Stock JVDC JAVEDAN CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Javedan Corporation Limited

Equities

JVDC

PK0006101015

Real Estate Development & Operations

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
33.46 PKR -4.92% Intraday chart for Javedan Corporation Limited +1.39% -10.44%
Feb. 29 Javedan Corporation Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI
2023 Javedan Corporation Limited Reports Earnings Results for the First Quarter Ended September 30, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 9,576 9,236 7,141 13,394 15,996 14,568
Enterprise Value (EV) 1 13,084 14,573 12,009 19,421 26,038 25,591
P/E ratio 11.7 x 15.9 x 34.1 x 51.1 x 41.2 x 1.82 x
Yield 1.95% - - - 9.52% 15.7%
Capitalization / Revenue 3.86 x 4.86 x 4.26 x 12 x 4.21 x 1.3 x
EV / Revenue 5.28 x 7.67 x 7.16 x 17.4 x 6.85 x 2.29 x
EV / EBITDA 12.3 x 20.3 x 25.1 x 75.5 x 60.2 x 8.78 x
EV / FCF -2.59 x -8.32 x 13.4 x -16 x -6.28 x -4.54 x
FCF Yield -38.6% -12% 7.48% -6.26% -15.9% -22%
Price to Book 0.69 x 0.53 x 0.41 x 0.75 x 0.88 x 0.56 x
Nbr of stocks (in thousands) 380,814 380,860 380,860 380,860 380,860 380,860
Reference price 2 25.15 24.25 18.75 35.17 42.00 38.25
Announcement Date 10/8/18 10/7/19 10/7/20 10/5/21 10/6/22 10/29/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 2,479 1,899 1,678 1,118 3,802 11,187
EBITDA 1 1,063 719.5 478.3 257.3 432.5 2,915
EBIT 1 1,050 706 456.8 235 403.6 2,877
Operating Margin 42.37% 37.18% 27.23% 21.03% 10.62% 25.72%
Earnings before Tax (EBT) 1 1,101 696.5 370.5 279.4 688 2,961
Net income 1 703.7 579.9 209.2 262.2 388.3 8,008
Net margin 28.39% 30.54% 12.47% 23.46% 10.21% 71.58%
EPS 2 2.150 1.522 0.5492 0.6884 1.019 21.02
Free Cash Flow 1 -5,048 -1,751 897.8 -1,215 -4,147 -5,633
FCF margin -203.61% -92.2% 53.51% -108.71% -109.07% -50.36%
FCF Conversion (EBITDA) - - 187.69% - - -
FCF Conversion (Net income) - - 429.25% - - -
Dividend per Share 2 0.4910 - - - 4.000 6.000
Announcement Date 10/8/18 10/7/19 10/7/20 10/5/21 10/6/22 10/29/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 3,508 5,337 4,868 6,028 10,042 11,023
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.3 x 7.418 x 10.18 x 23.42 x 23.22 x 3.782 x
Free Cash Flow 1 -5,048 -1,751 898 -1,215 -4,147 -5,633
ROE (net income / shareholders' equity) 5.85% 3.73% 1.2% 1.49% 2.16% 12.5%
ROA (Net income/ Total Assets) 3.72% 1.91% 1.11% 0.54% 0.81% 4.6%
Assets 1 18,911 30,308 18,833 48,254 47,980 173,963
Book Value Per Share 2 36.30 45.40 45.90 46.60 47.60 68.20
Cash Flow per Share 2 0.2800 0.1500 0.1600 0.4000 7.270 0.3300
Capex 1 203 397 496 309 711 4,364
Capex / Sales 8.18% 20.91% 29.59% 27.68% 18.71% 39.01%
Announcement Date 10/8/18 10/7/19 10/7/20 10/5/21 10/6/22 10/29/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
JAVEDAN CORPORATION LIMITED Stock Javedan Corporation Limited
-10.44% 48.13M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.91% 26.97B
DLF LIMITED Stock DLF Limited
+21.99% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.14% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.52% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.54% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. JVDC Stock
  4. Financials Javedan Corporation Limited