Financials Information Services Network Limited
Equities
ISNLTD
BD0641ISNI08
Integrated Telecommunications Services
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
44 BDT | +2.09% | -2.44% | -18.06% |
Valuation
Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 242.4 | 346.2 | 369.1 | 413.9 | 589.7 | 621.3 |
Enterprise Value (EV) 1 | 306.1 | 406.8 | 430.6 | 476 | 650.3 | 682.4 |
P/E ratio | 46.7 x | 78.7 x | 188 x | -4.48 x | 91.8 x | 133 x |
Yield | - | 0.63% | 0.3% | - | 0.56% | 0.18% |
Capitalization / Revenue | 2.86 x | 4.08 x | 4.25 x | 3.99 x | 5.41 x | 5.55 x |
EV / Revenue | 3.61 x | 4.8 x | 4.96 x | 4.59 x | 5.96 x | 6.1 x |
EV / EBITDA | 22.6 x | 25.9 x | 22 x | -6.82 x | 28.2 x | 30.6 x |
EV / FCF | -33 x | -151 x | 554 x | 9.31 x | 377 x | 124 x |
FCF Yield | -3.03% | -0.66% | 0.18% | 10.7% | 0.27% | 0.8% |
Price to Book | 1.79 x | 2.48 x | 2.65 x | 15.3 x | 17.3 x | 19.4 x |
Nbr of stocks (in thousands) | 10,920 | 10,920 | 10,920 | 10,920 | 10,920 | 10,920 |
Reference price 2 | 22.20 | 31.70 | 33.80 | 37.90 | 54.00 | 56.90 |
Announcement Date | 12/6/18 | 12/18/19 | 12/13/20 | 11/28/22 | 11/28/22 | 12/26/23 |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 84.84 | 84.74 | 86.76 | 103.8 | 109 | 111.9 |
EBITDA 1 | 13.55 | 15.7 | 19.6 | -69.81 | 23.09 | 22.34 |
EBIT 1 | 3.954 | 5.38 | 8.767 | -80.93 | 11.65 | 12 |
Operating Margin | 4.66% | 6.35% | 10.11% | -77.97% | 10.68% | 10.72% |
Earnings before Tax (EBT) 1 | 6.59 | 5.096 | 2.271 | -90.64 | 6.001 | 7.034 |
Net income 1 | 5.187 | 4.397 | 1.961 | -92.29 | 6.425 | 4.687 |
Net margin | 6.11% | 5.19% | 2.26% | -88.91% | 5.89% | 4.19% |
EPS 2 | 0.4750 | 0.4026 | 0.1796 | -8.451 | 0.5884 | 0.4292 |
Free Cash Flow 1 | -9.278 | -2.692 | 0.7779 | 51.15 | 1.725 | 5.484 |
FCF margin | -10.94% | -3.18% | 0.9% | 49.28% | 1.58% | 4.9% |
FCF Conversion (EBITDA) | - | - | 3.97% | - | 7.47% | 24.55% |
FCF Conversion (Net income) | - | - | 39.66% | - | 26.85% | 117% |
Dividend per Share | - | 0.2000 | 0.1000 | - | 0.3000 | 0.1000 |
Announcement Date | 12/6/18 | 12/18/19 | 12/13/20 | 11/28/22 | 11/28/22 | 12/26/23 |
Balance Sheet Analysis
Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 63.6 | 60.7 | 61.5 | 62.1 | 60.6 | 61.1 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 4.696 x | 3.865 x | 3.141 x | -0.8897 x | 2.626 x | 2.735 x |
Free Cash Flow 1 | -9.28 | -2.69 | 0.78 | 51.1 | 1.72 | 5.48 |
ROE (net income / shareholders' equity) | 3.62% | 3.23% | 1.42% | -112% | 21% | 14.3% |
ROA (Net income/ Total Assets) | 1.1% | 1.59% | 2.61% | -31.1% | 6.2% | 6.19% |
Assets 1 | 470.8 | 276.3 | 75.29 | 296.8 | 103.6 | 75.7 |
Book Value Per Share 2 | 12.40 | 12.80 | 12.80 | 2.470 | 3.120 | 2.930 |
Cash Flow per Share 2 | 0.3700 | 0.2600 | 0.0900 | 0.1100 | 0.1400 | 0.1500 |
Capex 1 | 7.65 | 9.73 | 8.84 | 11.9 | 9.81 | 9.97 |
Capex / Sales | 9.02% | 11.49% | 10.19% | 11.44% | 9% | 8.9% |
Announcement Date | 12/6/18 | 12/18/19 | 12/13/20 | 11/28/22 | 11/28/22 | 12/26/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-18.06% | 4.1M | |
+14.74% | 206B | |
+6.26% | 169B | |
+1.15% | 118B | |
-11.90% | 83.4B | |
+19.25% | 70.53B | |
+4.76% | 61.13B | |
-5.94% | 50.5B | |
-29.76% | 39.97B | |
-18.02% | 38.31B |
- Stock Market
- Equities
- ISNLTD Stock
- Financials Information Services Network Limited