Stock PSMC PAK SUZUKI MOTOR COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pak Suzuki Motor Company Limited

Equities

PSMC

PK0030501016

Auto & Truck Manufacturers

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-04-24 pm EDT 		5-day change 1st Jan Change
609 PKR 0.00% Intraday chart for Pak Suzuki Motor Company Limited 0.00% +9.07%
Apr. 09 Pak Suzuki Motor Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Pak Suzuki Motor Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 18,987 19,912 19,197 14,054 45,953 50,121 -
Enterprise Value (EV) 1 48,130 37,731 -2,337 12,370 45,953 50,121 50,121
P/E ratio -6.5 x -12.5 x 7.16 x -2.22 x -4.56 x 15.9 x 19.2 x
Yield - - 2.79% - - 1.27% 1.03%
Capitalization / Revenue 162,908 x 259,547 x 119,921 x 69,416 x - - -
EV / Revenue 162,908 x 259,547 x 119,921 x 69,416 x - - -
EV / EBITDA -68,439,928 x 7,803,871 x 3,230,939 x 1,523,760 x - - -
EV / FCF -994,317 x 584,124 x 1,381,057 x -426,919 x - - -
FCF Yield -0% 0% 0% -0% - - -
Price to Book 0.73 x 0.82 x 0.72 x 0.71 x 4.68 x - -
Nbr of stocks (in thousands) 82,300 82,300 82,300 82,300 82,300 82,300 -
Reference price 2 230.7 242.0 233.3 170.8 558.4 609.0 609.0
Announcement Date 3/20/20 3/22/21 3/22/22 3/20/23 4/8/24 - -
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 116,548 76,720 160,082 202,467 - - -
EBITDA -277.4 2,552 5,942 9,223 - - -
EBIT -3,083 -162.7 4,620 5,510 - - -
Operating Margin -2.65% -0.21% 2.89% 2.72% - - -
Earnings before Tax (EBT) -4,952 -2,186 3,795 -3,143 - - -
Net income -2,920 -1,589 2,679 -6,337 - - -
Net margin -2.51% -2.07% 1.67% -3.13% - - -
EPS 1 -35.49 -19.31 32.56 -77.00 -122.4 38.24 31.68
Free Cash Flow -19,095 34,089 13,900 -32,920 - - -
FCF margin -16.38% 44.43% 8.68% -16.26% - - -
FCF Conversion (EBITDA) - 1,336% 233.95% - - - -
FCF Conversion (Net income) - - 518.77% - - - -
Dividend per Share 1 - - 6.500 - - 7.750 6.250
Announcement Date 3/20/20 3/22/21 3/22/22 3/20/23 4/8/24 - -
1PKR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4
Net sales - 66,110 50,263 43,709 47,736 64,889 112,625 29,800 60,042 21,839 - - 29,916 -
EBITDA - - - - - - - - - - - - - -
EBIT - - 1,513 1,078 - 1,205 - - 4,169 184.9 - - - -
Operating Margin - - 3.01% 2.47% - 1.86% - - 6.94% 0.85% - - - -
Earnings before Tax (EBT) - 1,686 1,400 710.2 - 1,399 750.6 - - -12,642 - - - -
Net income -2,462 1,197 993.7 488.9 -460.2 443 -17.24 -2,489 -3,830 -12,916 - - 3,805 -
Net margin - 1.81% 1.98% 1.12% -0.96% 0.68% -0.02% -8.35% -6.38% -59.14% - - 12.72% -
EPS 1 -29.92 14.54 12.07 5.940 -5.590 5.380 -0.2100 -30.25 -46.54 -156.9 39.36 -117.6 46.24 -51.01
Dividend per Share - - - 6.500 - - - - - - - - - -
Announcement Date 8/19/20 8/31/21 10/29/21 3/22/22 5/9/22 8/25/22 8/25/22 11/1/22 3/20/23 4/18/23 8/25/23 8/25/23 10/31/23 4/8/24
1PKR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt 29,144 17,819 - - - -
Net Cash position - - 21,534 1,685 - -
Leverage (Debt/EBITDA) -105.1 x 6.983 x - - - -
Free Cash Flow -19,095 34,089 13,900 -32,920 - -
ROE (net income / shareholders' equity) -10.6% -6.32% 10.5% -27.2% -68.1% 18%
ROA (Net income/ Total Assets) -4.2% -2.2% 3.38% - - -
Assets 69,585 72,182 79,319 - - -
Book Value Per Share 315.0 296.0 326.0 240.0 119.0 -
Cash Flow per Share - - - - - -
Capex 2,539 799 6,051 3,144 - -
Capex / Sales 2.18% 1.04% 3.78% 1.55% - -
Announcement Date 3/20/20 3/22/21 3/22/22 3/20/23 4/8/24 -
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
609 PKR
Average target price
154.5 PKR
Spread / Average Target
-74.63%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Automobiles & Multi Utility Vehicles

1st Jan change Capi.
PAK SUZUKI MOTOR COMPANY LIMITED Stock Pak Suzuki Motor Company Limited
+9.07% 180M
STELLANTIS N.V. Stock Stellantis N.V.
+8.96% 94.79B
PORSCHE AG Stock Porsche AG
+12.39% 87.34B
BYD COMPANY LIMITED Stock BYD Company Limited
-0.75% 84.51B
FERRARI N.V. Stock Ferrari N.V.
+24.83% 76.07B
MARUTI SUZUKI INDIA LTD Stock Maruti Suzuki India Ltd
+23.31% 47.89B
KIA CORPORATION Stock Kia Corporation
+18.20% 34.02B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED Stock Chongqing Changan Automobile Company Limited
-1.54% 19.82B
FORD OTOMOTIV SANAYI Stock Ford Otomotiv Sanayi
+49.97% 11.99B
GUANGZHOU AUTOMOBILE GROUP CO., LTD. Stock Guangzhou Automobile Group Co., Ltd.
-10.47% 10.13B
Automobiles & Multi Utility Vehicles
  1. Stock Market
  2. Equities
  3. PSMC Stock
  4. Financials Pak Suzuki Motor Company Limited