LALPIR POWER LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.81 PKR | +7.49% |
|
+7.92% | -3.41% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,511 | 4,870 | 5,360 | 5,747 | 8,577 | 8,284 | - |
| Enterprise Value (EV) 1 | 5,511 | 4,870 | 5,360 | 5,747 | 8,577 | 8,284 | 8,284 |
| P/E ratio | 2.7 x | 1.37 x | -6.66 x | 2.12 x | - | 1.55 x | 1.19 x |
| Yield | - | - | 14.2% | 23.1% | - | 18.3% | 22.9% |
| Capitalization / Revenue | - | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 0.34 x | 0.32 x | 0.54 x | 0.41 x | 0.32 x |
| Nbr of stocks (in thousands) | 379,839 | 379,839 | 379,839 | 379,839 | 379,839 | 379,839 | - |
| Reference price 2 | 14.51 | 12.82 | 14.11 | 15.13 | 22.58 | 21.81 | 21.81 |
| Announcement Date | 4/23/20 | 4/2/21 | 3/30/22 | 4/4/23 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | 3,551 | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS 1 | 5.380 | 9.350 | -2.120 | 7.130 | 14.10 | 18.40 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | 2.000 | 3.500 | 4.000 | 5.000 |
| Announcement Date | 4/23/20 | 4/2/21 | 3/30/22 | 4/4/23 | - | - |
1PKR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 Q3 | 2022 Q1 | 2022 Q4 |
|---|---|---|---|---|
| Net sales | 7,561 | 7,968 | 4,830 | - |
| EBITDA | - | - | - | - |
| EBIT | 689.2 | -655.6 | 1,074 | - |
| Operating Margin | 9.12% | -8.23% | 22.24% | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | -805.4 | 1,048 | - |
| Net margin | - | -10.11% | 21.7% | - |
| EPS | 0.6900 | -2.120 | 2.760 | - |
| Dividend per Share 1 | 1.000 | - | - | 2.000 |
| Announcement Date | 8/25/21 | 10/26/21 | 4/28/22 | 4/4/23 |
1PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -4.87% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 41.00 | 46.70 | 41.70 | 53.80 | 67.70 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 4/2/21 | 3/30/22 | 4/4/23 | - | - | - |
1PKR
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
21.81
PKR
Average target price
40
PKR
Spread / Average Target
+83.40%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -3.41% | 29.75M | |
| +18.73% | 14.47B | |
| +10.45% | 5.01B | |
| +11.94% | 4.74B | |
| -5.73% | 3.96B | |
| +6.86% | 3.51B | |
| -1.83% | 2.26B | |
| -24.39% | 2.04B | |
| +36.53% | 1.71B | |
| +24.38% | 1.65B |
- Stock Market
- Equities
- LPL Stock
- Financials Lalpir Power Limited
