Stock MERIT MERIT PACKAGING LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Merit Packaging Limited

Equities

MERIT

PK0030301011

Paper Packaging

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-05-29 pm EDT 		5-day change 1st Jan Change
12.3 PKR +0.74% Intraday chart for Merit Packaging Limited +0.41% -0.49%
May. 07 Merit Packaging Limited Appoints Sheikh Asim Rafiq as Independent Director CI
May. 01 Merit Packaging Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2024 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,814 2,400 958.7 1,424 1,758 1,760
Enterprise Value (EV) 1 4,007 5,120 4,441 5,008 4,302 4,096
P/E ratio -164 x -7.73 x -1.38 x -2.52 x -7.75 x -12.9 x
Yield - - - - - -
Capitalization / Revenue 0.74 x 0.84 x 0.44 x 0.49 x 0.42 x 0.28 x
EV / Revenue 1.64 x 1.79 x 2.06 x 1.73 x 1.03 x 0.65 x
EV / EBITDA 21.2 x 146 x -45.7 x -2,051 x 15.1 x 8.75 x
EV / FCF -10.4 x -8.36 x -6.57 x -52.2 x -13.9 x 18 x
FCF Yield -9.64% -12% -15.2% -1.92% -7.2% 5.56%
Price to Book 1.82 x 2.36 x 1.68 x 2.59 x 0.95 x 0.6 x
Nbr of stocks (in thousands) 80,628 80,628 80,628 80,628 199,958 199,958
Reference price 2 22.50 29.77 11.89 17.66 8.790 8.800
Announcement Date 9/28/18 10/4/19 10/2/20 9/30/21 9/28/22 9/28/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 2,450 2,860 2,158 2,903 4,182 6,341
EBITDA 1 188.7 34.99 -97.28 -2.441 285.1 468.2
EBIT 1 95.31 -126.5 -331.1 -213.6 92.65 278.7
Operating Margin 3.89% -4.42% -15.34% -7.36% 2.22% 4.39%
Earnings before Tax (EBT) 1 -39.86 -350.5 -769.4 -544.7 -170.4 -65.54
Net income 1 -8.264 -310.5 -692.7 -565 -168.2 -136.6
Net margin -0.34% -10.86% -32.09% -19.46% -4.02% -2.15%
EPS 2 -0.1374 -3.851 -8.591 -7.007 -1.135 -0.6832
Free Cash Flow 1 -386.3 -612.4 -675.9 -96.01 -309.8 227.9
FCF margin -15.77% -21.41% -31.31% -3.31% -7.41% 3.59%
FCF Conversion (EBITDA) - - - - - 48.67%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 9/28/18 10/4/19 10/2/20 9/30/21 9/28/22 9/28/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 2,193 2,720 3,483 3,584 2,544 2,337
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 11.62 x 77.73 x -35.8 x -1,468 x 8.925 x 4.991 x
Free Cash Flow 1 -386 -612 -676 -96 -310 228
ROE (net income / shareholders' equity) -1.03% -30.8% -87.2% -101% -14% -5.73%
ROA (Net income/ Total Assets) 1.75% -1.88% -4.43% -2.76% 1.1% 2.75%
Assets 1 -472.5 16,477 15,625 20,503 -15,269 -4,966
Book Value Per Share 2 12.40 12.60 7.090 6.810 9.230 14.60
Cash Flow per Share 2 0.1000 0.0500 0.1200 0.0400 0.0300 0.0300
Capex 1 455 778 97.5 48.3 155 240
Capex / Sales 18.57% 27.21% 4.52% 1.66% 3.72% 3.79%
Announcement Date 9/28/18 10/4/19 10/2/20 9/30/21 9/28/22 9/28/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Paper Packaging

1st Jan change Capi.
MERIT PACKAGING LIMITED Stock Merit Packaging Limited
-0.49% 8.84M
PACKAGING CORPORATION OF AMERICA Stock Packaging Corporation of America
+11.40% 16.18B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
+23.32% 15.48B
WESTROCK COMPANY Stock WestRock Company
+30.64% 14B
SMURFIT KAPPA GROUP PLC Stock Smurfit Kappa Group Plc
+26.84% 12.78B
STORA ENSO OYJ Stock Stora Enso Oyj
+6.99% 11.56B
MONDI PLC Stock Mondi plc
-7.76% 8.77B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+11.32% 8.43B
SIG GROUP AG Stock SIG Group AG
-3.15% 8.01B
DS SMITH PLC Stock DS Smith Plc
+21.84% 6.58B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. MERIT Stock
  4. Financials Merit Packaging Limited