | 4.81% | -7.52% | 0.93% | -17.22% | 1.36% | -7.42% | 7.57% | 7.2% | 9.8% |
| EPS 2 | -4.500 | 3.010 | 1.770 | 0.1800 | - | 1.380 | 2.640 | -1.310 | 0.4700 | -4.200 | 0.3700 | -3.830 | 4.100 | 3.130 | 3.200 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7500 |
| Announcement Date | 7/24/20 | 7/29/21 | 10/25/21 | 1/26/22 | 4/22/22 | 7/26/22 | 7/26/22 | 10/25/22 | 1/30/23 | 4/28/23 | 7/21/23 | 7/21/23 | 10/24/23 | 2/20/24 | - |
1PKR in Million2PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 21,707 | - | 44,843 | -51,640 | 26,285 | 14,772 |
| ROE (net income / shareholders' equity) | - | - | 33.3% | - | 17.7% | 35.1% | 25.8% | 30.3% |
| ROA (Net income/ Total Assets) | - | - | 7.8% | - | 2.98% | - | - | - |
| Assets 1 | - | - | 81,936 | - | 147,869 | - | - | - |
| Book Value Per Share 2 | - | 14.90 | 22.10 | - | 21.00 | 30.10 | 37.30 | 41.60 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 1/29/20 | 1/26/21 | 1/26/22 | 1/30/23 | 2/20/24 | - | - | - |
1PKR in Million2PKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +11.66% | 157M | |
| +1.67% | 15.02B | |
| -14.18% | 14.5B | |
| +6.58% | 12.19B | |
| -13.63% | 9.72B | |
| -12.35% | 7.35B | |
| -.--% | 7.31B | |
| -3.81% | 4.18B | |
| -27.17% | 2.37B | |
| +2.63% | 2.06B |
- Stock Market
- Equities
- FFBL Stock
- Financials Fauji Fertilizer Bin Qasim Limited
