Company Valuation: Interloop Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 61,080 54,800 49,415 99,283 94,980 138,629 - -
Change - -10.28% -9.83% 100.92% -4.33% 45.96% - -
Enterprise Value (EV) 61,080 54,800 49,415 99,283 94,980 138,629 138,629 138,629
Change - -10.28% -9.83% 100.92% -4.33% 45.96% 0% 0%
P/E - - - 6.3x 17.6x 11.5x 6.32x 4.02x
PBR - 2.21x - - - - - -
PEG - - - - -0.3x 0x 0.1x 0.1x
Capitalization / Revenue 1.11x 0.6x - 0.64x 0.55x 0.82x 0.62x -
EV / Revenue 0x 0x - 0x 0x 0.8x 0.62x -
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x - 0x - 5.27x - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.556 2.564 5 4.5 1 4 4 -
Rate of return 3.57% 6.56% 14.2% 6.35% 1.48% 3.72% 4.04% -
EPS 2 - - - 11.25 3.84 9.38 15.64 24.61
Distribution rate - - - 40% 26% 42.6% 25.6% -
Net sales 1 54,962 90,894 - 156,129 173,382 182,843 223,457 -
EBITDA - 18,738 - 31,910 - - - -
EBIT 1 8,020 15,916 - 27,933 - 26,921 - -
Net income 1 - - - 15,771 5,377 13,154 21,923 -
Net Debt - - - - - - - -
Reference price 2 43.58 39.10 35.26 70.83 67.76 98.90 98.90 98.90
Nbr of stocks (in thousands) 1,401,446 1,401,447 1,401,447 1,401,710 1,401,709 1,401,709 - -
Announcement Date 9/15/21 9/27/22 9/7/23 9/26/24 9/10/25 9/10/26 - -
1PKR in Million2PKR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.12x - - 4.1% 500M
10.86x - - 4.87% 603M
Average 10.99x 4.48% 551.68M
Weighted average by Cap. 10.98x 4.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ILP Stock
  4. Valuation Interloop Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!