Stock NRSL NIMIR RESINS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nimir Resins Limited

Equities

NRSL

PK0056501015

Commodity Chemicals

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
19.16 PKR -0.73% Intraday chart for Nimir Resins Limited -3.91% +10.69%
Apr. 30 Nimir Resins Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2024 CI
Feb. 28 Nimir Resins Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 2,880 1,498 1,747 5,695 2,053 1,810
Enterprise Value (EV) 1 4,059 2,920 2,821 6,925 4,785 2,727
P/E ratio 27.9 x 9.73 x 13.7 x 15.9 x 5.6 x 4.69 x
Yield - - - - - -
Capitalization / Revenue 0.8 x 0.31 x 0.39 x 0.91 x 0.25 x 0.19 x
EV / Revenue 1.13 x 0.6 x 0.63 x 1.1 x 0.58 x 0.29 x
EV / EBITDA 18.7 x 7.42 x 6.84 x 10.6 x 5.34 x 2.72 x
EV / FCF -10.4 x -10.7 x 8.01 x -33.3 x -3.29 x 1.52 x
FCF Yield -9.57% -9.32% 12.5% -3% -30.4% 65.7%
Price to Book 2.85 x 1.28 x 1.02 x 2.75 x 0.84 x 0.58 x
Nbr of stocks (in thousands) 141,321 141,321 141,321 141,321 141,321 141,321
Reference price 2 20.38 10.60 12.36 40.30 14.53 12.81
Announcement Date 10/2/18 9/25/19 9/29/20 9/27/21 10/6/22 9/23/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 3,580 4,887 4,499 6,278 8,271 9,371
EBITDA 1 216.5 393.4 412.4 653.6 895.4 1,001
EBIT 1 181.2 350.1 369.7 598.9 829.2 920
Operating Margin 5.06% 7.16% 8.22% 9.54% 10.03% 9.82%
Earnings before Tax (EBT) 1 85.15 163.5 187 502.2 601.9 575.9
Net income 1 103.1 154 127.2 358.7 366.9 385.9
Net margin 2.88% 3.15% 2.83% 5.71% 4.44% 4.12%
EPS 2 0.7296 1.090 0.9002 2.539 2.596 2.730
Free Cash Flow 1 -388.6 -272.3 352 -207.6 -1,456 1,791
FCF margin -10.85% -5.57% 7.82% -3.31% -17.61% 19.11%
FCF Conversion (EBITDA) - - 85.35% - - 178.84%
FCF Conversion (Net income) - - 276.66% - - 464.05%
Dividend per Share - - - - - -
Announcement Date 10/2/18 9/25/19 9/29/20 9/27/21 10/6/22 9/23/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 1,179 1,422 1,074 1,229 2,732 916
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.447 x 3.614 x 2.604 x 1.881 x 3.051 x 0.9153 x
Free Cash Flow 1 -389 -272 352 -208 -1,456 1,791
ROE (net income / shareholders' equity) 10.7% 14.2% 8.84% 19% 16.3% 13.9%
ROA (Net income/ Total Assets) 4.64% 7.51% 7.02% 9.56% 10.1% 9.84%
Assets 1 2,223 2,052 1,812 3,753 3,634 3,922
Book Value Per Share 2 7.150 8.250 12.10 14.60 17.20 22.20
Cash Flow per Share 2 0.2800 0.1700 0.1000 0.2000 0.1700 0.9500
Capex 1 23.7 60.8 46.7 143 141 67.6
Capex / Sales 0.66% 1.24% 1.04% 2.28% 1.71% 0.72%
Announcement Date 10/2/18 9/25/19 9/29/20 9/27/21 10/6/22 9/23/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Commodity Chemicals

1st Jan change Capi.
NIMIR RESINS LIMITED Stock Nimir Resins Limited
+10.69% 9.73M
AIR LIQUIDE Stock Air Liquide
+2.56% 102B
SAUDI BASIC INDUSTRIES CORPORATION Stock Saudi Basic Industries Corporation
-1.20% 66.01B
PT CHANDRA ASRI PACIFIC TBK Stock PT Chandra Asri Pacific Tbk
+47.62% 41.76B
WANHUA CHEMICAL GROUP CO., LTD. Stock Wanhua Chemical Group Co., Ltd.
+15.99% 38.66B
LYONDELLBASELL INDUSTRIES N.V. Stock LyondellBasell Industries N.V.
+4.25% 32.28B
WESTLAKE CORPORATION Stock Westlake Corporation
+8.78% 19.57B
NINGXIA BAOFENG ENERGY GROUP CO., LTD. Stock Ningxia Baofeng Energy Group Co., Ltd.
+12.32% 16.77B
HENGLI PETROCHEMICAL CO.,LTD. Stock Hengli Petrochemical Co.,Ltd.
+17.69% 15.08B
RONGSHENG PETROCHEMICAL CO., LTD. Stock Rongsheng Petrochemical Co., Ltd.
+8.31% 14.83B
Other Commodity Chemicals
  1. Stock Market
  2. Equities
  3. NRSL Stock
  4. Financials Nimir Resins Limited