IDLC FINANCE PLC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.9 BDT | +0.61% |
|
-.--% | -29.25% |
| Mar. 13 | IDLC Finance PLC Recommends Cash Dividend for the Year Ended December 31, 2023 | CI |
| Mar. 12 | IDLC Finance PLC. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 17,118 | 23,905 | 23,873 | 19,330 | 19,330 | 13,676 | - | - |
| Enterprise Value (EV) 1 | 17,118 | 23,905 | 23,873 | 19,330 | 19,330 | 13,676 | 13,676 | 13,676 |
| P/E ratio | 10.1 x | 9.41 x | - | - | - | - | - | - |
| Yield | - | - | 2.49% | - | - | 7.58% | 7.58% | 7.58% |
| Capitalization / Revenue | - | - | 3.14 x | 2.93 x | 3.04 x | 1.74 x | 1.48 x | 1.28 x |
| EV / Revenue | - | - | 3.14 x | 2.93 x | 3.04 x | 1.74 x | 1.48 x | 1.28 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | - | - | 1.35 x | - | - | 0.73 x | 0.69 x | 0.64 x |
| Nbr of stocks (in thousands) | 415,698 | 415,698 | 415,698 | 415,698 | 415,698 | 415,698 | - | - |
| Reference price 2 | 41.18 | 57.51 | 57.43 | 46.50 | 46.50 | 33.00 | 33.00 | 33.00 |
| Announcement Date | 3/10/20 | 3/10/21 | 3/31/22 | 4/6/23 | 3/12/24 | - | - | - |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 7,600 | 6,588 | 6,352 | 7,840 | 9,257 | 10,685 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | - | - | 4,852 | 3,705 | 3,396 | 4,352 | 5,246 | 6,073 |
| Operating Margin | - | - | 63.84% | 56.23% | 53.47% | 55.51% | 56.67% | 56.84% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | 1,700 | 2,541 | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | 4.091 | 6.113 | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 1.429 | - | - | 2.500 | 2.500 | 2.500 |
| Announcement Date | 3/10/20 | 3/10/21 | 3/31/22 | 4/6/23 | 3/12/24 | - | - | - |
1BDT in Million2BDT
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 | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 13.2% | - | - | 10% | 11.7% | 12.6% |
| ROA (Net income/ Total Assets) | - | - | 1.57% | - | - | 1.2% | 1.3% | 1.3% |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | 42.40 | - | - | 45.20 | 48.00 | 51.70 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 3/10/20 | 3/10/21 | 3/31/22 | 4/6/23 | 3/12/24 | - | - | - |
1BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
33
BDT
Average target price
42.6
BDT
Spread / Average Target
+29.09%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -29.25% | 124M | |
| -6.07% | 51.26B | |
| -4.17% | 31.1B | |
| +61.84% | 28.7B | |
| +20.90% | 23.45B | |
| +17.86% | 17.65B | |
| +3.28% | 12.02B | |
| +25.82% | 11.47B | |
| +16.29% | 8.28B | |
| -30.46% | 7.31B |
- Stock Market
- Equities
- IDLC Stock
- Financials IDLC Finance PLC.
