Stock PAKT PAKISTAN TOBACCO COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pakistan Tobacco Company Limited

Equities

PAKT

PK0002701016

Tobacco

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
925.6 PKR +1.22% Intraday chart for Pakistan Tobacco Company Limited -13.00% -18.13%
Mar. 28 Pakistan Tobacco Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Pakistan Tobacco Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 740,932 623,545 411,253 305,977 246,276 288,856
Enterprise Value (EV) 1 732,448 621,726 406,262 299,628 226,967 259,782
P/E ratio 71.7 x 48.4 x 24.9 x 16.2 x 11.6 x 9.97 x
Yield 1.34% 2.01% 3.91% 6.68% 2.07% 2.83%
Capitalization / Revenue 14 x 12 x 6.75 x 4.08 x 2.6 x 2.63 x
EV / Revenue 13.8 x 12 x 6.67 x 4 x 2.39 x 2.36 x
EV / EBITDA 46.7 x 33.1 x 17.5 x 11.3 x 6.48 x 5.64 x
EV / FCF 68.3 x 127 x 25.2 x 15.8 x 8.97 x 18.2 x
FCF Yield 1.46% 0.79% 3.97% 6.33% 11.2% 5.49%
Price to Book 41.7 x 34.1 x 21.1 x 17 x 9.25 x 5.63 x
Nbr of stocks (in thousands) 255,494 255,494 255,494 255,494 255,494 255,494
Reference price 2 2,900 2,441 1,610 1,198 963.9 1,131
Announcement Date 3/29/19 4/16/20 3/29/21 3/29/22 4/11/23 3/28/24
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 53,112 51,975 60,891 74,988 94,862 109,933
EBITDA 1 15,671 18,810 23,190 26,623 35,006 46,099
EBIT 1 14,745 17,986 22,290 25,608 33,618 44,846
Operating Margin 27.76% 34.6% 36.61% 34.15% 35.44% 40.79%
Earnings before Tax (EBT) 1 15,280 18,285 22,388 26,207 34,734 50,012
Net income 1 10,338 12,889 16,492 18,862 21,321 28,960
Net margin 19.46% 24.8% 27.09% 25.15% 22.48% 26.34%
EPS 2 40.46 50.45 64.55 73.83 83.45 113.3
Free Cash Flow 1 10,724 4,911 16,110 18,964 25,315 14,274
FCF margin 20.19% 9.45% 26.46% 25.29% 26.69% 12.98%
FCF Conversion (EBITDA) 68.44% 26.11% 69.47% 71.23% 72.32% 30.96%
FCF Conversion (Net income) 103.74% 38.1% 97.68% 100.54% 118.73% 49.29%
Dividend per Share 2 39.00 49.00 63.00 80.00 20.00 32.00
Announcement Date 3/29/19 4/16/20 3/29/21 3/29/22 4/11/23 3/28/24
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 8,484 1,819 4,991 6,348 19,309 29,075
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 10,724 4,911 16,110 18,964 25,315 14,274
ROE (net income / shareholders' equity) 59.6% 71.5% 87.3% 101% 95.6% 74.3%
ROA (Net income/ Total Assets) 25.4% 27.8% 32.6% 32.9% 34% 31%
Assets 1 40,714 46,374 50,575 57,372 62,618 93,322
Book Value Per Share 2 69.50 71.60 76.40 70.30 104.0 201.0
Cash Flow per Share 2 1.150 2.100 3.300 4.870 7.350 70.20
Capex 1 2,275 2,731 4,201 2,421 2,522 5,075
Capex / Sales 4.28% 5.25% 6.9% 3.23% 2.66% 4.62%
Announcement Date 3/29/19 4/16/20 3/29/21 3/29/22 4/11/23 3/28/24
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
PAKISTAN TOBACCO COMPANY LIMITED Stock Pakistan Tobacco Company Limited
-18.13% 849M
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+7.54% 74.51B
ITC LIMITED Stock ITC Limited
-4.78% 65.87B
JAPAN TOBACCO, INC. Stock Japan Tobacco, Inc.
+14.60% 47.11B
KT&G CORPORATION Stock KT&G Corporation
+2.30% 7.29B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-6.70% 5.99B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-4.50% 2.43B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-6.03% 2.27B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-29.73% 1.79B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-3.67% 1.36B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. PAKT Stock
  4. Financials Pakistan Tobacco Company Limited