Valuation Fu-Wang Ceramic Industry Limited

Equities

End-of-day quote Dhaka S.E. Other stock markets 2024-09-15			5-day change	1st Jan Change
15.90 ^BDT	+3.25%		+2.58%	-16.32%

May. 02	Fu-Wang Ceramic Industry Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2024	CI
Feb. 12	Fu-Wang Ceramic Industry Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023	CI

Fiscal Period: June	2018	2019	2020	2021	2022	2023
Capitalization ¹	1,883	1,676	913	2,071	2,630	2,371
Change	-	-10.99%	-45.53%	126.87%	26.97%	-9.84%
Enterprise Value (EV) ¹	2,433	2,477	1,794	2,941	4,489	9,452
Change	-	1.81%	-27.55%	63.93%	52.6%	110.58%
P/E ratio	22.4x	20.7x	14.3x	44.7x	83.6x	65.9x
PBR	1.31x	1.1x	0.58x	1.3x	1.64x	1.46x
PEG	-	-5.27x	-0.7x	-1.6x	-2.6x	4.6x
Capitalization / Revenue	3.29x	2.82x	1.56x	2.7x	3.12x	2.6x
EV / Revenue	4.25x	4.16x	3.06x	3.83x	5.33x	10.4x
EV / EBITDA	13.4x	11.4x	7.83x	13.7x	19.3x	36.6x
EV / EBIT	17.7x	15.2x	11.1x	20.1x	27.6x	50.1x
EV / FCF	-15.2x	-8.67x	-17.5x	256x	-4.56x	-1.81x
FCF Yield	-6.57%	-11.5%	-5.71%	0.39%	-21.9%	-55.3%
Dividend per Share ²	-	0.1	0.14	0.2	0.2	0.2
Rate of return	-	0.81%	2.09%	1.32%	1.04%	1.15%
EPS ²	0.617	0.5928	0.4671	0.3402	0.2309	0.2642
Distribution rate	-	16.9%	30%	58.8%	86.6%	75.7%
Net sales ¹	572.6	595.2	585.6	767.1	842.6	911.4
EBITDA ¹	181.1	216.9	229.3	215.1	232.2	258.3
EBIT ¹	137.1	163	161.6	146.7	162.8	188.6
Net income ¹	84.08	80.78	63.65	46.36	31.47	36
Net Debt ¹	549.6	800.5	881.4	870.2	1,859	7,081
Reference price ²	13.82	12.30	6.70	15.20	19.30	17.40
Nbr of stocks (in thousands)	136,269	136,269	136,269	136,269	136,269	136,269
Announcement Date	12/13/18	10/27/19	4/21/21	12/19/21	12/10/22	12/18/23

¹BDT in Million²BDT

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 (Y)	Capi. ($)
OWENS CORNING	11.6x	1.73x	7.18x	+1.45%	14.4B
ROCKWOOL A/S	16.35x	2.06x	8.38x	+1.83%	9.09B
PATRICK INDUSTRIES, INC.	18.8x	-	-	+1.57%	3.03B
NICHIHA CORPORATION	15.89x	0.74x	6.82x	+3.31%	849M
STO SE & CO. KGAA	15.31x	0.36x	4.37x	+4.28%	832M
Average	15.59x	1.22x	6.69x	+2.49%	5.64B
Weighted average by Cap.	14.14x	1.77x	7.51x	+1.73%