Financials Kohinoor Textile Mills Limited

Equities

KTML

PK0018101011

Textiles & Leather Goods

End-of-day quote Pakistan S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
92.09 PKR -5.62% Intraday chart for Kohinoor Textile Mills Limited +0.88% -2.81%

Valuation

Fiscal Period: June 2020 2021 2022 2023 2024 2025
Capitalization 1 4,784 10,613 5,792 4,367 7,433 -
Enterprise Value (EV) 1 4,784 10,613 5,792 4,367 7,433 7,433
P/E ratio - - - 6.32 x - -
Yield 5.63% 2.66% - - - 1.36%
Capitalization / Revenue 494,664 x 782,152 x - - - -
EV / Revenue 494,664 x 782,152 x - - - -
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book - - - - - -
Nbr of stocks (in thousands) 299,296 299,296 299,296 299,296 269,299 -
Reference price 2 35.51 75.20 50.00 50.91 92.09 92.09
Announcement Date 9/14/20 8/16/21 9/2/22 9/11/23 - -
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2020 2021 2022 2023 2024 2025
Net sales 9,671 13,569 - - - -
EBITDA - - - - - -
EBIT 1,187 1,840 - - - -
Operating Margin 12.27% 13.56% - - - -
Earnings before Tax (EBT) - - - - - -
Net income - - - 663.7 - -
Net margin - - - - - -
EPS - - - 8.050 - -
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 1 2.000 2.000 - - - 1.250
Announcement Date 9/14/20 8/16/21 9/2/22 9/11/23 - -
1PKR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2022 Q4 2023 Q3 2024 Q1 2024 Q2 2024 S1
Net sales 1 - 3,107 - 4,042 8,328
EBITDA - - - - -
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) - - - - -
Net income - - 691.6 - -
Net margin - - - - -
EPS - - 8.100 - -
Dividend per Share - - - - -
Announcement Date 9/2/22 4/18/23 10/30/23 2/28/24 2/28/24
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 20,879 22,606 24,298 15,962 28,895 23,090
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.003 x 2.406 x 4.652 x 1.112 x 1.384 x 1.004 x
Free Cash Flow 1 -17,081 -2,456 -2,104 2,353 -9,423 607
ROE (net income / shareholders' equity) 15.7% 10.5% -6.05% 23.2% 9.73% 15%
ROA (Net income/ Total Assets) 7.55% 5.07% 0.99% 7.44% 10.4% 9.77%
Assets 1 46,703 61,727 -100,721 113,771 37,106 65,944
Book Value Per Share 2 90.00 98.30 93.00 119.0 130.0 150.0
Cash Flow per Share 2 3.690 3.320 4.660 2.820 3.880 5.340
Capex 1 21,439 9,281 2,295 4,924 19,063 14,341
Capex / Sales 49.32% 19.7% 4.51% 7.52% 21.67% 13.77%
Announcement Date 10/6/18 10/7/19 10/6/20 9/7/21 10/6/22 10/2/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. KTML Stock
  4. Financials Kohinoor Textile Mills Limited